Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 3,335 - 58.00%
Level 2: 4750 - $130 - 3,037 - 63.94%
Level 3: 3750 - $120 - 1,979 - 52.76%
Level 4: 2750 - $100 - 1,229 - 44.68%
Luxury : 1000 - $300 - 684 - 68.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,967 - 98.36%
Farm Level 2: 1000 - $15 - 990 - 98.98%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %10,263 - 57.02%
Average Income per Game$2,347,666
Year to Date Revenue$86,863,643
Farm
Home Games Left-27
Average Attendance - %2,957 - 98.57%
Average Income per Game$92,329
Year to Date Revenue$3,416,157

Expense

Pro Players Total Salaries$71,816,000
Pro Players Total Average Salaries$71,816,000
Farm Players Total Salaries$2,386,100
Farm Players Total Average Salaries$2,359,433
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$69,204,959
Farm Year To Date Expenses$2,874,480
Pro Salary Cap To Date$66,165,225
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,390,664
Farm Estimated Season Revenue($2,492,871)
Pro Remaining Season Days20
Pro Expenses Per Days$381,714
Pro Estimated Expenses$7,634,280
Farm Remaining Season Days20
Farm Expenses Per Days$16,766
Farm Estimated Expenses$335,320
Estimated Season Expenses$7,969,600
Season Salary Cap$77,816,000
Estimate Under Maximum Salary Cap of $88,000,000$10,184,000
Estimate Over Minimum Salary Cap of $65,000,000 $12,816,000
Current Bank Account$95,365,555
Projected Bank Account$94,293,748

Pro Players Salaries

Alex Tuch (1 Way Contract) $6,075,000 (2)
-Salary Remaining : $619,898
-Salary Average : $6,075,000
-Salary Average Remaining : $619,898
Jonathan Marchessault (1 Way Contract) $5,773,000 (1)
-Salary Remaining : $589,082
-Salary Average : $5,773,000
-Salary Average Remaining : $589,082
Yanni Gourde (1 Way Contract) $5,501,000 (5)
-Salary Remaining : $561,327
-Salary Average : $5,501,000
-Salary Average Remaining : $561,327
Sergei Bobrovsky (1 Way Contract) $5,155,000 (5)
-Salary Remaining : $526,020
-Salary Average : $5,155,000
-Salary Average Remaining : $526,020
Travis Sanheim (1 Way Contract) $4,902,000 (2)
-Salary Remaining : $500,204
-Salary Average : $4,902,000
-Salary Average Remaining : $500,204
Sean Monahan (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $459,184
-Salary Average : $4,500,000
-Salary Average Remaining : $459,184
Jesper Bratt (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $438,776
-Salary Average : $4,300,000
-Salary Average Remaining : $438,776
Josh Manson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $408,163
Tomas Tatar (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $408,163
Justin Schultz (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $408,163
Philipp Kurashev (1 Way Contract) $3,570,000 (4)
-Salary Remaining : $364,286
-Salary Average : $3,570,000
-Salary Average Remaining : $364,286
Kyle Okposo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $321,429
-Salary Average : $3,150,000
-Salary Average Remaining : $321,429
David Savard (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $321,429
-Salary Average : $3,150,000
-Salary Average Remaining : $321,429
Andreas Athanasiou (Out of Payroll) $3,000,000 (2)
-Salary Remaining : $306,122
-Salary Average : $3,000,000
-Salary Average Remaining : $306,122
Zach Whitecloud (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $239,796
-Salary Average : $2,350,000
-Salary Average Remaining : $239,796
Ryan Lomberg (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Kevin Lankinen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Calen Addison (1 Way Contract) $1,414,000 (1)
-Salary Remaining : $144,286
-Salary Average : $1,414,000
-Salary Average Remaining : $144,286
Kieffer Bellows (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $122,449
-Salary Average : $1,200,000
-Salary Average Remaining : $122,449
Jacob Moverare (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Georgi Romanov (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Sam Lafferty (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Justin Danforth $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Zachary Sanford $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Beck Malenstyn $876,000 (3)
-Salary Remaining : $89,388
-Salary Average : $876,000
-Salary Average Remaining : $89,388
Total Pro Players25
Salary Commitment
Year 2024 : $74,816,000
Year 2025 : $55,179,000
Year 2026 : $33,552,000
Year 2027 : $18,226,000
Salary Average Commitment
Year 2024 : $74,816,000
Year 2025 : $55,179,000
Year 2026 : $33,552,000
Year 2027 : $18,226,000
Salary Cap with 1 Way Contract
Year 2024 : $74,816,000
Year 2025 : $55,179,000
Year 2026 : $33,552,000
Year 2027 : $18,226,000

Farm Players Salaries

Jean-Luc Foudy $99,600 (3)
Salary Remaining : $10,163
Salary Average : $99,600
Salary Average Remaining : $10,163
Owen Sillinger $99,500 (2)
Salary Remaining : $10,153
Salary Average : $99,500
Salary Average Remaining : $10,153
Cole Cassels $99,500 (2)
Salary Remaining : $10,153
Salary Average : $99,500
Salary Average Remaining : $10,153
Joe Snively $98,000 (2)
Salary Remaining : $10,000
Salary Average : $98,000
Salary Average Remaining : $10,000
Shane Bowers $97,500 (2)
Salary Remaining : $9,949
Salary Average : $97,500
Salary Average Remaining : $9,949
Spencer Martin $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Caedan Bankier $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Damien Giroux $95,000 (3)
Salary Remaining : $9,694
Salary Average : $68,333
Salary Average Remaining : $6,973
David Spacek $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ethan Samson $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Marcel Marcel $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Zachary L'Heureux $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Graham McPhee $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Robin Salo $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Mason Geertsen $92,000 (2)
Salary Remaining : $9,388
Salary Average : $92,000
Salary Average Remaining : $9,388
Dan Renouf $90,000 (1)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
David Gust $87,500 (2)
Salary Remaining : $8,929
Salary Average : $87,500
Salary Average Remaining : $8,929
Jalen Luypen $85,000 (3)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Skyler Brind'Amour $77,500 (3)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Jake Leschyshyn $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Wyatt Newpower $77,500 (3)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Nick Caamano $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Mark Friedman $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Cale Morris $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Justin Richards $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jeremy McKenna $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Tobie Paquette-Bisson $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players27
Salary Commitment
Year 2024 : $2,386,100
Year 2025 : $1,518,600
Year 2026 : $869,600
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,359,433
Year 2025 : $1,531,933
Year 2026 : $882,933
Year 2027 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $140 - 5,476 - 95.24%
Level 2: 4750 - $110 - 4,201 - 88.44%
Level 3: 3750 - $80 - 3,515 - 93.74%
Level 4: 2750 - $62 - 2,438 - 88.65%
Luxury : 1000 - $280 - 955 - 95.53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,338 - 66.90%
Farm Level 2: 1000 - $30 - 527 - 52.71%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %16,585 - 92.14%
Average Income per Game$2,603,753
Year to Date Revenue$96,338,876
Farm
Home Games Left-27
Average Attendance - %1,865 - 62.17%
Average Income per Game$86,666
Year to Date Revenue$3,206,650

Expense

Pro Players Total Salaries$83,289,999
Pro Players Total Average Salaries$83,289,999
Farm Players Total Salaries$2,417,500
Farm Players Total Average Salaries$2,417,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,601,750
Pro Year To Date Expenses$73,696,926
Farm Year To Date Expenses$3,453,546
Pro Salary Cap To Date$71,691,396
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,415,014
Farm Estimated Season Revenue($2,339,988)
Pro Remaining Season Days20
Pro Expenses Per Days$432,602
Pro Estimated Expenses$8,652,040
Farm Remaining Season Days20
Farm Expenses Per Days$19,987
Farm Estimated Expenses$399,740
Estimated Season Expenses$9,051,780
Season Salary Cap$87,891,749
Estimate Under Maximum Salary Cap of $88,000,000$108,251
Estimate Over Minimum Salary Cap of $65,000,000 $22,891,749
Current Bank Account$23,136,800
Projected Bank Account$22,160,046

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,082,000 (1)
-Salary Remaining : $926,735
-Salary Average : $9,082,000
-Salary Average Remaining : $926,735
Roman Josi (1 Way Contract) $7,899,000 (2)
-Salary Remaining : $806,020
-Salary Average : $7,899,000
-Salary Average Remaining : $806,020
Mark Scheifele (1 Way Contract) $7,190,000 (5)
-Salary Remaining : $733,673
-Salary Average : $7,190,000
-Salary Average Remaining : $733,673
Gustav Forsling (1 Way Contract) $6,243,000 (3)
-Salary Remaining : $637,041
-Salary Average : $6,243,000
-Salary Average Remaining : $637,041
Alex Killorn (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $612,245
Patrick Kane (1 Way Contract) $5,370,000 (2)
-Salary Remaining : $547,959
-Salary Average : $5,370,000
-Salary Average Remaining : $547,959
Jeremy Swayman (1 Way Contract) $4,826,000 (5)
-Salary Remaining : $492,449
-Salary Average : $4,826,000
-Salary Average Remaining : $492,449
Ryan O'Reilly (1 Way Contract) $4,274,000 (2)
-Salary Remaining : $436,122
-Salary Average : $4,274,000
-Salary Average Remaining : $436,122
Sebastian Aho (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $433,673
-Salary Average : $4,250,000
-Salary Average Remaining : $433,673
Dylan DeMelo (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $408,163
Blake Coleman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $357,143
Nick Jensen (1 Way Contract) $3,334,000 (4)
-Salary Remaining : $340,204
-Salary Average : $3,334,000
-Salary Average Remaining : $340,204
Yegor Sharangovich (1 Way Contract) $3,246,000 (2)
-Salary Remaining : $331,224
-Salary Average : $3,246,000
-Salary Average Remaining : $331,224
Lawson Crouse (1 Way Contract) $2,994,000 (1)
-Salary Remaining : $305,510
-Salary Average : $2,994,000
-Salary Average Remaining : $305,510
Nick Foligno (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $285,714
-Salary Average : $2,800,000
-Salary Average Remaining : $285,714
Jordan Martinook (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Pavel Dorofeyev (1 Way Contract) $1,313,000 (1)
-1 Way Contract Salary Cap : $1,313,000
-Salary Remaining : $133,980
-Salary Average : $1,313,000
-Salary Average Remaining : $133,980
James Reimer (1 Way Contract) $1,269,000 (2)
-Salary Remaining : $129,490
-Salary Average : $1,269,000
-Salary Average Remaining : $129,490
Brendan Smith $999,999 (1)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Brock Faber $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Dylan Guenther $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Jarred Tinordi $800,000 (3)
-Salary Remaining : $81,633
-Salary Average : $800,000
-Salary Average Remaining : $81,633
Total Pro Players22
Salary Commitment
Year 2024 : $83,289,999
Year 2025 : $55,703,000
Year 2026 : $29,895,000
Year 2027 : $19,902,000
Salary Average Commitment
Year 2024 : $83,289,999
Year 2025 : $55,151,000
Year 2026 : $29,343,000
Year 2027 : $19,350,000
Salary Cap with 1 Way Contract
Year 2024 : $83,289,999
Year 2025 : $55,151,000
Year 2026 : $29,343,000
Year 2027 : $19,350,000

Farm Players Salaries

Valtteri Pulli $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Alex Swetlikoff $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Austin Watson $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Matt Stienburg $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Max Sasson $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Tristan Allard $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Wilmer Skoog $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Taylor Gauthier $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Artem Grushnikov $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Elmer Soderblom $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Simon Johansson $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ryan Francis $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Cole Koepke $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Daniil Miromanov $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Fredrik Karlstrom $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Lukas Rousek $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Luke Henman $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Maxence Guenette $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Adam Scheel $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Hunter Shepard $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Alex Jefferies $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Zachary Massicotte $80,000 (1)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Blade Jenkins $80,000 (1)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Devin Cooley $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Travis Mitchell $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Peter DiLiberatore $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players26
Salary Commitment
Year 2024 : $2,417,500
Year 2025 : $1,515,000
Year 2026 : $1,035,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,417,500
Year 2025 : $1,515,000
Year 2026 : $1,035,000
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $125 - 5,466 - 95.05%
Level 2: 4750 - $100 - 4,557 - 95.94%
Level 3: 3750 - $75 - 3,572 - 95.26%
Level 4: 2750 - $50 - 2,629 - 95.62%
Luxury : 1000 - $300 - 773 - 77.32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,975 - 98.74%
Farm Level 2: 1000 - $15 - 990 - 99.01%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %16,998 - 94.43%
Average Income per Game$2,566,914
Year to Date Revenue$89,841,999
Farm
Home Games Left-25
Average Attendance - %2,965 - 98.83%
Average Income per Game$80,275
Year to Date Revenue$2,809,619

Expense

Pro Players Total Salaries$68,795,000
Pro Players Total Average Salaries$68,795,000
Farm Players Total Salaries$1,957,390
Farm Players Total Average Salaries$1,957,390
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Special Salary Cap Value$2,712,500
Pro Year To Date Expenses$64,178,143
Farm Year To Date Expenses$2,707,324
Pro Salary Cap To Date$60,878,806
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,401,486
Farm Estimated Season Revenue($2,006,871)
Pro Remaining Season Days20
Pro Expenses Per Days$368,852
Pro Estimated Expenses$7,377,040
Farm Remaining Season Days20
Farm Expenses Per Days$14,579
Farm Estimated Expenses$291,580
Estimated Season Expenses$7,668,620
Season Salary Cap$71,507,500
Estimate Under Maximum Salary Cap of $88,000,000$16,492,500
Estimate Over Minimum Salary Cap of $65,000,000 $6,507,500
Current Bank Account$91,076,293
Projected Bank Account$96,802,288

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (3)
-Salary Remaining : $772,449
-Salary Average : $7,570,000
-Salary Average Remaining : $772,449
Anton Lundell (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $612,245
J.T. Compher (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $612,245
Jamie Oleksiak (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $510,204
-Salary Average : $5,000,000
-Salary Average Remaining : $510,204
Ryan Pulock (1 Way Contract) $4,714,000 (2)
-Salary Remaining : $481,020
-Salary Average : $4,714,000
-Salary Average Remaining : $481,020
TJ Brodie (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $474,490
-Salary Average : $4,650,000
-Salary Average Remaining : $474,490
Ilya Samsonov (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $397,959
-Salary Average : $3,900,000
-Salary Average Remaining : $397,959
Nicolas Roy (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $357,143
Charlie Lindgren (1 Way Contract) $3,192,000 (2)
-Salary Remaining : $325,714
-Salary Average : $3,192,000
-Salary Average Remaining : $325,714
Daniel Sprong (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $306,122
-Salary Average : $3,000,000
-Salary Average Remaining : $306,122
Jake Bean (1 Way Contract) $2,940,000 (1)
-Salary Remaining : $300,000
-Salary Average : $2,940,000
-Salary Average Remaining : $300,000
Pierre Engvall (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $295,918
-Salary Average : $2,900,000
-Salary Average Remaining : $295,918
Alexander Romanov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $280,612
-Salary Average : $2,750,000
-Salary Average Remaining : $280,612
Dylan Gambrell (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Christian Fischer (1 Way Contract) $1,345,000 (1)
-Salary Remaining : $137,245
-Salary Average : $1,345,000
-Salary Average Remaining : $137,245
William Lagesson (1 Way Contract) $1,283,000 (3)
-Salary Remaining : $130,918
-Salary Average : $1,283,000
-Salary Average Remaining : $130,918
Philip Tomasino (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $127,551
-Salary Average : $1,250,000
-Salary Average Remaining : $127,551
Jacob Larsson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $122,449
-Salary Average : $1,200,000
-Salary Average Remaining : $122,449
Juuso Valimaki (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $114,796
-Salary Average : $1,125,000
-Salary Average Remaining : $114,796
Logan Stanley (1 Way Contract) $1,081,000 (1)
-Salary Remaining : $110,306
-Salary Average : $1,081,000
-Salary Average Remaining : $110,306
Liam Foudy (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Pierre-Olivier Joseph $995,000 (2)
-Salary Remaining : $101,531
-Salary Average : $995,000
-Salary Average Remaining : $101,531
Luke Evangelista $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Adam Fantilli $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Total Pro Players24
Salary Commitment
Year 2024 : $68,795,000
Year 2025 : $55,429,000
Year 2026 : $31,553,000
Year 2027 : $20,500,000
Salary Average Commitment
Year 2024 : $68,795,000
Year 2025 : $55,429,000
Year 2026 : $31,553,000
Year 2027 : $20,500,000
Salary Cap with 1 Way Contract
Year 2024 : $68,795,000
Year 2025 : $55,429,000
Year 2026 : $31,553,000
Year 2027 : $20,500,000

Farm Players Salaries

Gustav Lindstrom $99,890 (2)
Salary Remaining : $10,193
Salary Average : $99,890
Salary Average Remaining : $10,193
Brendan Gaunce $99,500 (2)
Salary Remaining : $10,153
Salary Average : $99,500
Salary Average Remaining : $10,153
Brayden Pachal $99,500 (2)
Salary Remaining : $10,153
Salary Average : $99,500
Salary Average Remaining : $10,153
Remi Poirier $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Xavier Simoneau $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Brendan Brisson $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Alex Steeves $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Graeme Clarke $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Patrick Guay $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Xavier Parent $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nathan Gaucher $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ville Ottavainen $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Justin Barron $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nathan Legare $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Brandon Halverson $90,000 (3)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
Mason Morelli $90,000 (3)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
Matthew Highmore $90,000 (3)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
Alex Limoges $90,000 (3)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
Kaedan Korczak $89,000 (1)
Salary Remaining : $9,082
Salary Average : $89,000
Salary Average Remaining : $9,082
Aidan Fulp $87,000 (3)
Salary Remaining : $8,878
Salary Average : $87,000
Salary Average Remaining : $8,878
Brendan Lemieux $77,500 (2)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Total Farm Players21
Salary Commitment
Year 2024 : $1,957,390
Year 2025 : $1,583,390
Year 2026 : $637,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,957,390
Year 2025 : $1,583,390
Year 2026 : $637,000
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - $140 - 4,844 - 84.25%
Level 2: 4750 - $120 - 3,289 - 69.24%
Level 3: 3750 - $90 - 2,591 - 69.10%
Level 4: 2750 - $65 - 1,910 - 69.46%
Luxury : 1000 - $300 - 766 - 76.57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,967 - 98.37%
Farm Level 2: 1000 - $18 - 974 - 97.42%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %13,400 - 74.45%
Average Income per Game$2,406,917
Year to Date Revenue$89,055,912
Farm
Home Games Left-27
Average Attendance - %2,942 - 98.05%
Average Income per Game$95,695
Year to Date Revenue$3,540,726

Expense

Pro Players Total Salaries$79,585,098
Pro Players Total Average Salaries$79,585,098
Farm Players Total Salaries$1,875,000
Farm Players Total Average Salaries$1,875,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,450,806
Farm Year To Date Expenses$2,608,652
Pro Salary Cap To Date$73,839,524
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,627,666
Farm Estimated Season Revenue($2,583,773)
Pro Remaining Season Days20
Pro Expenses Per Days$411,148
Pro Estimated Expenses$8,222,960
Farm Remaining Season Days20
Farm Expenses Per Days$14,668
Farm Estimated Expenses$293,360
Estimated Season Expenses$8,516,320
Season Salary Cap$79,585,098
Estimate Under Maximum Salary Cap of $88,000,000$8,414,902
Estimate Over Minimum Salary Cap of $65,000,000 $14,585,098
Current Bank Account$24,224,890
Projected Bank Account$22,752,463

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (2)
-Salary Remaining : $979,592
-Salary Average : $9,600,000
-Salary Average Remaining : $979,592
Jack Eichel (1 Way Contract) $8,980,000 (1)
-Salary Remaining : $916,327
-Salary Average : $8,980,000
-Salary Average Remaining : $916,327
Brad Marchand (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $811,224
-Salary Average : $7,950,000
-Salary Average Remaining : $811,224
Travis Konecny (1 Way Contract) $7,698,000 (5)
-Salary Remaining : $785,510
-Salary Average : $7,698,000
-Salary Average Remaining : $785,510
Carter Verhaeghe (1 Way Contract) $7,400,000 (5)
-Salary Remaining : $755,102
-Salary Average : $7,400,000
-Salary Average Remaining : $755,102
Chris Kreider (1 Way Contract) $7,105,000 (3)
-Salary Remaining : $725,000
-Salary Average : $7,105,000
-Salary Average Remaining : $725,000
Seth Jones (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $632,653
-Salary Average : $6,200,000
-Salary Average Remaining : $632,653
Brayden Schenn (1 Way Contract) $5,327,000 (4)
-Salary Remaining : $543,571
-Salary Average : $5,327,000
-Salary Average Remaining : $543,571
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $459,184
-Salary Average : $4,500,000
-Salary Average Remaining : $459,184
Ivan Provorov (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $438,776
-Salary Average : $4,300,000
-Salary Average Remaining : $438,776
Shea Theodore (1 Way Contract) $3,791,500 (3)
-Salary Remaining : $386,888
-Salary Average : $3,791,500
-Salary Average Remaining : $386,888
Michael Amadio (1 Way Contract) $2,547,000 (3)
-Salary Remaining : $259,898
-Salary Average : $2,547,000
-Salary Average Remaining : $259,898
Andrew Cogliano (1 Way Contract) $2,325,000 (2)
-Salary Remaining : $237,245
-Salary Average : $2,325,000
-Salary Average Remaining : $237,245
Olli Maatta (1 Way Contract) $1,710,000 (3)
-Salary Remaining : $174,490
-Salary Average : $1,710,000
-Salary Average Remaining : $174,490
Ross Colton (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
William Carrier (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Pavol Regenda $999,999 (2)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Nikita Tolopilo $999,999 (3)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Philip Kemp $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Sebastien Aho $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Calvin de Haan $916,200 (1)
-Salary Remaining : $93,490
-Salary Average : $916,200
-Salary Average Remaining : $93,490
Trevor Lewis $910,400 (1)
-Salary Remaining : $92,898
-Salary Average : $910,400
-Salary Average Remaining : $92,898
Alex Lyon $775,000 (2)
-Salary Remaining : $79,082
-Salary Average : $775,000
-Salary Average Remaining : $79,082
Alexander True $750,000 (1)
-Salary Remaining : $76,531
-Salary Average : $750,000
-Salary Average Remaining : $76,531
Total Pro Players24
Salary Commitment
Year 2024 : $89,185,098
Year 2025 : $69,878,498
Year 2026 : $49,978,499
Year 2027 : $24,925,000
Salary Average Commitment
Year 2024 : $89,185,098
Year 2025 : $69,878,498
Year 2026 : $49,978,499
Year 2027 : $24,925,000
Salary Cap with 1 Way Contract
Year 2024 : $89,185,098
Year 2025 : $69,878,498
Year 2026 : $49,978,499
Year 2027 : $24,925,000

Farm Players Salaries

Filip Cederqvist $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Luke Toporowski $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Alex Green $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Josiah Slavin $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Josh Maniscalco $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Sam Jardine $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Cedric Pare $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Riley Bezeau $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Austin Osmanski $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Colton Young $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Dominic Franco $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Aaron Ness $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Devante Stephens $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Zane McIntyre $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Troy Grosenick $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Tate Singleton $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Spencer Smallman $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Keaton Thompson $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Steven Fogarty $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Drew Callin $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Montana Onyebuchi $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Timur Ibragimov $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Rhett Gardner $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players23
Salary Commitment
Year 2024 : $1,875,000
Year 2025 : $540,000
Year 2026 : $245,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,875,000
Year 2025 : $540,000
Year 2026 : $245,000
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $165 - 3,837 - 66.74%
Level 2: 4750 - $110 - 3,546 - 74.65%
Level 3: 3750 - $95 - 2,522 - 67.24%
Level 4: 2750 - $65 - 1,904 - 69.22%
Luxury : 1000 - $300 - 584 - 58.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1,106 - 55.29%
Farm Level 2: 1000 - $28 - 557 - 55.68%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %12,392 - 68.85%
Average Income per Game$2,340,674
Year to Date Revenue$86,604,925
Farm
Home Games Left-27
Average Attendance - %1,663 - 55.42%
Average Income per Game$85,836
Year to Date Revenue$3,175,935

Expense

Pro Players Total Salaries$86,827,999
Pro Players Total Average Salaries$86,827,999
Farm Players Total Salaries$2,956,230
Farm Players Total Average Salaries$2,956,230
Coaches Total Salaries$5,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,551,514
Farm Year To Date Expenses$3,179,918
Pro Salary Cap To Date$78,061,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,362,695
Farm Estimated Season Revenue($2,317,574)
Pro Remaining Season Days20
Pro Expenses Per Days$468,510
Pro Estimated Expenses$9,370,200
Farm Remaining Season Days20
Farm Expenses Per Days$18,144
Farm Estimated Expenses$362,880
Estimated Season Expenses$9,733,080
Season Salary Cap$86,827,999
Estimate Under Maximum Salary Cap of $88,000,000$1,172,001
Estimate Over Minimum Salary Cap of $65,000,000 $21,827,999
Current Bank Account$74,046,599
Projected Bank Account$71,358,640

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $801,020
-Salary Average : $7,850,000
-Salary Average Remaining : $801,020
Kevin Fiala (1 Way Contract) $7,733,000 (5)
-Salary Remaining : $789,082
-Salary Average : $7,733,000
-Salary Average Remaining : $789,082
Sam Reinhart (1 Way Contract) $7,724,000 (3)
-Salary Remaining : $788,163
-Salary Average : $7,724,000
-Salary Average Remaining : $788,163
Vincent Trocheck (1 Way Contract) $6,735,000 (2)
-Salary Remaining : $687,245
-Salary Average : $6,735,000
-Salary Average Remaining : $687,245
Elias Pettersson (1 Way Contract) $5,830,000 (1)
-Salary Remaining : $594,898
-Salary Average : $5,830,000
-Salary Average Remaining : $594,898
Thatcher Demko (1 Way Contract) $5,788,000 (5)
-Salary Remaining : $590,612
-Salary Average : $5,788,000
-Salary Average Remaining : $590,612
Tom Wilson (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $581,633
-Salary Average : $5,700,000
-Salary Average Remaining : $581,633
Zach Hyman (1 Way Contract) $5,425,000 (2)
-Salary Remaining : $553,571
-Salary Average : $5,425,000
-Salary Average Remaining : $553,571
Damon Severson (1 Way Contract) $5,175,000 (2)
-Salary Remaining : $528,061
-Salary Average : $5,175,000
-Salary Average Remaining : $528,061
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $510,204
-Salary Average : $5,000,000
-Salary Average Remaining : $510,204
Alexander Wennberg (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $484,694
-Salary Average : $4,750,000
-Salary Average Remaining : $484,694
Brandon Carlo (1 Way Contract) $4,316,000 (5)
-Salary Remaining : $440,408
-Salary Average : $4,316,000
-Salary Average Remaining : $440,408
Ryan Hartman (1 Way Contract) $3,675,000 (3)
-Salary Remaining : $375,000
-Salary Average : $3,675,000
-Salary Average Remaining : $375,000
Zach Werenski (1 Way Contract) $3,193,000 (1)
-Salary Remaining : $325,816
-Salary Average : $3,193,000
-Salary Average Remaining : $325,816
Logan Thompson (1 Way Contract) $2,488,000 (1)
-Salary Remaining : $253,878
-Salary Average : $2,488,000
-Salary Average Remaining : $253,878
Yakov Trenin (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $137,755
-Salary Average : $1,350,000
-Salary Average Remaining : $137,755
Kevin Stenlund (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $122,041
-Salary Average : $1,196,000
-Salary Average Remaining : $122,041
Jack Johnson $999,999 (1)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Sean Walker $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Rafael Harvey-Pinard $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Total Pro Players20
Salary Commitment
Year 2024 : $86,827,999
Year 2025 : $66,317,000
Year 2026 : $48,032,000
Year 2027 : $22,587,000
Salary Average Commitment
Year 2024 : $86,827,999
Year 2025 : $66,317,000
Year 2026 : $48,032,000
Year 2027 : $22,587,000
Salary Cap with 1 Way Contract
Year 2024 : $86,827,999
Year 2025 : $66,317,000
Year 2026 : $48,032,000
Year 2027 : $22,587,000

Farm Players Salaries

Eetu Makiniemi $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Gage Goncalves $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jason Polin $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jon-Randall Avon $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Dmitry Kuzmin $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ty Tullio $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Brandon Bussi $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Patrick Khodorenko $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Georgii Merkulov $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Lukas Svejkovsky $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Danila Klimovich $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Hugh McGing $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ilya Solovyov $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Bobby Trivigno $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jacob Peterson $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nick Cicek $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nick Perbix $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Mack Guzda $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ben McCartney $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Austin Rueschhoff $92,500 (2)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Connor Mackey $92,500 (2)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Boris Katchouk $92,500 (1)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Dennis Gilbert $92,500 (3)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Jake Christiansen $92,500 (1)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Kyle MacLean $92,500 (1)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Uvis Balinskis $92,500 (2)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Dryden Hunt $92,500 (1)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Louie Belpedio $92,500 (3)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Mark Kastelic $83,550 (1)
Salary Remaining : $8,526
Salary Average : $83,550
Salary Average Remaining : $8,526
Jakub Zboril $80,180 (1)
Salary Remaining : $8,182
Salary Average : $80,180
Salary Average Remaining : $8,182
Mason Primeau $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Cole Schwindt $77,500 (2)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Total Farm Players32
Salary Commitment
Year 2024 : $2,956,230
Year 2025 : $1,395,000
Year 2026 : $565,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,956,230
Year 2025 : $1,395,000
Year 2026 : $565,000
Year 2027 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - $125 - 5,504 - 95.72%
Level 2: 4750 - $100 - 4,503 - 94.80%
Level 3: 3750 - $75 - 3,607 - 96.19%
Level 4: 2750 - $50 - 2,601 - 94.57%
Luxury : 1000 - $300 - 764 - 76.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,976 - 98.81%
Farm Level 2: 1000 - $15 - 993 - 99.25%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %16,979 - 94.33%
Average Income per Game$2,563,756
Year to Date Revenue$89,731,474
Farm
Home Games Left-25
Average Attendance - %2,969 - 98.95%
Average Income per Game$80,363
Year to Date Revenue$2,812,714

Expense

Pro Players Total Salaries$75,533,000
Pro Players Total Average Salaries$75,533,000
Farm Players Total Salaries$1,896,500
Farm Players Total Average Salaries$1,896,500
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$70,989,975
Farm Year To Date Expenses$2,549,969
Pro Salary Cap To Date$67,360,286
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,382,538
Farm Estimated Season Revenue($2,009,081)
Pro Remaining Season Days20
Pro Expenses Per Days$404,505
Pro Estimated Expenses$8,090,100
Farm Remaining Season Days20
Farm Expenses Per Days$14,778
Farm Estimated Expenses$295,560
Estimated Season Expenses$8,385,660
Season Salary Cap$76,033,000
Estimate Under Maximum Salary Cap of $88,000,000$11,967,000
Estimate Over Minimum Salary Cap of $65,000,000 $11,033,000
Current Bank Account$133,831,206
Projected Bank Account$138,819,003

Pro Players Salaries

Juuse Saros (1 Way Contract) $8,236,000 (1)
-Salary Remaining : $840,408
-Salary Average : $8,236,000
-Salary Average Remaining : $840,408
Dylan Cozens (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $663,265
-Salary Average : $6,500,000
-Salary Average Remaining : $663,265
Noah Dobson (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $637,755
-Salary Average : $6,250,000
-Salary Average Remaining : $637,755
Andrew Mangiapane (1 Way Contract) $5,720,000 (2)
-Salary Remaining : $583,673
-Salary Average : $5,720,000
-Salary Average Remaining : $583,673
Ben Chiarot (1 Way Contract) $4,760,000 (2)
-Salary Remaining : $485,714
-Salary Average : $4,760,000
-Salary Average Remaining : $485,714
John Marino (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $448,980
-Salary Average : $4,400,000
-Salary Average Remaining : $448,980
Cam York (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $433,673
-Salary Average : $4,250,000
-Salary Average Remaining : $433,673
Dante Fabbro (1 Way Contract) $4,042,000 (2)
-Salary Remaining : $412,449
-Salary Average : $4,042,000
-Salary Average Remaining : $412,449
Cal Petersen (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $408,163
Nils Hoglander (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $357,143
Ryan McLeod (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $316,327
-Salary Average : $3,100,000
-Salary Average Remaining : $316,327
Jason Zucker (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $306,122
-Salary Average : $3,000,000
-Salary Average Remaining : $306,122
Mattias Janmark (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $255,102
-Salary Average : $2,500,000
-Salary Average Remaining : $255,102
Sean Kuraly (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $214,286
-Salary Average : $2,100,000
-Salary Average Remaining : $214,286
Eric Robinson (1 Way Contract) $1,979,000 (1)
-Salary Remaining : $201,939
-Salary Average : $1,979,000
-Salary Average Remaining : $201,939
Brett Murray (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Alex Nylander (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $147,959
-Salary Average : $1,450,000
-Salary Average Remaining : $147,959
Matt Martin (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $132,653
-Salary Average : $1,300,000
-Salary Average Remaining : $132,653
Johnathan Kovacevic (1 Way Contract) $1,096,000 (1)
-Salary Remaining : $111,837
-Salary Average : $1,096,000
-Salary Average Remaining : $111,837
Jonas Johansson (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $107,143
-Salary Average : $1,050,000
-Salary Average Remaining : $107,143
Casey Fitzgerald (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Lucas Raymond $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
William Eklund $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Braden Schneider $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Total Pro Players25
Salary Commitment
Year 2024 : $75,533,000
Year 2025 : $55,872,000
Year 2026 : $25,850,000
Year 2027 : $10,000,000
Salary Average Commitment
Year 2024 : $75,533,000
Year 2025 : $55,872,000
Year 2026 : $25,850,000
Year 2027 : $10,000,000
Salary Cap with 1 Way Contract
Year 2024 : $75,533,000
Year 2025 : $55,872,000
Year 2026 : $25,850,000
Year 2027 : $10,000,000

Farm Players Salaries

Jesper Wallstedt $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Stanislav Svozil $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Eetu Liukas $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matthew Poitras $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Artem Anisimov $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Colten Ellis $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Anson Thornton $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ryan Shea $85,000 (2)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Emilio Pettersen $80,000 (2)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Jan Jenik $79,000 (1)
Salary Remaining : $8,061
Salary Average : $79,000
Salary Average Remaining : $8,061
Michael Callahan $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Arvid Holm $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Riley Tufte $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Brogan Rafferty $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Seth Griffith $77,500 (2)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Ben Jones $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jimmy Lambert $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Marc Johnstone $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Marc Gatcomb $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jermaine Loewen $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Mark Duarte $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Roman Kinal $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Robbie Russo $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players23
Salary Commitment
Year 2024 : $1,896,500
Year 2025 : $907,500
Year 2026 : $475,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,896,500
Year 2025 : $907,500
Year 2026 : $475,000
Year 2027 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - $125 - 5,556 - 96.63%
Level 2: 4750 - $100 - 4,529 - 95.34%
Level 3: 3750 - $75 - 3,579 - 95.43%
Level 4: 2750 - $50 - 2,608 - 94.83%
Luxury : 1000 - $300 - 760 - 76.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,989 - 99.47%
Farm Level 2: 1000 - $15 - 989 - 98.93%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17,032 - 94.62%
Average Income per Game$2,572,629
Year to Date Revenue$90,042,025
Farm
Home Games Left-25
Average Attendance - %2,979 - 99.29%
Average Income per Game$80,719
Year to Date Revenue$2,825,157

Expense

Pro Players Total Salaries$80,819,000
Pro Players Total Average Salaries$80,819,000
Farm Players Total Salaries$2,314,300
Farm Players Total Average Salaries$2,314,300
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,388,000
Pro Year To Date Expenses$71,559,431
Farm Year To Date Expenses$3,062,375
Pro Salary Cap To Date$70,520,356
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,435,776
Farm Estimated Season Revenue($2,017,969)
Pro Remaining Season Days20
Pro Expenses Per Days$417,444
Pro Estimated Expenses$8,348,880
Farm Remaining Season Days20
Farm Expenses Per Days$16,910
Farm Estimated Expenses$338,200
Estimated Season Expenses$8,687,080
Season Salary Cap$87,207,000
Estimate Under Maximum Salary Cap of $88,000,000$793,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,207,000
Current Bank Account$50,391,349
Projected Bank Account$55,122,076

Pro Players Salaries

Joe Pavelski (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $918,367
-Salary Average : $9,000,000
-Salary Average Remaining : $918,367
Mats Zuccarello (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $816,327
-Salary Average : $8,000,000
-Salary Average Remaining : $816,327
William Karlsson (1 Way Contract) $7,486,000 (2)
-Salary Remaining : $763,878
-Salary Average : $7,486,000
-Salary Average Remaining : $763,878
Alex DeBrincat (1 Way Contract) $6,106,000 (1)
-Salary Remaining : $623,061
-Salary Average : $6,106,000
-Salary Average Remaining : $623,061
Boone Jenner (1 Way Contract) $5,730,000 (3)
-Salary Remaining : $584,694
-Salary Average : $5,730,000
-Salary Average Remaining : $584,694
Brady Skjei (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $527,959
-Salary Average : $5,174,000
-Salary Average Remaining : $527,959
Quinton Byfield (1 Way Contract) $4,761,000 (5)
-Salary Remaining : $485,816
-Salary Average : $4,761,000
-Salary Average Remaining : $485,816
K'Andre Miller (1 Way Contract) $4,666,000 (2)
-Salary Remaining : $476,122
-Salary Average : $4,666,000
-Salary Average Remaining : $476,122
Ryan Suter (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $377,551
-Salary Average : $3,700,000
-Salary Average Remaining : $377,551
Josh Norris (1 Way Contract) $3,481,000 (1)
-Salary Remaining : $355,204
-Salary Average : $3,481,000
-Salary Average Remaining : $355,204
Radko Gudas (1 Way Contract) $3,002,000 (4)
-Salary Remaining : $306,327
-Salary Average : $3,002,000
-Salary Average Remaining : $306,327
Ville Husso (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $306,122
-Salary Average : $3,000,000
-Salary Average Remaining : $306,122
Scott Wedgewood (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $244,898
-Salary Average : $2,400,000
-Salary Average Remaining : $244,898
Mark Giordano (1 Way Contract) $1,928,000 (1)
-Salary Remaining : $196,735
-Salary Average : $1,928,000
-Salary Average Remaining : $196,735
Ryan Poehling (1 Way Contract) $1,734,000 (1)
-Salary Remaining : $176,939
-Salary Average : $1,734,000
-Salary Average Remaining : $176,939
Kailer Yamamoto (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $173,469
-Salary Average : $1,700,000
-Salary Average Remaining : $173,469
Brett Howden (1 Way Contract) $1,452,000 (2)
-Salary Remaining : $148,163
-Salary Average : $1,452,000
-Salary Average Remaining : $148,163
Ilya Lyubushkin (1 Way Contract) $1,379,000 (1)
-Salary Remaining : $140,714
-Salary Average : $1,379,000
-Salary Average Remaining : $140,714
Aliaksei Protas (1 Way Contract) $1,160,000 (1)
-1 Way Contract Salary Cap : $1,160,000
-Salary Remaining : $118,367
-Salary Average : $1,160,000
-Salary Average Remaining : $118,367
Ty Dellandrea (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $115,306
-Salary Average : $1,130,000
-Salary Average Remaining : $115,306
Simon Holmstrom $980,000 (2)
-Salary Remaining : $100,000
-Salary Average : $980,000
-Salary Average Remaining : $100,000
Wyatt Johnston $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Jake Sanderson $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Noah Cates $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Total Pro Players24
Salary Commitment
Year 2024 : $80,819,000
Year 2025 : $59,251,000
Year 2026 : $32,893,000
Year 2027 : $24,763,000
Salary Average Commitment
Year 2024 : $80,819,000
Year 2025 : $59,251,000
Year 2026 : $32,893,000
Year 2027 : $24,763,000
Salary Cap with 1 Way Contract
Year 2024 : $80,819,000
Year 2025 : $59,251,000
Year 2026 : $32,893,000
Year 2027 : $24,763,000

Farm Players Salaries

Adam Edstrom $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Kevin Gravel (Out of Payroll) $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Matt Irwin $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Ryan Donato $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Mads Sogaard $96,400 (3)
Salary Remaining : $9,837
Salary Average : $96,400
Salary Average Remaining : $9,837
Jakob Pelletier $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Dennis Hildeby $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Cole Guttman (Out of Payroll) $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Corson Ceulemans $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Graham Slaggert $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jack Thompson $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jiri Kulich $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
JJ Peterka $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Dmitry Zlodeyev $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Thomas Miller $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Philip Broberg $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Marco Kasper $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Robert Mastrosimone $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jake Livingstone $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matthew Phillips $90,000 (2)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
Tyler Tucker $86,800 (2)
Salary Remaining : $8,857
Salary Average : $86,800
Salary Average Remaining : $8,857
Nathan Bastian $85,000 (1)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Jordan Gross $83,600 (2)
Salary Remaining : $8,531
Salary Average : $83,600
Salary Average Remaining : $8,531
Nicolas Beaudin $82,500 (2)
Salary Remaining : $8,418
Salary Average : $82,500
Salary Average Remaining : $8,418
Isaac Ratcliffe $80,000 (2)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Brendan Perlini $80,000 (2)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Total Farm Players26
Salary Commitment
Year 2024 : $2,414,300
Year 2025 : $2,044,300
Year 2026 : $576,400
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,414,300
Year 2025 : $2,044,300
Year 2026 : $576,400
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - $133 - 5,466 - 95.06%
Level 2: 4750 - $99 - 4,548 - 95.75%
Level 3: 3750 - $70 - 3,605 - 96.13%
Level 4: 2750 - $52 - 2,629 - 95.58%
Luxury : 1000 - $289 - 844 - 84.36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,052 - 52.61%
Farm Level 2: 1000 - $25 - 625 - 62.49%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %17,091 - 94.95%
Average Income per Game$2,607,630
Year to Date Revenue$96,482,328
Farm
Home Games Left-27
Average Attendance - %1,677 - 55.91%
Average Income per Game$85,296
Year to Date Revenue$3,155,940

Expense

Pro Players Total Salaries$80,769,000
Pro Players Total Average Salaries$80,769,000
Farm Players Total Salaries$2,712,500
Farm Players Total Average Salaries$2,712,500
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,165,000
Pro Year To Date Expenses$73,378,563
Farm Year To Date Expenses$2,964,901
Pro Salary Cap To Date$71,748,748
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,430,522
Farm Estimated Season Revenue($2,302,983)
Pro Remaining Season Days20
Pro Expenses Per Days$419,740
Pro Estimated Expenses$8,394,800
Farm Remaining Season Days20
Farm Expenses Per Days$16,901
Farm Estimated Expenses$338,020
Estimated Season Expenses$8,732,820
Season Salary Cap$77,489,000
Estimate Under Maximum Salary Cap of $88,000,000$10,511,000
Estimate Over Minimum Salary Cap of $65,000,000 $12,489,000
Current Bank Account$58,362,606
Projected Bank Account$57,757,325

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $7,055,000 (6)
-Salary Remaining : $719,898
-Salary Average : $7,055,000
-Salary Average Remaining : $719,898
Mathew Barzal (1 Way Contract) $6,209,000 (1)
-Salary Remaining : $633,571
-Salary Average : $6,209,000
-Salary Average Remaining : $633,571
Sam Bennett (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $612,245
Andre Burakovsky (1 Way Contract) $5,622,000 (2)
-Salary Remaining : $573,673
-Salary Average : $5,622,000
-Salary Average Remaining : $573,673
Travis Hamonic (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $510,204
-Salary Average : $5,000,000
-Salary Average Remaining : $510,204
Martin Jones (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $459,184
-Salary Average : $4,500,000
-Salary Average Remaining : $459,184
Tommy Novak (1 Way Contract) $4,477,000 (5)
-Salary Remaining : $456,837
-Salary Average : $4,477,000
-Salary Average Remaining : $456,837
Brock Boeser (Out of Payroll) $4,445,000 (1)
-Salary Remaining : $453,571
-Salary Average : $4,445,000
-Salary Average Remaining : $453,571
Jakub Vrana (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $408,163
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $408,163
Rasmus Ristolainen (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $408,163
Valeri Nichushkin (1 Way Contract) $3,682,000 (3)
-Salary Remaining : $375,714
-Salary Average : $3,682,000
-Salary Average Remaining : $375,714
Owen Tippett (1 Way Contract) $3,504,000 (1)
-Salary Remaining : $357,551
-Salary Average : $3,504,000
-Salary Average Remaining : $357,551
Oskar Sundqvist (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $344,898
-Salary Average : $3,380,000
-Salary Average Remaining : $344,898
Robert Thomas (1 Way Contract) $3,032,000 (2)
-Salary Remaining : $309,388
-Salary Average : $3,032,000
-Salary Average Remaining : $309,388
Jani Hakanpaa (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $266,327
-Salary Average : $2,610,000
-Salary Average Remaining : $266,327
Adam Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $189,694
-Salary Average : $1,859,000
-Salary Average Remaining : $189,694
Nikita Zadorov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $178,571
-Salary Average : $1,750,000
-Salary Average Remaining : $178,571
Blake Lizotte (1 Way Contract) $1,744,000 (1)
-Salary Remaining : $177,959
-Salary Average : $1,744,000
-Salary Average Remaining : $177,959
T.J. Tynan (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Luke Schenn (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Peyton Krebs $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Kevin Rooney $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Total Pro Players23
Salary Commitment
Year 2024 : $80,769,000
Year 2025 : $51,989,000
Year 2026 : $32,976,000
Year 2027 : $21,734,000
Salary Average Commitment
Year 2024 : $80,769,000
Year 2025 : $51,787,000
Year 2026 : $32,774,000
Year 2027 : $21,532,000
Salary Cap with 1 Way Contract
Year 2024 : $80,769,000
Year 2025 : $51,787,000
Year 2026 : $32,774,000
Year 2027 : $21,532,000

Farm Players Salaries

Aleksandr Kisakov $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nikita Novikov $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Fabian Lysell $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
John Ludvig $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Hardy Haman Aktell $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nikolai Knyzhov $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Pontus Holmberg $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ruslan Iskhakov $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Leo Loof $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Maksymilian Szuber $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Luke Cavallin $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nikita Nesterenko $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nikita Chibrikov $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Pavel Mintyukov $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ivan Fedotov $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Kasimir Kaskisuo $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Lucas Johansen $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jesper Vikman $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matt Kiersted $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Mike Hardman $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nathan Smith $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ryan McAllister $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Vasily Podkolzin $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ivan Prosvetov $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Hunter Skinner $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Leon Gawanke $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Egor Sokolov $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Ilya Usau $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Peter Abbandonato $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jimmy Huntington $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players30
Salary Commitment
Year 2024 : $2,712,500
Year 2025 : $2,085,000
Year 2026 : $1,140,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,712,500
Year 2025 : $2,085,000
Year 2026 : $1,140,000
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - $124 - 5,476 - 95.24%
Level 2: 4750 - $99 - 4,453 - 93.75%
Level 3: 3750 - $74 - 3,544 - 94.50%
Level 4: 2750 - $49 - 2,651 - 96.39%
Luxury : 1000 - $295 - 853 - 85.26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,998 - 99.92%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %16,977 - 94.31%
Average Income per Game$2,557,181
Year to Date Revenue$89,501,328
Farm
Home Games Left-25
Average Attendance - %2,998 - 99.95%
Average Income per Game$62,461
Year to Date Revenue$2,186,150

Expense

Pro Players Total Salaries$79,880,000
Pro Players Total Average Salaries$79,880,000
Farm Players Total Salaries$2,692,020
Farm Players Total Average Salaries$2,692,020
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,150,000
Pro Year To Date Expenses$73,115,329
Farm Year To Date Expenses$2,855,893
Pro Salary Cap To Date$71,547,819
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,343,085
Farm Estimated Season Revenue($1,561,536)
Pro Remaining Season Days20
Pro Expenses Per Days$415,204
Pro Estimated Expenses$8,304,080
Farm Remaining Season Days20
Farm Expenses Per Days$16,286
Farm Estimated Expenses$325,720
Estimated Season Expenses$8,629,800
Season Salary Cap$87,030,000
Estimate Under Maximum Salary Cap of $88,000,000$970,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,030,000
Current Bank Account$66,104,835
Projected Bank Account$71,256,584

Pro Players Salaries

Adrian Kempe (1 Way Contract) $7,237,000 (5)
-Salary Remaining : $738,469
-Salary Average : $7,237,000
-Salary Average Remaining : $738,469
Alex Pietrangelo (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $714,286
Timo Meier (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $701,939
-Salary Average : $6,879,000
-Salary Average Remaining : $701,939
Nico Hischier (1 Way Contract) $6,486,000 (2)
-Salary Remaining : $661,837
-Salary Average : $6,486,000
-Salary Average Remaining : $661,837
Drake Batherson (1 Way Contract) $5,694,000 (3)
-Salary Remaining : $581,020
-Salary Average : $5,694,000
-Salary Average Remaining : $581,020
Neal Pionk (1 Way Contract) $5,521,000 (3)
-Salary Remaining : $563,367
-Salary Average : $5,521,000
-Salary Average Remaining : $563,367
Shayne Gostisbehere (1 Way Contract) $5,231,000 (4)
-Salary Remaining : $533,776
-Salary Average : $5,231,000
-Salary Average Remaining : $533,776
Charlie Coyle (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $459,184
-Salary Average : $4,500,000
-Salary Average Remaining : $459,184
Linus Ullmark (1 Way Contract) $4,055,000 (2)
-Salary Remaining : $413,776
-Salary Average : $4,055,000
-Salary Average Remaining : $413,776
Brayden McNabb (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $408,163
Jake Middleton (1 Way Contract) $3,774,000 (4)
-Salary Remaining : $385,102
-Salary Average : $3,774,000
-Salary Average Remaining : $385,102
Evgeni Malkin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $357,143
Claude Giroux (1 Way Contract) $3,371,000 (5)
-Salary Remaining : $343,980
-Salary Average : $3,371,000
-Salary Average Remaining : $343,980
Eetu Luostarinen (1 Way Contract) $3,207,000 (2)
-Salary Remaining : $327,245
-Salary Average : $3,207,000
-Salary Average Remaining : $327,245
Nic Dowd (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $280,612
-Salary Average : $2,750,000
-Salary Average Remaining : $280,612
Jimmy Vesey (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $193,878
-Salary Average : $1,900,000
-Salary Average Remaining : $193,878
Simon Benoit $975,000 (2)
-Salary Remaining : $99,490
-Salary Average : $975,000
-Salary Average Remaining : $99,490
Cam Atkinson $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Alex Vlasic $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Jack McBain $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Karel Vejmelka $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Total Pro Players21
Salary Commitment
Year 2024 : $79,880,000
Year 2025 : $77,244,000
Year 2026 : $56,271,000
Year 2027 : $31,206,000
Salary Average Commitment
Year 2024 : $79,880,000
Year 2025 : $72,530,000
Year 2026 : $51,557,000
Year 2027 : $26,492,000
Salary Cap with 1 Way Contract
Year 2024 : $79,880,000
Year 2025 : $72,530,000
Year 2026 : $51,557,000
Year 2027 : $26,492,000

Farm Players Salaries

Otto Koivula $97,500 (1)
Salary Remaining : $9,949
Salary Average : $97,500
Salary Average Remaining : $9,949
Drew Commesso $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Kyle Masters $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Eemil Viro $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Emil Lilleberg $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ethan Del Maestro $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Frederic Brunet $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Mikko Kokkonen $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jacob Melanson $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nils Aman $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
James Malatesta $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ozzy Wiesblatt $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jiri Smejkal $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Josh Bloom $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ville Petman $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Lucas Ciona $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
William Trudeau $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matt Filipe $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Mikael Pyyhtia $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Oskar Pettersson $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Pavel Novak $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Stephen Halliday $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
William Stromgren $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Egor Afanasyev $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Cross Hanas $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Isaak Phillips $89,520 (2)
Salary Remaining : $9,135
Salary Average : $89,520
Salary Average Remaining : $9,135
Keith Kinkaid $85,000 (3)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Ben Gleason $85,000 (3)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Joey Anderson $55,000 (1)
Salary Remaining : $5,612
Salary Average : $55,000
Salary Average Remaining : $5,612
Total Farm Players29
Salary Commitment
Year 2024 : $2,692,020
Year 2025 : $2,444,520
Year 2026 : $1,690,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,692,020
Year 2025 : $2,444,520
Year 2026 : $1,690,000
Year 2027 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - $125 - 5,472 - 95.16%
Level 2: 4750 - $100 - 4,528 - 95.32%
Level 3: 3750 - $75 - 3,611 - 96.29%
Level 4: 2750 - $50 - 2,679 - 97.43%
Luxury : 1000 - $300 - 774 - 77.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,978 - 98.89%
Farm Level 2: 1000 - $15 - 993 - 99.27%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17,063 - 94.80%
Average Income per Game$2,571,790
Year to Date Revenue$92,584,422
Farm
Home Games Left-26
Average Attendance - %2,971 - 99.02%
Average Income per Game$80,423
Year to Date Revenue$2,895,213

Expense

Pro Players Total Salaries$75,162,998
Pro Players Total Average Salaries$75,162,998
Farm Players Total Salaries$2,877,860
Farm Players Total Average Salaries$2,877,860
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$11,815,000
Pro Year To Date Expenses$68,447,057
Farm Year To Date Expenses$3,016,895
Pro Salary Cap To Date$67,490,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,858,948
Farm Estimated Season Revenue($2,090,987)
Pro Remaining Season Days20
Pro Expenses Per Days$388,587
Pro Estimated Expenses$7,771,740
Farm Remaining Season Days20
Farm Expenses Per Days$17,234
Farm Estimated Expenses$344,680
Estimated Season Expenses$8,116,420
Season Salary Cap$86,977,998
Estimate Under Maximum Salary Cap of $88,000,000$1,022,002
Estimate Over Minimum Salary Cap of $65,000,000 $21,977,998
Current Bank Account$56,181,460
Projected Bank Account$58,833,001

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (5)
-Salary Remaining : $785,714
-Salary Average : $7,700,000
-Salary Average Remaining : $785,714
James van Riemsdyk (1 Way Contract) $7,050,000 (3)
-Salary Remaining : $719,388
-Salary Average : $7,050,000
-Salary Average Remaining : $719,388
Matt Roy (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $714,286
Mathew Dumba (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $591,837
-Salary Average : $5,800,000
-Salary Average Remaining : $591,837
Jason Dickinson (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $510,204
-Salary Average : $5,000,000
-Salary Average Remaining : $510,204
Dmitry Orlov (1 Way Contract) $4,525,000 (3)
-Salary Remaining : $461,735
-Salary Average : $4,525,000
-Salary Average Remaining : $461,735
Dominik Kubalik (1 Way Contract) $4,364,000 (4)
-Salary Remaining : $445,306
-Salary Average : $4,364,000
-Salary Average Remaining : $445,306
Joel Edmundson (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $418,367
-Salary Average : $4,100,000
-Salary Average Remaining : $418,367
Oskar Lindblom (1 Way Contract) $2,973,000 (1)
-1 Way Contract Salary Cap : $2,973,000
-Salary Remaining : $303,367
-Salary Average : $2,973,000
-Salary Average Remaining : $303,367
Sam Steel (1 Way Contract) $2,787,000 (4)
-Salary Remaining : $284,388
-Salary Average : $2,787,000
-Salary Average Remaining : $284,388
Cal Foote (1 Way Contract) $2,230,000 (2)
-1 Way Contract Salary Cap : $2,230,000
-Salary Remaining : $227,551
-Salary Average : $2,230,000
-Salary Average Remaining : $227,551
Colin White (1 Way Contract) $2,100,000 (3)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $214,286
-Salary Average : $2,100,000
-Salary Average Remaining : $214,286
Calle Jarnkrok (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Stefan Noesen (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Jesper Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $189,694
-Salary Average : $1,859,000
-Salary Average Remaining : $189,694
Jalen Chatfield (1 Way Contract) $1,834,000 (3)
-Salary Remaining : $187,143
-Salary Average : $1,834,000
-Salary Average Remaining : $187,143
Connor Ingram (1 Way Contract) $1,776,000 (3)
-Salary Remaining : $181,224
-Salary Average : $1,776,000
-Salary Average Remaining : $181,224
Brad Hunt (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $178,571
-Salary Average : $1,750,000
-Salary Average Remaining : $178,571
Nicolas Deslauriers (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $168,367
-Salary Average : $1,650,000
-Salary Average Remaining : $168,367
Pheonix Copley (1 Way Contract) $1,040,000 (2)
-Salary Remaining : $106,122
-Salary Average : $1,040,000
-Salary Average Remaining : $106,122
Logan Shaw $999,999 (3)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Adam Cracknell $999,999 (3)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Justus Annunen $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Nils Lundkvist $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Macklin Celebrini $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Philippe Myers $775,000 (1)
-Salary Remaining : $79,082
-Salary Average : $775,000
-Salary Average Remaining : $79,082
Total Pro Players26
Salary Commitment
Year 2024 : $75,162,998
Year 2025 : $70,464,998
Year 2026 : $53,185,998
Year 2027 : $26,851,000
Salary Average Commitment
Year 2024 : $75,162,998
Year 2025 : $70,464,998
Year 2026 : $53,185,998
Year 2027 : $26,851,000
Salary Cap with 1 Way Contract
Year 2024 : $75,162,998
Year 2025 : $70,464,998
Year 2026 : $53,185,998
Year 2027 : $26,851,000

Farm Players Salaries

Mitchell Weeks $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Vinnie Hinostroza $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Michael Mersch $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Mackenzie MacEachern $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Cole Clayton $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Jaret Anderson-Dolan $99,100 (2)
Salary Remaining : $10,112
Salary Average : $99,100
Salary Average Remaining : $10,112
Chase Stillman $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Henrik Rybinski $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Artemi Kniazev $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Fedor Svechkov $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jake Wise $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Kevin Korchinski $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Mason Millman $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nikolas Matinpalo $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tucker Robertson $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Zach Dean $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Connor Zary $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Cameron Hughes $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Christian Wolanin $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jacob Bernard-Docker $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Mathias Laferriere $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Reece Newkirk $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Sam Poulin $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jacob Ingham $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Alex Barre-Boulet $91,700 (2)
Salary Remaining : $9,357
Salary Average : $91,700
Salary Average Remaining : $9,357
Matt Luff $90,260 (3)
Salary Remaining : $9,210
Salary Average : $90,260
Salary Average Remaining : $9,210
Trey Fix-Wolansky $83,800 (2)
Salary Remaining : $8,551
Salary Average : $83,800
Salary Average Remaining : $8,551
Riley Stillman $78,000 (2)
Salary Remaining : $7,959
Salary Average : $78,000
Salary Average Remaining : $7,959
Alexander Petrovic $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Karson Kuhlman $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Parker Gahagen $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players31
Salary Commitment
Year 2024 : $2,877,860
Year 2025 : $1,982,860
Year 2026 : $1,045,260
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,877,860
Year 2025 : $1,982,860
Year 2026 : $1,045,260
Year 2027 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - $115 - 5,611 - 97.58%
Level 2: 4750 - $80 - 4,665 - 98.21%
Level 3: 3750 - $70 - 3,617 - 96.45%
Level 4: 2750 - $50 - 2,611 - 94.95%
Luxury : 1000 - $295 - 838 - 83.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,979 - 98.95%
Farm Level 2: 1000 - $15 - 988 - 98.81%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17,342 - 96.34%
Average Income per Game$2,391,621
Year to Date Revenue$86,098,339
Farm
Home Games Left-26
Average Attendance - %2,967 - 98.90%
Average Income per Game$80,371
Year to Date Revenue$2,893,364

Expense

Pro Players Total Salaries$69,628,998
Pro Players Total Average Salaries$69,628,998
Farm Players Total Salaries$2,360,890
Farm Players Total Average Salaries$2,360,890
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,500,000
Pro Year To Date Expenses$65,129,568
Farm Year To Date Expenses$3,006,796
Pro Salary Cap To Date$62,343,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,958,103
Farm Estimated Season Revenue($2,089,652)
Pro Remaining Season Days20
Pro Expenses Per Days$370,556
Pro Estimated Expenses$7,411,120
Farm Remaining Season Days20
Farm Expenses Per Days$17,147
Farm Estimated Expenses$342,940
Estimated Season Expenses$7,754,060
Season Salary Cap$75,128,998
Estimate Under Maximum Salary Cap of $88,000,000$12,871,002
Estimate Over Minimum Salary Cap of $65,000,000 $10,128,998
Current Bank Account$114,221,138
Projected Bank Account$116,335,529

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $622,449
-Salary Average : $6,100,000
-Salary Average Remaining : $622,449
Andrew Copp (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $612,245
Conor Garland (1 Way Contract) $5,345,000 (2)
-Salary Remaining : $545,408
-Salary Average : $5,345,000
-Salary Average Remaining : $545,408
Tanner Pearson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $510,204
-Salary Average : $5,000,000
-Salary Average Remaining : $510,204
Craig Smith (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $510,204
-Salary Average : $5,000,000
-Salary Average Remaining : $510,204
Josh Anderson (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $469,388
-Salary Average : $4,600,000
-Salary Average Remaining : $469,388
Connor Brown (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $418,367
-Salary Average : $4,100,000
-Salary Average Remaining : $418,367
Chris Tierney (1 Way Contract) $3,975,000 (1)
-Salary Remaining : $405,612
-Salary Average : $3,975,000
-Salary Average Remaining : $405,612
Matt Grzelcyk (1 Way Contract) $3,879,000 (1)
-Salary Remaining : $395,816
-Salary Average : $3,879,000
-Salary Average Remaining : $395,816
Kaapo Kahkonen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $357,143
Ethan Bear (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $306,122
-Salary Average : $3,000,000
-Salary Average Remaining : $306,122
Jon Merrill (1 Way Contract) $2,999,999 (1)
-Salary Remaining : $306,122
-Salary Average : $2,999,999
-Salary Average Remaining : $306,122
Matt Benning (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $229,592
-Salary Average : $2,250,000
-Salary Average Remaining : $229,592
Oliver Wahlstrom (1 Way Contract) $2,005,000 (2)
-Salary Remaining : $204,592
-Salary Average : $2,005,000
-Salary Average Remaining : $204,592
Joel Kiviranta (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $178,571
-Salary Average : $1,750,000
-Salary Average Remaining : $178,571
Sheldon Dries (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Laurent Brossoit (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Dennis Cholowski (1 Way Contract) $1,275,000 (1)
-1 Way Contract Salary Cap : $1,275,000
-Salary Remaining : $130,102
-Salary Average : $1,275,000
-Salary Average Remaining : $130,102
Cam Dineen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $112,245
-Salary Average : $1,100,000
-Salary Average Remaining : $112,245
Gustav Olofsson (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $112,245
-Salary Average : $1,100,000
-Salary Average Remaining : $112,245
Colin Blackwell $999,999 (2)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Jordan Harris $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
David Jiricek $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Tyler Pitlick $750,000 (1)
-Salary Remaining : $76,531
-Salary Average : $750,000
-Salary Average Remaining : $76,531
Total Pro Players24
Salary Commitment
Year 2024 : $69,628,998
Year 2025 : $51,549,999
Year 2026 : $17,850,000
Year 2027 : $1,500,000
Salary Average Commitment
Year 2024 : $69,628,998
Year 2025 : $51,549,999
Year 2026 : $17,850,000
Year 2027 : $1,500,000
Salary Cap with 1 Way Contract
Year 2024 : $69,628,998
Year 2025 : $51,549,999
Year 2026 : $17,850,000
Year 2027 : $1,500,000

Farm Players Salaries

Joseph Duszak $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Samu Tuomaala $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Elliot Desnoyers $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Lucas Condotta $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Brett Harrison $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matt Tomkins $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Steven Kampfer $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
William Dufour $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jan Mysak $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Xavier Bourgault $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Trevor Kuntar $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Zack Bolduc $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Daniil Chayka $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Magnus Chrona $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Danil Zhilkin $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ross Johnston $92,010 (2)
Salary Remaining : $9,389
Salary Average : $92,010
Salary Average Remaining : $9,389
Sheldon Rempal $86,780 (2)
Salary Remaining : $8,855
Salary Average : $86,780
Salary Average Remaining : $8,855
Byron Froese $82,100 (1)
Salary Remaining : $8,378
Salary Average : $82,100
Salary Average Remaining : $8,378
Kyle Rau $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Evan Polei $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Kyle Keyser $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Cameron Hebig $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jeff Malott $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Mike Vecchione $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Max Lajoie $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Travis Barron $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Garrett Wilson $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players27
Salary Commitment
Year 2024 : $2,360,890
Year 2025 : $2,278,790
Year 2026 : $760,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,360,890
Year 2025 : $2,278,790
Year 2026 : $760,000
Year 2027 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - $140 - 4,793 - 83.35%
Level 2: 4750 - $110 - 3,611 - 76.03%
Level 3: 3750 - $85 - 2,788 - 74.34%
Level 4: 2750 - $60 - 2,045 - 74.35%
Luxury : 1000 - $300 - 686 - 68.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,966 - 98.30%
Farm Level 2: 1000 - $20 - 779 - 77.92%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %13,922 - 77.34%
Average Income per Game$2,398,142
Year to Date Revenue$88,731,264
Farm
Home Games Left-27
Average Attendance - %2,745 - 91.51%
Average Income per Game$93,206
Year to Date Revenue$3,448,616

Expense

Pro Players Total Salaries$87,277,700
Pro Players Total Average Salaries$87,277,700
Farm Players Total Salaries$3,028,100
Farm Players Total Average Salaries$3,028,100
Coaches Total Salaries$7,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$84,667,409
Farm Year To Date Expenses$3,228,905
Pro Salary Cap To Date$77,891,428
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,592,569
Farm Estimated Season Revenue($2,516,558)
Pro Remaining Season Days20
Pro Expenses Per Days$481,009
Pro Estimated Expenses$9,620,180
Farm Remaining Season Days20
Farm Expenses Per Days$18,511
Farm Estimated Expenses$370,220
Estimated Season Expenses$9,990,400
Season Salary Cap$87,277,700
Estimate Under Maximum Salary Cap of $88,000,000$722,300
Estimate Over Minimum Salary Cap of $65,000,000 $22,277,700
Current Bank Account$39,862,026
Projected Bank Account$36,947,637

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,090,000 (5)
-Salary Remaining : $1,029,592
-Salary Average : $10,090,000
-Salary Average Remaining : $1,029,592
Cale Makar (1 Way Contract) $8,885,000 (1)
-Salary Remaining : $906,633
-Salary Average : $8,885,000
-Salary Average Remaining : $906,633
Pavel Buchnevich (1 Way Contract) $7,350,000 (4)
-Salary Remaining : $750,000
-Salary Average : $7,350,000
-Salary Average Remaining : $750,000
John Tavares (1 Way Contract) $7,104,000 (3)
-Salary Remaining : $724,898
-Salary Average : $7,104,000
-Salary Average Remaining : $724,898
Jacob Trouba (1 Way Contract) $6,350,000 (3)
-Salary Remaining : $647,959
-Salary Average : $6,350,000
-Salary Average Remaining : $647,959
Andrei Svechnikov (1 Way Contract) $5,483,000 (2)
-Salary Remaining : $559,490
-Salary Average : $5,483,000
-Salary Average Remaining : $559,490
Justin Faulk (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $540,816
-Salary Average : $5,300,000
-Salary Average Remaining : $540,816
Adam Pelech (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $479,592
-Salary Average : $4,700,000
-Salary Average Remaining : $479,592
Bowen Byram (1 Way Contract) $4,075,000 (2)
-Salary Remaining : $415,816
-Salary Average : $4,075,000
-Salary Average Remaining : $415,816
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (2)
-Salary Remaining : $398,367
-Salary Average : $3,904,000
-Salary Average Remaining : $398,367
Alexandar Georgiev (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $377,551
-Salary Average : $3,700,000
-Salary Average Remaining : $377,551
Scott Laughton (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $336,735
-Salary Average : $3,300,000
-Salary Average Remaining : $336,735
Mike Matheson (1 Way Contract) $2,712,500 (3)
-Salary Remaining : $276,786
-Salary Average : $2,712,500
-Salary Average Remaining : $276,786
Jonathan Quick (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $255,102
-Salary Average : $2,500,000
-Salary Average Remaining : $255,102
Frank Vatrano (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Michael Rasmussen (1 Way Contract) $1,969,000 (1)
-Salary Remaining : $200,918
-Salary Average : $1,969,000
-Salary Average Remaining : $200,918
Gustav Nyquist (1 Way Contract) $1,375,000 (1)
-Salary Remaining : $140,306
-Salary Average : $1,375,000
-Salary Average Remaining : $140,306
Jack Quinn (1 Way Contract) $1,329,000 (1)
-1 Way Contract Salary Cap : $1,329,000
-Salary Remaining : $135,612
-Salary Average : $1,329,000
-Salary Average Remaining : $135,612
Mark Jankowski (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $127,551
-Salary Average : $1,250,000
-Salary Average Remaining : $127,551
Connor Dewar (1 Way Contract) $1,159,000 (1)
-Salary Remaining : $118,265
-Salary Average : $1,159,000
-Salary Average Remaining : $118,265
Kirill Marchenko $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Travis Dermott $942,200 (2)
-Salary Remaining : $96,143
-Salary Average : $942,200
-Salary Average Remaining : $96,143
Michael McCarron $850,000 (2)
-Salary Remaining : $86,735
-Salary Average : $850,000
-Salary Average Remaining : $86,735
Total Pro Players23
Salary Commitment
Year 2024 : $87,277,700
Year 2025 : $66,860,700
Year 2026 : $36,106,500
Year 2027 : $19,940,000
Salary Average Commitment
Year 2024 : $87,277,700
Year 2025 : $66,860,700
Year 2026 : $36,106,500
Year 2027 : $19,940,000
Salary Cap with 1 Way Contract
Year 2024 : $87,277,700
Year 2025 : $66,860,700
Year 2026 : $36,106,500
Year 2027 : $19,940,000

Farm Players Salaries

Kevin Mandolese $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Joona Koppanen $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Vladislav Kolyachonok $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Oskar Steen $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Michal Teply $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Jonas Rondbjerg $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Samuel Knazko $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Adam Wilsby $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Albert Johansson $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Danil Gushchin $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Daniil Misyul $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jake Bischoff $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Dawson Barteaux $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Dmitry Ovchinnikov $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Karl Henriksson $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Marat Khusnutdinov $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Dylan Garand $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Parker Ford $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Lukas Reichel $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Rory Kerins $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Brad Malone $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Samuel Bolduc $89,200 (2)
Salary Remaining : $9,102
Salary Average : $89,200
Salary Average Remaining : $9,102
Jamieson Rees $80,000 (2)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Dylan McIlrath $80,000 (1)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Jack Studnicka $78,900 (1)
Salary Remaining : $8,051
Salary Average : $78,900
Salary Average Remaining : $8,051
Nicolas Aube-Kubel $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
William Lockwood $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Adam Gaudette $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Rourke Chartier $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Wade Allison $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Matt Villalta $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Kyle Burroughs $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Nathan Walker $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Axel Jonsson-Fjallby $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players34
Salary Commitment
Year 2024 : $3,028,100
Year 2025 : $2,529,200
Year 2026 : $1,195,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,028,100
Year 2025 : $2,529,200
Year 2026 : $1,195,000
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - $120 - 5,523 - 96.05%
Level 2: 4750 - $100 - 4,475 - 94.21%
Level 3: 3750 - $75 - 3,610 - 96.26%
Level 4: 2750 - $30 - 2,749 - 99.96%
Luxury : 1000 - $225 - 979 - 97.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,963 - 98.17%
Farm Level 2: 1000 - $15 - 989 - 98.95%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %17,336 - 96.31%
Average Income per Game$2,441,543
Year to Date Revenue$90,337,080
Farm
Home Games Left-27
Average Attendance - %2,953 - 98.43%
Average Income per Game$92,177
Year to Date Revenue$3,410,566

Expense

Pro Players Total Salaries$81,035,997
Pro Players Total Average Salaries$81,035,997
Farm Players Total Salaries$2,387,570
Farm Players Total Average Salaries$2,387,570
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,224,000
Pro Year To Date Expenses$73,444,406
Farm Year To Date Expenses$2,839,462
Pro Salary Cap To Date$70,788,180
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,766,171
Farm Estimated Season Revenue($2,488,791)
Pro Remaining Season Days20
Pro Expenses Per Days$426,204
Pro Estimated Expenses$8,524,080
Farm Remaining Season Days20
Farm Expenses Per Days$16,263
Farm Estimated Expenses$325,260
Estimated Season Expenses$8,849,340
Season Salary Cap$83,535,997
Estimate Under Maximum Salary Cap of $88,000,000$4,464,003
Estimate Over Minimum Salary Cap of $65,000,000 $18,535,997
Current Bank Account$43,559,529
Projected Bank Account$41,987,569

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (4)
-Salary Remaining : $848,367
-Salary Average : $8,314,000
-Salary Average Remaining : $848,367
Igor Shesterkin (1 Way Contract) $7,528,000 (2)
-Salary Remaining : $768,163
-Salary Average : $7,528,000
-Salary Average Remaining : $768,163
Bo Horvat (1 Way Contract) $7,147,000 (4)
-Salary Remaining : $729,286
-Salary Average : $7,147,000
-Salary Average Remaining : $729,286
Morgan Rielly (1 Way Contract) $6,875,000 (1)
-Salary Remaining : $701,531
-Salary Average : $6,875,000
-Salary Average Remaining : $701,531
Quinn Hughes (1 Way Contract) $6,554,000 (1)
-Salary Remaining : $668,776
-Salary Average : $6,554,000
-Salary Average Remaining : $668,776
Tyler Toffoli (1 Way Contract) $6,410,000 (5)
-Salary Remaining : $654,082
-Salary Average : $6,410,000
-Salary Average Remaining : $654,082
Nazem Kadri (1 Way Contract) $5,945,000 (2)
-Salary Remaining : $606,633
-Salary Average : $5,945,000
-Salary Average Remaining : $606,633
Jack Hughes (1 Way Contract) $5,084,000 (1)
-Salary Remaining : $518,776
-Salary Average : $5,084,000
-Salary Average Remaining : $518,776
Viktor Arvidsson (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $479,592
-Salary Average : $4,700,000
-Salary Average Remaining : $479,592
Jake McCabe (1 Way Contract) $3,896,000 (2)
-Salary Remaining : $397,551
-Salary Average : $3,896,000
-Salary Average Remaining : $397,551
Antti Raanta (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $336,735
-Salary Average : $3,300,000
-Salary Average Remaining : $336,735
MacKenzie Weegar (Out of Payroll) $2,724,000 (1)
-Salary Remaining : $277,959
-Salary Average : $2,724,000
-Salary Average Remaining : $277,959
Jesper Fast (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Garnet Hathaway (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $178,571
-Salary Average : $1,750,000
-Salary Average Remaining : $178,571
Kasperi Kapanen (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $176,020
-Salary Average : $1,725,000
-Salary Average Remaining : $176,020
Mason Appleton (1 Way Contract) $1,184,000 (1)
-Salary Remaining : $120,816
-Salary Average : $1,184,000
-Salary Average Remaining : $120,816
Dan Vladar (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Travis Boyd $999,999 (2)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Jacob Bryson $999,999 (2)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Joel Armia $999,999 (2)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Luke Hughes $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Nicholas Robertson $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Total Pro Players22
Salary Commitment
Year 2024 : $81,035,997
Year 2025 : $46,914,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000
Salary Average Commitment
Year 2024 : $81,035,997
Year 2025 : $46,914,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000
Salary Cap with 1 Way Contract
Year 2024 : $81,035,997
Year 2025 : $46,914,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000

Farm Players Salaries

Radim Zohorna (Out of Payroll) $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Brian Halonen $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Max Comtois $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Givani Smith $99,570 (1)
Salary Remaining : $10,160
Salary Average : $99,570
Salary Average Remaining : $10,160
Radim Simek $98,000 (1)
Salary Remaining : $10,000
Salary Average : $98,000
Salary Average Remaining : $10,000
Maxwell Crozier $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Carl Berglund $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ethan Cardwell $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Quinn Schmiemann $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
William Villeneuve $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matthew Murray $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ondrej Pavel $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tanner Dickinson $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Michael Karow $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jakub Dobes $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nathan Todd $90,000 (2)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
Anders Bjork $90,000 (2)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
Tye Felhaber $80,000 (2)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Xavier Ouellet $80,000 (2)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Jakub Skarek $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Derrick Pouliot $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Trevor Carrick $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Hudson Fasching $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Kevin Connauton $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Sam Carrick $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Michael Sgarbossa $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Billy Sweezey $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players27
Salary Commitment
Year 2024 : $2,387,570
Year 2025 : $1,925,000
Year 2026 : $870,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,387,570
Year 2025 : $1,925,000
Year 2026 : $870,000
Year 2027 : $0

Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 5750 - $135 - 5,388 - 93.70%
Level 2: 4750 - $105 - 4,185 - 88.11%
Level 3: 3750 - $80 - 3,503 - 93.41%
Level 4: 2750 - $50 - 2,613 - 95.02%
Luxury : 1000 - $300 - 754 - 75.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,906 - 95.32%
Farm Level 2: 1000 - $22 - 752 - 75.16%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16,442 - 91.35%
Average Income per Game$2,605,300
Year to Date Revenue$93,790,790
Farm
Home Games Left-26
Average Attendance - %2,658 - 88.60%
Average Income per Game$94,845
Year to Date Revenue$3,414,429

Expense

Pro Players Total Salaries$75,076,999
Pro Players Total Average Salaries$75,076,999
Farm Players Total Salaries$2,965,490
Farm Players Total Average Salaries$2,965,490
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,871,000
Pro Year To Date Expenses$71,973,899
Farm Year To Date Expenses$3,048,307
Pro Salary Cap To Date$69,372,322
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,026,499
Farm Estimated Season Revenue($2,465,976)
Pro Remaining Season Days20
Pro Expenses Per Days$398,352
Pro Estimated Expenses$7,967,040
Farm Remaining Season Days20
Farm Expenses Per Days$17,681
Farm Estimated Expenses$353,620
Estimated Season Expenses$8,320,660
Season Salary Cap$82,947,999
Estimate Under Maximum Salary Cap of $88,000,000$5,052,001
Estimate Over Minimum Salary Cap of $65,000,000 $17,947,999
Current Bank Account$82,442,873
Projected Bank Account$84,682,736

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,775,000 (1)
-Salary Remaining : $1,099,490
-Salary Average : $10,775,000
-Salary Average Remaining : $1,099,490
Jeff Petry (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $877,551
-Salary Average : $8,600,000
-Salary Average Remaining : $877,551
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (5)
-Salary Remaining : $773,878
-Salary Average : $7,584,000
-Salary Average Remaining : $773,878
Charlie McAvoy (1 Way Contract) $7,172,000 (1)
-Salary Remaining : $731,837
-Salary Average : $7,172,000
-Salary Average Remaining : $731,837
Clayton Keller (1 Way Contract) $6,325,000 (2)
-Salary Remaining : $645,408
-Salary Average : $6,325,000
-Salary Average Remaining : $645,408
Jaden Schwartz (1 Way Contract) $4,437,000 (4)
-Salary Remaining : $452,755
-Salary Average : $4,437,000
-Salary Average Remaining : $452,755
Timothy Liljegren (1 Way Contract) $4,043,000 (3)
-Salary Remaining : $412,551
-Salary Average : $4,043,000
-Salary Average Remaining : $412,551
Anthony Mantha (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $408,163
Max Domi (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $397,959
-Salary Average : $3,900,000
-Salary Average Remaining : $397,959
Ivan Barbashev (1 Way Contract) $3,537,000 (5)
-Salary Remaining : $360,918
-Salary Average : $3,537,000
-Salary Average Remaining : $360,918
Morgan Frost (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $280,612
-Salary Average : $2,750,000
-Salary Average Remaining : $280,612
Danton Heinen (1 Way Contract) $2,029,000 (2)
-Salary Remaining : $207,041
-Salary Average : $2,029,000
-Salary Average Remaining : $207,041
Sam Malinski (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $158,163
-Salary Average : $1,550,000
-Salary Average Remaining : $158,163
Colin Miller (1 Way Contract) $1,401,000 (2)
-Salary Remaining : $142,959
-Salary Average : $1,401,000
-Salary Average Remaining : $142,959
Aku Raty (1 Way Contract) $1,110,000 (3)
-Salary Remaining : $113,265
-Salary Average : $1,110,000
-Salary Average Remaining : $113,265
Arthur Kaliyev (1 Way Contract) $1,096,000 (1)
-1 Way Contract Salary Cap : $1,096,000
-Salary Remaining : $111,837
-Salary Average : $1,096,000
-Salary Average Remaining : $111,837
Urho Vaakanainen (1 Way Contract) $1,043,000 (1)
-Salary Remaining : $106,429
-Salary Average : $1,043,000
-Salary Average Remaining : $106,429
Rem Pitlick (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Erik Gustafsson $999,999 (3)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Juuso Parssinen $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Daniil Tarasov $775,000 (2)
-Salary Remaining : $79,082
-Salary Average : $775,000
-Salary Average Remaining : $79,082
Total Pro Players21
Salary Commitment
Year 2024 : $75,076,999
Year 2025 : $53,482,999
Year 2026 : $39,452,999
Year 2027 : $24,700,000
Salary Average Commitment
Year 2024 : $75,076,999
Year 2025 : $52,240,999
Year 2026 : $38,210,999
Year 2027 : $23,458,000
Salary Cap with 1 Way Contract
Year 2024 : $75,076,999
Year 2025 : $52,240,999
Year 2026 : $38,210,999
Year 2027 : $23,458,000

Farm Players Salaries

Luke Krys $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Christoffer Sedoff $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Jonny Brodzinski $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
A.J. Greer $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Samuel Morton $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Justin Bailey $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Dylan Wells $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Filip Zadina $96,120 (1)
Salary Remaining : $9,808
Salary Average : $96,120
Salary Average Remaining : $9,808
Leevi Merilainen $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Aidan McDonough $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Brad Lambert $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Henry Thrun $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Oskar Olausson $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Santtu Kinnunen $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Shakir Mukhamadullin $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Simon Nemec $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Adam Sykora $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matthew Kessel $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Joel Blomqvist $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Shawn Element $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Helge Grans $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Brett Leason $90,900 (3)
Salary Remaining : $9,276
Salary Average : $90,900
Salary Average Remaining : $9,276
Ville Heinola $87,970 (2)
Salary Remaining : $8,977
Salary Average : $87,970
Salary Average Remaining : $8,977
Denis Gurianov $79,500 (1)
Salary Remaining : $8,112
Salary Average : $79,500
Salary Average Remaining : $8,112
Brandon Baddock $76,000 (1)
Salary Remaining : $7,755
Salary Average : $76,000
Salary Average Remaining : $7,755
Akito Hirose $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Alex Kannok-Leipert $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Wyatt Aamodt $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Wyatt Bongiovanni $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Nate Clurman $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Joseph Cecconi $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Michael Kesselring $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jacob Perreault $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players33
Salary Commitment
Year 2024 : $2,965,490
Year 2025 : $2,128,870
Year 2026 : $1,045,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,965,490
Year 2025 : $2,128,870
Year 2026 : $1,045,900
Year 2027 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5,476 - 95.23%
Level 2: 4750 - $100 - 4,530 - 95.36%
Level 3: 3750 - $75 - 3,608 - 96.21%
Level 4: 2750 - $50 - 2,657 - 96.60%
Luxury : 1000 - $300 - 780 - 78.01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,986 - 99.31%
Farm Level 2: 1000 - $15 - 985 - 98.51%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %17,050 - 94.72%
Average Income per Game$2,573,556
Year to Date Revenue$95,221,574
Farm
Home Games Left-27
Average Attendance - %2,971 - 99.04%
Average Income per Game$80,539
Year to Date Revenue$2,979,946

Expense

Pro Players Total Salaries$82,546,298
Pro Players Total Average Salaries$82,546,298
Farm Players Total Salaries$3,493,810
Farm Players Total Average Salaries$3,493,810
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$5,265,870
Pro Year To Date Expenses$78,528,822
Farm Year To Date Expenses$4,003,005
Pro Salary Cap To Date$73,828,496
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,294,224
Farm Estimated Season Revenue($2,174,555)
Pro Remaining Season Days20
Pro Expenses Per Days$446,665
Pro Estimated Expenses$8,933,300
Farm Remaining Season Days20
Farm Expenses Per Days$22,417
Farm Estimated Expenses$448,340
Estimated Season Expenses$9,381,640
Season Salary Cap$87,812,168
Estimate Under Maximum Salary Cap of $88,000,000$187,832
Estimate Over Minimum Salary Cap of $65,000,000 $22,812,168
Current Bank Account$63,455,659
Projected Bank Account$62,193,688

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (1)
-Salary Remaining : $1,112,245
-Salary Average : $10,900,000
-Salary Average Remaining : $1,112,245
Frederik Andersen (1 Way Contract) $8,784,000 (1)
-Salary Remaining : $896,327
-Salary Average : $8,784,000
-Salary Average Remaining : $896,327
Jake Guentzel (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $877,551
-Salary Average : $8,600,000
-Salary Average Remaining : $877,551
Darnell Nurse (1 Way Contract) $7,550,000 (4)
-Salary Remaining : $770,408
-Salary Average : $7,550,000
-Salary Average Remaining : $770,408
Mikael Granlund (1 Way Contract) $5,900,000 (5)
-Salary Remaining : $602,041
-Salary Average : $5,900,000
-Salary Average Remaining : $602,041
Esa Lindell (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $561,224
-Salary Average : $5,500,000
-Salary Average Remaining : $561,224
Sean Durzi (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $545,918
-Salary Average : $5,350,000
-Salary Average Remaining : $545,918
Joel Farabee (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $540,816
-Salary Average : $5,300,000
-Salary Average Remaining : $540,816
Cam Fowler (1 Way Contract) $4,960,000 (2)
-Salary Remaining : $506,122
-Salary Average : $4,960,000
-Salary Average Remaining : $506,122
Mark Stone (1 Way Contract) $4,210,000 (2)
-Salary Remaining : $429,592
-Salary Average : $4,210,000
-Salary Average Remaining : $429,592
Artturi Lehkonen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $336,735
-Salary Average : $3,300,000
-Salary Average Remaining : $336,735
Marcus Johansson (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $265,306
-Salary Average : $2,600,000
-Salary Average Remaining : $265,306
Keegan Kolesar (1 Way Contract) $1,916,000 (1)
-Salary Remaining : $195,510
-Salary Average : $1,916,000
-Salary Average Remaining : $195,510
Max Pacioretty (1 Way Contract) $1,907,000 (2)
-Salary Remaining : $194,592
-Salary Average : $1,907,000
-Salary Average Remaining : $194,592
Nick Seeler $999,999 (1)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Vincent Desharnais $999,999 (1)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Phillip Di Giuseppe $990,000 (2)
-Salary Remaining : $101,020
-Salary Average : $990,000
-Salary Average Remaining : $101,020
John Beecher $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Joseph Woll $929,300 (1)
-Salary Remaining : $94,827
-Salary Average : $929,300
-Salary Average Remaining : $94,827
Ryan Carpenter $900,000 (2)
-Salary Remaining : $91,837
-Salary Average : $900,000
-Salary Average Remaining : $91,837
Total Pro Players20
Salary Commitment
Year 2024 : $82,546,298
Year 2025 : $49,217,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000
Salary Average Commitment
Year 2024 : $82,546,298
Year 2025 : $49,217,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000
Salary Cap with 1 Way Contract
Year 2024 : $82,546,298
Year 2025 : $49,217,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000

Farm Players Salaries

Jiri Patera $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Tyson Kozak $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Ivan Ivan $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Pavel Cajan $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Navrin Mutter $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Ian Mitchell $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Luka Profaca $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Jack St. Ivany $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Ty Glover $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Matt Rempe $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Max Ellis $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Vincent Sevigny $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Drake Caggiula $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Brandon Biro $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Chad Nychuk $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Riley Sutter $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Dino Kambeitz $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Samuel Houde $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Ales Stezka $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Josh Doan $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matej Blumel $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Daniel Torgersson $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Adam Beckman $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jayden Grubbe $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Riley Kidney $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ryan Winterton $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Devin Shore $92,500 (1)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Mathieu Olivier $92,500 (1)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Calle Sjalin $92,500 (2)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Jakub Lauko $92,500 (2)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Milos Kelemen $88,810 (2)
Salary Remaining : $9,062
Salary Average : $88,810
Salary Average Remaining : $9,062
Donald Busdeker $82,500 (2)
Salary Remaining : $8,418
Salary Average : $82,500
Salary Average Remaining : $8,418
Andrew Perrott $82,500 (1)
Salary Remaining : $8,418
Salary Average : $82,500
Salary Average Remaining : $8,418
Jonathan Gruden $80,000 (2)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Brandon Scanlin $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Layton Ahac $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Matej Pekar $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players37
Salary Commitment
Year 2024 : $3,493,810
Year 2025 : $2,831,310
Year 2026 : $835,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,493,810
Year 2025 : $2,831,310
Year 2026 : $835,000
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - $125 - 5,534 - 96.25%
Level 2: 4750 - $95 - 4,556 - 95.92%
Level 3: 3750 - $75 - 3,552 - 94.73%
Level 4: 2750 - $45 - 2,695 - 98.00%
Luxury : 1000 - $225 - 969 - 96.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,952 - 97.58%
Farm Level 2: 1000 - $15 - 993 - 99.31%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17,306 - 96.15%
Average Income per Game$2,508,841
Year to Date Revenue$90,318,258
Farm
Home Games Left-26
Average Attendance - %2,945 - 98.16%
Average Income per Game$91,805
Year to Date Revenue$3,304,988

Expense

Pro Players Total Salaries$83,291,800
Pro Players Total Average Salaries$83,291,800
Farm Players Total Salaries$1,822,500
Farm Players Total Average Salaries$1,822,500
Coaches Total Salaries$6,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,602,026
Farm Year To Date Expenses$2,710,649
Pro Salary Cap To Date$71,564,185
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,544,202
Farm Estimated Season Revenue($2,386,936)
Pro Remaining Season Days20
Pro Expenses Per Days$453,019
Pro Estimated Expenses$9,060,380
Farm Remaining Season Days20
Farm Expenses Per Days$15,421
Farm Estimated Expenses$308,420
Estimated Season Expenses$9,368,800
Season Salary Cap$83,291,800
Estimate Under Maximum Salary Cap of $88,000,000$4,708,200
Estimate Over Minimum Salary Cap of $65,000,000 $18,291,800
Current Bank Account$28,924,175
Projected Bank Account$29,712,641

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (4)
-Salary Remaining : $1,159,184
-Salary Average : $11,360,000
-Salary Average Remaining : $1,159,184
Mika Zibanejad (1 Way Contract) $8,524,000 (1)
-Salary Remaining : $869,796
-Salary Average : $8,524,000
-Salary Average Remaining : $869,796
Drew Doughty (1 Way Contract) $6,675,000 (4)
-Salary Remaining : $681,122
-Salary Average : $6,675,000
-Salary Average Remaining : $681,122
Patrik Laine (1 Way Contract) $6,474,000 (4)
-Salary Remaining : $660,612
-Salary Average : $6,474,000
-Salary Average Remaining : $660,612
Josh Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $637,755
-Salary Average : $6,250,000
-Salary Average Remaining : $637,755
Bryan Rust (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $612,245
Trevor Zegras (1 Way Contract) $5,734,000 (4)
-Salary Remaining : $585,102
-Salary Average : $5,734,000
-Salary Average Remaining : $585,102
Jake DeBrusk (1 Way Contract) $5,198,000 (4)
-Salary Remaining : $530,408
-Salary Average : $5,198,000
-Salary Average Remaining : $530,408
Vladislav Gavrikov (1 Way Contract) $4,427,000 (3)
-Salary Remaining : $451,735
-Salary Average : $4,427,000
-Salary Average Remaining : $451,735
Carter Hart (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $387,755
-Salary Average : $3,800,000
-Salary Average Remaining : $387,755
Adin Hill (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $339,796
-Salary Average : $3,330,000
-Salary Average Remaining : $339,796
Mario Ferraro (1 Way Contract) $3,088,000 (2)
-Salary Remaining : $315,102
-Salary Average : $3,088,000
-Salary Average Remaining : $315,102
Warren Foegele (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $306,122
-Salary Average : $3,000,000
-Salary Average Remaining : $306,122
Casey DeSmith (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $163,265
-Salary Average : $1,600,000
-Salary Average Remaining : $163,265
Marc-Edouard Vlasic (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Akil Thomas $981,800 (3)
-Salary Remaining : $100,184
-Salary Average : $981,800
-Salary Average Remaining : $100,184
Kent Johnson $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Kaiden Guhle $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Alex Newhook $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Leo Carlsson $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Derek Ryan $775,000 (1)
-Salary Remaining : $79,082
-Salary Average : $775,000
-Salary Average Remaining : $79,082
Pierre-Edouard Bellemare $775,000 (1)
-Salary Remaining : $79,082
-Salary Average : $775,000
-Salary Average Remaining : $79,082
Total Pro Players22
Salary Commitment
Year 2024 : $83,291,800
Year 2025 : $66,967,800
Year 2026 : $54,049,800
Year 2027 : $47,691,000
Salary Average Commitment
Year 2024 : $83,291,800
Year 2025 : $66,967,800
Year 2026 : $54,049,800
Year 2027 : $47,691,000
Salary Cap with 1 Way Contract
Year 2024 : $83,291,800
Year 2025 : $66,967,800
Year 2026 : $54,049,800
Year 2027 : $47,691,000

Farm Players Salaries

Mark Pysyk $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Michael Hutchinson $77,500 (3)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Tanner Kero $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Tyler Wotherspoon $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Brady Lyle $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Kyle Criscuolo $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Corey Schueneman $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Cody Haiskanen $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Chase DeLeo $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Glenn Gawdin $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Gabriel Bourque $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Joe Hicketts $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Garret Sparks $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Michael Bullion $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Mason Jobst $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Max Willman $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Sean Day $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
John Hayden $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Gage Quinney $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Colton White $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Dominic Toninato $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Lane Pederson $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Brett Seney $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Cooper Marody $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players24
Salary Commitment
Year 2024 : $1,822,500
Year 2025 : $1,822,500
Year 2026 : $1,672,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,822,500
Year 2025 : $1,822,500
Year 2026 : $1,672,500
Year 2027 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - $120 - 5,537 - 96.29%
Level 2: 4750 - $90 - 4,608 - 97.01%
Level 3: 3750 - $80 - 3,482 - 92.86%
Level 4: 2750 - $60 - 2,074 - 75.43%
Luxury : 1000 - $300 - 774 - 77.39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,986 - 99.32%
Farm Level 2: 1000 - $15 - 986 - 98.56%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %16,476 - 91.53%
Average Income per Game$2,485,833
Year to Date Revenue$91,975,806
Farm
Home Games Left-27
Average Attendance - %2,972 - 99.06%
Average Income per Game$80,554
Year to Date Revenue$2,980,489

Expense

Pro Players Total Salaries$59,990,000
Pro Players Total Average Salaries$59,990,000
Farm Players Total Salaries$2,040,300
Farm Players Total Average Salaries$2,040,300
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$10,654,000
Pro Year To Date Expenses$66,851,239
Farm Year To Date Expenses$2,510,647
Pro Salary Cap To Date$64,608,613
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,943,330
Farm Estimated Season Revenue($2,174,951)
Pro Remaining Season Days20
Pro Expenses Per Days$313,724
Pro Estimated Expenses$6,274,480
Farm Remaining Season Days20
Farm Expenses Per Days$15,512
Farm Estimated Expenses$310,240
Estimated Season Expenses$6,584,720
Season Salary Cap$70,644,000
Estimate Under Maximum Salary Cap of $88,000,000$17,356,000
Estimate Over Minimum Salary Cap of $65,000,000 $5,644,000
Current Bank Account$58,769,470
Projected Bank Account$59,953,129

Pro Players Salaries

Darcy Kuemper (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $663,265
-Salary Average : $6,500,000
-Salary Average Remaining : $663,265
Taylor Hall (1 Way Contract) $5,810,000 (2)
-Salary Remaining : $592,857
-Salary Average : $5,810,000
-Salary Average Remaining : $592,857
Victor Olofsson (1 Way Contract) $5,128,000 (4)
-Salary Remaining : $523,265
-Salary Average : $5,128,000
-Salary Average Remaining : $523,265
Vitek Vanecek (1 Way Contract) $5,090,000 (5)
-Salary Remaining : $519,388
-Salary Average : $5,090,000
-Salary Average Remaining : $519,388
Sean Couturier (1 Way Contract) $5,005,000 (4)
-Salary Remaining : $510,714
-Salary Average : $5,005,000
-Salary Average Remaining : $510,714
Carson Soucy (1 Way Contract) $3,463,000 (2)
-Salary Remaining : $353,367
-Salary Average : $3,463,000
-Salary Average Remaining : $353,367
Ian Cole (1 Way Contract) $3,161,000 (2)
-Salary Remaining : $322,551
-Salary Average : $3,161,000
-Salary Average Remaining : $322,551
Jonathan Drouin (1 Way Contract) $2,856,000 (2)
-Salary Remaining : $291,429
-Salary Average : $2,856,000
-Salary Average Remaining : $291,429
Alexandre Carrier (1 Way Contract) $2,611,000 (2)
-Salary Remaining : $266,429
-Salary Average : $2,611,000
-Salary Average Remaining : $266,429
Radek Faksa (1 Way Contract) $2,518,000 (1)
-Salary Remaining : $256,939
-Salary Average : $2,518,000
-Salary Average Remaining : $256,939
Connor Murphy (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $255,102
-Salary Average : $2,500,000
-Salary Average Remaining : $255,102
Eeli Tolvanen (1 Way Contract) $2,344,000 (1)
-Salary Remaining : $239,184
-Salary Average : $2,344,000
-Salary Average Remaining : $239,184
Conor Sheary (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Brock McGinn (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Alexander Barabanov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Matt Nieto (1 Way Contract) $1,930,000 (2)
-Salary Remaining : $196,939
-Salary Average : $1,930,000
-Salary Average Remaining : $196,939
Kevin Bahl (1 Way Contract) $1,384,000 (1)
-Salary Remaining : $141,224
-Salary Average : $1,384,000
-Salary Average Remaining : $141,224
Chad Ruhwedel $990,000 (2)
-Salary Remaining : $101,020
-Salary Average : $990,000
-Salary Average Remaining : $101,020
Patrick Brown $975,000 (2)
-Salary Remaining : $99,490
-Salary Average : $975,000
-Salary Average Remaining : $99,490
Andrew Poturalski $975,000 (3)
-Salary Remaining : $99,490
-Salary Average : $975,000
-Salary Average Remaining : $99,490
Joseph Gambardella $750,000 (1)
-Salary Remaining : $76,531
-Salary Average : $750,000
-Salary Average Remaining : $76,531
Total Pro Players21
Salary Commitment
Year 2024 : $59,990,000
Year 2025 : $52,994,000
Year 2026 : $16,198,000
Year 2027 : $15,223,000
Salary Average Commitment
Year 2024 : $59,990,000
Year 2025 : $52,994,000
Year 2026 : $16,198,000
Year 2027 : $15,223,000
Salary Cap with 1 Way Contract
Year 2024 : $59,990,000
Year 2025 : $52,994,000
Year 2026 : $16,198,000
Year 2027 : $15,223,000

Farm Players Salaries

Julien Gauthier $98,920 (1)
Salary Remaining : $10,094
Salary Average : $98,920
Salary Average Remaining : $10,094
Michael Houser $97,500 (3)
Salary Remaining : $9,949
Salary Average : $97,500
Salary Average Remaining : $9,949
Reilly Walsh $97,500 (3)
Salary Remaining : $9,949
Salary Average : $97,500
Salary Average Remaining : $9,949
Hayden Hodgson $97,500 (3)
Salary Remaining : $9,949
Salary Average : $97,500
Salary Average Remaining : $9,949
Antonio Stranges $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Max Jones $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tyson Hinds $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
William Wallinder $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Zayde Wisdom $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jordan Spence $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Marc Del Gaizo $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Aaron Dell $83,880 (2)
Salary Remaining : $8,559
Salary Average : $83,880
Salary Average Remaining : $8,559
Brett Sutter $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Mitch Reinke $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Kyle Marino $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Matt Pietroniro $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Dmitry Osipov $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Ethan de Jong $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Brian Pinho $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Joseph Abate $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Casey Dornbach $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Brendan Furry $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Gerry Mayhew $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
CJ Suess $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players24
Salary Commitment
Year 2024 : $2,040,300
Year 2025 : $851,380
Year 2026 : $482,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,040,300
Year 2025 : $851,380
Year 2026 : $482,500
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - $140 - 4,951 - 86.10%
Level 2: 4750 - $111 - 3,524 - 74.20%
Level 3: 3750 - $83 - 2,833 - 75.55%
Level 4: 2750 - $55 - 2,619 - 95.23%
Luxury : 1000 - $300 - 764 - 76.44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,955 - 97.73%
Farm Level 2: 1000 - $20 - 786 - 78.63%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,691 - 81.62%
Average Income per Game$2,454,556
Year to Date Revenue$83,454,910
Farm
Home Games Left-24
Average Attendance - %2,741 - 91.36%
Average Income per Game$92,951
Year to Date Revenue$3,160,349

Expense

Pro Players Total Salaries$76,840,000
Pro Players Total Average Salaries$76,840,000
Farm Players Total Salaries$1,788,500
Farm Players Total Average Salaries$1,788,500
Coaches Total Salaries$4,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$71,164,746
Farm Year To Date Expenses$2,187,667
Pro Salary Cap To Date$67,894,108
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,181,893
Farm Estimated Season Revenue($2,230,835)
Pro Remaining Season Days20
Pro Expenses Per Days$409,898
Pro Estimated Expenses$8,197,960
Farm Remaining Season Days20
Farm Expenses Per Days$12,186
Farm Estimated Expenses$243,720
Estimated Season Expenses$8,441,680
Season Salary Cap$78,840,000
Estimate Under Maximum Salary Cap of $88,000,000$9,160,000
Estimate Over Minimum Salary Cap of $65,000,000 $13,840,000
Current Bank Account$49,379,981
Projected Bank Account$55,889,359

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (2)
-Salary Remaining : $857,143
-Salary Average : $8,400,000
-Salary Average Remaining : $857,143
Brock Nelson (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $647,959
-Salary Average : $6,350,000
-Salary Average Remaining : $647,959
Tyler Myers (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $612,245
Mike Hoffman (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $612,245
John Gibson (1 Way Contract) $5,455,000 (1)
-Salary Remaining : $556,633
-Salary Average : $5,455,000
-Salary Average Remaining : $556,633
Brian Dumoulin (1 Way Contract) $4,260,000 (1)
-Salary Remaining : $434,694
-Salary Average : $4,260,000
-Salary Average Remaining : $434,694
Trent Frederic (1 Way Contract) $4,166,000 (5)
-Salary Remaining : $425,102
-Salary Average : $4,166,000
-Salary Average Remaining : $425,102
Brandon Saad (1 Way Contract) $4,136,000 (1)
-Salary Remaining : $422,041
-Salary Average : $4,136,000
-Salary Average Remaining : $422,041
Adam Larsson (1 Way Contract) $4,023,000 (3)
-Salary Remaining : $410,510
-Salary Average : $4,023,000
-Salary Average Remaining : $410,510
Morgan Geekie (1 Way Contract) $3,505,000 (4)
-Salary Remaining : $357,653
-Salary Average : $3,505,000
-Salary Average Remaining : $357,653
Alex Kerfoot (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $341,837
-Salary Average : $3,350,000
-Salary Average Remaining : $341,837
Connor Clifton (1 Way Contract) $2,861,000 (1)
-Salary Remaining : $291,939
-Salary Average : $2,861,000
-Salary Average Remaining : $291,939
Andrew Peeke (1 Way Contract) $2,670,000 (2)
-Salary Remaining : $272,449
-Salary Average : $2,670,000
-Salary Average Remaining : $272,449
Tomas Nosek (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $255,102
-Salary Average : $2,500,000
-Salary Average Remaining : $255,102
Petr Mrazek (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $255,102
-Salary Average : $2,500,000
-Salary Average Remaining : $255,102
Mason Shaw (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Jordan Oesterle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Carl Grundstrom (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $183,673
-Salary Average : $1,800,000
-Salary Average Remaining : $183,673
Cayden Primeau (1 Way Contract) $1,030,000 (2)
-Salary Remaining : $105,102
-Salary Average : $1,030,000
-Salary Average Remaining : $105,102
MacKenzie Entwistle $984,000 (2)
-Salary Remaining : $100,408
-Salary Average : $984,000
-Salary Average Remaining : $100,408
Mavrik Bourque $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Matt Coronato $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Dylan Holloway $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Total Pro Players23
Salary Commitment
Year 2024 : $76,840,000
Year 2025 : $43,528,000
Year 2026 : $23,144,000
Year 2027 : $7,671,000
Salary Average Commitment
Year 2024 : $76,840,000
Year 2025 : $43,528,000
Year 2026 : $23,144,000
Year 2027 : $7,671,000
Salary Cap with 1 Way Contract
Year 2024 : $76,840,000
Year 2025 : $43,528,000
Year 2026 : $23,144,000
Year 2027 : $7,671,000

Farm Players Salaries

Jackson LaCombe $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Arturs Silovs $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Josh Lopina $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ben King $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Carter Mazur $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Calle Clang $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Dustin Tokarski $90,000 (1)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
David Gustafsson $78,500 (2)
Salary Remaining : $8,010
Salary Average : $78,500
Salary Average Remaining : $8,010
Markus Niemelainen $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Cal O'Reilly $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Patrik Koch $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Rasmus Asplund $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Erik Middendorf $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Carsen Twarynski $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Scott Reedy $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Colton Poolman $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Brett Budgell $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Benjamin Berard $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Brendan Warren $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Dillon Heatherington $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Dominik Shine $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Adam Karashik $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players22
Salary Commitment
Year 2024 : $1,788,500
Year 2025 : $928,500
Year 2026 : $360,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,788,500
Year 2025 : $928,500
Year 2026 : $360,000
Year 2027 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arean
Level 1: 5750 - $120 - 5,542 - 96.39%
Level 2: 4750 - $100 - 4,508 - 94.90%
Level 3: 3750 - $65 - 3,597 - 95.92%
Level 4: 2750 - $55 - 2,600 - 94.54%
Luxury : 1000 - $290 - 847 - 84.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,494 - 74.70%
Farm Level 2: 1000 - $25 - 628 - 62.85%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %17,094 - 94.97%
Average Income per Game$2,520,577
Year to Date Revenue$93,261,347
Farm
Home Games Left-27
Average Attendance - %2,122 - 70.75%
Average Income per Game$85,002
Year to Date Revenue$3,145,065

Expense

Pro Players Total Salaries$87,186,004
Pro Players Total Average Salaries$87,186,004
Farm Players Total Salaries$2,100,000
Farm Players Total Average Salaries$2,100,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$79,636,917
Farm Year To Date Expenses$2,576,684
Pro Salary Cap To Date$77,614,003
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,082,308
Farm Estimated Season Revenue($2,295,047)
Pro Remaining Season Days20
Pro Expenses Per Days$455,031
Pro Estimated Expenses$9,100,620
Farm Remaining Season Days20
Farm Expenses Per Days$14,796
Farm Estimated Expenses$295,920
Estimated Season Expenses$9,396,540
Season Salary Cap$87,186,004
Estimate Under Maximum Salary Cap of $88,000,000$813,996
Estimate Over Minimum Salary Cap of $65,000,000 $22,186,004
Current Bank Account$24,944,482
Projected Bank Account$23,335,203

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $969,388
-Salary Average : $9,500,000
-Salary Average Remaining : $969,388
Anze Kopitar (1 Way Contract) $8,869,000 (4)
-Salary Remaining : $905,000
-Salary Average : $8,869,000
-Salary Average Remaining : $905,000
Steven Stamkos (1 Way Contract) $8,302,000 (3)
-Salary Remaining : $847,143
-Salary Average : $8,302,000
-Salary Average Remaining : $847,143
Kyle Palmieri (1 Way Contract) $5,250,001 (5)
-Salary Remaining : $535,714
-Salary Average : $5,250,001
-Salary Average Remaining : $535,714
Anthony Cirelli (1 Way Contract) $4,847,000 (4)
-Salary Remaining : $494,592
-Salary Average : $4,847,000
-Salary Average Remaining : $494,592
Marcus Pettersson (1 Way Contract) $4,817,000 (4)
-Salary Remaining : $491,531
-Salary Average : $4,817,000
-Salary Average Remaining : $491,531
Jack Campbell (1 Way Contract) $4,794,000 (1)
-Salary Remaining : $489,184
-Salary Average : $4,794,000
-Salary Average Remaining : $489,184
Ryan Graves (1 Way Contract) $4,660,000 (4)
-Salary Remaining : $475,510
-Salary Average : $4,660,000
-Salary Average Remaining : $475,510
Ondrej Palat (1 Way Contract) $4,529,000 (4)
-Salary Remaining : $462,143
-Salary Average : $4,529,000
-Salary Average Remaining : $462,143
John Carlson (1 Way Contract) $4,336,000 (4)
-Salary Remaining : $442,449
-Salary Average : $4,336,000
-Salary Average Remaining : $442,449
Jakob Silfverberg (1 Way Contract) $4,211,000 (1)
-Salary Remaining : $429,694
-Salary Average : $4,211,000
-Salary Average Remaining : $429,694
Matt Murray (1 Way Contract) $3,684,000 (3)
-1 Way Contract Salary Cap : $3,684,000
-Salary Remaining : $375,918
-Salary Average : $3,684,000
-Salary Average Remaining : $375,918
Chris Tanev (1 Way Contract) $3,500,001 (4)
-Salary Remaining : $357,143
-Salary Average : $3,500,001
-Salary Average Remaining : $357,143
Kaapo Kakko (1 Way Contract) $3,310,000 (2)
-Salary Remaining : $337,755
-Salary Average : $3,310,000
-Salary Average Remaining : $337,755
Mason Marchment (1 Way Contract) $3,027,000 (2)
-Salary Remaining : $308,878
-Salary Average : $3,027,000
-Salary Average Remaining : $308,878
Erik Johnson (1 Way Contract) $2,000,001 (3)
-Salary Remaining : $204,082
-Salary Average : $2,000,001
-Salary Average Remaining : $204,082
Evan Bouchard (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Nick Bonino (1 Way Contract) $1,250,001 (3)
-Salary Remaining : $127,551
-Salary Average : $1,250,001
-Salary Average Remaining : $127,551
Anton Forsberg (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $127,551
-Salary Average : $1,250,000
-Salary Average Remaining : $127,551
Dillon Dube (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $122,449
-Salary Average : $1,200,000
-Salary Average Remaining : $122,449
Vladislav Namestnikov (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Curtis McKenzie $850,000 (1)
-Salary Remaining : $86,735
-Salary Average : $850,000
-Salary Average Remaining : $86,735
Total Pro Players22
Salary Commitment
Year 2024 : $87,186,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Average Commitment
Year 2024 : $87,186,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Cap with 1 Way Contract
Year 2024 : $87,186,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002

Farm Players Salaries

Callahan Burke $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Ashton Sautner $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Andreas Englund $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Grant Cruikshank $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Blake Hillman $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Avery Hayes $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Cory Conacher $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tyler Boucher $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matt Donovan $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Evan Cormier $85,000 (1)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Keaton Middleton $80,000 (2)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Justin Addamo $80,000 (2)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Cooper Walker $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Ryan Wagner $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Cody Hodgson $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Cole Krygier $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Ludovic Waeber $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Cole Bardreau $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Nolan Yaremko $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Riley Sawchuk $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Kevin Wall $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Dysin Mayo $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Ryan McGregor $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Roman Ahcan $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jagger Joshua $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players25
Salary Commitment
Year 2024 : $2,100,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,100,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $130 - 5,531 - 96.20%
Level 2: 4750 - $105 - 4,054 - 85.34%
Level 3: 3750 - $80 - 3,469 - 92.50%
Level 4: 2750 - $55 - 2,661 - 96.77%
Luxury : 1000 - $300 - 747 - 74.74%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1,978 - 98.91%
Farm Level 2: 1000 - $17 - 989 - 98.90%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16,462 - 91.46%
Average Income per Game$2,604,142
Year to Date Revenue$93,749,097
Farm
Home Games Left-26
Average Attendance - %2,967 - 98.91%
Average Income per Game$90,253
Year to Date Revenue$3,249,095

Expense

Pro Players Total Salaries$62,568,900
Pro Players Total Average Salaries$62,568,900
Farm Players Total Salaries$2,520,930
Farm Players Total Average Salaries$2,520,930
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,933,000
Pro Year To Date Expenses$57,412,216
Farm Year To Date Expenses$2,758,313
Pro Salary Cap To Date$54,944,663
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,020,708
Farm Estimated Season Revenue($2,346,569)
Pro Remaining Season Days20
Pro Expenses Per Days$331,984
Pro Estimated Expenses$6,639,680
Farm Remaining Season Days20
Farm Expenses Per Days$15,413
Farm Estimated Expenses$308,260
Estimated Season Expenses$6,947,940
Season Salary Cap$72,501,900
Estimate Under Maximum Salary Cap of $88,000,000$15,498,100
Estimate Over Minimum Salary Cap of $65,000,000 $7,501,900
Current Bank Account$138,812,294
Projected Bank Account$142,538,493

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $724,490
-Salary Average : $7,100,000
-Salary Average Remaining : $724,490
Matt Boldy (1 Way Contract) $6,597,000 (5)
-Salary Remaining : $673,163
-Salary Average : $6,597,000
-Salary Average Remaining : $673,163
Ilya Mikheyev (1 Way Contract) $4,003,000 (4)
-Salary Remaining : $408,469
-Salary Average : $4,003,000
-Salary Average Remaining : $408,469
Artem Zub (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $371,429
-Salary Average : $3,640,000
-Salary Average Remaining : $371,429
Cole Perfetti (1 Way Contract) $3,517,000 (5)
-Salary Remaining : $358,878
-Salary Average : $3,517,000
-Salary Average Remaining : $358,878
Adam Lowry (1 Way Contract) $3,360,000 (4)
-Salary Remaining : $342,857
-Salary Average : $3,360,000
-Salary Average Remaining : $342,857
Isac Lundestrom (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $326,531
-Salary Average : $3,200,000
-Salary Average Remaining : $326,531
Lukas Dostal (1 Way Contract) $3,148,000 (4)
-Salary Remaining : $321,224
-Salary Average : $3,148,000
-Salary Average Remaining : $321,224
Rocco Grimaldi (1 Way Contract) $2,753,000 (1)
-Salary Remaining : $280,918
-Salary Average : $2,753,000
-Salary Average Remaining : $280,918
Anthony Stolarz (1 Way Contract) $2,638,000 (2)
-Salary Remaining : $269,184
-Salary Average : $2,638,000
-Salary Average Remaining : $269,184
Scott Mayfield (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $265,306
-Salary Average : $2,600,000
-Salary Average Remaining : $265,306
Haydn Fleury (1 Way Contract) $2,311,000 (1)
-Salary Remaining : $235,816
-Salary Average : $2,311,000
-Salary Average Remaining : $235,816
Drew O'Connor (1 Way Contract) $2,076,000 (2)
-Salary Remaining : $211,837
-Salary Average : $2,076,000
-Salary Average Remaining : $211,837
David Rittich (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $193,878
-Salary Average : $1,900,000
-Salary Average Remaining : $193,878
Austin Strand (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Ethen Frank (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Luke Philp (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Libor Hajek (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Mikhail Maltsev (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Erik Kallgren (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Connor Bedard $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Logan Cooley $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Vincent Iorio $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Owen Power $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Parker Kelly $925,900 (1)
-Salary Remaining : $94,480
-Salary Average : $925,900
-Salary Average Remaining : $94,480
Total Pro Players25
Salary Commitment
Year 2024 : $62,568,900
Year 2025 : $49,079,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000
Salary Average Commitment
Year 2024 : $62,568,900
Year 2025 : $49,079,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000
Salary Cap with 1 Way Contract
Year 2024 : $62,568,900
Year 2025 : $49,079,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000

Farm Players Salaries

Nikita Okhotiuk $96,140 (1)
Salary Remaining : $9,810
Salary Average : $96,140
Salary Average Remaining : $9,810
Jeremie Poirier $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matvey Petrov $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Colton Dach $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jakub Brabenec $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jakub Demek $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Noel Hoefenmayer $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Trent Miner $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Judd Caulfield $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matthew Maggio $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Emil Heineman $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Zack Ostapchuk $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Drew Helleson $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Samuel Helenius $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Declan Chisholm $93,260 (2)
Salary Remaining : $9,516
Salary Average : $93,260
Salary Average Remaining : $9,516
Spencer Knight $91,530 (2)
Salary Remaining : $9,340
Salary Average : $91,530
Salary Average Remaining : $9,340
Nick DeSimone $85,000 (1)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Arnaud Durandeau $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Carson Meyer $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Daniel D'Amato $77,500 (2)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Kristian Reichel $77,500 (2)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Bobby McMann $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Brandon Gignac $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Taylor Ward $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Isaac Poulter $77,500 (2)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Michael Milne $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Matthew Strome $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Kyle Capobianco $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jett Woo $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players29
Salary Commitment
Year 2024 : $2,520,930
Year 2025 : $1,537,290
Year 2026 : $760,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,520,930
Year 2025 : $1,537,290
Year 2026 : $760,000
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - $223 - 2,827 - 49.16%
Level 2: 4750 - $180 - 2,193 - 46.17%
Level 3: 3750 - $160 - 1,469 - 39.17%
Level 4: 2750 - $150 - 816 - 29.69%
Luxury : 1000 - $300 - 583 - 58.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,332 - 66.59%
Farm Level 2: 1000 - $25 - 635 - 63.48%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %7,889 - 43.83%
Average Income per Game$2,342,918
Year to Date Revenue$86,687,963
Farm
Home Games Left-27
Average Attendance - %1,967 - 65.55%
Average Income per Game$86,424
Year to Date Revenue$3,197,681

Expense

Pro Players Total Salaries$84,669,100
Pro Players Total Average Salaries$84,669,100
Farm Players Total Salaries$2,170,000
Farm Players Total Average Salaries$2,170,000
Coaches Total Salaries$3,350,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$76,481,610
Farm Year To Date Expenses$2,738,571
Pro Salary Cap To Date$73,617,954
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,371,672
Farm Estimated Season Revenue($2,333,443)
Pro Remaining Season Days20
Pro Expenses Per Days$444,740
Pro Estimated Expenses$8,894,800
Farm Remaining Season Days20
Farm Expenses Per Days$15,408
Farm Estimated Expenses$308,160
Estimated Season Expenses$9,202,960
Season Salary Cap$87,669,100
Estimate Under Maximum Salary Cap of $88,000,000$330,900
Estimate Over Minimum Salary Cap of $65,000,000 $22,669,100
Current Bank Account$62,617,190
Projected Bank Account$60,452,459

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (4)
-Salary Remaining : $1,367,347
-Salary Average : $13,400,000
-Salary Average Remaining : $1,367,347
Aleksander Barkov (1 Way Contract) $9,727,000 (4)
-Salary Remaining : $992,551
-Salary Average : $9,727,000
-Salary Average Remaining : $992,551
Dougie Hamilton (1 Way Contract) $8,281,000 (2)
-Salary Remaining : $845,000
-Salary Average : $8,281,000
-Salary Average Remaining : $845,000
Mikhail Sergachev (1 Way Contract) $6,786,000 (2)
-Salary Remaining : $692,449
-Salary Average : $6,786,000
-Salary Average Remaining : $692,449
Nikolaj Ehlers (1 Way Contract) $6,389,000 (5)
-Salary Remaining : $651,939
-Salary Average : $6,389,000
-Salary Average Remaining : $651,939
Alex Ovechkin (1 Way Contract) $5,423,000 (4)
-Salary Remaining : $553,367
-Salary Average : $5,423,000
-Salary Average Remaining : $553,367
Elvis Merzlikins (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $408,163
Jake Walman (1 Way Contract) $3,865,000 (5)
-Salary Remaining : $394,388
-Salary Average : $3,865,000
-Salary Average Remaining : $394,388
Pavel Zacha (1 Way Contract) $3,811,000 (1)
-Salary Remaining : $388,878
-Salary Average : $3,811,000
-Salary Average Remaining : $388,878
Brenden Dillon (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $316,327
-Salary Average : $3,100,000
-Salary Average Remaining : $316,327
Nino Niederreiter (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $290,816
-Salary Average : $2,850,000
-Salary Average Remaining : $290,816
Trevor Moore (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $255,102
-Salary Average : $2,500,000
-Salary Average Remaining : $255,102
Brandon Tanev (1 Way Contract) $2,319,000 (2)
-Salary Remaining : $236,633
-Salary Average : $2,319,000
-Salary Average Remaining : $236,633
Cal Clutterbuck (1 Way Contract) $2,225,000 (2)
-Salary Remaining : $227,041
-Salary Average : $2,225,000
-Salary Average Remaining : $227,041
Nicholas Paul (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Pius Suter (1 Way Contract) $1,627,500 (2)
-Salary Remaining : $166,071
-Salary Average : $1,627,500
-Salary Average Remaining : $166,071
Jan Rutta (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $147,959
-Salary Average : $1,450,000
-Salary Average Remaining : $147,959
Niko Mikkola (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $127,551
-Salary Average : $1,250,000
-Salary Average Remaining : $127,551
Jesse Puljujarvi (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Pyotr Kochetkov $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Cole Smith $915,600 (2)
-Salary Remaining : $93,429
-Salary Average : $915,600
-Salary Average Remaining : $93,429
Marc Staal $800,000 (1)
-Salary Remaining : $81,633
-Salary Average : $800,000
-Salary Average Remaining : $81,633
Total Pro Players22
Salary Commitment
Year 2024 : $84,669,100
Year 2025 : $77,858,100
Year 2026 : $53,254,000
Year 2027 : $51,254,000
Salary Average Commitment
Year 2024 : $84,669,100
Year 2025 : $77,858,100
Year 2026 : $53,254,000
Year 2027 : $51,254,000
Salary Cap with 1 Way Contract
Year 2024 : $84,669,100
Year 2025 : $77,858,100
Year 2026 : $53,254,000
Year 2027 : $51,254,000

Farm Players Salaries

Olof Lindbom $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Viktor Neuchev $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Reid Schaefer (Out of Payroll) $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Roni Hirvonen $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jacob Doty $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matthew Robertson $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Vasily Ponomarev $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Corey Andonovski $80,000 (3)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Andre Lee $80,000 (2)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Brenden Miller $77,500 (3)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Cameron Gaunce $77,500 (3)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Adam Ruzicka $77,500 (2)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Jacob Lucchini $77,500 (2)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Colin Felix $77,500 (3)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Chris Harpur $77,500 (3)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Austin Poganski $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Anthony Vincent $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Cameron Wright $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Brennan Saulnier $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Bryce Kindopp $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Ethan Frisch $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Anthony Angello $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Julian Junca $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jack Ahcan $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jake Massie $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Roland McKeown $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Ethan Prow $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Alex Gallant $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players28
Salary Commitment
Year 2024 : $2,265,000
Year 2025 : $1,250,000
Year 2026 : $865,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,265,000
Year 2025 : $1,250,000
Year 2026 : $865,000
Year 2027 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5750 - $140 - 4,785 - 83.22%
Level 2: 4750 - $115 - 3,419 - 71.98%
Level 3: 3750 - $85 - 2,765 - 73.73%
Level 4: 2750 - $60 - 2,021 - 73.48%
Luxury : 1000 - $300 - 754 - 75.41%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,947 - 97.36%
Farm Level 2: 1000 - $20 - 790 - 78.99%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %13,744 - 76.36%
Average Income per Game$2,392,678
Year to Date Revenue$88,529,072
Farm
Home Games Left-27
Average Attendance - %2,737 - 91.24%
Average Income per Game$92,766
Year to Date Revenue$3,432,350

Expense

Pro Players Total Salaries$82,849,100
Pro Players Total Average Salaries$82,849,100
Farm Players Total Salaries$3,456,690
Farm Players Total Average Salaries$3,456,690
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$4,120,290
Pro Year To Date Expenses$75,233,973
Farm Year To Date Expenses$3,982,936
Pro Salary Cap To Date$74,270,571
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,570,710
Farm Estimated Season Revenue($2,504,688)
Pro Remaining Season Days20
Pro Expenses Per Days$427,802
Pro Estimated Expenses$8,556,040
Farm Remaining Season Days20
Farm Expenses Per Days$22,228
Farm Estimated Expenses$444,560
Estimated Season Expenses$9,000,600
Season Salary Cap$86,969,390
Estimate Under Maximum Salary Cap of $88,000,000$1,030,610
Estimate Over Minimum Salary Cap of $65,000,000 $21,969,390
Current Bank Account$74,577,140
Projected Bank Account$72,642,562

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (5)
-Salary Remaining : $1,162,245
-Salary Average : $11,390,000
-Salary Average Remaining : $1,162,245
Tim Stutzle (1 Way Contract) $8,114,000 (5)
-Salary Remaining : $827,959
-Salary Average : $8,114,000
-Salary Average Remaining : $827,959
Sidney Crosby (1 Way Contract) $7,923,000 (2)
-Salary Remaining : $808,469
-Salary Average : $7,923,000
-Salary Average Remaining : $808,469
Adam Fox (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $775,510
-Salary Average : $7,600,000
-Salary Average Remaining : $775,510
Marc-Andre Fleury (1 Way Contract) $7,587,500 (1)
-Salary Remaining : $774,235
-Salary Average : $7,587,500
-Salary Average Remaining : $774,235
Martin Necas (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $561,224
-Salary Average : $5,500,000
-Salary Average Remaining : $561,224
Colton Parayko (1 Way Contract) $5,226,000 (1)
-Salary Remaining : $533,265
-Salary Average : $5,226,000
-Salary Average Remaining : $533,265
Rasmus Sandin (1 Way Contract) $4,119,000 (4)
-Salary Remaining : $420,306
-Salary Average : $4,119,000
-Salary Average Remaining : $420,306
Filip Gustavsson (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $369,286
-Salary Average : $3,619,000
-Salary Average Remaining : $369,286
Casey Mittelstadt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $357,143
Colton Sissons (1 Way Contract) $2,770,600 (4)
-Salary Remaining : $282,714
-Salary Average : $2,770,600
-Salary Average Remaining : $282,714
Derek Forbort (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $255,102
-Salary Average : $2,500,000
-Salary Average Remaining : $255,102
Barclay Goodrow (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Jaycob Megna (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $137,755
-Salary Average : $1,350,000
-Salary Average Remaining : $137,755
Luke Glendening (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Robert Bortuzzo (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Jujhar Khaira (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $102,041
-Salary Average : $1,000,000
-Salary Average Remaining : $102,041
Andrei Kuzmenko $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Matty Beniers $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Yegor Chinakhov $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Dawson Mercer $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Moritz Seider $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Martin Fehervary $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Samuel Ersson $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Total Pro Players24
Salary Commitment
Year 2024 : $82,849,100
Year 2025 : $66,235,600
Year 2026 : $30,893,600
Year 2027 : $28,893,600
Salary Average Commitment
Year 2024 : $82,849,100
Year 2025 : $66,235,600
Year 2026 : $30,893,600
Year 2027 : $28,893,600
Salary Cap with 1 Way Contract
Year 2024 : $82,849,100
Year 2025 : $66,235,600
Year 2026 : $30,893,600
Year 2027 : $28,893,600

Farm Players Salaries

Chris Terry $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Tomas Suchanek $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Spencer Stastney $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Maxim Cajkovic $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Cameron Morrison $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Mason Lohrei $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Will Cuylle $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Logan Morrison $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tristen Robins $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Joshua Roy $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nico Myatovic $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ryan O'Rourke $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ronan Seeley $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Bo Groulx $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Lukas Cormier $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Justin Sourdif $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Emil Andrae $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Thomas Milic $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Maximus Wanner $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ryan Tverberg $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ryder Rolston $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Michael Dipietro $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Strauss Mann $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Isaiah Saville $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Yan Kuznetsov $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ty Emberson $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ronnie Attard $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Roby Jarventie $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Rasmus Kupari $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Grigori Denisenko $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Connor McMichael (Out of Payroll) $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Vladislav Firstov $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Alex Beaucage $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Alexander Alexeyev $88,790 (1)
Salary Remaining : $9,060
Salary Average : $88,790
Salary Average Remaining : $9,060
Zac Jones $87,050 (2)
Salary Remaining : $8,883
Salary Average : $87,050
Salary Average Remaining : $8,883
Dmitri Samorukov $85,850 (2)
Salary Remaining : $8,760
Salary Average : $85,850
Salary Average Remaining : $8,760
Ty Smith $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Mitchell Chaffee $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players38
Salary Commitment
Year 2024 : $3,551,690
Year 2025 : $2,512,900
Year 2026 : $1,215,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,551,690
Year 2025 : $2,512,900
Year 2026 : $1,215,000
Year 2027 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - $125 - 5,485 - 95.39%
Level 2: 4750 - $100 - 4,574 - 96.29%
Level 3: 3750 - $75 - 3,597 - 95.91%
Level 4: 2750 - $55 - 2,623 - 95.37%
Luxury : 1000 - $300 - 752 - 75.22%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,955 - 97.77%
Farm Level 2: 1000 - $15 - 989 - 98.87%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17,031 - 94.62%
Average Income per Game$2,584,928
Year to Date Revenue$93,057,413
Farm
Home Games Left-26
Average Attendance - %2,944 - 98.13%
Average Income per Game$94,307
Year to Date Revenue$3,395,036

Expense

Pro Players Total Salaries$74,509,000
Pro Players Total Average Salaries$74,509,000
Farm Players Total Salaries$2,195,000
Farm Players Total Average Salaries$2,195,000
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$69,742,497
Farm Year To Date Expenses$2,729,152
Pro Salary Cap To Date$65,853,214
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,924,641
Farm Estimated Season Revenue($2,451,970)
Pro Remaining Season Days20
Pro Expenses Per Days$400,556
Pro Estimated Expenses$8,011,120
Farm Remaining Season Days20
Farm Expenses Per Days$15,791
Farm Estimated Expenses$315,820
Estimated Season Expenses$8,326,940
Season Salary Cap$80,759,000
Estimate Under Maximum Salary Cap of $88,000,000$7,241,000
Estimate Over Minimum Salary Cap of $65,000,000 $15,759,000
Current Bank Account$111,737,470
Projected Bank Account$113,883,201

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $867,347
-Salary Average : $8,500,000
-Salary Average Remaining : $867,347
Teuvo Teravainen (1 Way Contract) $7,148,000 (3)
-Salary Remaining : $729,388
-Salary Average : $7,148,000
-Salary Average Remaining : $729,388
Corey Perry (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $714,286
-Salary Average : $7,000,000
-Salary Average Remaining : $714,286
David Perron (1 Way Contract) $6,861,000 (2)
-Salary Remaining : $700,102
-Salary Average : $6,861,000
-Salary Average Remaining : $700,102
Jake Allen (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $663,265
-Salary Average : $6,500,000
-Salary Average Remaining : $663,265
Tony DeAngelo (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $581,633
-Salary Average : $5,700,000
-Salary Average Remaining : $581,633
Jeff Carter (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $459,184
-Salary Average : $4,500,000
-Salary Average Remaining : $459,184
Mike Reilly (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $408,163
Brett Kulak (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $357,143
Chris Driedger (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $275,510
-Salary Average : $2,700,000
-Salary Average Remaining : $275,510
Cody Glass (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $255,102
-Salary Average : $2,500,000
-Salary Average Remaining : $255,102
Zach Bogosian (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $255,102
-Salary Average : $2,500,000
-Salary Average Remaining : $255,102
Nick Cousins (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Noah Gregor (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $147,959
-Salary Average : $1,450,000
-Salary Average Remaining : $147,959
Brandon Duhaime (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $142,857
-Salary Average : $1,400,000
-Salary Average Remaining : $142,857
Michael Pezzetta (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $142,857
-Salary Average : $1,400,000
-Salary Average Remaining : $142,857
Joe Veleno (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $132,653
-Salary Average : $1,300,000
-Salary Average Remaining : $132,653
Ridly Greig $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Shane Pinto $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Conor Timmins $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Zach Benson $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Jack Rathbone $900,000 (3)
-Salary Remaining : $91,837
-Salary Average : $900,000
-Salary Average Remaining : $91,837
Jayson Megna $850,000 (2)
-Salary Remaining : $86,735
-Salary Average : $850,000
-Salary Average Remaining : $86,735
Total Pro Players23
Salary Commitment
Year 2024 : $74,509,000
Year 2025 : $35,359,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $74,509,000
Year 2025 : $35,359,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $74,509,000
Year 2025 : $35,359,000
Year 2026 : $8,998,000
Year 2027 : $0

Farm Players Salaries

Yaroslav Askarov $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Stefan Matteau $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Filip Johansson $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jack Matier $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Bobby Brink $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Oscar Dansk $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Austin Czarnik $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ryan Johnson $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Thomas Bordeleau $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tyler Madden $90,000 (2)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
Jesse Ylonen $90,000 (3)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
Samuel Laberge $90,000 (2)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
Logan Day $90,000 (2)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
Taylor Fedun $90,000 (1)
Salary Remaining : $9,184
Salary Average : $90,000
Salary Average Remaining : $9,184
Adam Brooks $85,000 (2)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Bokondji Imama $85,000 (3)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Cavan Fitzgerald $85,000 (2)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Chase Priskie $85,000 (2)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Ryan Suzuki $80,000 (3)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Clark Bishop $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jarid Lukosevicius $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Hudson Elynuik $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Daniel Walcott $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Dennis Cesana $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players25
Salary Commitment
Year 2024 : $2,195,000
Year 2025 : $1,635,000
Year 2026 : $825,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,195,000
Year 2025 : $1,635,000
Year 2026 : $825,000
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - $155 - 3,324 - 57.82%
Level 2: 4750 - $98 - 3,616 - 76.12%
Level 3: 3750 - $78 - 3,579 - 95.45%
Level 4: 2750 - $50 - 2,589 - 94.13%
Luxury : 1000 - $285 - 709 - 70.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $41 - 1,278 - 63.88%
Farm Level 2: 1000 - $21 - 756 - 75.61%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %13,817 - 76.76%
Average Income per Game$2,422,500
Year to Date Revenue$89,632,502
Farm
Home Games Left-27
Average Attendance - %2,034 - 67.79%
Average Income per Game$85,322
Year to Date Revenue$3,156,906

Expense

Pro Players Total Salaries$78,073,900
Pro Players Total Average Salaries$78,073,900
Farm Players Total Salaries$2,517,850
Farm Players Total Average Salaries$2,517,850
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$7,814,000
Pro Year To Date Expenses$73,288,994
Farm Year To Date Expenses$2,926,849
Pro Salary Cap To Date$71,235,893
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,690,000
Farm Estimated Season Revenue($2,303,688)
Pro Remaining Season Days20
Pro Expenses Per Days$408,540
Pro Estimated Expenses$8,170,800
Farm Remaining Season Days20
Farm Expenses Per Days$16,673
Farm Estimated Expenses$333,460
Estimated Season Expenses$8,504,260
Season Salary Cap$85,887,900
Estimate Under Maximum Salary Cap of $88,000,000$2,112,100
Estimate Over Minimum Salary Cap of $65,000,000 $20,887,900
Current Bank Account$49,713,127
Projected Bank Account$48,595,179

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $826,531
-Salary Average : $8,100,000
-Salary Average Remaining : $826,531
Thomas Chabot (1 Way Contract) $7,179,000 (1)
-Salary Remaining : $732,551
-Salary Average : $7,179,000
-Salary Average Remaining : $732,551
Erik Karlsson (1 Way Contract) $6,925,000 (3)
-Salary Remaining : $706,633
-Salary Average : $6,925,000
-Salary Average Remaining : $706,633
Jeff Skinner (1 Way Contract) $6,593,000 (4)
-Salary Remaining : $672,755
-Salary Average : $6,593,000
-Salary Average Remaining : $672,755
Torey Krug (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $663,265
-Salary Average : $6,500,000
-Salary Average Remaining : $663,265
Alex Iafallo (1 Way Contract) $5,711,000 (2)
-Salary Remaining : $582,755
-Salary Average : $5,711,000
-Salary Average Remaining : $582,755
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $520,408
-Salary Average : $5,100,000
-Salary Average Remaining : $520,408
Justin Holl (1 Way Contract) $4,125,000 (2)
-Salary Remaining : $420,918
-Salary Average : $4,125,000
-Salary Average Remaining : $420,918
Dmitry Kulikov (1 Way Contract) $4,067,000 (3)
-Salary Remaining : $415,000
-Salary Average : $4,067,000
-Salary Average Remaining : $415,000
Gabriel Vilardi (1 Way Contract) $3,789,000 (2)
-Salary Remaining : $386,633
-Salary Average : $3,789,000
-Salary Average Remaining : $386,633
Ryan Strome (1 Way Contract) $3,641,000 (2)
-Salary Remaining : $371,531
-Salary Average : $3,641,000
-Salary Average Remaining : $371,531
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (3)
-Salary Remaining : $332,653
-Salary Average : $3,260,000
-Salary Average Remaining : $332,653
Joonas Korpisalo (1 Way Contract) $2,877,000 (3)
-Salary Remaining : $293,571
-Salary Average : $2,877,000
-Salary Average Remaining : $293,571
Cody Ceci (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $275,510
-Salary Average : $2,700,000
-Salary Average Remaining : $275,510
Tyson Jost (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $275,510
-Salary Average : $2,700,000
-Salary Average Remaining : $275,510
Alexey Toropchenko (1 Way Contract) $1,257,000 (1)
-Salary Remaining : $128,265
-Salary Average : $1,257,000
-Salary Average Remaining : $128,265
Cole Sillinger $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Akira Schmid $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Michael Carcone $899,900 (3)
-Salary Remaining : $91,827
-Salary Average : $899,900
-Salary Average Remaining : $91,827
Martin Pospisil $750,000 (1)
-Salary Remaining : $76,531
-Salary Average : $750,000
-Salary Average Remaining : $76,531
Total Pro Players20
Salary Commitment
Year 2024 : $78,073,900
Year 2025 : $56,187,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000
Salary Average Commitment
Year 2024 : $78,073,900
Year 2025 : $56,187,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000
Salary Cap with 1 Way Contract
Year 2024 : $78,073,900
Year 2025 : $56,187,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000

Farm Players Salaries

Jeffrey Viel $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Hunter McDonald $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Tim Gettinger $96,380 (2)
Salary Remaining : $9,835
Salary Average : $96,380
Salary Average Remaining : $9,835
Keith Petruzzelli $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jamie Drysdale $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Brandon Coe $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Antti Tuomisto $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Liam O'Brien $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Alexander Peters $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Henri Nikkanen $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Louis Crevier $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Alex Laferriere $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jayden Struble $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Luca Del Bel Belluz (Out of Payroll) $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Maxim Groshev $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Wyatt Kaiser $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Simon Lundmark $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Benjamin Kraws $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
John Leonard $91,970 (3)
Salary Remaining : $9,385
Salary Average : $91,970
Salary Average Remaining : $9,385
Justin Kirkland $89,500 (3)
Salary Remaining : $9,133
Salary Average : $89,500
Salary Average Remaining : $9,133
Jaxsen Wiebe $80,000 (3)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Joel Teasdale $80,000 (3)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Brett Kemp $77,500 (3)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Anton Malmstrom $77,500 (3)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Riley McKay $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Olivier Rodrigue $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jonathan Aspirot $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Lassi Thomson $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players28
Salary Commitment
Year 2024 : $2,517,850
Year 2025 : $2,002,850
Year 2026 : $1,621,470
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,517,850
Year 2025 : $2,002,850
Year 2026 : $1,621,470
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $101 - 5,615 - 97.65%
Level 2: 4750 - $68 - 4,698 - 98.91%
Level 3: 3750 - $62 - 3,665 - 97.73%
Level 4: 2750 - $37 - 2,715 - 98.72%
Luxury : 1000 - $215 - 967 - 96.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,972 - 98.58%
Farm Level 2: 1000 - $20 - 802 - 80.22%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17,660 - 98.11%
Average Income per Game$2,057,937
Year to Date Revenue$74,085,720
Farm
Home Games Left-26
Average Attendance - %2,774 - 92.46%
Average Income per Game$93,381
Year to Date Revenue$3,361,709

Expense

Pro Players Total Salaries$72,492,700
Pro Players Total Average Salaries$72,492,700
Farm Players Total Salaries$1,868,260
Farm Players Total Average Salaries$1,868,260
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,041,667
Pro Year To Date Expenses$66,689,842
Farm Year To Date Expenses$3,081,360
Pro Salary Cap To Date$64,422,296
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,289,683
Farm Estimated Season Revenue($2,427,901)
Pro Remaining Season Days20
Pro Expenses Per Days$380,065
Pro Estimated Expenses$7,601,300
Farm Remaining Season Days20
Farm Expenses Per Days$17,185
Farm Estimated Expenses$343,700
Estimated Season Expenses$7,945,000
Season Salary Cap$76,534,367
Estimate Under Maximum Salary Cap of $88,000,000$11,465,633
Estimate Over Minimum Salary Cap of $65,000,000 $11,534,367
Current Bank Account$10,089,004
Projected Bank Account$10,005,786

Pro Players Salaries

Alec Martinez (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $867,347
-Salary Average : $8,500,000
-Salary Average Remaining : $867,347
Kevin Hayes (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $663,265
-Salary Average : $6,500,000
-Salary Average Remaining : $663,265
Nick Suzuki (1 Way Contract) $6,293,000 (3)
-Salary Remaining : $642,143
-Salary Average : $6,293,000
-Salary Average Remaining : $642,143
Jordan Binnington (1 Way Contract) $6,170,000 (2)
-Salary Remaining : $629,592
-Salary Average : $6,170,000
-Salary Average Remaining : $629,592
Nick Leddy (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $527,959
-Salary Average : $5,174,000
-Salary Average Remaining : $527,959
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $510,204
-Salary Average : $5,000,000
-Salary Average Remaining : $510,204
Erik Brannstrom (1 Way Contract) $4,088,000 (3)
-Salary Remaining : $417,143
-Salary Average : $4,088,000
-Salary Average Remaining : $417,143
Nikita Zaitsev (1 Way Contract) $3,301,000 (3)
-Salary Remaining : $336,837
-Salary Average : $3,301,000
-Salary Average Remaining : $336,837
Anthony Beauvillier (1 Way Contract) $3,274,000 (1)
-Salary Remaining : $334,082
-Salary Average : $3,274,000
-Salary Average Remaining : $334,082
Robert Hagg (1 Way Contract) $2,955,000 (3)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $301,531
-Salary Average : $2,955,000
-Salary Average Remaining : $301,531
Joel Hofer (1 Way Contract) $2,932,000 (3)
-Salary Remaining : $299,184
-Salary Average : $2,932,000
-Salary Average Remaining : $299,184
Troy Terry (1 Way Contract) $2,797,000 (1)
-Salary Remaining : $285,408
-Salary Average : $2,797,000
-Salary Average Remaining : $285,408
Curtis Lazar (1 Way Contract) $2,377,000 (2)
-Salary Remaining : $242,551
-Salary Average : $2,377,000
-Salary Average Remaining : $242,551
Adam Erne (1 Way Contract) $2,337,000 (3)
-Salary Remaining : $238,469
-Salary Average : $2,337,000
-Salary Average Remaining : $238,469
Josh Brown (1 Way Contract) $2,218,000 (1)
-Salary Remaining : $226,327
-Salary Average : $2,218,000
-Salary Average Remaining : $226,327
Sammy Blais (1 Way Contract) $1,363,000 (3)
-Salary Remaining : $139,082
-Salary Average : $1,363,000
-Salary Average Remaining : $139,082
Chris Wagner (1 Way Contract) $1,154,000 (1)
-1 Way Contract Salary Cap : $1,154,000
-Salary Remaining : $117,755
-Salary Average : $1,154,000
-Salary Average Remaining : $117,755
Devon Levi $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Matthew Knies $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Paul Cotter $945,900 (2)
-Salary Remaining : $96,520
-Salary Average : $945,900
-Salary Average Remaining : $96,520
Noah Juulsen $821,500 (1)
-Salary Remaining : $83,827
-Salary Average : $821,500
-Salary Average Remaining : $83,827
Gavin Bayreuther $810,000 (1)
-Salary Remaining : $82,653
-Salary Average : $810,000
-Salary Average Remaining : $82,653
Justin Brazeau $807,300 (1)
-Salary Remaining : $82,378
-Salary Average : $807,300
-Salary Average Remaining : $82,378
Raphael Lavoie $775,000 (2)
-Salary Remaining : $79,082
-Salary Average : $775,000
-Salary Average Remaining : $79,082
Total Pro Players24
Salary Commitment
Year 2024 : $72,492,700
Year 2025 : $55,610,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $72,492,700
Year 2025 : $55,610,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,492,700
Year 2025 : $55,610,900
Year 2026 : $32,719,000
Year 2027 : $0

Farm Players Salaries

Artem Guryev $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Bradley Marek $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Jacob Gaucher $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Joe Carroll $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Henrik Tikkanen $98,500 (3)
Salary Remaining : $10,051
Salary Average : $98,500
Salary Average Remaining : $10,051
Jacob Murray $98,500 (3)
Salary Remaining : $10,051
Salary Average : $98,500
Salary Average Remaining : $10,051
Mitchell Gibson $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Joakim Kemell $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Lucas Edmonds $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tyrel Bauer $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Brandt Clarke $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Matthew Seminoff $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tristan Luneau (Out of Payroll) $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Parker Wotherspoon $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Patrick Giles $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Greg Meireles $87,500 (1)
Salary Remaining : $8,929
Salary Average : $87,500
Salary Average Remaining : $8,929
Jake Gaudet $87,500 (1)
Salary Remaining : $8,929
Salary Average : $87,500
Salary Average Remaining : $8,929
Jonah Gadjovich $85,000 (2)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Colin Theisen $85,000 (1)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Mac Hollowell $85,000 (2)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Reese Johnson $81,260 (1)
Salary Remaining : $8,292
Salary Average : $81,260
Salary Average Remaining : $8,292
Total Farm Players21
Salary Commitment
Year 2024 : $1,963,260
Year 2025 : $1,432,000
Year 2026 : $882,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,963,260
Year 2025 : $1,432,000
Year 2026 : $882,000
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 5,542 - 96.39%
Level 2: 4750 - $100 - 4,527 - 95.30%
Level 3: 3750 - $75 - 3,603 - 96.08%
Level 4: 2750 - $50 - 2,625 - 95.47%
Luxury : 1000 - $300 - 759 - 75.90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,990 - 99.49%
Farm Level 2: 1000 - $15 - 989 - 98.85%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %17,057 - 94.76%
Average Income per Game$2,573,288
Year to Date Revenue$95,211,639
Farm
Home Games Left-27
Average Attendance - %2,978 - 99.28%
Average Income per Game$80,716
Year to Date Revenue$2,986,489

Expense

Pro Players Total Salaries$85,005,000
Pro Players Total Average Salaries$85,005,000
Farm Players Total Salaries$2,146,980
Farm Players Total Average Salaries$2,146,980
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$78,378,502
Farm Year To Date Expenses$2,379,475
Pro Salary Cap To Date$75,467,303
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,293,150
Farm Estimated Season Revenue($2,179,330)
Pro Remaining Season Days20
Pro Expenses Per Days$449,005
Pro Estimated Expenses$8,980,100
Farm Remaining Season Days20
Farm Expenses Per Days$13,505
Farm Estimated Expenses$270,100
Estimated Season Expenses$9,250,200
Season Salary Cap$86,255,000
Estimate Under Maximum Salary Cap of $88,000,000$1,745,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,255,000
Current Bank Account$90,998,454
Projected Bank Account$89,862,074

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,930,000 (1)
-Salary Remaining : $1,319,388
-Salary Average : $12,930,000
-Salary Average Remaining : $1,319,388
Brett Pesce (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $638,265
-Salary Average : $6,255,000
-Salary Average Remaining : $638,265
Aaron Ekblad (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $612,245
Evander Kane (1 Way Contract) $5,740,000 (4)
-Salary Remaining : $585,714
-Salary Average : $5,740,000
-Salary Average Remaining : $585,714
Samuel Girard (1 Way Contract) $5,715,000 (2)
-Salary Remaining : $583,163
-Salary Average : $5,715,000
-Salary Average Remaining : $583,163
Chandler Stephenson (1 Way Contract) $5,543,000 (2)
-Salary Remaining : $565,612
-Salary Average : $5,543,000
-Salary Average Remaining : $565,612
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $561,224
-Salary Average : $5,500,000
-Salary Average Remaining : $561,224
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $561,224
-Salary Average : $5,500,000
-Salary Average Remaining : $561,224
Cam Talbot (1 Way Contract) $4,770,000 (1)
-Salary Remaining : $486,735
-Salary Average : $4,770,000
-Salary Average Remaining : $486,735
Tyler Bertuzzi (1 Way Contract) $4,405,000 (4)
-Salary Remaining : $449,490
-Salary Average : $4,405,000
-Salary Average Remaining : $449,490
Mattias Samuelsson (1 Way Contract) $3,582,000 (4)
-Salary Remaining : $365,510
-Salary Average : $3,582,000
-Salary Average Remaining : $365,510
Ryan Lindgren (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $357,143
Jordan Staal (1 Way Contract) $2,853,000 (1)
-Salary Remaining : $291,122
-Salary Average : $2,853,000
-Salary Average Remaining : $291,122
Jonas Siegenthaler (1 Way Contract) $2,356,000 (1)
-Salary Remaining : $240,408
-Salary Average : $2,356,000
-Salary Average Remaining : $240,408
Mathieu Joseph (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Michael McLeod (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $168,367
-Salary Average : $1,650,000
-Salary Average Remaining : $168,367
Ukko-Pekka Luukkonen (1 Way Contract) $1,505,000 (1)
-Salary Remaining : $153,571
-Salary Average : $1,505,000
-Salary Average Remaining : $153,571
Alexander Holtz (1 Way Contract) $1,401,000 (2)
-1 Way Contract Salary Cap : $1,401,000
-Salary Remaining : $142,959
-Salary Average : $1,401,000
-Salary Average Remaining : $142,959
Logan Stankoven $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Mason McTavish $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Matias Maccelli $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Seth Jarvis $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Total Pro Players22
Salary Commitment
Year 2024 : $85,005,000
Year 2025 : $51,191,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Average Commitment
Year 2024 : $85,005,000
Year 2025 : $51,191,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Cap with 1 Way Contract
Year 2024 : $85,005,000
Year 2025 : $51,191,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000

Farm Players Salaries

Max McCormick $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Dakota Mermis $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Steven Santini $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Zach Aston-Reese $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Connor Carrick $100,000 (2)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Anthony Richard $97,480 (3)
Salary Remaining : $9,947
Salary Average : $97,480
Salary Average Remaining : $9,947
Brett Berard $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Isak Rosen $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Francesco Pinelli $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Shane Wright $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Hugo Alnefelt $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jack LaFontaine $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ryder Korczak $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Sean Farrell $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Topi Niemela $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Justin Dowling $78,500 (1)
Salary Remaining : $8,010
Salary Average : $78,500
Salary Average Remaining : $8,010
Andrew Agozzino $78,500 (1)
Salary Remaining : $8,010
Salary Average : $78,500
Salary Average Remaining : $8,010
Kyle Clifford $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Greg McKegg $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Mitchell Stephens $77,500 (2)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Alex Stalock $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Paul LaDue $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Charles Hudon $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Donovan Sebrango $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players24
Salary Commitment
Year 2024 : $2,146,980
Year 2025 : $1,414,980
Year 2026 : $672,480
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,146,980
Year 2025 : $1,414,980
Year 2026 : $672,480
Year 2027 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5750 - $112 - 5,590 - 97.22%
Level 2: 4750 - $90 - 4,575 - 96.31%
Level 3: 3750 - $70 - 3,590 - 95.74%
Level 4: 2750 - $40 - 2,713 - 98.64%
Luxury : 1000 - $190 - 988 - 98.77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,518 - 75.92%
Farm Level 2: 1000 - $15 - 989 - 98.87%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %17,456 - 96.98%
Average Income per Game$2,298,729
Year to Date Revenue$85,052,974
Farm
Home Games Left-27
Average Attendance - %2,507 - 83.57%
Average Income per Game$84,970
Year to Date Revenue$3,143,899

Expense

Pro Players Total Salaries$75,795,500
Pro Players Total Average Salaries$75,795,500
Farm Players Total Salaries$2,019,500
Farm Players Total Average Salaries$2,019,500
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,200,000
Pro Year To Date Expenses$72,452,949
Farm Year To Date Expenses$2,540,182
Pro Salary Cap To Date$67,642,965
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,194,916
Farm Estimated Season Revenue($2,294,197)
Pro Remaining Season Days20
Pro Expenses Per Days$412,222
Pro Estimated Expenses$8,244,440
Farm Remaining Season Days20
Farm Expenses Per Days$14,130
Farm Estimated Expenses$282,600
Estimated Season Expenses$8,527,040
Season Salary Cap$79,995,500
Estimate Under Maximum Salary Cap of $88,000,000$8,004,500
Estimate Over Minimum Salary Cap of $65,000,000 $14,995,500
Current Bank Account$23,184,987
Projected Bank Account$21,558,666

Pro Players Salaries

J.T. Miller (1 Way Contract) $8,541,000 (5)
-Salary Remaining : $871,531
-Salary Average : $8,541,000
-Salary Average Remaining : $871,531
Kris Letang (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $729,592
-Salary Average : $7,150,000
-Salary Average Remaining : $729,592
Jordan Eberle (1 Way Contract) $5,923,000 (4)
-Salary Remaining : $604,388
-Salary Average : $5,923,000
-Salary Average Remaining : $604,388
Erik Haula (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $520,408
-Salary Average : $5,100,000
-Salary Average Remaining : $520,408
T.J. Oshie (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $459,184
-Salary Average : $4,500,000
-Salary Average Remaining : $459,184
Anthony Duclair (1 Way Contract) $4,010,000 (4)
-Salary Remaining : $409,184
-Salary Average : $4,010,000
-Salary Average Remaining : $409,184
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $377,551
-Salary Average : $3,700,000
-Salary Average Remaining : $377,551
Robby Fabbri (1 Way Contract) $3,604,000 (4)
-Salary Remaining : $367,755
-Salary Average : $3,604,000
-Salary Average Remaining : $367,755
Nate Schmidt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $357,143
-Salary Average : $3,500,000
-Salary Average Remaining : $357,143
Filip Chytil (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $341,837
-Salary Average : $3,350,000
-Salary Average Remaining : $341,837
Erik Gudbranson (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $316,327
-Salary Average : $3,100,000
-Salary Average Remaining : $316,327
Tyson Barrie (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $306,122
-Salary Average : $3,000,000
-Salary Average Remaining : $306,122
Will Borgen (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $298,469
-Salary Average : $2,925,000
-Salary Average Remaining : $298,469
Egor Zamula (1 Way Contract) $2,841,000 (3)
-Salary Remaining : $289,898
-Salary Average : $2,841,000
-Salary Average Remaining : $289,898
Mackenzie Blackwood (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $255,102
-Salary Average : $2,500,000
-Salary Average Remaining : $255,102
Lars Eller (1 Way Contract) $2,466,500 (2)
-Salary Remaining : $251,684
-Salary Average : $2,466,500
-Salary Average Remaining : $251,684
Pat Maroon (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $214,286
-Salary Average : $2,100,000
-Salary Average Remaining : $214,286
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $214,286
-Salary Average : $2,100,000
-Salary Average Remaining : $214,286
Kevin Labanc (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $204,082
Klim Kostin (1 Way Contract) $1,485,000 (1)
-Salary Remaining : $151,531
-Salary Average : $1,485,000
-Salary Average Remaining : $151,531
Dmitri Voronkov $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Fabian Zetterlund $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Total Pro Players22
Salary Commitment
Year 2024 : $75,795,500
Year 2025 : $59,610,500
Year 2026 : $41,394,000
Year 2027 : $27,503,000
Salary Average Commitment
Year 2024 : $75,795,500
Year 2025 : $59,610,500
Year 2026 : $41,394,000
Year 2027 : $27,503,000
Salary Cap with 1 Way Contract
Year 2024 : $75,795,500
Year 2025 : $59,610,500
Year 2026 : $41,394,000
Year 2027 : $27,503,000

Farm Players Salaries

Jansen Harkins $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Lleyton Moore $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Carson Golder $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Grant Hutton $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Griffin Mendel $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Vinni Lettieri $97,000 (1)
Salary Remaining : $9,898
Salary Average : $97,000
Salary Average Remaining : $9,898
Antti Saarela $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jack Finley $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Kim Nousiainen $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Olle Lycksell $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Angus Crookshank $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Olen Zellweger $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Philippe Maillet $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jackson Cates $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Keean Washkurak $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Mikhail Abramov $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tristen Nielsen (Out of Payroll) $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Walker Duehr $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Malcolm Subban $77,500 (2)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Andy Welinski $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Brayden Tracey $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Brady Keeper $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Collin Delia $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players23
Salary Commitment
Year 2024 : $2,114,500
Year 2025 : $1,192,500
Year 2026 : $735,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,114,500
Year 2025 : $1,192,500
Year 2026 : $735,000
Year 2027 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5750 - $125 - 5,537 - 96.30%
Level 2: 4750 - $100 - 4,522 - 95.20%
Level 3: 3750 - $75 - 3,579 - 95.44%
Level 4: 2750 - $50 - 2,613 - 95.00%
Luxury : 1000 - $300 - 768 - 76.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,981 - 99.05%
Farm Level 2: 1000 - $15 - 990 - 98.99%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %17,019 - 94.55%
Average Income per Game$2,572,191
Year to Date Revenue$92,598,884
Farm
Home Games Left-26
Average Attendance - %2,971 - 99.03%
Average Income per Game$80,470
Year to Date Revenue$2,896,912

Expense

Pro Players Total Salaries$87,401,750
Pro Players Total Average Salaries$87,401,750
Farm Players Total Salaries$2,424,870
Farm Players Total Average Salaries$2,424,870
Coaches Total Salaries$6,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,395,124
Farm Year To Date Expenses$2,658,746
Pro Salary Cap To Date$78,456,218
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,860,956
Farm Estimated Season Revenue($2,092,214)
Pro Remaining Season Days20
Pro Expenses Per Days$473,989
Pro Estimated Expenses$9,479,780
Farm Remaining Season Days20
Farm Expenses Per Days$15,178
Farm Estimated Expenses$303,560
Estimated Season Expenses$9,783,340
Season Salary Cap$87,401,750
Estimate Under Maximum Salary Cap of $88,000,000$598,250
Estimate Over Minimum Salary Cap of $65,000,000 $22,401,750
Current Bank Account$101,699,549
Projected Bank Account$102,684,951

Pro Players Salaries

William Nylander (1 Way Contract) $8,158,000 (3)
-Salary Remaining : $832,449
-Salary Average : $8,158,000
-Salary Average Remaining : $832,449
Roope Hintz (1 Way Contract) $7,934,000 (5)
-Salary Remaining : $809,592
-Salary Average : $7,934,000
-Salary Average Remaining : $809,592
Jason Robertson (1 Way Contract) $7,845,000 (1)
-Salary Remaining : $800,510
-Salary Average : $7,845,000
-Salary Average Remaining : $800,510
Brayden Point (1 Way Contract) $7,271,000 (4)
-Salary Remaining : $741,939
-Salary Average : $7,271,000
-Salary Average Remaining : $741,939
Rasmus Andersson (1 Way Contract) $7,079,000 (4)
-Salary Remaining : $722,347
-Salary Average : $7,079,000
-Salary Average Remaining : $722,347
Jacob Markstrom (1 Way Contract) $6,563,750 (2)
-Salary Remaining : $669,770
-Salary Average : $6,563,750
-Salary Average Remaining : $669,770
Elias Lindholm (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $591,837
-Salary Average : $5,800,000
-Salary Average Remaining : $591,837
Anders Lee (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $561,224
-Salary Average : $5,500,000
-Salary Average Remaining : $561,224
Filip Hronek (1 Way Contract) $4,623,000 (1)
-Salary Remaining : $471,735
-Salary Average : $4,623,000
-Salary Average Remaining : $471,735
Brandon Montour (1 Way Contract) $4,146,000 (2)
-Salary Remaining : $423,061
-Salary Average : $4,146,000
-Salary Average Remaining : $423,061
Mattias Ekholm (1 Way Contract) $4,009,000 (1)
-Salary Remaining : $409,082
-Salary Average : $4,009,000
-Salary Average Remaining : $409,082
Sam Montembeault (1 Way Contract) $3,669,000 (4)
-Salary Remaining : $374,388
-Salary Average : $3,669,000
-Salary Average Remaining : $374,388
Barrett Hayton (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $316,327
-Salary Average : $3,100,000
-Salary Average Remaining : $316,327
Brandon Hagel (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $311,224
-Salary Average : $3,050,000
-Salary Average Remaining : $311,224
Thomas Harley (1 Way Contract) $3,025,000 (1)
-Salary Remaining : $308,673
-Salary Average : $3,025,000
-Salary Average Remaining : $308,673
Josh Mahura (1 Way Contract) $1,153,000 (1)
-Salary Remaining : $117,653
-Salary Average : $1,153,000
-Salary Average Remaining : $117,653
Nick Bjugstad (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $112,245
-Salary Average : $1,100,000
-Salary Average Remaining : $112,245
Kevin Shattenkirk $971,000 (2)
-Salary Remaining : $99,082
-Salary Average : $971,000
-Salary Average Remaining : $99,082
Jamie Benn $880,000 (2)
-Salary Remaining : $89,796
-Salary Average : $880,000
-Salary Average Remaining : $89,796
Evgenii Dadonov $775,000 (1)
-Salary Remaining : $79,082
-Salary Average : $775,000
-Salary Average Remaining : $79,082
Ryan Reaves $750,000 (2)
-Salary Remaining : $76,531
-Salary Average : $750,000
-Salary Average Remaining : $76,531
Total Pro Players21
Salary Commitment
Year 2024 : $87,401,750
Year 2025 : $58,721,750
Year 2026 : $34,111,000
Year 2027 : $25,953,000
Salary Average Commitment
Year 2024 : $87,401,750
Year 2025 : $58,721,750
Year 2026 : $34,111,000
Year 2027 : $25,953,000
Salary Cap with 1 Way Contract
Year 2024 : $87,401,750
Year 2025 : $58,721,750
Year 2026 : $34,111,000
Year 2027 : $25,953,000

Farm Players Salaries

Samuel Fagemo $95,670 (3)
Salary Remaining : $9,762
Salary Average : $95,670
Salary Average Remaining : $9,762
Adam Raska $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Alex Turcotte $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Christian Kyrou $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Daemon Hunt $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Sebastian Cossa $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Gavin White $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nick Abruzzese $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Kyle McDonald $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Landon Slaggert $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Amadeus Lombardi $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Oliver Kylington $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Alexandre Texier $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Blake McLaughlin $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Arshdeep Bains $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Carson Lambos $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Fredrik Olofsson $92,000 (2)
Salary Remaining : $9,388
Salary Average : $92,000
Salary Average Remaining : $9,388
Will Butcher $87,500 (2)
Salary Remaining : $8,929
Salary Average : $87,500
Salary Average Remaining : $8,929
Zach Sawchenko $85,200 (1)
Salary Remaining : $8,694
Salary Average : $85,200
Salary Average Remaining : $8,694
Alex Whelan $85,000 (1)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Joel Hanley $84,000 (2)
Salary Remaining : $8,571
Salary Average : $84,000
Salary Average Remaining : $8,571
William Bitten $80,500 (1)
Salary Remaining : $8,214
Salary Average : $80,500
Salary Average Remaining : $8,214
Gabriel Fortier $80,000 (1)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Calvin Pickard $80,000 (2)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Emil Bemstrom $80,000 (1)
Salary Remaining : $8,163
Salary Average : $80,000
Salary Average Remaining : $8,163
Ben Hutton (Out of Payroll) $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Dylan Coghlan $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players27
Salary Commitment
Year 2024 : $2,424,870
Year 2025 : $1,674,170
Year 2026 : $855,670
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,424,870
Year 2025 : $1,674,170
Year 2026 : $855,670
Year 2027 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - $120 - 5,532 - 96.20%
Level 2: 4750 - $80 - 4,598 - 96.81%
Level 3: 3750 - $60 - 3,655 - 97.46%
Level 4: 2750 - $25 - 2,750 - 100.00%
Luxury : 1000 - $150 - 999 - 99.90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,999 - 99.96%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17,534 - 97.41%
Average Income per Game$2,130,829
Year to Date Revenue$68,186,529
Farm
Home Games Left-22
Average Attendance - %2,999 - 99.98%
Average Income per Game$62,482
Year to Date Revenue$1,999,425

Expense

Pro Players Total Salaries$72,661,000
Pro Players Total Average Salaries$72,661,000
Farm Players Total Salaries$2,420,000
Farm Players Total Average Salaries$2,420,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,455,475
Farm Year To Date Expenses$2,873,134
Pro Salary Cap To Date$62,596,758
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,177,461
Farm Estimated Season Revenue($1,374,605)
Pro Remaining Season Days20
Pro Expenses Per Days$391,128
Pro Estimated Expenses$7,822,560
Farm Remaining Season Days20
Farm Expenses Per Days$16,173
Farm Estimated Expenses$323,460
Estimated Season Expenses$8,146,020
Season Salary Cap$72,661,000
Estimate Under Maximum Salary Cap of $88,000,000$15,339,000
Estimate Over Minimum Salary Cap of $65,000,000 $7,661,000
Current Bank Account$36,195,807
Projected Bank Account$45,852,643

Pro Players Salaries

Tage Thompson (1 Way Contract) $8,148,000 (4)
-Salary Remaining : $831,429
-Salary Average : $8,148,000
-Salary Average Remaining : $831,429
Nick Schmaltz (1 Way Contract) $6,763,000 (2)
-Salary Remaining : $690,102
-Salary Average : $6,763,000
-Salary Average Remaining : $690,102
Jared McCann (1 Way Contract) $6,726,000 (5)
-Salary Remaining : $686,327
-Salary Average : $6,726,000
-Salary Average Remaining : $686,327
Tristan Jarry (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $676,020
-Salary Average : $6,625,000
-Salary Average Remaining : $676,020
Jakob Chychrun (1 Way Contract) $6,550,000 (2)
-Salary Remaining : $668,367
-Salary Average : $6,550,000
-Salary Average Remaining : $668,367
Mikey Anderson (1 Way Contract) $5,320,000 (4)
-Salary Remaining : $542,857
-Salary Average : $5,320,000
-Salary Average Remaining : $542,857
Jack Roslovic (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $489,796
-Salary Average : $4,800,000
-Salary Average Remaining : $489,796
Dylan Strome (1 Way Contract) $4,300,000 (6)
-Salary Remaining : $438,776
-Salary Average : $4,300,000
-Salary Average Remaining : $438,776
Henri Jokiharju (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $397,959
-Salary Average : $3,900,000
-Salary Average Remaining : $397,959
Logan O'Connor (1 Way Contract) $2,951,000 (4)
-Salary Remaining : $301,122
-Salary Average : $2,951,000
-Salary Average Remaining : $301,122
Phillip Danault (1 Way Contract) $2,888,000 (5)
-Salary Remaining : $294,694
-Salary Average : $2,888,000
-Salary Average Remaining : $294,694
Sonny Milano (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $244,898
-Salary Average : $2,400,000
-Salary Average Remaining : $244,898
Steven Lorentz (1 Way Contract) $1,578,000 (2)
-Salary Remaining : $161,020
-Salary Average : $1,578,000
-Salary Average Remaining : $161,020
Michael Bunting (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Dylan Samberg (1 Way Contract) $1,313,000 (3)
-Salary Remaining : $133,980
-Salary Average : $1,313,000
-Salary Average Remaining : $133,980
Joey Daccord (1 Way Contract) $1,224,000 (3)
-Salary Remaining : $124,898
-Salary Average : $1,224,000
-Salary Average Remaining : $124,898
Tyson Foerster $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Jake Neighbours $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
J.J. Moser $950,000 (5)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Jack Drury $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Arber Xhekaj $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Calle Rosen $925,000 (3)
-Salary Remaining : $94,388
-Salary Average : $925,000
-Salary Average Remaining : $94,388
Total Pro Players22
Salary Commitment
Year 2024 : $72,661,000
Year 2025 : $79,033,000
Year 2026 : $54,992,000
Year 2027 : $40,105,000
Salary Average Commitment
Year 2024 : $72,661,000
Year 2025 : $70,211,000
Year 2026 : $46,170,000
Year 2027 : $31,283,000
Salary Cap with 1 Way Contract
Year 2024 : $72,661,000
Year 2025 : $70,211,000
Year 2026 : $46,170,000
Year 2027 : $31,283,000

Farm Players Salaries

Ben Meyers $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jaxson Stauber $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Alexis Gendron $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Carter Savoie $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Brennan Othmann $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Filip Roos $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Hunter McKown $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Cole McWard $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Daylan Kuefler $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nick Blankenburg $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Sammy Walker $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Simon Edvinsson $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Lian Bichsel $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tye Kartye $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Mackie Samoskevich $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Santeri Hatakka $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Sasha Pastujov $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Waltteri Merela $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jonatan Berggren $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Marc McLaughlin $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Clay Stevenson $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Josh Dunne $92,500 (3)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Tyler Angle $92,500 (3)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Wyatt Kalynuk $92,500 (3)
Salary Remaining : $9,439
Salary Average : $92,500
Salary Average Remaining : $9,439
Victor Soderstrom $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jet Greaves $72,500 (1)
Salary Remaining : $7,398
Salary Average : $72,500
Salary Average Remaining : $7,398
Total Farm Players26
Salary Commitment
Year 2024 : $2,420,000
Year 2025 : $2,157,500
Year 2026 : $1,207,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,420,000
Year 2025 : $2,157,500
Year 2026 : $1,207,500
Year 2027 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - $115 - 5,527 - 96.11%
Level 2: 4750 - $100 - 4,529 - 95.34%
Level 3: 3750 - $80 - 3,485 - 92.93%
Level 4: 2750 - $60 - 2,021 - 73.49%
Luxury : 1000 - $260 - 967 - 96.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,480 - 74.00%
Farm Level 2: 1000 - $25 - 612 - 61.17%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16,529 - 91.83%
Average Income per Game$2,522,958
Year to Date Revenue$90,826,485
Farm
Home Games Left-26
Average Attendance - %2,092 - 69.72%
Average Income per Game$85,786
Year to Date Revenue$3,088,301

Expense

Pro Players Total Salaries$62,931,500
Pro Players Total Average Salaries$62,931,500
Farm Players Total Salaries$2,047,360
Farm Players Total Average Salaries$2,047,360
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,800,000
Pro Year To Date Expenses$57,706,039
Farm Year To Date Expenses$2,265,615
Pro Salary Cap To Date$56,179,618
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,614,790
Farm Estimated Season Revenue($2,230,440)
Pro Remaining Season Days20
Pro Expenses Per Days$328,732
Pro Estimated Expenses$6,574,640
Farm Remaining Season Days20
Farm Expenses Per Days$12,997
Farm Estimated Expenses$259,940
Estimated Season Expenses$6,834,580
Season Salary Cap$68,731,500
Estimate Under Maximum Salary Cap of $88,000,000$19,268,500
Estimate Over Minimum Salary Cap of $65,000,000 $3,731,500
Current Bank Account$41,787,239
Projected Bank Account$45,337,009

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (3)
-Salary Remaining : $1,073,469
-Salary Average : $10,520,000
-Salary Average Remaining : $1,073,469
Blake Wheeler (1 Way Contract) $6,636,000 (1)
-Salary Remaining : $677,143
-Salary Average : $6,636,000
-Salary Average Remaining : $677,143
Alexis Lafreniere (1 Way Contract) $5,926,000 (5)
-Salary Remaining : $604,694
-Salary Average : $5,926,000
-Salary Average Remaining : $604,694
Jonathan Huberdeau (1 Way Contract) $4,895,500 (2)
-Salary Remaining : $499,541
-Salary Average : $4,895,500
-Salary Average Remaining : $499,541
Hampus Lindholm (1 Way Contract) $4,543,000 (1)
-Salary Remaining : $463,571
-Salary Average : $4,543,000
-Salary Average Remaining : $463,571
Ryan Johansen (1 Way Contract) $4,184,000 (2)
-Salary Remaining : $426,939
-Salary Average : $4,184,000
-Salary Average Remaining : $426,939
Teddy Blueger (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $367,347
-Salary Average : $3,600,000
-Salary Average Remaining : $367,347
Marcus Foligno (1 Way Contract) $3,512,000 (1)
-Salary Remaining : $358,367
-Salary Average : $3,512,000
-Salary Average Remaining : $358,367
Tyler Motte (1 Way Contract) $2,695,000 (3)
-Salary Remaining : $275,000
-Salary Average : $2,695,000
-Salary Average Remaining : $275,000
Marco Scandella (1 Way Contract) $2,444,000 (1)
-Salary Remaining : $249,388
-Salary Average : $2,444,000
-Salary Average Remaining : $249,388
Troy Stecher (1 Way Contract) $2,002,000 (3)
-Salary Remaining : $204,286
-Salary Average : $2,002,000
-Salary Average Remaining : $204,286
Alex Goligoski (1 Way Contract) $1,637,000 (2)
-Salary Remaining : $167,041
-Salary Average : $1,637,000
-Salary Average Remaining : $167,041
Eric Comrie (1 Way Contract) $1,352,000 (3)
-Salary Remaining : $137,959
-Salary Average : $1,352,000
-Salary Average Remaining : $137,959
Riley Nash (1 Way Contract) $1,211,000 (1)
-Salary Remaining : $123,571
-Salary Average : $1,211,000
-Salary Average Remaining : $123,571
Kurtis MacDermid (1 Way Contract) $1,174,000 (3)
-Salary Remaining : $119,796
-Salary Average : $1,174,000
-Salary Average Remaining : $119,796
Tanner Jeannot (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $112,245
-Salary Average : $1,100,000
-Salary Average Remaining : $112,245
Oskar Back $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Marcus Bjork $950,000 (2)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Valtteri Puustinen $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Arvid Soderblom $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Magnus Hellberg $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Ryan Dzingel $750,000 (2)
-Salary Remaining : $76,531
-Salary Average : $750,000
-Salary Average Remaining : $76,531
Total Pro Players22
Salary Commitment
Year 2024 : $62,931,500
Year 2025 : $36,085,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000
Salary Average Commitment
Year 2024 : $62,931,500
Year 2025 : $36,085,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000
Salary Cap with 1 Way Contract
Year 2024 : $62,931,500
Year 2025 : $36,085,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000

Farm Players Salaries

Cole Schneider $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Matthew Peca $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Ilya Nikolayev $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nikita Alexandrov $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Linus Weissbach $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Linus Karlsson $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Kale Clague $94,290 (3)
Salary Remaining : $9,621
Salary Average : $94,290
Salary Average Remaining : $9,621
James Hamblin $93,070 (3)
Salary Remaining : $9,497
Salary Average : $93,070
Salary Average Remaining : $9,497
Louis Domingue $77,500 (2)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Anton Blidh $77,500 (1)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Marshall Rifai $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Joseph Blandisi $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Cameron Butler $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Cole Reinhardt $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Felix Robert $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Kenneth Appleby $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Hunter Drew $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Conor Murphy $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jack Becker $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jeremie Bucheler $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Justin Hryckowian $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Mike Benning $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Riley Duran $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Ryan Hofer $75,000 (2)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Alec Regula $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players25
Salary Commitment
Year 2024 : $2,047,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,047,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $250 - 4,384 - 76.23%
Level 2: 4750 - $150 - 3,840 - 80.84%
Level 3: 3750 - $90 - 3,308 - 88.21%
Level 4: 2750 - $60 - 2,454 - 89.24%
Luxury : 1000 - $300 - 896 - 89.63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,185 - 59.23%
Farm Level 2: 1000 - $35 - 460 - 45.98%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %14,882 - 82.68%
Average Income per Game$2,400,003
Year to Date Revenue$86,400,106
Farm
Home Games Left-26
Average Attendance - %1,644 - 54.81%
Average Income per Game$85,257
Year to Date Revenue$3,069,243

Expense

Pro Players Total Salaries$87,210,000
Pro Players Total Average Salaries$87,210,000
Farm Players Total Salaries$2,855,000
Farm Players Total Average Salaries$2,855,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$131,863
Pro Year To Date Expenses$81,530,608
Farm Year To Date Expenses$3,039,636
Pro Salary Cap To Date$79,097,325
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,000,015
Farm Estimated Season Revenue($2,216,676)
Pro Remaining Season Days20
Pro Expenses Per Days$457,704
Pro Estimated Expenses$9,154,080
Farm Remaining Season Days20
Farm Expenses Per Days$17,117
Farm Estimated Expenses$342,340
Estimated Season Expenses$9,496,420
Season Salary Cap$87,341,863
Estimate Under Maximum Salary Cap of $88,000,000$658,137
Estimate Over Minimum Salary Cap of $65,000,000 $22,341,863
Current Bank Account$42,220,986
Projected Bank Account$42,507,905

Pro Players Salaries

Devon Toews (1 Way Contract) $7,983,000 (4)
-Salary Remaining : $814,592
-Salary Average : $7,983,000
-Salary Average Remaining : $814,592
Tomas Hertl (1 Way Contract) $7,373,000 (2)
-Salary Remaining : $752,347
-Salary Average : $7,373,000
-Salary Average Remaining : $752,347
Vince Dunn (1 Way Contract) $6,879,000 (5)
-Salary Remaining : $701,939
-Salary Average : $6,879,000
-Salary Average Remaining : $701,939
Filip Forsberg (1 Way Contract) $6,290,000 (3)
-Salary Remaining : $641,837
-Salary Average : $6,290,000
-Salary Average Remaining : $641,837
Jordan Kyrou (1 Way Contract) $5,843,000 (1)
-Salary Remaining : $596,224
-Salary Average : $5,843,000
-Salary Average Remaining : $596,224
Ryan McDonagh (1 Way Contract) $5,615,000 (3)
-Salary Remaining : $572,959
-Salary Average : $5,615,000
-Salary Average Remaining : $572,959
Rickard Rakell (1 Way Contract) $5,572,000 (5)
-Salary Remaining : $568,571
-Salary Average : $5,572,000
-Salary Average Remaining : $568,571
Jake Oettinger (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $510,204
-Salary Average : $5,000,000
-Salary Average Remaining : $510,204
Brendan Gallagher (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $477,551
-Salary Average : $4,680,000
-Salary Average Remaining : $477,551
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $418,367
-Salary Average : $4,100,000
-Salary Average Remaining : $418,367
Nicolas Hague (1 Way Contract) $3,340,000 (3)
-Salary Remaining : $340,816
-Salary Average : $3,340,000
-Salary Average Remaining : $340,816
Luke Kunin (1 Way Contract) $3,231,000 (1)
-Salary Remaining : $329,694
-Salary Average : $3,231,000
-Salary Average Remaining : $329,694
Jake Evans (1 Way Contract) $3,068,000 (4)
-Salary Remaining : $313,061
-Salary Average : $3,068,000
-Salary Average Remaining : $313,061
Jordan Greenway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $306,122
-Salary Average : $3,000,000
-Salary Average Remaining : $306,122
Christian Dvorak (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $285,714
-Salary Average : $2,800,000
-Salary Average Remaining : $285,714
Frederick Gaudreau (1 Way Contract) $2,700,000 (4)
-Salary Remaining : $275,510
-Salary Average : $2,700,000
-Salary Average Remaining : $275,510
Zemgus Girgensons (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $255,102
-Salary Average : $2,500,000
-Salary Average Remaining : $255,102
Alex Nedeljkovic (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $255,102
-Salary Average : $2,500,000
-Salary Average Remaining : $255,102
Lias Andersson (1 Way Contract) $1,097,000 (1)
-1 Way Contract Salary Cap : $1,097,000
-Salary Remaining : $111,939
-Salary Average : $1,097,000
-Salary Average Remaining : $111,939
Tobias Bjornfot (1 Way Contract) $1,052,000 (2)
-Salary Remaining : $107,347
-Salary Average : $1,052,000
-Salary Average Remaining : $107,347
Morgan Barron $950,000 (1)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Caleb Jones $887,000 (3)
-Salary Remaining : $90,510
-Salary Average : $887,000
-Salary Average Remaining : $90,510
Noel Acciari $750,000 (1)
-Salary Remaining : $76,531
-Salary Average : $750,000
-Salary Average Remaining : $76,531
Total Pro Players23
Salary Commitment
Year 2024 : $87,210,000
Year 2025 : $67,659,000
Year 2026 : $51,734,000
Year 2027 : $31,502,000
Salary Average Commitment
Year 2024 : $87,210,000
Year 2025 : $67,659,000
Year 2026 : $51,734,000
Year 2027 : $31,502,000
Salary Cap with 1 Way Contract
Year 2024 : $87,210,000
Year 2025 : $67,659,000
Year 2026 : $51,734,000
Year 2027 : $31,502,000

Farm Players Salaries

Gabriel Dumont $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Alex Belzile $100,000 (1)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Curtis Douglas $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Chaz Lucius $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Hendrix Lapierre $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Martin Chromiak $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jared Davidson $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
John Farinacci $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Ryker Evans $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Logan Mailloux $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Cameron Crotty $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nolan Allan $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tyler Kleven $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Dustin Wolf $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Garrett Pilon $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Michael Vukojevic $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jordan Papirny $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Taylor Raddysh $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tanner Laczynski $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Scott Perunovich $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nolan Stevens $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Michael Eyssimont $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jeremy Davies $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jasper Weatherby $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Jared McIsaac $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Adam Ginning $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Peyton Jones $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Kiefer Sherwood $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Zac Dalpe $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Sam Gagner $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Jacob MacDonald $75,000 (3)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players31
Salary Commitment
Year 2024 : $2,855,000
Year 2025 : $1,445,000
Year 2026 : $875,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,855,000
Year 2025 : $1,445,000
Year 2026 : $875,000
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $250 - 2,529 - 43.98%
Level 2: 4750 - $165 - 2,532 - 53.30%
Level 3: 3750 - $115 - 2,283 - 60.88%
Level 4: 2750 - $100 - 1,312 - 47.72%
Luxury : 1000 - $300 - 693 - 69.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1,015 - 50.73%
Farm Level 2: 1000 - $40 - 497 - 49.70%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %9,349 - 51.94%
Average Income per Game$2,333,256
Year to Date Revenue$86,330,456
Farm
Home Games Left-27
Average Attendance - %1,512 - 50.38%
Average Income per Game$86,518
Year to Date Revenue$3,201,161

Expense

Pro Players Total Salaries$87,306,499
Pro Players Total Average Salaries$87,306,499
Farm Players Total Salaries$2,526,000
Farm Players Total Average Salaries$2,526,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,794,330
Farm Year To Date Expenses$2,954,587
Pro Salary Cap To Date$75,110,928
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,333,022
Farm Estimated Season Revenue($2,335,982)
Pro Remaining Season Days20
Pro Expenses Per Days$453,094
Pro Estimated Expenses$9,061,880
Farm Remaining Season Days20
Farm Expenses Per Days$16,459
Farm Estimated Expenses$329,180
Estimated Season Expenses$9,391,060
Season Salary Cap$87,306,499
Estimate Under Maximum Salary Cap of $88,000,000$693,501
Estimate Over Minimum Salary Cap of $65,000,000 $22,306,499
Current Bank Account$114,695,285
Projected Bank Account$112,301,265

Pro Players Salaries

Kyle Connor (1 Way Contract) $9,137,000 (5)
-Salary Remaining : $932,347
-Salary Average : $9,137,000
-Salary Average Remaining : $932,347
Kirill Kaprizov (1 Way Contract) $8,042,000 (1)
-Salary Remaining : $820,612
-Salary Average : $8,042,000
-Salary Average Remaining : $820,612
Dylan Larkin (1 Way Contract) $7,175,000 (4)
-Salary Remaining : $732,143
-Salary Average : $7,175,000
-Salary Average Remaining : $732,143
Cole Caufield (1 Way Contract) $5,991,000 (2)
-Salary Remaining : $611,327
-Salary Average : $5,991,000
-Salary Average Remaining : $611,327
Jaccob Slavin (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $591,837
-Salary Average : $5,800,000
-Salary Average Remaining : $591,837
Rasmus Dahlin (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $530,612
-Salary Average : $5,200,000
-Salary Average Remaining : $530,612
Joel Eriksson Ek (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $509,694
-Salary Average : $4,995,000
-Salary Average Remaining : $509,694
Reilly Smith (1 Way Contract) $4,895,000 (1)
-Salary Remaining : $499,490
-Salary Average : $4,895,000
-Salary Average Remaining : $499,490
Noah Hanifin (1 Way Contract) $4,470,000 (1)
-Salary Remaining : $456,122
-Salary Average : $4,470,000
-Salary Average Remaining : $456,122
Erik Cernak (1 Way Contract) $4,441,000 (1)
-Salary Remaining : $453,163
-Salary Average : $4,441,000
-Salary Average Remaining : $453,163
Tyler Seguin (1 Way Contract) $4,222,000 (2)
-Salary Remaining : $430,816
-Salary Average : $4,222,000
-Salary Average Remaining : $430,816
Matt Duchene (1 Way Contract) $4,182,000 (2)
-Salary Remaining : $426,735
-Salary Average : $4,182,000
-Salary Average Remaining : $426,735
Mikael Backlund (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $382,653
-Salary Average : $3,750,000
-Salary Average Remaining : $382,653
Jeremy Lauzon (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $306,122
-Salary Average : $3,000,000
-Salary Average Remaining : $306,122
Jared Spurgeon (1 Way Contract) $2,862,500 (1)
-Salary Remaining : $292,092
-Salary Average : $2,862,500
-Salary Average Remaining : $292,092
Semyon Varlamov (1 Way Contract) $1,775,000 (2)
-Salary Remaining : $181,122
-Salary Average : $1,775,000
-Salary Average Remaining : $181,122
Casey Cizikas (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $153,061
-Salary Average : $1,500,000
-Salary Average Remaining : $153,061
Dakota Joshua (1 Way Contract) $1,195,000 (2)
-Salary Remaining : $121,939
-Salary Average : $1,195,000
-Salary Average Remaining : $121,939
David Kampf $999,999 (2)
-Salary Remaining : $102,041
-Salary Average : $999,999
-Salary Average Remaining : $102,041
Nico Sturm $999,000 (2)
-Salary Remaining : $101,939
-Salary Average : $999,000
-Salary Average Remaining : $101,939
Darren Raddysh $975,000 (2)
-Salary Remaining : $99,490
-Salary Average : $975,000
-Salary Average Remaining : $99,490
Erik Portillo $950,000 (3)
-Salary Remaining : $96,939
-Salary Average : $950,000
-Salary Average Remaining : $96,939
Stuart Skinner $750,000 (1)
-Salary Remaining : $76,531
-Salary Average : $750,000
-Salary Average Remaining : $76,531
Total Pro Players23
Salary Commitment
Year 2024 : $87,306,499
Year 2025 : $50,100,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Average Commitment
Year 2024 : $87,306,499
Year 2025 : $50,100,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Cap with 1 Way Contract
Year 2024 : $87,306,499
Year 2025 : $50,100,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000

Farm Players Salaries

Bogdan Trineyev $100,000 (3)
Salary Remaining : $10,204
Salary Average : $100,000
Salary Average Remaining : $10,204
Lucas Carlsson $99,500 (1)
Salary Remaining : $10,153
Salary Average : $99,500
Salary Average Remaining : $10,153
Felix Sandstrom $99,500 (1)
Salary Remaining : $10,153
Salary Average : $99,500
Salary Average Remaining : $10,153
Nic Petan $99,500 (1)
Salary Remaining : $10,153
Salary Average : $99,500
Salary Average Remaining : $10,153
Vadim Zherenko $97,500 (2)
Salary Remaining : $9,949
Salary Average : $97,500
Salary Average Remaining : $9,949
Pierrick Dube $97,500 (2)
Salary Remaining : $9,949
Salary Average : $97,500
Salary Average Remaining : $9,949
Raivis Ansons $97,500 (2)
Salary Remaining : $9,949
Salary Average : $97,500
Salary Average Remaining : $9,949
Kole Lind $97,500 (1)
Salary Remaining : $9,949
Salary Average : $97,500
Salary Average Remaining : $9,949
Adam Klapka $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Chase Wheatcroft $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Domenick Fensore $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Miles Wood $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Peetro Seppala $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Nico Daws $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Marian Studenic $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Chase Wouters $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Topias Vilen $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Tyler Benson $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Zack MacEwen $95,000 (3)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Marco Rossi $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Mattias Norlinder $95,000 (1)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Aatu Raty $95,000 (2)
Salary Remaining : $9,694
Salary Average : $95,000
Salary Average Remaining : $9,694
Joel L'Esperance $85,000 (2)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Declan Carlile $85,000 (1)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Oskari Salminen $85,000 (2)
Salary Remaining : $8,673
Salary Average : $85,000
Salary Average Remaining : $8,673
Riley Damiani $77,500 (3)
Salary Remaining : $7,908
Salary Average : $77,500
Salary Average Remaining : $7,908
Cale Fleury $75,000 (1)
Salary Remaining : $7,653
Salary Average : $75,000
Salary Average Remaining : $7,653
Total Farm Players27
Salary Commitment
Year 2024 : $2,526,000
Year 2025 : $1,590,000
Year 2026 : $557,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,526,000
Year 2025 : $1,590,000
Year 2026 : $557,500
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $88,000,000
Available Cap Space

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Avalanche $95,365,555 $77,816,000 $10,184,000 $12,816,000 252752
Blackhawks $23,136,800 $87,891,749 $108,251 $22,891,749 222648
Blue Jackets $91,076,293 $71,507,500 $16,492,500 $6,507,500 242145
Blues $24,224,890 $79,585,098 $8,414,902 $14,585,098 242347
Bruins $74,046,599 $86,827,999 $1,172,001 $21,827,999 203252
Canadiens $133,831,206 $76,033,000 $11,967,000 $11,033,000 252348
Canucks $50,391,349 $87,207,000 $793,000 $22,207,000 242650
Capitals $58,362,606 $77,489,000 $10,511,000 $12,489,000 233053
Devils $66,104,835 $87,030,000 $970,000 $22,030,000 212950
Ducks $56,181,460 $86,977,998 $1,022,002 $21,977,998 263157
Flames $114,221,138 $75,128,998 $12,871,002 $10,128,998 242751
Flyers $39,862,026 $87,277,700 $722,300 $22,277,700 233457
Golden Knights $43,559,529 $83,535,997 $4,464,003 $18,535,997 222749
Hockey Club $82,442,873 $82,947,999 $5,052,001 $17,947,999 213354
Hurricanes $63,455,659 $87,812,168 $187,832 $22,812,168 203757
Islanders $28,924,175 $83,291,800 $4,708,200 $18,291,800 222446
Jets $58,769,470 $70,644,000 $17,356,000 $5,644,000 212445
Kings $49,379,981 $78,840,000 $9,160,000 $13,840,000 232245
Kraken $24,944,482 $87,186,004 $813,996 $22,186,004 222547
Lightning $138,812,294 $72,501,900 $15,498,100 $7,501,900 252954
Maple Leafs $62,617,190 $87,669,100 $330,900 $22,669,100 222850
Oilers $74,577,140 $86,969,390 $1,030,610 $21,969,390 243862
Panthers $111,737,470 $80,759,000 $7,241,000 $15,759,000 232548
Penguins $49,713,127 $85,887,900 $2,112,100 $20,887,900 202848
Predators $10,089,004 $76,534,367 $11,465,633 $11,534,367 242145
Rangers $90,998,454 $86,255,000 $1,745,000 $21,255,000 222446
Red Wings $23,184,987 $79,995,500 $8,004,500 $14,995,500 222345
Sabres $101,699,549 $87,401,750 $598,250 $22,401,750 212748
Senators $36,195,807 $72,661,000 $15,339,000 $7,661,000 222648
Sharks $41,787,239 $68,731,500 $19,268,500 $3,731,500 222547
Stars $42,220,986 $87,341,863 $658,137 $22,341,863 233154
Wild $114,695,285 $87,306,499 $693,501 $22,306,499 232750