Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 3,351 - 58.28%
Level 2: 4750 - $130 - 3,023 - 63.64%
Level 3: 3750 - $120 - 1,927 - 51.39%
Level 4: 2750 - $100 - 1,215 - 44.19%
Luxury : 1000 - $400 - 585 - 58.49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,964 - 98.19%
Farm Level 2: 1000 - $15 - 989 - 98.87%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %10,102 - 56.12%
Average Income per Game$2,343,900
Year to Date Revenue$32,814,603
Farm
Home Games Left-4
Average Attendance - %2,953 - 98.42%
Average Income per Game$92,183
Year to Date Revenue$1,290,562

Expense

Pro Players Total Salaries$74,816,000
Pro Players Total Average Salaries$74,816,000
Farm Players Total Salaries$2,311,100
Farm Players Total Average Salaries$2,284,433
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$22,912,452
Farm Year To Date Expenses$928,389
Pro Salary Cap To Date$21,935,675
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,285,306
Farm Estimated Season Revenue($368,732)
Pro Remaining Season Days138
Pro Expenses Per Days$397,020
Pro Estimated Expenses$54,788,760
Farm Remaining Season Days138
Farm Expenses Per Days$16,383
Farm Estimated Expenses$2,260,854
Estimated Season Expenses$57,049,614
Season Salary Cap$80,816,000
Estimate Under Maximum Salary Cap of $88,000,000$7,184,000
Estimate Over Minimum Salary Cap of $65,000,000 $15,816,000
Current Bank Account$87,429,518
Projected Bank Account$93,296,478

Pro Players Salaries

Alex Tuch (1 Way Contract) $6,075,000 (2)
-Salary Remaining : $4,277,296
-Salary Average : $6,075,000
-Salary Average Remaining : $4,277,296
Jonathan Marchessault (1 Way Contract) $5,773,000 (1)
-Salary Remaining : $4,064,663
-Salary Average : $5,773,000
-Salary Average Remaining : $4,064,663
Yanni Gourde (1 Way Contract) $5,501,000 (5)
-Salary Remaining : $3,873,153
-Salary Average : $5,501,000
-Salary Average Remaining : $3,873,153
Sergei Bobrovsky (1 Way Contract) $5,155,000 (5)
-Salary Remaining : $3,629,541
-Salary Average : $5,155,000
-Salary Average Remaining : $3,629,541
Travis Sanheim (1 Way Contract) $4,902,000 (2)
-Salary Remaining : $3,451,408
-Salary Average : $4,902,000
-Salary Average Remaining : $3,451,408
Sean Monahan (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,168,367
-Salary Average : $4,500,000
-Salary Average Remaining : $3,168,367
Jesper Bratt (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $3,027,551
-Salary Average : $4,300,000
-Salary Average Remaining : $3,027,551
Josh Manson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $2,816,327
Tomas Tatar (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $2,816,327
Justin Schultz (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $2,816,327
Philipp Kurashev (1 Way Contract) $3,570,000 (4)
-Salary Remaining : $2,513,571
-Salary Average : $3,570,000
-Salary Average Remaining : $2,513,571
Kyle Okposo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,217,857
-Salary Average : $3,150,000
-Salary Average Remaining : $2,217,857
David Savard (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,217,857
-Salary Average : $3,150,000
-Salary Average Remaining : $2,217,857
Andreas Athanasiou (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,112,245
-Salary Average : $3,000,000
-Salary Average Remaining : $2,112,245
Zach Whitecloud (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $1,654,592
-Salary Average : $2,350,000
-Salary Average Remaining : $1,654,592
Ryan Lomberg (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Kevin Lankinen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Calen Addison (1 Way Contract) $1,414,000 (1)
-Salary Remaining : $995,571
-Salary Average : $1,414,000
-Salary Average Remaining : $995,571
Kieffer Bellows (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $844,898
-Salary Average : $1,200,000
-Salary Average Remaining : $844,898
Jacob Moverare (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Georgi Romanov (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Sam Lafferty (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Justin Danforth $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Zachary Sanford $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Beck Malenstyn $876,000 (3)
-Salary Remaining : $616,776
-Salary Average : $876,000
-Salary Average Remaining : $616,776
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 : $70,127
Salary Average : $99,600
Salary Average Remaining : $70,127
Owen Sillinger $99,500 (2)
Salary Remaining : $70,056
Salary Average : $99,500
Salary Average Remaining : $70,056
Cole Cassels $99,500 (2)
Salary Remaining : $70,056
Salary Average : $99,500
Salary Average Remaining : $70,056
Joe Snively $98,000 (2)
Salary Remaining : $69,000
Salary Average : $98,000
Salary Average Remaining : $69,000
Shane Bowers $97,500 (2)
Salary Remaining : $68,648
Salary Average : $97,500
Salary Average Remaining : $68,648
Ethan Samson $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Caedan Bankier $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Robin Salo $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Graham McPhee $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Zachary L'Heureux $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
David Spacek $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Damien Giroux $95,000 (3)
Salary Remaining : $66,888
Salary Average : $68,333
Salary Average Remaining : $48,112
Marcel Marcel $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Spencer Martin $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Mason Geertsen $92,000 (2)
Salary Remaining : $64,776
Salary Average : $92,000
Salary Average Remaining : $64,776
Dan Renouf $90,000 (1)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
David Gust $87,500 (2)
Salary Remaining : $61,607
Salary Average : $87,500
Salary Average Remaining : $61,607
Jalen Luypen $85,000 (3)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Skyler Brind'Amour $77,500 (3)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Wyatt Newpower $77,500 (3)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Jake Leschyshyn $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Peyton Jones $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jeremy McKenna $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Nick Caamano $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Cale Morris $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Justin Richards $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players26
Salary Commitment
Year 2024 : $2,311,100
Year 2025 : $1,443,600
Year 2026 : $869,600
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,284,433
Year 2025 : $1,456,933
Year 2026 : $882,933
Year 2027 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $125 - 5,540 - 96.34%
Level 2: 4750 - $100 - 4,564 - 96.08%
Level 3: 3750 - $75 - 3,490 - 93.05%
Level 4: 2750 - $55 - 2,615 - 95.10%
Luxury : 1000 - $260 - 963 - 96.32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,315 - 65.73%
Farm Level 2: 1000 - $30 - 528 - 52.76%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17,172 - 95.40%
Average Income per Game$2,617,061
Year to Date Revenue$23,553,553
Farm
Home Games Left1
Average Attendance - %1,842 - 61.40%
Average Income per Game$85,511
Year to Date Revenue$769,600

Expense

Pro Players Total Salaries$78,919,998
Pro Players Total Average Salaries$78,919,998
Farm Players Total Salaries$2,317,500
Farm Players Total Average Salaries$2,317,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,601,750
Pro Year To Date Expenses$24,174,294
Farm Year To Date Expenses$1,131,831
Pro Salary Cap To Date$23,454,907
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,745,966
Farm Estimated Season Revenue$85,511
Pro Remaining Season Days138
Pro Expenses Per Days$410,306
Pro Estimated Expenses$56,622,228
Farm Remaining Season Days138
Farm Expenses Per Days$19,477
Farm Estimated Expenses$2,687,826
Estimated Season Expenses$59,310,054
Season Salary Cap$83,521,748
Estimate Under Maximum Salary Cap of $88,000,000$4,478,252
Estimate Over Minimum Salary Cap of $65,000,000 $18,521,748
Current Bank Account$4,758,774
Projected Bank Account$29,280,197

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,082,000 (1)
-Salary Remaining : $6,394,469
-Salary Average : $9,082,000
-Salary Average Remaining : $6,394,469
Roman Josi (1 Way Contract) $7,899,000 (2)
-Salary Remaining : $5,561,541
-Salary Average : $7,899,000
-Salary Average Remaining : $5,561,541
Mark Scheifele (1 Way Contract) $7,190,000 (5)
-Salary Remaining : $5,062,347
-Salary Average : $7,190,000
-Salary Average Remaining : $5,062,347
Gustav Forsling (1 Way Contract) $6,243,000 (3)
-Salary Remaining : $4,395,582
-Salary Average : $6,243,000
-Salary Average Remaining : $4,395,582
Alex Killorn (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,224,490
-Salary Average : $6,000,000
-Salary Average Remaining : $4,224,490
Jeremy Swayman (1 Way Contract) $4,826,000 (5)
-Salary Remaining : $3,397,898
-Salary Average : $4,826,000
-Salary Average Remaining : $3,397,898
Ryan O'Reilly (1 Way Contract) $4,274,000 (2)
-Salary Remaining : $3,009,245
-Salary Average : $4,274,000
-Salary Average Remaining : $3,009,245
Sebastian Aho (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,992,347
-Salary Average : $4,250,000
-Salary Average Remaining : $2,992,347
Dylan DeMelo (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $2,816,327
Blake Coleman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,464,286
-Salary Average : $3,500,000
-Salary Average Remaining : $2,464,286
Nick Jensen (1 Way Contract) $3,334,000 (4)
-Salary Remaining : $2,347,408
-Salary Average : $3,334,000
-Salary Average Remaining : $2,347,408
Yegor Sharangovich (1 Way Contract) $3,246,000 (2)
-Salary Remaining : $2,285,449
-Salary Average : $3,246,000
-Salary Average Remaining : $2,285,449
Lawson Crouse (1 Way Contract) $2,994,000 (1)
-Salary Remaining : $2,108,020
-Salary Average : $2,994,000
-Salary Average Remaining : $2,108,020
Nick Foligno (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,971,429
-Salary Average : $2,800,000
-Salary Average Remaining : $1,971,429
Jordan Martinook (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Pavel Dorofeyev (1 Way Contract) $1,313,000 (1)
-1 Way Contract Salary Cap : $1,313,000
-Salary Remaining : $924,459
-Salary Average : $1,313,000
-Salary Average Remaining : $924,459
James Reimer (1 Way Contract) $1,269,000 (2)
-Salary Remaining : $893,480
-Salary Average : $1,269,000
-Salary Average Remaining : $893,480
Brendan Smith $999,999 (1)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Austin Watson $999,999 (2)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Brock Faber $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Dylan Guenther $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Jarred Tinordi $800,000 (3)
-Salary Remaining : $563,265
-Salary Average : $800,000
-Salary Average Remaining : $563,265
Total Pro Players22
Salary Commitment
Year 2024 : $78,919,998
Year 2025 : $51,332,999
Year 2026 : $29,895,000
Year 2027 : $19,902,000
Salary Average Commitment
Year 2024 : $78,919,998
Year 2025 : $50,780,999
Year 2026 : $29,343,000
Year 2027 : $19,350,000
Salary Cap with 1 Way Contract
Year 2024 : $78,919,998
Year 2025 : $50,780,999
Year 2026 : $29,343,000
Year 2027 : $19,350,000

Farm Players Salaries

Valtteri Pulli $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Wilmer Skoog $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Alex Swetlikoff $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Matt Stienburg $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Max Sasson $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Tristan Allard $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Artem Grushnikov $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Elmer Soderblom $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Simon Johansson $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ryan Francis $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Cole Koepke $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Taylor Gauthier $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Daniil Miromanov $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Fredrik Karlstrom $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Lukas Rousek $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Luke Henman $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Maxence Guenette $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Adam Scheel $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Hunter Shepard $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Alex Jefferies $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Zachary Massicotte $80,000 (1)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Blade Jenkins $80,000 (1)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Devin Cooley $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Peter DiLiberatore $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Travis Mitchell $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players25
Salary Commitment
Year 2024 : $2,317,500
Year 2025 : $1,415,000
Year 2026 : $1,035,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,317,500
Year 2025 : $1,415,000
Year 2026 : $1,035,000
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $125 - 5,401 - 93.92%
Level 2: 4750 - $100 - 4,548 - 95.75%
Level 3: 3750 - $75 - 3,464 - 92.38%
Level 4: 2750 - $50 - 2,595 - 94.35%
Luxury : 1000 - $300 - 797 - 79.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,966 - 98.30%
Farm Level 2: 1000 - $15 - 980 - 98.01%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16,805 - 93.36%
Average Income per Game$2,550,027
Year to Date Revenue$30,600,329
Farm
Home Games Left-2
Average Attendance - %2,946 - 98.20%
Average Income per Game$79,814
Year to Date Revenue$957,768

Expense

Pro Players Total Salaries$70,081,000
Pro Players Total Average Salaries$70,081,000
Farm Players Total Salaries$2,147,390
Farm Players Total Average Salaries$2,147,390
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Special Salary Cap Value$2,712,500
Pro Year To Date Expenses$21,773,954
Farm Year To Date Expenses$901,784
Pro Salary Cap To Date$20,738,248
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,950,795
Farm Estimated Season Revenue($159,628)
Pro Remaining Season Days138
Pro Expenses Per Days$375,413
Pro Estimated Expenses$51,806,994
Farm Remaining Season Days138
Farm Expenses Per Days$15,548
Farm Estimated Expenses$2,145,624
Estimated Season Expenses$53,952,618
Season Salary Cap$72,793,500
Estimate Under Maximum Salary Cap of $88,000,000$15,206,500
Estimate Over Minimum Salary Cap of $65,000,000 $7,793,500
Current Bank Account$74,192,501
Projected Bank Account$94,031,050

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (3)
-Salary Remaining : $5,329,898
-Salary Average : $7,570,000
-Salary Average Remaining : $5,329,898
Anton Lundell (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $4,224,490
-Salary Average : $6,000,000
-Salary Average Remaining : $4,224,490
J.T. Compher (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $4,224,490
-Salary Average : $6,000,000
-Salary Average Remaining : $4,224,490
Bryan Rust (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,224,490
-Salary Average : $6,000,000
-Salary Average Remaining : $4,224,490
Jamie Oleksiak (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,520,408
-Salary Average : $5,000,000
-Salary Average Remaining : $3,520,408
TJ Brodie (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $3,273,980
-Salary Average : $4,650,000
-Salary Average Remaining : $3,273,980
Ilya Samsonov (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $2,745,918
-Salary Average : $3,900,000
-Salary Average Remaining : $2,745,918
Nicolas Roy (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,464,286
-Salary Average : $3,500,000
-Salary Average Remaining : $2,464,286
Charlie Lindgren (1 Way Contract) $3,192,000 (2)
-Salary Remaining : $2,247,429
-Salary Average : $3,192,000
-Salary Average Remaining : $2,247,429
Daniel Sprong (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,112,245
-Salary Average : $3,000,000
-Salary Average Remaining : $2,112,245
Jake Bean (1 Way Contract) $2,940,000 (1)
-Salary Remaining : $2,070,000
-Salary Average : $2,940,000
-Salary Average Remaining : $2,070,000
Pierre Engvall (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $2,041,837
-Salary Average : $2,900,000
-Salary Average Remaining : $2,041,837
Alexander Romanov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,936,224
-Salary Average : $2,750,000
-Salary Average Remaining : $1,936,224
Dylan Gambrell (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Christian Fischer (1 Way Contract) $1,345,000 (1)
-Salary Remaining : $946,990
-Salary Average : $1,345,000
-Salary Average Remaining : $946,990
William Lagesson (1 Way Contract) $1,283,000 (3)
-1 Way Contract Salary Cap : $1,283,000
-Salary Remaining : $903,337
-Salary Average : $1,283,000
-Salary Average Remaining : $903,337
Philip Tomasino (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $880,102
-Salary Average : $1,250,000
-Salary Average Remaining : $880,102
Jacob Larsson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $844,898
-Salary Average : $1,200,000
-Salary Average Remaining : $844,898
Juuso Valimaki (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $792,092
-Salary Average : $1,125,000
-Salary Average Remaining : $792,092
Logan Stanley (1 Way Contract) $1,081,000 (1)
-Salary Remaining : $761,112
-Salary Average : $1,081,000
-Salary Average Remaining : $761,112
Liam Foudy (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Pierre-Olivier Joseph $995,000 (2)
-Salary Remaining : $700,561
-Salary Average : $995,000
-Salary Average Remaining : $700,561
Luke Evangelista $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Adam Fantilli $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Total Pro Players24
Salary Commitment
Year 2024 : $70,081,000
Year 2025 : $56,715,000
Year 2026 : $37,553,000
Year 2027 : $26,500,000
Salary Average Commitment
Year 2024 : $70,081,000
Year 2025 : $56,715,000
Year 2026 : $37,553,000
Year 2027 : $26,500,000
Salary Cap with 1 Way Contract
Year 2024 : $70,081,000
Year 2025 : $56,715,000
Year 2026 : $37,553,000
Year 2027 : $26,500,000

Farm Players Salaries

Gustav Lindstrom $99,890 (2)
Salary Remaining : $70,331
Salary Average : $99,890
Salary Average Remaining : $70,331
Brendan Gaunce $99,500 (2)
Salary Remaining : $70,056
Salary Average : $99,500
Salary Average Remaining : $70,056
Brayden Pachal $99,500 (2)
Salary Remaining : $70,056
Salary Average : $99,500
Salary Average Remaining : $70,056
Remi Poirier $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Xavier Parent $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Brendan Brisson $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Alex Steeves $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Graeme Clarke $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Patrick Guay $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Xavier Simoneau $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nathan Gaucher $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tyson Hinds $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ville Ottavainen $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jordan Spence $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Justin Barron $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nathan Legare $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Mason Morelli $90,000 (3)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
Brandon Halverson $90,000 (3)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
Matthew Highmore $90,000 (3)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
Alex Limoges $90,000 (3)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
Kaedan Korczak $89,000 (1)
Salary Remaining : $62,663
Salary Average : $89,000
Salary Average Remaining : $62,663
Aidan Fulp $87,000 (3)
Salary Remaining : $61,255
Salary Average : $87,000
Salary Average Remaining : $61,255
Brendan Lemieux $77,500 (2)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Total Farm Players23
Salary Commitment
Year 2024 : $2,147,390
Year 2025 : $1,678,390
Year 2026 : $732,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,147,390
Year 2025 : $1,678,390
Year 2026 : $732,000
Year 2027 : $0

Blues

Blues is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - $140 - 4,390 - 76.34%
Level 2: 4750 - $120 - 3,349 - 70.50%
Level 3: 3750 - $90 - 2,556 - 68.16%
Level 4: 2750 - $65 - 1,886 - 68.57%
Luxury : 1000 - $300 - 783 - 78.30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,947 - 97.37%
Farm Level 2: 1000 - $18 - 969 - 96.89%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %12,963 - 72.02%
Average Income per Game$2,325,682
Year to Date Revenue$27,908,188
Farm
Home Games Left-2
Average Attendance - %2,916 - 97.21%
Average Income per Game$94,829
Year to Date Revenue$1,137,945

Expense

Pro Players Total Salaries$88,235,098
Pro Players Total Average Salaries$88,235,098
Farm Players Total Salaries$1,970,000
Farm Players Total Average Salaries$1,970,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,569,006
Farm Year To Date Expenses$870,068
Pro Salary Cap To Date$25,994,301
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,444,788
Farm Estimated Season Revenue($189,658)
Pro Remaining Season Days138
Pro Expenses Per Days$455,281
Pro Estimated Expenses$62,828,778
Farm Remaining Season Days138
Farm Expenses Per Days$15,153
Farm Estimated Expenses$2,091,114
Estimated Season Expenses$64,919,892
Season Salary Cap$88,235,098
Estimate Under Maximum Salary Cap of $88,000,000-$235,098
Estimate Over Minimum Salary Cap of $65,000,000 $23,235,098
Current Bank Account$11,294,769
Projected Bank Account$13,630,007

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (2)
-Salary Remaining : $6,759,184
-Salary Average : $9,600,000
-Salary Average Remaining : $6,759,184
Jack Eichel (1 Way Contract) $8,980,000 (1)
-Salary Remaining : $6,322,653
-Salary Average : $8,980,000
-Salary Average Remaining : $6,322,653
Brad Marchand (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $5,597,449
-Salary Average : $7,950,000
-Salary Average Remaining : $5,597,449
Travis Konecny (1 Way Contract) $7,698,000 (5)
-Salary Remaining : $5,420,020
-Salary Average : $7,698,000
-Salary Average Remaining : $5,420,020
Carter Verhaeghe (1 Way Contract) $7,400,000 (5)
-Salary Remaining : $5,210,204
-Salary Average : $7,400,000
-Salary Average Remaining : $5,210,204
Chris Kreider (1 Way Contract) $7,105,000 (3)
-Salary Remaining : $5,002,500
-Salary Average : $7,105,000
-Salary Average Remaining : $5,002,500
Seth Jones (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $4,365,306
-Salary Average : $6,200,000
-Salary Average Remaining : $4,365,306
Brayden Schenn (1 Way Contract) $5,327,000 (4)
-Salary Remaining : $3,750,643
-Salary Average : $5,327,000
-Salary Average Remaining : $3,750,643
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $3,168,367
-Salary Average : $4,500,000
-Salary Average Remaining : $3,168,367
Ivan Provorov (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $3,027,551
-Salary Average : $4,300,000
-Salary Average Remaining : $3,027,551
Shea Theodore (1 Way Contract) $3,791,500 (3)
-Salary Remaining : $2,669,526
-Salary Average : $3,791,500
-Salary Average Remaining : $2,669,526
Michael Amadio (1 Way Contract) $2,547,000 (3)
-Salary Remaining : $1,793,296
-Salary Average : $2,547,000
-Salary Average Remaining : $1,793,296
Andrew Cogliano (1 Way Contract) $2,325,000 (2)
-Salary Remaining : $1,636,990
-Salary Average : $2,325,000
-Salary Average Remaining : $1,636,990
Olli Maatta (1 Way Contract) $1,710,000 (3)
-Salary Remaining : $1,203,980
-Salary Average : $1,710,000
-Salary Average Remaining : $1,203,980
Ross Colton (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
William Carrier (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Pavol Regenda $999,999 (2)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Nikita Tolopilo $999,999 (3)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Sebastien Aho $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Calvin de Haan $916,200 (1)
-Salary Remaining : $645,080
-Salary Average : $916,200
-Salary Average Remaining : $645,080
Trevor Lewis $910,400 (1)
-Salary Remaining : $640,996
-Salary Average : $910,400
-Salary Average Remaining : $640,996
Alex Lyon $775,000 (2)
-Salary Remaining : $545,663
-Salary Average : $775,000
-Salary Average Remaining : $545,663
Alexander True $750,000 (1)
-Salary Remaining : $528,061
-Salary Average : $750,000
-Salary Average Remaining : $528,061
Total Pro Players23
Salary Commitment
Year 2024 : $88,235,098
Year 2025 : $68,928,498
Year 2026 : $49,028,499
Year 2027 : $24,925,000
Salary Average Commitment
Year 2024 : $88,235,098
Year 2025 : $68,928,498
Year 2026 : $49,028,499
Year 2027 : $24,925,000
Salary Cap with 1 Way Contract
Year 2024 : $88,235,098
Year 2025 : $68,928,498
Year 2026 : $49,028,499
Year 2027 : $24,925,000

Farm Players Salaries

Filip Cederqvist $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Luke Toporowski $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Alex Green $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Josiah Slavin $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Josh Maniscalco $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Philip Kemp $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Sam Jardine $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Cedric Pare $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Riley Bezeau $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Austin Osmanski $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Colton Young $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Dominic Franco $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Aaron Ness $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Devante Stephens $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Zane McIntyre $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Troy Grosenick $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Tate Singleton $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Spencer Smallman $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Keaton Thompson $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Steven Fogarty $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Drew Callin $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Montana Onyebuchi $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Timur Ibragimov $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Rhett Gardner $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players24
Salary Commitment
Year 2024 : $1,970,000
Year 2025 : $635,000
Year 2026 : $340,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,970,000
Year 2025 : $635,000
Year 2026 : $340,000
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $165 - 3,762 - 65.43%
Level 2: 4750 - $110 - 3,444 - 72.50%
Level 3: 3750 - $95 - 2,544 - 67.83%
Level 4: 2750 - $65 - 1,891 - 68.76%
Luxury : 1000 - $390 - 596 - 59.58%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1,123 - 56.17%
Farm Level 2: 1000 - $28 - 550 - 54.99%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %12,236 - 67.98%
Average Income per Game$2,314,912
Year to Date Revenue$32,408,762
Farm
Home Games Left-4
Average Attendance - %1,673 - 55.78%
Average Income per Game$86,653
Year to Date Revenue$1,213,145

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$27,238,506
Farm Year To Date Expenses$1,046,149
Pro Salary Cap To Date$25,758,926
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,502,612
Farm Estimated Season Revenue($346,613)
Pro Remaining Season Days138
Pro Expenses Per Days$468,510
Pro Estimated Expenses$64,654,380
Farm Remaining Season Days138
Farm Expenses Per Days$18,144
Farm Estimated Expenses$2,503,872
Estimated Season Expenses$67,158,252
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$75,334,423
Projected Bank Account$70,332,170

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $5,527,041
-Salary Average : $7,850,000
-Salary Average Remaining : $5,527,041
Kevin Fiala (1 Way Contract) $7,733,000 (5)
-Salary Remaining : $5,444,663
-Salary Average : $7,733,000
-Salary Average Remaining : $5,444,663
Sam Reinhart (1 Way Contract) $7,724,000 (3)
-Salary Remaining : $5,438,327
-Salary Average : $7,724,000
-Salary Average Remaining : $5,438,327
Vincent Trocheck (1 Way Contract) $6,735,000 (2)
-Salary Remaining : $4,741,990
-Salary Average : $6,735,000
-Salary Average Remaining : $4,741,990
Elias Pettersson (1 Way Contract) $5,830,000 (1)
-Salary Remaining : $4,104,796
-Salary Average : $5,830,000
-Salary Average Remaining : $4,104,796
Thatcher Demko (1 Way Contract) $5,788,000 (5)
-Salary Remaining : $4,075,224
-Salary Average : $5,788,000
-Salary Average Remaining : $4,075,224
Tom Wilson (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $4,013,265
-Salary Average : $5,700,000
-Salary Average Remaining : $4,013,265
Zach Hyman (1 Way Contract) $5,425,000 (2)
-Salary Remaining : $3,819,643
-Salary Average : $5,425,000
-Salary Average Remaining : $3,819,643
Damon Severson (1 Way Contract) $5,175,000 (2)
-Salary Remaining : $3,643,622
-Salary Average : $5,175,000
-Salary Average Remaining : $3,643,622
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,520,408
-Salary Average : $5,000,000
-Salary Average Remaining : $3,520,408
Alexander Wennberg (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $3,344,388
-Salary Average : $4,750,000
-Salary Average Remaining : $3,344,388
Brandon Carlo (1 Way Contract) $4,316,000 (5)
-Salary Remaining : $3,038,816
-Salary Average : $4,316,000
-Salary Average Remaining : $3,038,816
Ryan Hartman (1 Way Contract) $3,675,000 (3)
-Salary Remaining : $2,587,500
-Salary Average : $3,675,000
-Salary Average Remaining : $2,587,500
Zach Werenski (1 Way Contract) $3,193,000 (1)
-Salary Remaining : $2,248,133
-Salary Average : $3,193,000
-Salary Average Remaining : $2,248,133
Logan Thompson (1 Way Contract) $2,488,000 (1)
-Salary Remaining : $1,751,755
-Salary Average : $2,488,000
-Salary Average Remaining : $1,751,755
Yakov Trenin (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $950,510
-Salary Average : $1,350,000
-Salary Average Remaining : $950,510
Kevin Stenlund (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $842,082
-Salary Average : $1,196,000
-Salary Average Remaining : $842,082
Jack Johnson $999,999 (1)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Sean Walker $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Rafael Harvey-Pinard $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
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 : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Gage Goncalves $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jason Polin $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jon-Randall Avon $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Dmitry Kuzmin $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ty Tullio $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Brandon Bussi $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Patrick Khodorenko $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Georgii Merkulov $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Lukas Svejkovsky $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Danila Klimovich $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Hugh McGing $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ilya Solovyov $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Bobby Trivigno $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jacob Peterson $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nick Cicek $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nick Perbix $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Mack Guzda $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ben McCartney $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Austin Rueschhoff $92,500 (2)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Connor Mackey $92,500 (2)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Boris Katchouk $92,500 (1)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Dennis Gilbert $92,500 (3)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Jake Christiansen $92,500 (1)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Kyle MacLean $92,500 (1)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Uvis Balinskis $92,500 (2)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Dryden Hunt $92,500 (1)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Louie Belpedio $92,500 (3)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Mark Kastelic $83,550 (1)
Salary Remaining : $58,826
Salary Average : $83,550
Salary Average Remaining : $58,826
Jakub Zboril $80,180 (1)
Salary Remaining : $56,453
Salary Average : $80,180
Salary Average Remaining : $56,453
Mason Primeau $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Cole Schwindt $77,500 (2)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
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 - 5,484 - 95.37%
Level 2: 4750 - $100 - 4,461 - 93.92%
Level 3: 3750 - $75 - 3,675 - 98.00%
Level 4: 2750 - $50 - 2,550 - 92.71%
Luxury : 1000 - $300 - 784 - 78.43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,973 - 98.65%
Farm Level 2: 1000 - $15 - 986 - 98.57%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16,954 - 94.19%
Average Income per Game$2,566,533
Year to Date Revenue$30,798,398
Farm
Home Games Left-2
Average Attendance - %2,959 - 98.62%
Average Income per Game$80,135
Year to Date Revenue$961,618

Expense

Pro Players Total Salaries$75,533,000
Pro Players Total Average Salaries$75,533,000
Farm Players Total Salaries$1,671,500
Farm Players Total Average Salaries$1,671,500
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$23,456,953
Farm Year To Date Expenses$809,995
Pro Salary Cap To Date$22,347,244
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,429,462
Farm Estimated Season Revenue($160,270)
Pro Remaining Season Days138
Pro Expenses Per Days$404,505
Pro Estimated Expenses$55,821,690
Farm Remaining Season Days138
Farm Expenses Per Days$13,630
Farm Estimated Expenses$1,880,940
Estimated Season Expenses$57,702,630
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$127,320,030
Projected Bank Account$143,886,592

Pro Players Salaries

Juuse Saros (1 Way Contract) $8,236,000 (1)
-Salary Remaining : $5,798,816
-Salary Average : $8,236,000
-Salary Average Remaining : $5,798,816
Dylan Cozens (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $4,576,531
-Salary Average : $6,500,000
-Salary Average Remaining : $4,576,531
Noah Dobson (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $4,400,510
-Salary Average : $6,250,000
-Salary Average Remaining : $4,400,510
Andrew Mangiapane (1 Way Contract) $5,720,000 (2)
-Salary Remaining : $4,027,347
-Salary Average : $5,720,000
-Salary Average Remaining : $4,027,347
Ben Chiarot (1 Way Contract) $4,760,000 (2)
-Salary Remaining : $3,351,429
-Salary Average : $4,760,000
-Salary Average Remaining : $3,351,429
John Marino (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $3,097,959
-Salary Average : $4,400,000
-Salary Average Remaining : $3,097,959
Cam York (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $2,992,347
-Salary Average : $4,250,000
-Salary Average Remaining : $2,992,347
Dante Fabbro (1 Way Contract) $4,042,000 (2)
-Salary Remaining : $2,845,898
-Salary Average : $4,042,000
-Salary Average Remaining : $2,845,898
Cal Petersen (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $2,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $2,816,327
Nils Hoglander (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,464,286
-Salary Average : $3,500,000
-Salary Average Remaining : $2,464,286
Ryan McLeod (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,182,653
-Salary Average : $3,100,000
-Salary Average Remaining : $2,182,653
Jason Zucker (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,112,245
-Salary Average : $3,000,000
-Salary Average Remaining : $2,112,245
Mattias Janmark (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,760,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,760,204
Sean Kuraly (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $1,478,571
-Salary Average : $2,100,000
-Salary Average Remaining : $1,478,571
Eric Robinson (1 Way Contract) $1,979,000 (1)
-Salary Remaining : $1,393,378
-Salary Average : $1,979,000
-Salary Average Remaining : $1,393,378
Brett Murray (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Alex Nylander (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $1,020,918
-Salary Average : $1,450,000
-Salary Average Remaining : $1,020,918
Matt Martin (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $915,306
-Salary Average : $1,300,000
-Salary Average Remaining : $915,306
Johnathan Kovacevic (1 Way Contract) $1,096,000 (1)
-Salary Remaining : $771,673
-Salary Average : $1,096,000
-Salary Average Remaining : $771,673
Jonas Johansson (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $739,286
-Salary Average : $1,050,000
-Salary Average Remaining : $739,286
Casey Fitzgerald (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Lucas Raymond $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
William Eklund $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Braden Schneider $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
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 : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Stanislav Svozil $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Eetu Liukas $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matthew Poitras $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Artem Anisimov $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Anson Thornton $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Colten Ellis $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ryan Shea $85,000 (2)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Emilio Pettersen $80,000 (2)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Jan Jenik $79,000 (1)
Salary Remaining : $55,622
Salary Average : $79,000
Salary Average Remaining : $55,622
Riley Tufte $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Michael Callahan $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Arvid Holm $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Seth Griffith $77,500 (2)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Brogan Rafferty $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Roman Kinal $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Robbie Russo $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Marc Johnstone $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Marc Gatcomb $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Ben Jones (Out of Payroll) $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Mark Duarte (Out of Payroll) $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players21
Salary Commitment
Year 2024 : $1,746,500
Year 2025 : $907,500
Year 2026 : $475,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,746,500
Year 2025 : $907,500
Year 2026 : $475,000
Year 2027 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - $125 - 5,504 - 95.72%
Level 2: 4750 - $100 - 4,496 - 94.65%
Level 3: 3750 - $75 - 3,626 - 96.69%
Level 4: 2750 - $50 - 2,557 - 92.99%
Luxury : 1000 - $300 - 777 - 77.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,984 - 99.19%
Farm Level 2: 1000 - $15 - 991 - 99.05%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16,960 - 94.22%
Average Income per Game$2,567,179
Year to Date Revenue$28,238,967
Farm
Home Games Left-1
Average Attendance - %2,974 - 99.14%
Average Income per Game$80,564
Year to Date Revenue$886,206

Expense

Pro Players Total Salaries$77,817,000
Pro Players Total Average Salaries$77,817,000
Farm Players Total Salaries$2,414,300
Farm Players Total Average Salaries$2,414,300
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,388,000
Pro Year To Date Expenses$23,264,234
Farm Year To Date Expenses$1,010,360
Pro Salary Cap To Date$22,968,318
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,015,365
Farm Estimated Season Revenue($80,564)
Pro Remaining Season Days138
Pro Expenses Per Days$402,128
Pro Estimated Expenses$55,493,664
Farm Remaining Season Days138
Farm Expenses Per Days$17,420
Farm Estimated Expenses$2,403,960
Estimated Season Expenses$57,897,624
Season Salary Cap$84,205,000
Estimate Under Maximum Salary Cap of $88,000,000$3,795,000
Estimate Over Minimum Salary Cap of $65,000,000 $19,205,000
Current Bank Account$36,996,552
Projected Bank Account$56,033,729

Pro Players Salaries

Joe Pavelski (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $6,336,735
-Salary Average : $9,000,000
-Salary Average Remaining : $6,336,735
Mats Zuccarello (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $5,632,653
-Salary Average : $8,000,000
-Salary Average Remaining : $5,632,653
William Karlsson (1 Way Contract) $7,486,000 (2)
-Salary Remaining : $5,270,755
-Salary Average : $7,486,000
-Salary Average Remaining : $5,270,755
Alex DeBrincat (1 Way Contract) $6,106,000 (1)
-Salary Remaining : $4,299,122
-Salary Average : $6,106,000
-Salary Average Remaining : $4,299,122
Boone Jenner (1 Way Contract) $5,730,000 (3)
-Salary Remaining : $4,034,388
-Salary Average : $5,730,000
-Salary Average Remaining : $4,034,388
Brady Skjei (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $3,642,918
-Salary Average : $5,174,000
-Salary Average Remaining : $3,642,918
Quinton Byfield (1 Way Contract) $4,761,000 (5)
-Salary Remaining : $3,352,133
-Salary Average : $4,761,000
-Salary Average Remaining : $3,352,133
K'Andre Miller (1 Way Contract) $4,666,000 (2)
-Salary Remaining : $3,285,245
-Salary Average : $4,666,000
-Salary Average Remaining : $3,285,245
Ryan Suter (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $2,605,102
-Salary Average : $3,700,000
-Salary Average Remaining : $2,605,102
Josh Norris (1 Way Contract) $3,481,000 (1)
-Salary Remaining : $2,450,908
-Salary Average : $3,481,000
-Salary Average Remaining : $2,450,908
Ville Husso (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,112,245
-Salary Average : $3,000,000
-Salary Average Remaining : $2,112,245
Scott Wedgewood (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $1,689,796
-Salary Average : $2,400,000
-Salary Average Remaining : $1,689,796
Mark Giordano (1 Way Contract) $1,928,000 (1)
-Salary Remaining : $1,357,469
-Salary Average : $1,928,000
-Salary Average Remaining : $1,357,469
Ryan Poehling (1 Way Contract) $1,734,000 (1)
-Salary Remaining : $1,220,878
-Salary Average : $1,734,000
-Salary Average Remaining : $1,220,878
Kailer Yamamoto (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $1,196,939
-Salary Average : $1,700,000
-Salary Average Remaining : $1,196,939
Brett Howden (1 Way Contract) $1,452,000 (2)
-Salary Remaining : $1,022,327
-Salary Average : $1,452,000
-Salary Average Remaining : $1,022,327
Ilya Lyubushkin (1 Way Contract) $1,379,000 (1)
-Salary Remaining : $970,929
-Salary Average : $1,379,000
-Salary Average Remaining : $970,929
Aliaksei Protas (1 Way Contract) $1,160,000 (1)
-1 Way Contract Salary Cap : $1,160,000
-Salary Remaining : $816,735
-Salary Average : $1,160,000
-Salary Average Remaining : $816,735
Ty Dellandrea (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $795,612
-Salary Average : $1,130,000
-Salary Average Remaining : $795,612
Simon Holmstrom $980,000 (2)
-Salary Remaining : $690,000
-Salary Average : $980,000
-Salary Average Remaining : $690,000
Wyatt Johnston $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Jake Sanderson $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Noah Cates $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Total Pro Players23
Salary Commitment
Year 2024 : $77,817,000
Year 2025 : $56,249,000
Year 2026 : $29,891,000
Year 2027 : $21,761,000
Salary Average Commitment
Year 2024 : $77,817,000
Year 2025 : $56,249,000
Year 2026 : $29,891,000
Year 2027 : $21,761,000
Salary Cap with 1 Way Contract
Year 2024 : $77,817,000
Year 2025 : $56,249,000
Year 2026 : $29,891,000
Year 2027 : $21,761,000

Farm Players Salaries

Adam Edstrom $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Kevin Gravel $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Matt Irwin $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Ryan Donato $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Mads Sogaard $96,400 (3)
Salary Remaining : $67,873
Salary Average : $96,400
Salary Average Remaining : $67,873
Jakob Pelletier $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Dennis Hildeby $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Cole Guttman $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Corson Ceulemans $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Graham Slaggert $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jack Thompson $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jiri Kulich $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
JJ Peterka $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Dmitry Zlodeyev $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Thomas Miller $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Philip Broberg $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Marco Kasper $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Robert Mastrosimone $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jake Livingstone $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matthew Phillips $90,000 (2)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
Tyler Tucker $86,800 (2)
Salary Remaining : $61,114
Salary Average : $86,800
Salary Average Remaining : $61,114
Nathan Bastian $85,000 (1)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Jordan Gross $83,600 (2)
Salary Remaining : $58,861
Salary Average : $83,600
Salary Average Remaining : $58,861
Nicolas Beaudin $82,500 (2)
Salary Remaining : $58,087
Salary Average : $82,500
Salary Average Remaining : $58,087
Isaac Ratcliffe $80,000 (2)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Brendan Perlini $80,000 (2)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
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 - $130 - 5,523 - 96.06%
Level 2: 4750 - $99 - 4,558 - 95.95%
Level 3: 3750 - $70 - 3,591 - 95.77%
Level 4: 2750 - $45 - 2,630 - 95.62%
Luxury : 1000 - $289 - 930 - 92.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,061 - 53.03%
Farm Level 2: 1000 - $25 - 630 - 63.01%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17,232 - 95.73%
Average Income per Game$2,644,189
Year to Date Revenue$34,374,460
Farm
Home Games Left-3
Average Attendance - %1,691 - 56.35%
Average Income per Game$85,973
Year to Date Revenue$1,117,655

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$24,371,980
Farm Year To Date Expenses$978,318
Pro Salary Cap To Date$23,820,964
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,037,298
Farm Estimated Season Revenue($257,920)
Pro Remaining Season Days138
Pro Expenses Per Days$419,740
Pro Estimated Expenses$57,924,120
Farm Remaining Season Days138
Farm Expenses Per Days$16,901
Farm Estimated Expenses$2,332,338
Estimated Season Expenses$60,256,458
Season Salary Cap$81,934,000
Estimate Under Maximum Salary Cap of $88,000,000$6,066,000
Estimate Over Minimum Salary Cap of $65,000,000 $16,934,000
Current Bank Account$45,209,619
Projected Bank Account$58,732,539

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $7,055,000 (1)
-Salary Remaining : $4,967,296
-Salary Average : $7,055,000
-Salary Average Remaining : $4,967,296
Mathew Barzal (1 Way Contract) $6,209,000 (1)
-Salary Remaining : $4,371,643
-Salary Average : $6,209,000
-Salary Average Remaining : $4,371,643
Sam Bennett (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $4,224,490
-Salary Average : $6,000,000
-Salary Average Remaining : $4,224,490
Andre Burakovsky (1 Way Contract) $5,622,000 (2)
-Salary Remaining : $3,958,347
-Salary Average : $5,622,000
-Salary Average Remaining : $3,958,347
Travis Hamonic (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,520,408
-Salary Average : $5,000,000
-Salary Average Remaining : $3,520,408
Martin Jones (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,168,367
-Salary Average : $4,500,000
-Salary Average Remaining : $3,168,367
Tommy Novak (1 Way Contract) $4,477,000 (5)
-Salary Remaining : $3,152,173
-Salary Average : $4,477,000
-Salary Average Remaining : $3,152,173
Brock Boeser (1 Way Contract) $4,445,000 (1)
-Salary Remaining : $3,129,643
-Salary Average : $4,445,000
-Salary Average Remaining : $3,129,643
Jakub Vrana (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $2,816,327
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $2,816,327
Rasmus Ristolainen (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $2,816,327
Valeri Nichushkin (1 Way Contract) $3,682,000 (3)
-Salary Remaining : $2,592,429
-Salary Average : $3,682,000
-Salary Average Remaining : $2,592,429
Owen Tippett (1 Way Contract) $3,504,000 (1)
-Salary Remaining : $2,467,102
-Salary Average : $3,504,000
-Salary Average Remaining : $2,467,102
Oskar Sundqvist (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $2,379,796
-Salary Average : $3,380,000
-Salary Average Remaining : $2,379,796
Robert Thomas (1 Way Contract) $3,032,000 (2)
-Salary Remaining : $2,134,776
-Salary Average : $3,032,000
-Salary Average Remaining : $2,134,776
Jani Hakanpaa (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $1,837,653
-Salary Average : $2,610,000
-Salary Average Remaining : $1,837,653
Adam Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $1,308,888
-Salary Average : $1,859,000
-Salary Average Remaining : $1,308,888
Nikita Zadorov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,232,143
-Salary Average : $1,750,000
-Salary Average Remaining : $1,232,143
Blake Lizotte (1 Way Contract) $1,744,000 (1)
-Salary Remaining : $1,227,918
-Salary Average : $1,744,000
-Salary Average Remaining : $1,227,918
T.J. Tynan (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Luke Schenn (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Peyton Krebs $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Kevin Rooney $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Total Pro Players23
Salary Commitment
Year 2024 : $80,769,000
Year 2025 : $44,732,000
Year 2026 : $25,719,000
Year 2027 : $14,477,000
Salary Average Commitment
Year 2024 : $80,769,000
Year 2025 : $44,732,000
Year 2026 : $25,719,000
Year 2027 : $14,477,000
Salary Cap with 1 Way Contract
Year 2024 : $80,769,000
Year 2025 : $44,732,000
Year 2026 : $25,719,000
Year 2027 : $14,477,000

Farm Players Salaries

Aleksandr Kisakov $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nikita Novikov $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Fabian Lysell $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
John Ludvig $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Hardy Haman Aktell $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nikolai Knyzhov $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Pontus Holmberg $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ruslan Iskhakov $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Leo Loof $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Maksymilian Szuber $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Luke Cavallin $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nikita Nesterenko $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nikita Chibrikov $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Pavel Mintyukov $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ivan Fedotov $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Kasimir Kaskisuo $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Lucas Johansen $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jesper Vikman $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matt Kiersted $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Mike Hardman $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nathan Smith $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ryan McAllister $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Vasily Podkolzin $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ivan Prosvetov $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Hunter Skinner $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Leon Gawanke $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Egor Sokolov $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Ilya Usau $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Peter Abbandonato $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jimmy Huntington $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
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 - 5,434 - 94.50%
Level 2: 4750 - $99 - 4,390 - 92.42%
Level 3: 3750 - $74 - 3,553 - 94.73%
Level 4: 2750 - $49 - 2,632 - 95.71%
Luxury : 1000 - $295 - 942 - 94.19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16,951 - 94.17%
Average Income per Game$2,578,325
Year to Date Revenue$33,518,219
Farm
Home Games Left-3
Average Attendance - %3,000 - 100.00%
Average Income per Game$62,500
Year to Date Revenue$812,500

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$24,098,809
Farm Year To Date Expenses$943,183
Pro Salary Cap To Date$23,550,803
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,193,087
Farm Estimated Season Revenue($187,500)
Pro Remaining Season Days138
Pro Expenses Per Days$415,204
Pro Estimated Expenses$57,298,152
Farm Remaining Season Days138
Farm Expenses Per Days$16,286
Farm Estimated Expenses$2,247,468
Estimated Season Expenses$59,545,620
Season Salary Cap$86,080,000
Estimate Under Maximum Salary Cap of $88,000,000$1,920,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,080,000
Current Bank Account$59,677,306
Projected Bank Account$72,137,273

Pro Players Salaries

Adrian Kempe (1 Way Contract) $7,237,000 (5)
-Salary Remaining : $5,095,439
-Salary Average : $7,237,000
-Salary Average Remaining : $5,095,439
Alex Pietrangelo (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $4,928,571
-Salary Average : $7,000,000
-Salary Average Remaining : $4,928,571
Timo Meier (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $4,843,378
-Salary Average : $6,879,000
-Salary Average Remaining : $4,843,378
Nico Hischier (1 Way Contract) $6,486,000 (2)
-Salary Remaining : $4,566,673
-Salary Average : $6,486,000
-Salary Average Remaining : $4,566,673
Drake Batherson (1 Way Contract) $5,694,000 (3)
-Salary Remaining : $4,009,041
-Salary Average : $5,694,000
-Salary Average Remaining : $4,009,041
Neal Pionk (1 Way Contract) $5,521,000 (3)
-Salary Remaining : $3,887,235
-Salary Average : $5,521,000
-Salary Average Remaining : $3,887,235
Shayne Gostisbehere (1 Way Contract) $5,231,000 (4)
-Salary Remaining : $3,683,051
-Salary Average : $5,231,000
-Salary Average Remaining : $3,683,051
Charlie Coyle (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,168,367
-Salary Average : $4,500,000
-Salary Average Remaining : $3,168,367
Linus Ullmark (1 Way Contract) $4,055,000 (2)
-Salary Remaining : $2,855,051
-Salary Average : $4,055,000
-Salary Average Remaining : $2,855,051
Brayden McNabb (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $2,816,327
Jake Middleton (1 Way Contract) $3,774,000 (4)
-Salary Remaining : $2,657,204
-Salary Average : $3,774,000
-Salary Average Remaining : $2,657,204
Evgeni Malkin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,464,286
-Salary Average : $3,500,000
-Salary Average Remaining : $2,464,286
Claude Giroux (1 Way Contract) $3,371,000 (5)
-Salary Remaining : $2,373,459
-Salary Average : $3,371,000
-Salary Average Remaining : $2,373,459
Eetu Luostarinen (1 Way Contract) $3,207,000 (2)
-Salary Remaining : $2,257,990
-Salary Average : $3,207,000
-Salary Average Remaining : $2,257,990
Nic Dowd (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,936,224
-Salary Average : $2,750,000
-Salary Average Remaining : $1,936,224
Jimmy Vesey (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $1,337,755
-Salary Average : $1,900,000
-Salary Average Remaining : $1,337,755
Simon Benoit $975,000 (2)
-Salary Remaining : $686,480
-Salary Average : $975,000
-Salary Average Remaining : $686,480
Cam Atkinson $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Alex Vlasic (Out of Payroll) $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Jack McBain $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Karel Vejmelka $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
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 : $68,648
Salary Average : $97,500
Salary Average Remaining : $68,648
Drew Commesso $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Kyle Masters $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Eemil Viro $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Emil Lilleberg $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ethan Del Maestro $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Frederic Brunet $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Mikko Kokkonen $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jacob Melanson $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nils Aman $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
James Malatesta $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ozzy Wiesblatt $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jiri Smejkal $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Josh Bloom $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ville Petman $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Lucas Ciona $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
William Trudeau $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matt Filipe $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Mikael Pyyhtia $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Oskar Pettersson $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Pavel Novak $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Stephen Halliday $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
William Stromgren $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Egor Afanasyev $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Cross Hanas $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Isaak Phillips $89,520 (2)
Salary Remaining : $63,029
Salary Average : $89,520
Salary Average Remaining : $63,029
Keith Kinkaid $85,000 (3)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Ben Gleason $85,000 (3)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Joey Anderson $55,000 (1)
Salary Remaining : $38,724
Salary Average : $55,000
Salary Average Remaining : $38,724
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 - 5,437 - 94.56%
Level 2: 4750 - $100 - 4,444 - 93.56%
Level 3: 3750 - $75 - 3,579 - 95.44%
Level 4: 2750 - $50 - 2,687 - 97.69%
Luxury : 1000 - $300 - 788 - 78.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,980 - 98.99%
Farm Level 2: 1000 - $15 - 986 - 98.63%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16,935 - 94.08%
Average Income per Game$2,556,815
Year to Date Revenue$30,681,782
Farm
Home Games Left-2
Average Attendance - %2,966 - 98.87%
Average Income per Game$80,359
Year to Date Revenue$964,312

Expense

Pro Players Total Salaries$75,812,998
Pro Players Total Average Salaries$75,812,998
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$22,630,966
Farm Year To Date Expenses$985,155
Pro Salary Cap To Date$22,335,050
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,147,640
Farm Estimated Season Revenue($160,719)
Pro Remaining Season Days138
Pro Expenses Per Days$391,903
Pro Estimated Expenses$54,082,614
Farm Remaining Season Days138
Farm Expenses Per Days$17,234
Farm Estimated Expenses$2,378,292
Estimated Season Expenses$56,460,906
Season Salary Cap$87,627,998
Estimate Under Maximum Salary Cap of $88,000,000$372,002
Estimate Over Minimum Salary Cap of $65,000,000 $22,627,998
Current Bank Account$45,195,750
Projected Bank Account$62,721,765

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (5)
-Salary Remaining : $5,421,429
-Salary Average : $7,700,000
-Salary Average Remaining : $5,421,429
James van Riemsdyk (1 Way Contract) $7,050,000 (3)
-Salary Remaining : $4,963,776
-Salary Average : $7,050,000
-Salary Average Remaining : $4,963,776
Matt Roy (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $4,928,571
-Salary Average : $7,000,000
-Salary Average Remaining : $4,928,571
Jakob Chychrun (1 Way Contract) $6,550,000 (2)
-Salary Remaining : $4,611,735
-Salary Average : $6,550,000
-Salary Average Remaining : $4,611,735
Jason Dickinson (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $3,520,408
-Salary Average : $5,000,000
-Salary Average Remaining : $3,520,408
Dmitry Orlov (1 Way Contract) $4,525,000 (3)
-Salary Remaining : $3,185,969
-Salary Average : $4,525,000
-Salary Average Remaining : $3,185,969
Dominik Kubalik (1 Way Contract) $4,364,000 (4)
-Salary Remaining : $3,072,612
-Salary Average : $4,364,000
-Salary Average Remaining : $3,072,612
Joel Edmundson (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $2,886,735
-Salary Average : $4,100,000
-Salary Average Remaining : $2,886,735
Oskar Lindblom (1 Way Contract) $2,973,000 (1)
-1 Way Contract Salary Cap : $2,973,000
-Salary Remaining : $2,093,235
-Salary Average : $2,973,000
-Salary Average Remaining : $2,093,235
Nino Niederreiter (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $2,006,633
-Salary Average : $2,850,000
-Salary Average Remaining : $2,006,633
Sam Steel (1 Way Contract) $2,787,000 (4)
-Salary Remaining : $1,962,276
-Salary Average : $2,787,000
-Salary Average Remaining : $1,962,276
Cal Foote (1 Way Contract) $2,230,000 (2)
-1 Way Contract Salary Cap : $2,230,000
-Salary Remaining : $1,570,102
-Salary Average : $2,230,000
-Salary Average Remaining : $1,570,102
Colin White (1 Way Contract) $2,100,000 (3)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $1,478,571
-Salary Average : $2,100,000
-Salary Average Remaining : $1,478,571
Stefan Noesen (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Jesper Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $1,308,888
-Salary Average : $1,859,000
-Salary Average Remaining : $1,308,888
Jalen Chatfield (1 Way Contract) $1,834,000 (3)
-Salary Remaining : $1,291,286
-Salary Average : $1,834,000
-Salary Average Remaining : $1,291,286
Connor Ingram (1 Way Contract) $1,776,000 (3)
-Salary Remaining : $1,250,449
-Salary Average : $1,776,000
-Salary Average Remaining : $1,250,449
Brad Hunt (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,232,143
-Salary Average : $1,750,000
-Salary Average Remaining : $1,232,143
Nicolas Deslauriers (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $1,161,735
-Salary Average : $1,650,000
-Salary Average Remaining : $1,161,735
Pheonix Copley (1 Way Contract) $1,040,000 (2)
-Salary Remaining : $732,245
-Salary Average : $1,040,000
-Salary Average Remaining : $732,245
Logan Shaw $999,999 (3)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Adam Cracknell $999,999 (3)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Justus Annunen $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Nils Lundkvist $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Philippe Myers $775,000 (1)
-Salary Remaining : $545,663
-Salary Average : $775,000
-Salary Average Remaining : $545,663
Total Pro Players25
Salary Commitment
Year 2024 : $75,812,998
Year 2025 : $71,114,998
Year 2026 : $55,085,998
Year 2027 : $29,701,000
Salary Average Commitment
Year 2024 : $75,812,998
Year 2025 : $71,114,998
Year 2026 : $55,085,998
Year 2027 : $29,701,000
Salary Cap with 1 Way Contract
Year 2024 : $75,812,998
Year 2025 : $71,114,998
Year 2026 : $55,085,998
Year 2027 : $29,701,000

Farm Players Salaries

Mitchell Weeks $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Vinnie Hinostroza $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Michael Mersch $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Mackenzie MacEachern $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Cole Clayton $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Jaret Anderson-Dolan $99,100 (2)
Salary Remaining : $69,774
Salary Average : $99,100
Salary Average Remaining : $69,774
Chase Stillman $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Henrik Rybinski $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Artemi Kniazev $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Fedor Svechkov $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jake Wise $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Kevin Korchinski $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Mason Millman $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nikolas Matinpalo $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tucker Robertson $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Zach Dean $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Connor Zary $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Cameron Hughes $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Christian Wolanin $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jacob Bernard-Docker $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Mathias Laferriere $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Reece Newkirk $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Sam Poulin $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jacob Ingham $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Alex Barre-Boulet $91,700 (2)
Salary Remaining : $64,564
Salary Average : $91,700
Salary Average Remaining : $64,564
Matt Luff $90,260 (3)
Salary Remaining : $63,550
Salary Average : $90,260
Salary Average Remaining : $63,550
Trey Fix-Wolansky $83,800 (2)
Salary Remaining : $59,002
Salary Average : $83,800
Salary Average Remaining : $59,002
Riley Stillman $78,000 (2)
Salary Remaining : $54,918
Salary Average : $78,000
Salary Average Remaining : $54,918
Alexander Petrovic $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Karson Kuhlman $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Parker Gahagen $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
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 - 5,602 - 97.43%
Level 2: 4750 - $80 - 4,624 - 97.34%
Level 3: 3750 - $70 - 3,618 - 96.47%
Level 4: 2750 - $50 - 2,599 - 94.50%
Luxury : 1000 - $295 - 965 - 96.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,969 - 98.45%
Farm Level 2: 1000 - $15 - 994 - 99.44%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17,407 - 96.71%
Average Income per Game$2,438,780
Year to Date Revenue$29,265,364
Farm
Home Games Left-2
Average Attendance - %2,963 - 98.78%
Average Income per Game$80,177
Year to Date Revenue$962,120

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$21,426,408
Farm Year To Date Expenses$992,998
Pro Salary Cap To Date$20,463,276
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,724,630
Farm Estimated Season Revenue($160,353)
Pro Remaining Season Days138
Pro Expenses Per Days$370,556
Pro Estimated Expenses$51,136,728
Farm Remaining Season Days138
Farm Expenses Per Days$17,147
Farm Estimated Expenses$2,366,286
Estimated Season Expenses$53,503,014
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$101,173,877
Projected Bank Account$118,235,140

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $4,294,898
-Salary Average : $6,100,000
-Salary Average Remaining : $4,294,898
Andrew Copp (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,224,490
-Salary Average : $6,000,000
-Salary Average Remaining : $4,224,490
Conor Garland (1 Way Contract) $5,345,000 (2)
-Salary Remaining : $3,763,316
-Salary Average : $5,345,000
-Salary Average Remaining : $3,763,316
Tanner Pearson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,520,408
-Salary Average : $5,000,000
-Salary Average Remaining : $3,520,408
Craig Smith (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,520,408
-Salary Average : $5,000,000
-Salary Average Remaining : $3,520,408
Josh Anderson (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $3,238,776
-Salary Average : $4,600,000
-Salary Average Remaining : $3,238,776
Connor Brown (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $2,886,735
-Salary Average : $4,100,000
-Salary Average Remaining : $2,886,735
Chris Tierney (1 Way Contract) $3,975,000 (1)
-Salary Remaining : $2,798,724
-Salary Average : $3,975,000
-Salary Average Remaining : $2,798,724
Matt Grzelcyk (1 Way Contract) $3,879,000 (1)
-Salary Remaining : $2,731,133
-Salary Average : $3,879,000
-Salary Average Remaining : $2,731,133
Kaapo Kahkonen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,464,286
-Salary Average : $3,500,000
-Salary Average Remaining : $2,464,286
Ethan Bear (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,112,245
-Salary Average : $3,000,000
-Salary Average Remaining : $2,112,245
Jon Merrill (1 Way Contract) $2,999,999 (1)
-Salary Remaining : $2,112,244
-Salary Average : $2,999,999
-Salary Average Remaining : $2,112,244
Matt Benning (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $1,584,184
-Salary Average : $2,250,000
-Salary Average Remaining : $1,584,184
Oliver Wahlstrom (1 Way Contract) $2,005,000 (2)
-Salary Remaining : $1,411,684
-Salary Average : $2,005,000
-Salary Average Remaining : $1,411,684
Joel Kiviranta (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,232,143
-Salary Average : $1,750,000
-Salary Average Remaining : $1,232,143
Sheldon Dries (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Laurent Brossoit (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Dennis Cholowski (1 Way Contract) $1,275,000 (1)
-1 Way Contract Salary Cap : $1,275,000
-Salary Remaining : $897,704
-Salary Average : $1,275,000
-Salary Average Remaining : $897,704
Cam Dineen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $774,490
-Salary Average : $1,100,000
-Salary Average Remaining : $774,490
Gustav Olofsson (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $774,490
-Salary Average : $1,100,000
-Salary Average Remaining : $774,490
Colin Blackwell $999,999 (2)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Jordan Harris $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
David Jiricek $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Tyler Pitlick $750,000 (1)
-Salary Remaining : $528,061
-Salary Average : $750,000
-Salary Average Remaining : $528,061
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 : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Samu Tuomaala $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Elliot Desnoyers $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Lucas Condotta $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Brett Harrison $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matt Tomkins $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Steven Kampfer $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
William Dufour $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jan Mysak $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Xavier Bourgault $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Trevor Kuntar $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Zack Bolduc $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Daniil Chayka $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Magnus Chrona $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Danil Zhilkin $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ross Johnston $92,010 (2)
Salary Remaining : $64,783
Salary Average : $92,010
Salary Average Remaining : $64,783
Sheldon Rempal $86,780 (2)
Salary Remaining : $61,100
Salary Average : $86,780
Salary Average Remaining : $61,100
Byron Froese $82,100 (1)
Salary Remaining : $57,805
Salary Average : $82,100
Salary Average Remaining : $57,805
Kyle Rau $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Evan Polei $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Kyle Keyser $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Cameron Hebig $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jeff Malott $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Mike Vecchione $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Max Lajoie $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Travis Barron $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Garrett Wilson $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
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 - 4,375 - 76.09%
Level 2: 4750 - $110 - 3,555 - 74.84%
Level 3: 3750 - $85 - 2,865 - 76.39%
Level 4: 2750 - $60 - 2,021 - 73.47%
Luxury : 1000 - $350 - 670 - 67.05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,979 - 98.96%
Farm Level 2: 1000 - $20 - 781 - 78.09%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %13,486 - 74.92%
Average Income per Game$2,324,304
Year to Date Revenue$30,215,955
Farm
Home Games Left-3
Average Attendance - %2,760 - 92.00%
Average Income per Game$93,741
Year to Date Revenue$1,218,637

Expense

Pro Players Total Salaries$87,277,700
Pro Players Total Average Salaries$87,277,700
Farm Players Total Salaries$2,953,100
Farm Players Total Average Salaries$2,953,100
Coaches Total Salaries$7,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,975,364
Farm Year To Date Expenses$1,051,424
Pro Salary Cap To Date$25,749,508
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,080,518
Farm Estimated Season Revenue($281,224)
Pro Remaining Season Days138
Pro Expenses Per Days$481,009
Pro Estimated Expenses$66,379,242
Farm Remaining Season Days138
Farm Expenses Per Days$18,128
Farm Estimated Expenses$2,501,664
Estimated Season Expenses$68,880,906
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$37,986,264
Projected Bank Account$33,904,652

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,090,000 (5)
-Salary Remaining : $7,104,184
-Salary Average : $10,090,000
-Salary Average Remaining : $7,104,184
Cale Makar (1 Way Contract) $8,885,000 (1)
-Salary Remaining : $6,255,765
-Salary Average : $8,885,000
-Salary Average Remaining : $6,255,765
Pavel Buchnevich (1 Way Contract) $7,350,000 (4)
-Salary Remaining : $5,175,000
-Salary Average : $7,350,000
-Salary Average Remaining : $5,175,000
John Tavares (1 Way Contract) $7,104,000 (3)
-Salary Remaining : $5,001,796
-Salary Average : $7,104,000
-Salary Average Remaining : $5,001,796
Jacob Trouba (1 Way Contract) $6,350,000 (3)
-Salary Remaining : $4,470,918
-Salary Average : $6,350,000
-Salary Average Remaining : $4,470,918
Andrei Svechnikov (1 Way Contract) $5,483,000 (2)
-Salary Remaining : $3,860,480
-Salary Average : $5,483,000
-Salary Average Remaining : $3,860,480
Justin Faulk (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $3,731,633
-Salary Average : $5,300,000
-Salary Average Remaining : $3,731,633
Adam Pelech (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $3,309,184
-Salary Average : $4,700,000
-Salary Average Remaining : $3,309,184
Bowen Byram (1 Way Contract) $4,075,000 (2)
-Salary Remaining : $2,869,133
-Salary Average : $4,075,000
-Salary Average Remaining : $2,869,133
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (2)
-Salary Remaining : $2,748,735
-Salary Average : $3,904,000
-Salary Average Remaining : $2,748,735
Alexandar Georgiev (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $2,605,102
-Salary Average : $3,700,000
-Salary Average Remaining : $2,605,102
Scott Laughton (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $2,323,469
-Salary Average : $3,300,000
-Salary Average Remaining : $2,323,469
Mike Matheson (1 Way Contract) $2,712,500 (3)
-Salary Remaining : $1,909,821
-Salary Average : $2,712,500
-Salary Average Remaining : $1,909,821
Jonathan Quick (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,760,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,760,204
Frank Vatrano (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Michael Rasmussen (1 Way Contract) $1,969,000 (1)
-Salary Remaining : $1,386,337
-Salary Average : $1,969,000
-Salary Average Remaining : $1,386,337
Gustav Nyquist (1 Way Contract) $1,375,000 (1)
-Salary Remaining : $968,112
-Salary Average : $1,375,000
-Salary Average Remaining : $968,112
Jack Quinn (1 Way Contract) $1,329,000 (1)
-1 Way Contract Salary Cap : $1,329,000
-Salary Remaining : $935,724
-Salary Average : $1,329,000
-Salary Average Remaining : $935,724
Mark Jankowski (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $880,102
-Salary Average : $1,250,000
-Salary Average Remaining : $880,102
Connor Dewar (1 Way Contract) $1,159,000 (1)
-Salary Remaining : $816,031
-Salary Average : $1,159,000
-Salary Average Remaining : $816,031
Kirill Marchenko $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Travis Dermott $942,200 (2)
-Salary Remaining : $663,386
-Salary Average : $942,200
-Salary Average Remaining : $663,386
Michael McCarron $850,000 (2)
-Salary Remaining : $598,469
-Salary Average : $850,000
-Salary Average Remaining : $598,469
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 : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Joona Koppanen $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Vladislav Kolyachonok $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Oskar Steen $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Michal Teply $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Jonas Rondbjerg $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Samuel Knazko $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Adam Wilsby $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Albert Johansson $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Danil Gushchin $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Daniil Misyul $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jake Bischoff $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Dawson Barteaux $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Dmitry Ovchinnikov $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Karl Henriksson $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Marat Khusnutdinov $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Dylan Garand $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Parker Ford $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Lukas Reichel $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Rory Kerins $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Brad Malone $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Samuel Bolduc $89,200 (2)
Salary Remaining : $62,804
Salary Average : $89,200
Salary Average Remaining : $62,804
Jamieson Rees $80,000 (2)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Dylan McIlrath $80,000 (1)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Jack Studnicka $78,900 (1)
Salary Remaining : $55,552
Salary Average : $78,900
Salary Average Remaining : $55,552
Nicolas Aube-Kubel $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
William Lockwood $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Adam Gaudette $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Rourke Chartier $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Wade Allison $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Matt Villalta $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Kyle Burroughs $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Nathan Walker (Out of Payroll) $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Axel Jonsson-Fjallby $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
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 - 5,509 - 95.80%
Level 2: 4750 - $100 - 4,474 - 94.19%
Level 3: 3750 - $75 - 3,632 - 96.86%
Level 4: 2750 - $30 - 2,747 - 99.87%
Luxury : 1000 - $225 - 982 - 98.19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,952 - 97.59%
Farm Level 2: 1000 - $15 - 989 - 98.92%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17,343 - 96.35%
Average Income per Game$2,442,040
Year to Date Revenue$29,304,485
Farm
Home Games Left-2
Average Attendance - %2,941 - 98.03%
Average Income per Game$91,740
Year to Date Revenue$1,100,885

Expense

Pro Players Total Salaries$77,205,997
Pro Players Total Average Salaries$77,205,997
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$24,096,915
Farm Year To Date Expenses$936,769
Pro Salary Cap To Date$23,323,189
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,819,172
Farm Estimated Season Revenue($183,481)
Pro Remaining Season Days138
Pro Expenses Per Days$406,663
Pro Estimated Expenses$56,119,494
Farm Remaining Season Days138
Farm Expenses Per Days$16,263
Farm Estimated Expenses$2,244,294
Estimated Season Expenses$58,363,788
Season Salary Cap$82,429,997
Estimate Under Maximum Salary Cap of $88,000,000$5,570,003
Estimate Over Minimum Salary Cap of $65,000,000 $17,429,997
Current Bank Account$31,467,437
Projected Bank Account$43,739,340

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (4)
-Salary Remaining : $5,853,735
-Salary Average : $8,314,000
-Salary Average Remaining : $5,853,735
Igor Shesterkin (1 Way Contract) $7,528,000 (2)
-Salary Remaining : $5,300,327
-Salary Average : $7,528,000
-Salary Average Remaining : $5,300,327
Bo Horvat (1 Way Contract) $7,147,000 (4)
-Salary Remaining : $5,032,071
-Salary Average : $7,147,000
-Salary Average Remaining : $5,032,071
Morgan Rielly (1 Way Contract) $6,875,000 (1)
-Salary Remaining : $4,840,561
-Salary Average : $6,875,000
-Salary Average Remaining : $4,840,561
Quinn Hughes (1 Way Contract) $6,554,000 (1)
-Salary Remaining : $4,614,551
-Salary Average : $6,554,000
-Salary Average Remaining : $4,614,551
Tyler Toffoli (1 Way Contract) $6,410,000 (5)
-Salary Remaining : $4,513,163
-Salary Average : $6,410,000
-Salary Average Remaining : $4,513,163
Nazem Kadri (1 Way Contract) $5,945,000 (2)
-Salary Remaining : $4,185,765
-Salary Average : $5,945,000
-Salary Average Remaining : $4,185,765
Jack Hughes (1 Way Contract) $5,084,000 (1)
-Salary Remaining : $3,579,551
-Salary Average : $5,084,000
-Salary Average Remaining : $3,579,551
Viktor Arvidsson (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $3,309,184
-Salary Average : $4,700,000
-Salary Average Remaining : $3,309,184
Antti Raanta (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,323,469
-Salary Average : $3,300,000
-Salary Average Remaining : $2,323,469
MacKenzie Weegar (1 Way Contract) $2,724,000 (1)
-Salary Remaining : $1,917,918
-Salary Average : $2,724,000
-Salary Average Remaining : $1,917,918
Jesper Fast (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Garnet Hathaway (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,232,143
-Salary Average : $1,750,000
-Salary Average Remaining : $1,232,143
Kasperi Kapanen (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $1,214,541
-Salary Average : $1,725,000
-Salary Average Remaining : $1,214,541
Niko Mikkola (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $880,102
-Salary Average : $1,250,000
-Salary Average Remaining : $880,102
Mason Appleton (Out of Payroll) $1,184,000 (1)
-Salary Remaining : $833,633
-Salary Average : $1,184,000
-Salary Average Remaining : $833,633
Dan Vladar (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Travis Boyd $999,999 (2)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Jacob Bryson $999,999 (2)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Joel Armia $999,999 (2)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Luke Hughes $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Nicholas Robertson $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Total Pro Players22
Salary Commitment
Year 2024 : $78,389,997
Year 2025 : $43,018,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000
Salary Average Commitment
Year 2024 : $78,389,997
Year 2025 : $43,018,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000
Salary Cap with 1 Way Contract
Year 2024 : $78,389,997
Year 2025 : $43,018,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000

Farm Players Salaries

Radim Zohorna $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Brian Halonen $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Max Comtois $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Givani Smith $99,570 (1)
Salary Remaining : $70,105
Salary Average : $99,570
Salary Average Remaining : $70,105
Radim Simek $98,000 (1)
Salary Remaining : $69,000
Salary Average : $98,000
Salary Average Remaining : $69,000
Maxwell Crozier $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Carl Berglund $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ethan Cardwell $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Quinn Schmiemann $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
William Villeneuve $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matthew Murray $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ondrej Pavel $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tanner Dickinson $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Michael Karow $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jakub Dobes $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nathan Todd $90,000 (2)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
Anders Bjork $90,000 (2)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
Tye Felhaber $80,000 (2)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Xavier Ouellet $80,000 (2)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Jakub Skarek $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Derrick Pouliot $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Trevor Carrick $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Hudson Fasching $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Kevin Connauton $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Sam Carrick $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Michael Sgarbossa $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Billy Sweezey $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
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 - 5,430 - 94.43%
Level 2: 4750 - $105 - 3,978 - 83.75%
Level 3: 3750 - $80 - 3,420 - 91.19%
Level 4: 2750 - $50 - 2,613 - 95.01%
Luxury : 1000 - $305 - 762 - 76.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,810 - 90.50%
Farm Level 2: 1000 - $22 - 802 - 80.24%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16,203 - 90.01%
Average Income per Game$2,547,880
Year to Date Revenue$25,478,801
Farm
Home Games Left0
Average Attendance - %2,612 - 87.08%
Average Income per Game$93,302
Year to Date Revenue$933,023

Expense

Pro Players Total Salaries$79,971,999
Pro Players Total Average Salaries$79,971,999
Farm Players Total Salaries$2,890,490
Farm Players Total Average Salaries$2,890,490
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,871,000
Pro Year To Date Expenses$23,818,086
Farm Year To Date Expenses$997,924
Pro Salary Cap To Date$23,205,824
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,984,283
Farm Estimated Season Revenue$0
Pro Remaining Season Days138
Pro Expenses Per Days$423,327
Pro Estimated Expenses$58,419,126
Farm Remaining Season Days138
Farm Expenses Per Days$17,298
Farm Estimated Expenses$2,387,124
Estimated Season Expenses$60,806,250
Season Salary Cap$87,842,999
Estimate Under Maximum Salary Cap of $88,000,000$157,001
Estimate Over Minimum Salary Cap of $65,000,000 $22,842,999
Current Bank Account$66,855,674
Projected Bank Account$85,033,707

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,775,000 (1)
-Salary Remaining : $7,586,480
-Salary Average : $10,775,000
-Salary Average Remaining : $7,586,480
Jeff Petry (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $6,055,102
-Salary Average : $8,600,000
-Salary Average Remaining : $6,055,102
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (5)
-Salary Remaining : $5,339,755
-Salary Average : $7,584,000
-Salary Average Remaining : $5,339,755
Charlie McAvoy (1 Way Contract) $7,172,000 (1)
-Salary Remaining : $5,049,673
-Salary Average : $7,172,000
-Salary Average Remaining : $5,049,673
Clayton Keller (1 Way Contract) $6,325,000 (2)
-Salary Remaining : $4,453,316
-Salary Average : $6,325,000
-Salary Average Remaining : $4,453,316
Reilly Smith (1 Way Contract) $4,895,000 (1)
-Salary Remaining : $3,446,480
-Salary Average : $4,895,000
-Salary Average Remaining : $3,446,480
Jaden Schwartz (1 Way Contract) $4,437,000 (4)
-Salary Remaining : $3,124,010
-Salary Average : $4,437,000
-Salary Average Remaining : $3,124,010
Timothy Liljegren (1 Way Contract) $4,043,000 (3)
-Salary Remaining : $2,846,602
-Salary Average : $4,043,000
-Salary Average Remaining : $2,846,602
Anthony Mantha (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $2,816,327
Max Domi (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $2,745,918
-Salary Average : $3,900,000
-Salary Average Remaining : $2,745,918
Ivan Barbashev (1 Way Contract) $3,537,000 (5)
-Salary Remaining : $2,490,337
-Salary Average : $3,537,000
-Salary Average Remaining : $2,490,337
Morgan Frost (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,936,224
-Salary Average : $2,750,000
-Salary Average Remaining : $1,936,224
Danton Heinen (1 Way Contract) $2,029,000 (2)
-Salary Remaining : $1,428,582
-Salary Average : $2,029,000
-Salary Average Remaining : $1,428,582
Sam Malinski (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $1,091,327
-Salary Average : $1,550,000
-Salary Average Remaining : $1,091,327
Colin Miller (1 Way Contract) $1,401,000 (2)
-Salary Remaining : $986,418
-Salary Average : $1,401,000
-Salary Average Remaining : $986,418
Aku Raty (1 Way Contract) $1,110,000 (3)
-1 Way Contract Salary Cap : $1,110,000
-Salary Remaining : $781,531
-Salary Average : $1,110,000
-Salary Average Remaining : $781,531
Arthur Kaliyev (1 Way Contract) $1,096,000 (1)
-1 Way Contract Salary Cap : $1,096,000
-Salary Remaining : $771,673
-Salary Average : $1,096,000
-Salary Average Remaining : $771,673
Urho Vaakanainen (1 Way Contract) $1,043,000 (1)
-Salary Remaining : $734,357
-Salary Average : $1,043,000
-Salary Average Remaining : $734,357
Rem Pitlick (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Erik Gustafsson $999,999 (3)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Juuso Parssinen $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Daniil Tarasov $775,000 (2)
-Salary Remaining : $545,663
-Salary Average : $775,000
-Salary Average Remaining : $545,663
Total Pro Players22
Salary Commitment
Year 2024 : $79,971,999
Year 2025 : $53,482,999
Year 2026 : $39,452,999
Year 2027 : $24,700,000
Salary Average Commitment
Year 2024 : $79,971,999
Year 2025 : $52,240,999
Year 2026 : $38,210,999
Year 2027 : $23,458,000
Salary Cap with 1 Way Contract
Year 2024 : $79,971,999
Year 2025 : $52,240,999
Year 2026 : $38,210,999
Year 2027 : $23,458,000

Farm Players Salaries

Christoffer Sedoff $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Jonny Brodzinski $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
A.J. Greer $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Samuel Morton $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Justin Bailey $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Dylan Wells $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Luke Krys $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Filip Zadina $96,120 (1)
Salary Remaining : $67,676
Salary Average : $96,120
Salary Average Remaining : $67,676
Leevi Merilainen $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Simon Nemec $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Aidan McDonough $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Brad Lambert $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Henry Thrun $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Oskar Olausson $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Santtu Kinnunen $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Shakir Mukhamadullin $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Helge Grans $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matthew Kessel $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Shawn Element $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Joel Blomqvist $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Adam Sykora $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Brett Leason $90,900 (3)
Salary Remaining : $64,001
Salary Average : $90,900
Salary Average Remaining : $64,001
Ville Heinola $87,970 (2)
Salary Remaining : $61,938
Salary Average : $87,970
Salary Average Remaining : $61,938
Denis Gurianov $79,500 (1)
Salary Remaining : $55,974
Salary Average : $79,500
Salary Average Remaining : $55,974
Brandon Baddock $76,000 (1)
Salary Remaining : $53,510
Salary Average : $76,000
Salary Average Remaining : $53,510
Wyatt Aamodt $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Wyatt Bongiovanni $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Joseph Cecconi $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Nate Clurman $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jacob Perreault $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Alex Kannok-Leipert $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Akito Hirose $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players32
Salary Commitment
Year 2024 : $2,890,490
Year 2025 : $2,128,870
Year 2026 : $1,045,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,890,490
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 - 5,399 - 93.89%
Level 2: 4750 - $100 - 4,617 - 97.21%
Level 3: 3750 - $75 - 3,644 - 97.17%
Level 4: 2750 - $50 - 2,654 - 96.50%
Luxury : 1000 - $300 - 806 - 80.63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,980 - 98.99%
Farm Level 2: 1000 - $15 - 981 - 98.07%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17,120 - 95.11%
Average Income per Game$2,587,436
Year to Date Revenue$28,461,796
Farm
Home Games Left-1
Average Attendance - %2,960 - 98.68%
Average Income per Game$80,255
Year to Date Revenue$882,807

Expense

Pro Players Total Salaries$82,346,298
Pro Players Total Average Salaries$82,346,298
Farm Players Total Salaries$3,588,810
Farm Players Total Average Salaries$3,588,810
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$5,265,870
Pro Year To Date Expenses$25,949,062
Farm Year To Date Expenses$1,325,892
Pro Salary Cap To Date$24,469,482
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,623,080
Farm Estimated Season Revenue($80,255)
Pro Remaining Season Days138
Pro Expenses Per Days$445,644
Pro Estimated Expenses$61,498,872
Farm Remaining Season Days138
Farm Expenses Per Days$22,902
Farm Estimated Expenses$3,160,476
Estimated Season Expenses$64,659,348
Season Salary Cap$87,612,168
Estimate Under Maximum Salary Cap of $88,000,000$387,832
Estimate Over Minimum Salary Cap of $65,000,000 $22,612,168
Current Bank Account$54,855,615
Projected Bank Account$67,739,092

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (1)
-Salary Remaining : $7,674,490
-Salary Average : $10,900,000
-Salary Average Remaining : $7,674,490
Frederik Andersen (1 Way Contract) $8,784,000 (1)
-Salary Remaining : $6,184,653
-Salary Average : $8,784,000
-Salary Average Remaining : $6,184,653
Jake Guentzel (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $6,055,102
-Salary Average : $8,600,000
-Salary Average Remaining : $6,055,102
Darnell Nurse (1 Way Contract) $7,550,000 (4)
-Salary Remaining : $5,315,816
-Salary Average : $7,550,000
-Salary Average Remaining : $5,315,816
Mikael Granlund (1 Way Contract) $5,900,000 (5)
-Salary Remaining : $4,154,082
-Salary Average : $5,900,000
-Salary Average Remaining : $4,154,082
Esa Lindell (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,872,449
-Salary Average : $5,500,000
-Salary Average Remaining : $3,872,449
Sean Durzi (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $3,766,837
-Salary Average : $5,350,000
-Salary Average Remaining : $3,766,837
Joel Farabee (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $3,731,633
-Salary Average : $5,300,000
-Salary Average Remaining : $3,731,633
Cam Fowler (1 Way Contract) $4,960,000 (2)
-Salary Remaining : $3,492,245
-Salary Average : $4,960,000
-Salary Average Remaining : $3,492,245
Mark Stone (1 Way Contract) $4,210,000 (2)
-Salary Remaining : $2,964,184
-Salary Average : $4,210,000
-Salary Average Remaining : $2,964,184
Artturi Lehkonen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,323,469
-Salary Average : $3,300,000
-Salary Average Remaining : $2,323,469
Marcus Johansson (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $1,830,612
-Salary Average : $2,600,000
-Salary Average Remaining : $1,830,612
Keegan Kolesar (1 Way Contract) $1,916,000 (1)
-Salary Remaining : $1,349,020
-Salary Average : $1,916,000
-Salary Average Remaining : $1,349,020
Max Pacioretty (1 Way Contract) $1,907,000 (2)
-Salary Remaining : $1,342,684
-Salary Average : $1,907,000
-Salary Average Remaining : $1,342,684
Nick Seeler $999,999 (1)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Vincent Desharnais $999,999 (1)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Phillip Di Giuseppe $990,000 (2)
-Salary Remaining : $697,041
-Salary Average : $990,000
-Salary Average Remaining : $697,041
Joseph Woll $929,300 (1)
-Salary Remaining : $654,303
-Salary Average : $929,300
-Salary Average Remaining : $654,303
Ryan Carpenter $900,000 (2)
-Salary Remaining : $633,673
-Salary Average : $900,000
-Salary Average Remaining : $633,673
Noel Acciari $750,000 (1)
-Salary Remaining : $528,061
-Salary Average : $750,000
-Salary Average Remaining : $528,061
Total Pro Players20
Salary Commitment
Year 2024 : $82,346,298
Year 2025 : $48,267,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000
Salary Average Commitment
Year 2024 : $82,346,298
Year 2025 : $48,267,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000
Salary Cap with 1 Way Contract
Year 2024 : $82,346,298
Year 2025 : $48,267,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000

Farm Players Salaries

Jiri Patera $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Tyson Kozak $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Max Ellis $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Ivan Ivan $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Pavel Cajan $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Ian Mitchell $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Navrin Mutter $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Luka Profaca $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Jack St. Ivany $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Ty Glover $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Matt Rempe $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Vincent Sevigny $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Drake Caggiula $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Brandon Biro $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Chad Nychuk $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Riley Sutter $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Dino Kambeitz $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Samuel Houde $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Ales Stezka $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Matej Blumel $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
John Beecher $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Josh Doan $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Daniel Torgersson $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Adam Beckman $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jayden Grubbe $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Riley Kidney $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ryan Winterton $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jakub Lauko $92,500 (2)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Devin Shore $92,500 (1)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Mathieu Olivier $92,500 (1)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Calle Sjalin $92,500 (2)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Milos Kelemen $88,810 (2)
Salary Remaining : $62,529
Salary Average : $88,810
Salary Average Remaining : $62,529
Donald Busdeker $82,500 (2)
Salary Remaining : $58,087
Salary Average : $82,500
Salary Average Remaining : $58,087
Andrew Perrott $82,500 (1)
Salary Remaining : $58,087
Salary Average : $82,500
Salary Average Remaining : $58,087
Jonathan Gruden $80,000 (2)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Brandon Scanlin $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Layton Ahac $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Matej Pekar $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players38
Salary Commitment
Year 2024 : $3,588,810
Year 2025 : $2,926,310
Year 2026 : $835,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,588,810
Year 2025 : $2,926,310
Year 2026 : $835,000
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - $125 - 5,546 - 96.45%
Level 2: 4750 - $95 - 4,539 - 95.55%
Level 3: 3750 - $75 - 3,628 - 96.75%
Level 4: 2750 - $45 - 2,721 - 98.93%
Luxury : 1000 - $225 - 977 - 97.75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,961 - 98.05%
Farm Level 2: 1000 - $15 - 988 - 98.77%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17,411 - 96.73%
Average Income per Game$2,521,390
Year to Date Revenue$27,735,295
Farm
Home Games Left-1
Average Attendance - %2,949 - 98.29%
Average Income per Game$92,057
Year to Date Revenue$1,012,632

Expense

Pro Players Total Salaries$71,944,800
Pro Players Total Average Salaries$71,944,800
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$24,568,866
Farm Year To Date Expenses$894,418
Pro Salary Cap To Date$22,941,320
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,641,714
Farm Estimated Season Revenue($92,057)
Pro Remaining Season Days138
Pro Expenses Per Days$395,127
Pro Estimated Expenses$54,527,526
Farm Remaining Season Days138
Farm Expenses Per Days$15,421
Farm Estimated Expenses$2,128,098
Estimated Season Expenses$56,655,624
Season Salary Cap$71,944,800
Estimate Under Maximum Salary Cap of $88,000,000$16,055,200
Estimate Over Minimum Salary Cap of $65,000,000 $6,944,800
Current Bank Account$22,898,247
Projected Bank Account$41,792,280

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (4)
-Salary Remaining : $7,998,367
-Salary Average : $11,360,000
-Salary Average Remaining : $7,998,367
Nick Schmaltz (1 Way Contract) $6,763,000 (2)
-Salary Remaining : $4,761,704
-Salary Average : $6,763,000
-Salary Average Remaining : $4,761,704
Drew Doughty (1 Way Contract) $6,675,000 (4)
-Salary Remaining : $4,699,745
-Salary Average : $6,675,000
-Salary Average Remaining : $4,699,745
Patrik Laine (Out of Payroll) $6,474,000 (4)
-Salary Remaining : $4,558,224
-Salary Average : $6,474,000
-Salary Average Remaining : $4,558,224
Josh Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $4,400,510
-Salary Average : $6,250,000
-Salary Average Remaining : $4,400,510
Trevor Zegras (1 Way Contract) $5,734,000 (4)
-Salary Remaining : $4,037,204
-Salary Average : $5,734,000
-Salary Average Remaining : $4,037,204
Jake DeBrusk (1 Way Contract) $5,198,000 (4)
-Salary Remaining : $3,659,816
-Salary Average : $5,198,000
-Salary Average Remaining : $3,659,816
Vladislav Gavrikov (1 Way Contract) $4,427,000 (3)
-Salary Remaining : $3,116,969
-Salary Average : $4,427,000
-Salary Average Remaining : $3,116,969
Carter Hart (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,675,510
-Salary Average : $3,800,000
-Salary Average Remaining : $2,675,510
Adin Hill (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $2,344,592
-Salary Average : $3,330,000
-Salary Average Remaining : $2,344,592
Mario Ferraro (1 Way Contract) $3,088,000 (2)
-Salary Remaining : $2,174,204
-Salary Average : $3,088,000
-Salary Average Remaining : $2,174,204
Warren Foegele (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,112,245
-Salary Average : $3,000,000
-Salary Average Remaining : $2,112,245
Phillip Danault (1 Way Contract) $2,888,000 (1)
-Salary Remaining : $2,033,388
-Salary Average : $2,888,000
-Salary Average Remaining : $2,033,388
Casey DeSmith (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $1,126,531
-Salary Average : $1,600,000
-Salary Average Remaining : $1,126,531
Marc-Edouard Vlasic (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Akil Thomas $981,800 (3)
-Salary Remaining : $691,267
-Salary Average : $981,800
-Salary Average Remaining : $691,267
Kent Johnson $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Kaiden Guhle $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Alex Newhook $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Leo Carlsson $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Derek Ryan $775,000 (1)
-Salary Remaining : $545,663
-Salary Average : $775,000
-Salary Average Remaining : $545,663
Pierre-Edouard Bellemare $775,000 (1)
-Salary Remaining : $545,663
-Salary Average : $775,000
-Salary Average Remaining : $545,663
Total Pro Players22
Salary Commitment
Year 2024 : $78,418,800
Year 2025 : $67,730,800
Year 2026 : $48,049,800
Year 2027 : $41,691,000
Salary Average Commitment
Year 2024 : $78,418,800
Year 2025 : $67,730,800
Year 2026 : $48,049,800
Year 2027 : $41,691,000
Salary Cap with 1 Way Contract
Year 2024 : $78,418,800
Year 2025 : $67,730,800
Year 2026 : $48,049,800
Year 2027 : $41,691,000

Farm Players Salaries

Mark Pysyk $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Michael Hutchinson $77,500 (3)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Tanner Kero $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Tyler Wotherspoon $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Brady Lyle $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Kyle Criscuolo $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Corey Schueneman $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Cody Haiskanen $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Chase DeLeo $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Glenn Gawdin $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Gabriel Bourque $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Joe Hicketts $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Garret Sparks $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Michael Bullion $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Mason Jobst $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Max Willman $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Sean Day $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
John Hayden $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Gage Quinney $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Colton White $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Dominic Toninato $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Lane Pederson $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Brett Seney $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Cooper Marody $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
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 - 5,426 - 94.37%
Level 2: 4750 - $90 - 4,583 - 96.48%
Level 3: 3750 - $80 - 3,282 - 87.52%
Level 4: 2750 - $60 - 2,039 - 74.14%
Luxury : 1000 - $300 - 780 - 78.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,980 - 98.98%
Farm Level 2: 1000 - $15 - 977 - 97.69%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16,110 - 89.50%
Average Income per Game$2,439,605
Year to Date Revenue$24,396,047
Farm
Home Games Left0
Average Attendance - %2,956 - 98.55%
Average Income per Game$80,176
Year to Date Revenue$801,763

Expense

Pro Players Total Salaries$72,917,000
Pro Players Total Average Salaries$72,917,000
Farm Players Total Salaries$1,775,300
Farm Players Total Average Salaries$1,775,300
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$10,654,000
Pro Year To Date Expenses$24,858,742
Farm Year To Date Expenses$802,657
Pro Salary Cap To Date$23,935,833
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,627,746
Farm Estimated Season Revenue$0
Pro Remaining Season Days138
Pro Expenses Per Days$379,679
Pro Estimated Expenses$52,395,702
Farm Remaining Season Days138
Farm Expenses Per Days$14,160
Farm Estimated Expenses$1,954,080
Estimated Season Expenses$54,349,782
Season Salary Cap$83,571,000
Estimate Under Maximum Salary Cap of $88,000,000$4,429,000
Estimate Over Minimum Salary Cap of $65,000,000 $18,571,000
Current Bank Account$42,711,472
Projected Bank Account$63,989,436

Pro Players Salaries

Jared McCann (1 Way Contract) $6,726,000 (5)
-Salary Remaining : $4,735,653
-Salary Average : $6,726,000
-Salary Average Remaining : $4,735,653
Darcy Kuemper (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,576,531
-Salary Average : $6,500,000
-Salary Average Remaining : $4,576,531
Taylor Hall (1 Way Contract) $5,810,000 (2)
-Salary Remaining : $4,090,714
-Salary Average : $5,810,000
-Salary Average Remaining : $4,090,714
Patrick Kane (1 Way Contract) $5,370,000 (2)
-Salary Remaining : $3,780,918
-Salary Average : $5,370,000
-Salary Average Remaining : $3,780,918
Sean Couturier (Out of Payroll) $5,005,000 (4)
-Salary Remaining : $3,523,929
-Salary Average : $5,005,000
-Salary Average Remaining : $3,523,929
Ryan Pulock (1 Way Contract) $4,714,000 (2)
-Salary Remaining : $3,319,041
-Salary Average : $4,714,000
-Salary Average Remaining : $3,319,041
Matt Duchene (1 Way Contract) $4,182,000 (2)
-Salary Remaining : $2,944,469
-Salary Average : $4,182,000
-Salary Average Remaining : $2,944,469
Elvis Merzlikins (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $2,816,327
Carson Soucy (1 Way Contract) $3,463,000 (2)
-Salary Remaining : $2,438,235
-Salary Average : $3,463,000
-Salary Average Remaining : $2,438,235
Ian Cole (1 Way Contract) $3,161,000 (2)
-Salary Remaining : $2,225,602
-Salary Average : $3,161,000
-Salary Average Remaining : $2,225,602
Radko Gudas (1 Way Contract) $3,002,000 (4)
-Salary Remaining : $2,113,653
-Salary Average : $3,002,000
-Salary Average Remaining : $2,113,653
Jonathan Drouin (1 Way Contract) $2,856,000 (2)
-Salary Remaining : $2,010,857
-Salary Average : $2,856,000
-Salary Average Remaining : $2,010,857
Alexandre Carrier (1 Way Contract) $2,611,000 (2)
-Salary Remaining : $1,838,357
-Salary Average : $2,611,000
-Salary Average Remaining : $1,838,357
Radek Faksa (1 Way Contract) $2,518,000 (1)
-Salary Remaining : $1,772,878
-Salary Average : $2,518,000
-Salary Average Remaining : $1,772,878
Connor Murphy (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,760,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,760,204
Cal Clutterbuck (1 Way Contract) $2,225,000 (2)
-Salary Remaining : $1,566,582
-Salary Average : $2,225,000
-Salary Average Remaining : $1,566,582
Conor Sheary (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Calle Jarnkrok (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Brock McGinn (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Alexander Barabanov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Matt Nieto (1 Way Contract) $1,930,000 (2)
-Salary Remaining : $1,358,878
-Salary Average : $1,930,000
-Salary Average Remaining : $1,358,878
Kevin Bahl (1 Way Contract) $1,384,000 (1)
-Salary Remaining : $974,449
-Salary Average : $1,384,000
-Salary Average Remaining : $974,449
Chad Ruhwedel $990,000 (2)
-Salary Remaining : $697,041
-Salary Average : $990,000
-Salary Average Remaining : $697,041
Andrew Poturalski $975,000 (3)
-Salary Remaining : $686,480
-Salary Average : $975,000
-Salary Average Remaining : $686,480
Total Pro Players24
Salary Commitment
Year 2024 : $77,922,000
Year 2025 : $74,020,000
Year 2026 : $19,708,000
Year 2027 : $18,733,000
Salary Average Commitment
Year 2024 : $77,922,000
Year 2025 : $74,020,000
Year 2026 : $19,708,000
Year 2027 : $18,733,000
Salary Cap with 1 Way Contract
Year 2024 : $77,922,000
Year 2025 : $74,020,000
Year 2026 : $19,708,000
Year 2027 : $18,733,000

Farm Players Salaries

Julien Gauthier $98,920 (1)
Salary Remaining : $69,648
Salary Average : $98,920
Salary Average Remaining : $69,648
Michael Houser $97,500 (3)
Salary Remaining : $68,648
Salary Average : $97,500
Salary Average Remaining : $68,648
Reilly Walsh $97,500 (3)
Salary Remaining : $68,648
Salary Average : $97,500
Salary Average Remaining : $68,648
Hayden Hodgson $97,500 (3)
Salary Remaining : $68,648
Salary Average : $97,500
Salary Average Remaining : $68,648
Antonio Stranges $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Max Jones $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
William Wallinder $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Zayde Wisdom $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Marc Del Gaizo $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Aaron Dell $83,880 (2)
Salary Remaining : $59,058
Salary Average : $83,880
Salary Average Remaining : $59,058
Brett Sutter $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Mitch Reinke $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Kyle Marino $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Matt Pietroniro $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Dmitry Osipov $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Ethan de Jong $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Brian Pinho $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Casey Dornbach $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Brendan Furry $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Gerry Mayhew $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
CJ Suess $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players21
Salary Commitment
Year 2024 : $1,775,300
Year 2025 : $756,380
Year 2026 : $387,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,775,300
Year 2025 : $756,380
Year 2026 : $387,500
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - $140 - 4,613 - 80.22%
Level 2: 4750 - $111 - 3,528 - 74.27%
Level 3: 3750 - $83 - 2,912 - 77.66%
Level 4: 2750 - $55 - 2,581 - 93.86%
Luxury : 1000 - $300 - 782 - 78.19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,932 - 96.61%
Farm Level 2: 1000 - $20 - 789 - 78.90%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14,416 - 80.09%
Average Income per Game$2,400,647
Year to Date Revenue$26,407,118
Farm
Home Games Left-1
Average Attendance - %2,721 - 90.71%
Average Income per Game$92,182
Year to Date Revenue$1,014,002

Expense

Pro Players Total Salaries$75,890,000
Pro Players Total Average Salaries$75,890,000
Farm Players Total Salaries$1,883,500
Farm Players Total Average Salaries$1,883,500
Coaches Total Salaries$4,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$23,355,204
Farm Year To Date Expenses$722,629
Pro Salary Cap To Date$22,242,968
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,019,413
Farm Estimated Season Revenue($92,182)
Pro Remaining Season Days138
Pro Expenses Per Days$405,051
Pro Estimated Expenses$55,897,038
Farm Remaining Season Days138
Farm Expenses Per Days$12,671
Farm Estimated Expenses$1,748,598
Estimated Season Expenses$57,645,636
Season Salary Cap$77,890,000
Estimate Under Maximum Salary Cap of $88,000,000$10,110,000
Estimate Over Minimum Salary Cap of $65,000,000 $12,890,000
Current Bank Account$44,460,422
Projected Bank Account$58,742,017

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (2)
-Salary Remaining : $5,914,286
-Salary Average : $8,400,000
-Salary Average Remaining : $5,914,286
Brock Nelson (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $4,470,918
-Salary Average : $6,350,000
-Salary Average Remaining : $4,470,918
Mike Hoffman (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,224,490
-Salary Average : $6,000,000
-Salary Average Remaining : $4,224,490
Tyler Myers (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,224,490
-Salary Average : $6,000,000
-Salary Average Remaining : $4,224,490
John Gibson (1 Way Contract) $5,455,000 (1)
-Salary Remaining : $3,840,765
-Salary Average : $5,455,000
-Salary Average Remaining : $3,840,765
Brian Dumoulin (1 Way Contract) $4,260,000 (1)
-Salary Remaining : $2,999,388
-Salary Average : $4,260,000
-Salary Average Remaining : $2,999,388
Trent Frederic (1 Way Contract) $4,166,000 (5)
-Salary Remaining : $2,933,204
-Salary Average : $4,166,000
-Salary Average Remaining : $2,933,204
Brandon Saad (1 Way Contract) $4,136,000 (1)
-Salary Remaining : $2,912,082
-Salary Average : $4,136,000
-Salary Average Remaining : $2,912,082
Adam Larsson (1 Way Contract) $4,023,000 (3)
-Salary Remaining : $2,832,520
-Salary Average : $4,023,000
-Salary Average Remaining : $2,832,520
Morgan Geekie (1 Way Contract) $3,505,000 (4)
-Salary Remaining : $2,467,806
-Salary Average : $3,505,000
-Salary Average Remaining : $2,467,806
Alex Kerfoot (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $2,358,673
-Salary Average : $3,350,000
-Salary Average Remaining : $2,358,673
Connor Clifton (1 Way Contract) $2,861,000 (1)
-Salary Remaining : $2,014,378
-Salary Average : $2,861,000
-Salary Average Remaining : $2,014,378
Andrew Peeke (1 Way Contract) $2,670,000 (2)
-Salary Remaining : $1,879,898
-Salary Average : $2,670,000
-Salary Average Remaining : $1,879,898
Tomas Nosek (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,760,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,760,204
Petr Mrazek (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,760,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,760,204
Mason Shaw (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Jordan Oesterle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Carl Grundstrom (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,267,347
-Salary Average : $1,800,000
-Salary Average Remaining : $1,267,347
Cayden Primeau (1 Way Contract) $1,030,000 (2)
-Salary Remaining : $725,204
-Salary Average : $1,030,000
-Salary Average Remaining : $725,204
MacKenzie Entwistle $984,000 (2)
-Salary Remaining : $692,816
-Salary Average : $984,000
-Salary Average Remaining : $692,816
Mavrik Bourque $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Dylan Holloway $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Total Pro Players22
Salary Commitment
Year 2024 : $75,890,000
Year 2025 : $42,578,000
Year 2026 : $22,194,000
Year 2027 : $7,671,000
Salary Average Commitment
Year 2024 : $75,890,000
Year 2025 : $42,578,000
Year 2026 : $22,194,000
Year 2027 : $7,671,000
Salary Cap with 1 Way Contract
Year 2024 : $75,890,000
Year 2025 : $42,578,000
Year 2026 : $22,194,000
Year 2027 : $7,671,000

Farm Players Salaries

Jackson LaCombe $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matt Coronato $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Arturs Silovs $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Josh Lopina $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ben King $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Carter Mazur $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Calle Clang $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Dustin Tokarski $90,000 (1)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
David Gustafsson (Out of Payroll) $78,500 (2)
Salary Remaining : $55,270
Salary Average : $78,500
Salary Average Remaining : $55,270
Patrik Koch $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Markus Niemelainen $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Cal O'Reilly $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Rasmus Asplund $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Erik Middendorf $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Carsen Twarynski $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Scott Reedy $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Colton Poolman $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Brett Budgell $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Benjamin Berard $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Brendan Warren $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Dillon Heatherington $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Dominik Shine $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Adam Karashik $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players23
Salary Commitment
Year 2024 : $1,883,500
Year 2025 : $1,023,500
Year 2026 : $455,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,883,500
Year 2025 : $1,023,500
Year 2026 : $455,000
Year 2027 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arean
Level 1: 5750 - $120 - 5,508 - 95.79%
Level 2: 4750 - $100 - 4,531 - 95.39%
Level 3: 3750 - $65 - 3,583 - 95.56%
Level 4: 2750 - $55 - 2,614 - 95.06%
Luxury : 1000 - $290 - 941 - 94.14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,469 - 73.46%
Farm Level 2: 1000 - $25 - 642 - 64.19%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,178 - 95.43%
Average Income per Game$2,557,448
Year to Date Revenue$35,804,276
Farm
Home Games Left-4
Average Attendance - %2,111 - 70.37%
Average Income per Game$84,339
Year to Date Revenue$1,180,749

Expense

Pro Players Total Salaries$87,086,004
Pro Players Total Average Salaries$87,086,004
Farm Players Total Salaries$2,035,000
Farm Players Total Average Salaries$2,035,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,239,728
Farm Year To Date Expenses$851,168
Pro Salary Cap To Date$25,617,284
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,051,104
Farm Estimated Season Revenue($337,357)
Pro Remaining Season Days138
Pro Expenses Per Days$454,520
Pro Estimated Expenses$62,723,760
Farm Remaining Season Days138
Farm Expenses Per Days$14,464
Farm Estimated Expenses$1,996,032
Estimated Season Expenses$64,719,792
Season Salary Cap$87,086,004
Estimate Under Maximum Salary Cap of $88,000,000$913,996
Estimate Over Minimum Salary Cap of $65,000,000 $22,086,004
Current Bank Account$20,645,800
Projected Bank Account$24,639,755

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $6,688,776
-Salary Average : $9,500,000
-Salary Average Remaining : $6,688,776
Anze Kopitar (1 Way Contract) $8,869,000 (4)
-Salary Remaining : $6,244,500
-Salary Average : $8,869,000
-Salary Average Remaining : $6,244,500
Steven Stamkos (1 Way Contract) $8,302,000 (3)
-Salary Remaining : $5,845,286
-Salary Average : $8,302,000
-Salary Average Remaining : $5,845,286
Kyle Palmieri (1 Way Contract) $5,250,001 (5)
-Salary Remaining : $3,696,429
-Salary Average : $5,250,001
-Salary Average Remaining : $3,696,429
Anthony Cirelli (1 Way Contract) $4,847,000 (4)
-Salary Remaining : $3,412,684
-Salary Average : $4,847,000
-Salary Average Remaining : $3,412,684
Marcus Pettersson (1 Way Contract) $4,817,000 (4)
-Salary Remaining : $3,391,561
-Salary Average : $4,817,000
-Salary Average Remaining : $3,391,561
Jack Campbell (1 Way Contract) $4,794,000 (1)
-Salary Remaining : $3,375,367
-Salary Average : $4,794,000
-Salary Average Remaining : $3,375,367
Ryan Graves (1 Way Contract) $4,660,000 (4)
-Salary Remaining : $3,281,020
-Salary Average : $4,660,000
-Salary Average Remaining : $3,281,020
Ondrej Palat (1 Way Contract) $4,529,000 (4)
-Salary Remaining : $3,188,786
-Salary Average : $4,529,000
-Salary Average Remaining : $3,188,786
John Carlson (1 Way Contract) $4,336,000 (4)
-Salary Remaining : $3,052,898
-Salary Average : $4,336,000
-Salary Average Remaining : $3,052,898
Jakob Silfverberg (1 Way Contract) $4,211,000 (1)
-Salary Remaining : $2,964,888
-Salary Average : $4,211,000
-Salary Average Remaining : $2,964,888
Matt Murray (1 Way Contract) $3,684,000 (3)
-1 Way Contract Salary Cap : $3,684,000
-Salary Remaining : $2,593,837
-Salary Average : $3,684,000
-Salary Average Remaining : $2,593,837
Chris Tanev (1 Way Contract) $3,500,001 (4)
-Salary Remaining : $2,464,286
-Salary Average : $3,500,001
-Salary Average Remaining : $2,464,286
Kaapo Kakko (1 Way Contract) $3,310,000 (2)
-Salary Remaining : $2,330,510
-Salary Average : $3,310,000
-Salary Average Remaining : $2,330,510
Mason Marchment (1 Way Contract) $3,027,000 (2)
-Salary Remaining : $2,131,255
-Salary Average : $3,027,000
-Salary Average Remaining : $2,131,255
Erik Johnson (1 Way Contract) $2,000,001 (3)
-Salary Remaining : $1,408,164
-Salary Average : $2,000,001
-Salary Average Remaining : $1,408,164
Evan Bouchard (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Nick Bonino (1 Way Contract) $1,250,001 (3)
-Salary Remaining : $880,103
-Salary Average : $1,250,001
-Salary Average Remaining : $880,103
Anton Forsberg (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $880,102
-Salary Average : $1,250,000
-Salary Average Remaining : $880,102
Dillon Dube (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $844,898
-Salary Average : $1,200,000
-Salary Average Remaining : $844,898
Vladislav Namestnikov (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Cooper Walker $750,000 (1)
-Salary Remaining : $528,061
-Salary Average : $750,000
-Salary Average Remaining : $528,061
Total Pro Players22
Salary Commitment
Year 2024 : $87,086,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Average Commitment
Year 2024 : $87,086,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Cap with 1 Way Contract
Year 2024 : $87,086,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002

Farm Players Salaries

Ashton Sautner $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Andreas Englund $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Callahan Burke $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Grant Cruikshank $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Blake Hillman $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Avery Hayes $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Cory Conacher $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tyler Boucher $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matt Donovan $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Curtis McKenzie $85,000 (1)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Evan Cormier $85,000 (1)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Keaton Middleton $80,000 (2)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Justin Addamo $80,000 (2)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Cole Bardreau $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Ryan Wagner $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Cody Hodgson $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Ludovic Waeber $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Nolan Yaremko $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Riley Sawchuk $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Kevin Wall $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Dysin Mayo $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Ryan McGregor $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Roman Ahcan $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jagger Joshua $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players24
Salary Commitment
Year 2024 : $2,035,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,035,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $130 - 5,451 - 94.81%
Level 2: 4750 - $105 - 3,793 - 79.85%
Level 3: 3750 - $80 - 3,325 - 88.67%
Level 4: 2750 - $55 - 2,676 - 97.32%
Luxury : 1000 - $310 - 754 - 75.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1,985 - 99.24%
Farm Level 2: 1000 - $17 - 995 - 99.48%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16,000 - 88.89%
Average Income per Game$2,543,109
Year to Date Revenue$33,060,420
Farm
Home Games Left-3
Average Attendance - %2,980 - 99.32%
Average Income per Game$90,607
Year to Date Revenue$1,177,896

Expense

Pro Players Total Salaries$61,618,900
Pro Players Total Average Salaries$61,618,900
Farm Players Total Salaries$2,615,930
Farm Players Total Average Salaries$2,615,930
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,933,000
Pro Year To Date Expenses$18,973,946
Farm Year To Date Expenses$908,659
Pro Salary Cap To Date$18,234,156
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,207,058
Farm Estimated Season Revenue($271,822)
Pro Remaining Season Days138
Pro Expenses Per Days$327,137
Pro Estimated Expenses$45,144,906
Farm Remaining Season Days138
Farm Expenses Per Days$15,898
Farm Estimated Expenses$2,193,924
Estimated Season Expenses$47,338,830
Season Salary Cap$71,551,900
Estimate Under Maximum Salary Cap of $88,000,000$16,448,100
Estimate Over Minimum Salary Cap of $65,000,000 $6,551,900
Current Bank Account$116,340,342
Projected Bank Account$139,936,748

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $4,998,980
-Salary Average : $7,100,000
-Salary Average Remaining : $4,998,980
Matt Boldy (1 Way Contract) $6,597,000 (5)
-Salary Remaining : $4,644,827
-Salary Average : $6,597,000
-Salary Average Remaining : $4,644,827
Ilya Mikheyev (1 Way Contract) $4,003,000 (4)
-Salary Remaining : $2,818,439
-Salary Average : $4,003,000
-Salary Average Remaining : $2,818,439
Artem Zub (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $2,562,857
-Salary Average : $3,640,000
-Salary Average Remaining : $2,562,857
Cole Perfetti (1 Way Contract) $3,517,000 (5)
-Salary Remaining : $2,476,255
-Salary Average : $3,517,000
-Salary Average Remaining : $2,476,255
Adam Lowry (1 Way Contract) $3,360,000 (4)
-Salary Remaining : $2,365,714
-Salary Average : $3,360,000
-Salary Average Remaining : $2,365,714
Isac Lundestrom (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $2,253,061
-Salary Average : $3,200,000
-Salary Average Remaining : $2,253,061
Lukas Dostal (1 Way Contract) $3,148,000 (4)
-Salary Remaining : $2,216,449
-Salary Average : $3,148,000
-Salary Average Remaining : $2,216,449
Rocco Grimaldi (1 Way Contract) $2,753,000 (1)
-Salary Remaining : $1,938,337
-Salary Average : $2,753,000
-Salary Average Remaining : $1,938,337
Anthony Stolarz (1 Way Contract) $2,638,000 (2)
-Salary Remaining : $1,857,367
-Salary Average : $2,638,000
-Salary Average Remaining : $1,857,367
Scott Mayfield (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $1,830,612
-Salary Average : $2,600,000
-Salary Average Remaining : $1,830,612
Haydn Fleury (1 Way Contract) $2,311,000 (1)
-Salary Remaining : $1,627,133
-Salary Average : $2,311,000
-Salary Average Remaining : $1,627,133
Drew O'Connor (1 Way Contract) $2,076,000 (2)
-Salary Remaining : $1,461,673
-Salary Average : $2,076,000
-Salary Average Remaining : $1,461,673
David Rittich (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $1,337,755
-Salary Average : $1,900,000
-Salary Average Remaining : $1,337,755
Luke Philp (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Libor Hajek (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Erik Kallgren (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Mikhail Maltsev (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Austin Strand (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Ethen Frank (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Logan Cooley $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Owen Power $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Connor Bedard $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Parker Kelly $925,900 (1)
-Salary Remaining : $651,909
-Salary Average : $925,900
-Salary Average Remaining : $651,909
Total Pro Players24
Salary Commitment
Year 2024 : $61,618,900
Year 2025 : $48,129,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000
Salary Average Commitment
Year 2024 : $61,618,900
Year 2025 : $48,129,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000
Salary Cap with 1 Way Contract
Year 2024 : $61,618,900
Year 2025 : $48,129,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000

Farm Players Salaries

Nikita Okhotiuk $96,140 (1)
Salary Remaining : $67,690
Salary Average : $96,140
Salary Average Remaining : $67,690
Jeremie Poirier $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matthew Maggio $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Colton Dach $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jakub Brabenec $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jakub Demek $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Noel Hoefenmayer $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Trent Miner $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Judd Caulfield $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Vincent Iorio $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matvey Petrov $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Emil Heineman $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Zack Ostapchuk $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Drew Helleson $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Samuel Helenius $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Declan Chisholm $93,260 (2)
Salary Remaining : $65,663
Salary Average : $93,260
Salary Average Remaining : $65,663
Spencer Knight $91,530 (2)
Salary Remaining : $64,445
Salary Average : $91,530
Salary Average Remaining : $64,445
Nick DeSimone $85,000 (1)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Arnaud Durandeau $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Carson Meyer $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Daniel D'Amato $77,500 (2)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Kristian Reichel $77,500 (2)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Bobby McMann $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Brandon Gignac $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Taylor Ward $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Isaac Poulter $77,500 (2)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Michael Milne $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Matthew Strome $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Kyle Capobianco $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jett Woo $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players30
Salary Commitment
Year 2024 : $2,615,930
Year 2025 : $1,632,290
Year 2026 : $760,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,615,930
Year 2025 : $1,632,290
Year 2026 : $760,000
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - $223 - 2,851 - 49.58%
Level 2: 4750 - $180 - 2,182 - 45.94%
Level 3: 3750 - $160 - 1,480 - 39.48%
Level 4: 2750 - $150 - 817 - 29.73%
Luxury : 1000 - $550 - 432 - 43.24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,341 - 67.06%
Farm Level 2: 1000 - $25 - 637 - 63.69%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %7,763 - 43.13%
Average Income per Game$2,357,360
Year to Date Revenue$30,645,682
Farm
Home Games Left-3
Average Attendance - %1,978 - 65.94%
Average Income per Game$86,961
Year to Date Revenue$1,130,498

Expense

Pro Players Total Salaries$82,746,100
Pro Players Total Average Salaries$82,746,100
Farm Players Total Salaries$2,265,000
Farm Players Total Average Salaries$2,265,000
Coaches Total Salaries$3,350,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$25,585,722
Farm Year To Date Expenses$875,570
Pro Salary Cap To Date$24,845,932
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,006,084
Farm Estimated Season Revenue($260,884)
Pro Remaining Season Days138
Pro Expenses Per Days$434,929
Pro Estimated Expenses$60,020,202
Farm Remaining Season Days138
Farm Expenses Per Days$15,893
Farm Estimated Expenses$2,193,234
Estimated Season Expenses$62,213,436
Season Salary Cap$85,746,100
Estimate Under Maximum Salary Cap of $88,000,000$2,253,900
Estimate Over Minimum Salary Cap of $65,000,000 $20,746,100
Current Bank Account$57,266,615
Projected Bank Account$60,798,379

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (4)
-Salary Remaining : $9,434,694
-Salary Average : $13,400,000
-Salary Average Remaining : $9,434,694
Dougie Hamilton (1 Way Contract) $8,281,000 (2)
-Salary Remaining : $5,830,500
-Salary Average : $8,281,000
-Salary Average Remaining : $5,830,500
Mikhail Sergachev (1 Way Contract) $6,786,000 (2)
-Salary Remaining : $4,777,898
-Salary Average : $6,786,000
-Salary Average Remaining : $4,777,898
Nikolaj Ehlers (1 Way Contract) $6,389,000 (5)
-Salary Remaining : $4,498,378
-Salary Average : $6,389,000
-Salary Average Remaining : $4,498,378
Jordan Kyrou (1 Way Contract) $5,843,000 (1)
-Salary Remaining : $4,113,949
-Salary Average : $5,843,000
-Salary Average Remaining : $4,113,949
Alex Ovechkin (1 Way Contract) $5,423,000 (4)
-Salary Remaining : $3,818,235
-Salary Average : $5,423,000
-Salary Average Remaining : $3,818,235
Vitek Vanecek (1 Way Contract) $5,090,000 (5)
-Salary Remaining : $3,583,776
-Salary Average : $5,090,000
-Salary Average Remaining : $3,583,776
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $2,886,735
-Salary Average : $4,100,000
-Salary Average Remaining : $2,886,735
Jake McCabe (1 Way Contract) $3,896,000 (2)
-Salary Remaining : $2,743,102
-Salary Average : $3,896,000
-Salary Average Remaining : $2,743,102
Jake Walman (1 Way Contract) $3,865,000 (5)
-Salary Remaining : $2,721,276
-Salary Average : $3,865,000
-Salary Average Remaining : $2,721,276
Pavel Zacha (1 Way Contract) $3,811,000 (1)
-Salary Remaining : $2,683,255
-Salary Average : $3,811,000
-Salary Average Remaining : $2,683,255
Brenden Dillon (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,182,653
-Salary Average : $3,100,000
-Salary Average Remaining : $2,182,653
Trevor Moore (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,760,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,760,204
Brandon Tanev (1 Way Contract) $2,319,000 (2)
-Salary Remaining : $1,632,765
-Salary Average : $2,319,000
-Salary Average Remaining : $1,632,765
Nicholas Paul (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Pius Suter (1 Way Contract) $1,627,500 (2)
-Salary Remaining : $1,145,893
-Salary Average : $1,627,500
-Salary Average Remaining : $1,145,893
Jan Rutta (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $1,020,918
-Salary Average : $1,450,000
-Salary Average Remaining : $1,020,918
Jesse Puljujarvi (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Pyotr Kochetkov $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Cole Smith $915,600 (2)
-Salary Remaining : $644,657
-Salary Average : $915,600
-Salary Average Remaining : $644,657
Total Pro Players20
Salary Commitment
Year 2024 : $82,746,100
Year 2025 : $72,142,100
Year 2026 : $45,867,000
Year 2027 : $39,767,000
Salary Average Commitment
Year 2024 : $82,746,100
Year 2025 : $72,142,100
Year 2026 : $45,867,000
Year 2027 : $39,767,000
Salary Cap with 1 Way Contract
Year 2024 : $82,746,100
Year 2025 : $72,142,100
Year 2026 : $45,867,000
Year 2027 : $39,767,000

Farm Players Salaries

Olof Lindbom $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Viktor Neuchev $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Reid Schaefer $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Roni Hirvonen $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jacob Doty $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matthew Robertson $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Vasily Ponomarev $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Corey Andonovski $80,000 (3)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Andre Lee $80,000 (2)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Brenden Miller $77,500 (3)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Cameron Gaunce $77,500 (3)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Adam Ruzicka $77,500 (2)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Jacob Lucchini $77,500 (2)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Colin Felix $77,500 (3)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Chris Harpur $77,500 (3)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Austin Poganski $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Anthony Vincent $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Cameron Wright $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Brennan Saulnier $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Bryce Kindopp $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Ethan Frisch $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Anthony Angello $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Julian Junca $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jack Ahcan $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jake Massie $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Roland McKeown $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Ethan Prow $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Alex Gallant $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
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 - 4,477 - 77.87%
Level 2: 4750 - $115 - 3,298 - 69.44%
Level 3: 3750 - $85 - 2,720 - 72.53%
Level 4: 2750 - $60 - 1,979 - 71.96%
Luxury : 1000 - $310 - 754 - 75.35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,942 - 97.09%
Farm Level 2: 1000 - $20 - 788 - 78.83%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %13,228 - 73.49%
Average Income per Game$2,304,924
Year to Date Revenue$27,659,092
Farm
Home Games Left-2
Average Attendance - %2,730 - 91.00%
Average Income per Game$92,524
Year to Date Revenue$1,110,289

Expense

Pro Players Total Salaries$82,849,100
Pro Players Total Average Salaries$82,849,100
Farm Players Total Salaries$3,551,690
Farm Players Total Average Salaries$3,551,690
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$4,120,290
Pro Year To Date Expenses$24,857,420
Farm Year To Date Expenses$1,313,344
Pro Salary Cap To Date$24,520,645
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,842,806
Farm Estimated Season Revenue($185,048)
Pro Remaining Season Days138
Pro Expenses Per Days$427,802
Pro Estimated Expenses$59,036,676
Farm Remaining Season Days138
Farm Expenses Per Days$22,713
Farm Estimated Expenses$3,134,394
Estimated Season Expenses$62,171,070
Season Salary Cap$85,969,390
Estimate Under Maximum Salary Cap of $88,000,000$2,030,610
Estimate Over Minimum Salary Cap of $65,000,000 $20,969,390
Current Bank Account$64,431,244
Projected Bank Account$68,917,932

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (5)
-Salary Remaining : $8,019,490
-Salary Average : $11,390,000
-Salary Average Remaining : $8,019,490
Tim Stutzle (1 Way Contract) $8,114,000 (5)
-Salary Remaining : $5,712,918
-Salary Average : $8,114,000
-Salary Average Remaining : $5,712,918
Sidney Crosby (1 Way Contract) $7,923,000 (2)
-Salary Remaining : $5,578,439
-Salary Average : $7,923,000
-Salary Average Remaining : $5,578,439
Adam Fox (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $5,351,020
-Salary Average : $7,600,000
-Salary Average Remaining : $5,351,020
Marc-Andre Fleury (1 Way Contract) $7,587,500 (1)
-Salary Remaining : $5,342,219
-Salary Average : $7,587,500
-Salary Average Remaining : $5,342,219
Martin Necas (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,872,449
-Salary Average : $5,500,000
-Salary Average Remaining : $3,872,449
Colton Parayko (1 Way Contract) $5,226,000 (1)
-Salary Remaining : $3,679,531
-Salary Average : $5,226,000
-Salary Average Remaining : $3,679,531
Rasmus Sandin (1 Way Contract) $4,119,000 (4)
-Salary Remaining : $2,900,112
-Salary Average : $4,119,000
-Salary Average Remaining : $2,900,112
Filip Gustavsson (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $2,548,071
-Salary Average : $3,619,000
-Salary Average Remaining : $2,548,071
Casey Mittelstadt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,464,286
-Salary Average : $3,500,000
-Salary Average Remaining : $2,464,286
Colton Sissons (1 Way Contract) $2,770,600 (4)
-Salary Remaining : $1,950,729
-Salary Average : $2,770,600
-Salary Average Remaining : $1,950,729
Derek Forbort (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,760,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,760,204
Barclay Goodrow (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Jaycob Megna (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $950,510
-Salary Average : $1,350,000
-Salary Average Remaining : $950,510
Luke Glendening (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Robert Bortuzzo (Out of Payroll) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Jujhar Khaira (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $704,082
-Salary Average : $1,000,000
-Salary Average Remaining : $704,082
Andrei Kuzmenko $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Matty Beniers $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Yegor Chinakhov $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Dawson Mercer $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Moritz Seider $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Martin Fehervary $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Samuel Ersson $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
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 : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Tomas Suchanek $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Spencer Stastney $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Maxim Cajkovic $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Cameron Morrison $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Mason Lohrei $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Will Cuylle $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Logan Morrison $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tristen Robins $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Joshua Roy $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nico Myatovic $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ryan O'Rourke $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ronan Seeley $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Bo Groulx $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Lukas Cormier $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Justin Sourdif $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Emil Andrae $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Thomas Milic $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Maximus Wanner $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ryan Tverberg $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ryder Rolston $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Michael Dipietro $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Strauss Mann $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Isaiah Saville $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Yan Kuznetsov $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ty Emberson $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ronnie Attard $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Roby Jarventie $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Rasmus Kupari $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Grigori Denisenko $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Connor McMichael $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Vladislav Firstov $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Alex Beaucage $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Alexander Alexeyev $88,790 (1)
Salary Remaining : $62,515
Salary Average : $88,790
Salary Average Remaining : $62,515
Zac Jones $87,050 (2)
Salary Remaining : $61,290
Salary Average : $87,050
Salary Average Remaining : $61,290
Dmitri Samorukov $85,850 (2)
Salary Remaining : $60,445
Salary Average : $85,850
Salary Average Remaining : $60,445
Ty Smith $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Mitchell Chaffee $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
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 - 5,520 - 96.00%
Level 2: 4750 - $100 - 4,511 - 94.97%
Level 3: 3750 - $75 - 3,596 - 95.90%
Level 4: 2750 - $55 - 2,583 - 93.92%
Luxury : 1000 - $300 - 772 - 77.21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,957 - 97.85%
Farm Level 2: 1000 - $15 - 996 - 99.62%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16,983 - 94.35%
Average Income per Game$2,587,619
Year to Date Revenue$36,226,663
Farm
Home Games Left-4
Average Attendance - %2,953 - 98.44%
Average Income per Game$94,510
Year to Date Revenue$1,323,139

Expense

Pro Players Total Salaries$73,659,000
Pro Players Total Average Salaries$73,659,000
Farm Players Total Salaries$2,280,000
Farm Players Total Average Salaries$2,280,000
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$22,803,176
Farm Year To Date Expenses$848,572
Pro Salary Cap To Date$21,481,220
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,865,707
Farm Estimated Season Revenue($378,040)
Pro Remaining Season Days138
Pro Expenses Per Days$396,219
Pro Estimated Expenses$54,678,222
Farm Remaining Season Days138
Farm Expenses Per Days$16,224
Farm Estimated Expenses$2,238,912
Estimated Season Expenses$56,917,134
Season Salary Cap$79,909,000
Estimate Under Maximum Salary Cap of $88,000,000$8,091,000
Estimate Over Minimum Salary Cap of $65,000,000 $14,909,000
Current Bank Account$101,654,724
Projected Bank Account$114,225,257

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,984,694
-Salary Average : $8,500,000
-Salary Average Remaining : $5,984,694
Teuvo Teravainen (1 Way Contract) $7,148,000 (3)
-Salary Remaining : $5,032,776
-Salary Average : $7,148,000
-Salary Average Remaining : $5,032,776
Corey Perry (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,928,571
-Salary Average : $7,000,000
-Salary Average Remaining : $4,928,571
David Perron (1 Way Contract) $6,861,000 (2)
-Salary Remaining : $4,830,704
-Salary Average : $6,861,000
-Salary Average Remaining : $4,830,704
Jake Allen (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,576,531
-Salary Average : $6,500,000
-Salary Average Remaining : $4,576,531
Tony DeAngelo (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $4,013,265
-Salary Average : $5,700,000
-Salary Average Remaining : $4,013,265
Jeff Carter (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,168,367
-Salary Average : $4,500,000
-Salary Average Remaining : $3,168,367
Mike Reilly (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $2,816,327
Brett Kulak (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,464,286
-Salary Average : $3,500,000
-Salary Average Remaining : $2,464,286
Chris Driedger (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,901,020
-Salary Average : $2,700,000
-Salary Average Remaining : $1,901,020
Cody Glass (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,760,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,760,204
Zach Bogosian (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,760,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,760,204
Nick Cousins (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Noah Gregor (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $1,020,918
-Salary Average : $1,450,000
-Salary Average Remaining : $1,020,918
Brandon Duhaime (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $985,714
-Salary Average : $1,400,000
-Salary Average Remaining : $985,714
Michael Pezzetta (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $985,714
-Salary Average : $1,400,000
-Salary Average Remaining : $985,714
Joe Veleno (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $915,306
-Salary Average : $1,300,000
-Salary Average Remaining : $915,306
Ridly Greig $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Shane Pinto $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Conor Timmins $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Zach Benson $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Jack Rathbone $900,000 (3)
-Salary Remaining : $633,673
-Salary Average : $900,000
-Salary Average Remaining : $633,673
Total Pro Players22
Salary Commitment
Year 2024 : $73,659,000
Year 2025 : $34,509,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $73,659,000
Year 2025 : $34,509,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $73,659,000
Year 2025 : $34,509,000
Year 2026 : $8,998,000
Year 2027 : $0

Farm Players Salaries

Yaroslav Askarov $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Stefan Matteau $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Filip Johansson $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jack Matier $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Bobby Brink $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Oscar Dansk $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Austin Czarnik $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ryan Johnson $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Thomas Bordeleau (Out of Payroll) $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tyler Madden $90,000 (2)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
Jesse Ylonen $90,000 (3)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
Samuel Laberge $90,000 (2)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
Logan Day $90,000 (2)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
Taylor Fedun $90,000 (1)
Salary Remaining : $63,367
Salary Average : $90,000
Salary Average Remaining : $63,367
Jayson Megna $85,000 (2)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Adam Brooks $85,000 (2)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Bokondji Imama $85,000 (3)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Cavan Fitzgerald $85,000 (2)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Chase Priskie $85,000 (2)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Ryan Suzuki $80,000 (3)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Clark Bishop $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jarid Lukosevicius $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Hudson Elynuik $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Daniel Walcott $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Dennis Cesana $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players26
Salary Commitment
Year 2024 : $2,280,000
Year 2025 : $1,720,000
Year 2026 : $825,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,280,000
Year 2025 : $1,720,000
Year 2026 : $825,000
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - $200 - 3,170 - 55.13%
Level 2: 4750 - $115 - 3,397 - 71.51%
Level 3: 3750 - $75 - 3,593 - 95.81%
Level 4: 2750 - $55 - 2,574 - 93.59%
Luxury : 1000 - $360 - 662 - 66.19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $41 - 1,307 - 65.34%
Farm Level 2: 1000 - $21 - 759 - 75.88%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %13,395 - 74.42%
Average Income per Game$2,427,139
Year to Date Revenue$33,979,951
Farm
Home Games Left-4
Average Attendance - %2,066 - 68.85%
Average Income per Game$86,891
Year to Date Revenue$1,216,473

Expense

Pro Players Total Salaries$80,929,900
Pro Players Total Average Salaries$80,929,900
Farm Players Total Salaries$2,612,850
Farm Players Total Average Salaries$2,612,850
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,961,000
Pro Year To Date Expenses$24,506,675
Farm Year To Date Expenses$977,572
Pro Salary Cap To Date$23,851,705
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,532,763
Farm Estimated Season Revenue($347,564)
Pro Remaining Season Days138
Pro Expenses Per Days$423,112
Pro Estimated Expenses$58,389,456
Farm Remaining Season Days138
Farm Expenses Per Days$17,157
Farm Estimated Expenses$2,367,666
Estimated Season Expenses$60,757,122
Season Salary Cap$85,890,900
Estimate Under Maximum Salary Cap of $88,000,000$2,109,100
Estimate Over Minimum Salary Cap of $65,000,000 $20,890,900
Current Bank Account$42,851,739
Projected Bank Account$47,279,816

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $5,703,061
-Salary Average : $8,100,000
-Salary Average Remaining : $5,703,061
Thomas Chabot (1 Way Contract) $7,179,000 (1)
-Salary Remaining : $5,054,602
-Salary Average : $7,179,000
-Salary Average Remaining : $5,054,602
Erik Karlsson (1 Way Contract) $6,925,000 (3)
-Salary Remaining : $4,875,765
-Salary Average : $6,925,000
-Salary Average Remaining : $4,875,765
Jeff Skinner (1 Way Contract) $6,593,000 (4)
-Salary Remaining : $4,642,010
-Salary Average : $6,593,000
-Salary Average Remaining : $4,642,010
Torey Krug (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $4,576,531
-Salary Average : $6,500,000
-Salary Average Remaining : $4,576,531
Alex Iafallo (1 Way Contract) $5,711,000 (2)
-Salary Remaining : $4,021,010
-Salary Average : $5,711,000
-Salary Average Remaining : $4,021,010
Jordan Staal (1 Way Contract) $5,706,000 (1)
-Salary Remaining : $4,017,490
-Salary Average : $5,706,000
-Salary Average Remaining : $4,017,490
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $3,590,816
-Salary Average : $5,100,000
-Salary Average Remaining : $3,590,816
Justin Holl (1 Way Contract) $4,125,000 (2)
-Salary Remaining : $2,904,337
-Salary Average : $4,125,000
-Salary Average Remaining : $2,904,337
Dmitry Kulikov (1 Way Contract) $4,067,000 (3)
-Salary Remaining : $2,863,500
-Salary Average : $4,067,000
-Salary Average Remaining : $2,863,500
Gabriel Vilardi (1 Way Contract) $3,789,000 (2)
-Salary Remaining : $2,667,765
-Salary Average : $3,789,000
-Salary Average Remaining : $2,667,765
Ryan Strome (1 Way Contract) $3,641,000 (2)
-Salary Remaining : $2,563,561
-Salary Average : $3,641,000
-Salary Average Remaining : $2,563,561
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (3)
-Salary Remaining : $2,295,306
-Salary Average : $3,260,000
-Salary Average Remaining : $2,295,306
Joonas Korpisalo (1 Way Contract) $2,877,000 (3)
-Salary Remaining : $2,025,643
-Salary Average : $2,877,000
-Salary Average Remaining : $2,025,643
Tyson Jost (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,901,020
-Salary Average : $2,700,000
-Salary Average Remaining : $1,901,020
Alexey Toropchenko (1 Way Contract) $1,257,000 (1)
-Salary Remaining : $885,031
-Salary Average : $1,257,000
-Salary Average Remaining : $885,031
Akira Schmid $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Michael Carcone $899,900 (3)
-Salary Remaining : $633,603
-Salary Average : $899,900
-Salary Average Remaining : $633,603
Marc Staal $800,000 (1)
-Salary Remaining : $563,265
-Salary Average : $800,000
-Salary Average Remaining : $563,265
Martin Pospisil $750,000 (1)
-Salary Remaining : $528,061
-Salary Average : $750,000
-Salary Average Remaining : $528,061
Total Pro Players20
Salary Commitment
Year 2024 : $80,929,900
Year 2025 : $53,487,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000
Salary Average Commitment
Year 2024 : $80,929,900
Year 2025 : $53,487,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000
Salary Cap with 1 Way Contract
Year 2024 : $80,929,900
Year 2025 : $53,487,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000

Farm Players Salaries

Jeffrey Viel $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Hunter McDonald $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Tim Gettinger $96,380 (2)
Salary Remaining : $67,859
Salary Average : $96,380
Salary Average Remaining : $67,859
Keith Petruzzelli $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jayden Struble $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Brandon Coe $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Antti Tuomisto $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Liam O'Brien $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Alexander Peters $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Henri Nikkanen $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Louis Crevier $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jamie Drysdale $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Alex Laferriere $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Luca Del Bel Belluz $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Maxim Groshev $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Wyatt Kaiser $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Cole Sillinger $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Simon Lundmark $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Benjamin Kraws $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
John Leonard $91,970 (3)
Salary Remaining : $64,754
Salary Average : $91,970
Salary Average Remaining : $64,754
Justin Kirkland $89,500 (3)
Salary Remaining : $63,015
Salary Average : $89,500
Salary Average Remaining : $63,015
Joel Teasdale $80,000 (3)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Jaxsen Wiebe $80,000 (3)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Brett Kemp $77,500 (3)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Anton Malmstrom $77,500 (3)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Riley McKay $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Olivier Rodrigue $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jonathan Aspirot $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Lassi Thomson $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players29
Salary Commitment
Year 2024 : $2,612,850
Year 2025 : $2,002,850
Year 2026 : $1,621,470
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,612,850
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 - 5,480 - 95.31%
Level 2: 4750 - $68 - 4,677 - 98.45%
Level 3: 3750 - $62 - 3,641 - 97.08%
Level 4: 2750 - $37 - 2,703 - 98.30%
Luxury : 1000 - $215 - 980 - 97.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,979 - 98.94%
Farm Level 2: 1000 - $20 - 835 - 83.53%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17,481 - 97.11%
Average Income per Game$2,029,683
Year to Date Revenue$26,385,877
Farm
Home Games Left-3
Average Attendance - %2,814 - 93.80%
Average Income per Game$93,400
Year to Date Revenue$1,214,195

Expense

Pro Players Total Salaries$72,530,300
Pro Players Total Average Salaries$72,530,300
Farm Players Total Salaries$1,872,000
Farm Players Total Average Salaries$1,872,000
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,041,667
Pro Year To Date Expenses$21,923,208
Farm Year To Date Expenses$1,017,799
Pro Salary Cap To Date$21,263,186
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,831,120
Farm Estimated Season Revenue($280,199)
Pro Remaining Season Days138
Pro Expenses Per Days$380,257
Pro Estimated Expenses$52,475,466
Farm Remaining Season Days138
Farm Expenses Per Days$17,204
Farm Estimated Expenses$2,374,152
Estimated Season Expenses$54,849,618
Season Salary Cap$76,571,967
Estimate Under Maximum Salary Cap of $88,000,000$11,428,033
Estimate Over Minimum Salary Cap of $65,000,000 $11,571,967
Current Bank Account$7,071,842
Projected Bank Account$8,773,145

Pro Players Salaries

Alec Martinez (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $5,984,694
-Salary Average : $8,500,000
-Salary Average Remaining : $5,984,694
Kevin Hayes (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,576,531
-Salary Average : $6,500,000
-Salary Average Remaining : $4,576,531
Nick Suzuki (1 Way Contract) $6,293,000 (3)
-Salary Remaining : $4,430,786
-Salary Average : $6,293,000
-Salary Average Remaining : $4,430,786
Jordan Binnington (1 Way Contract) $6,170,000 (2)
-Salary Remaining : $4,344,184
-Salary Average : $6,170,000
-Salary Average Remaining : $4,344,184
Nick Leddy (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $3,642,918
-Salary Average : $5,174,000
-Salary Average Remaining : $3,642,918
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,520,408
-Salary Average : $5,000,000
-Salary Average Remaining : $3,520,408
Erik Brannstrom (1 Way Contract) $4,088,000 (3)
-Salary Remaining : $2,878,286
-Salary Average : $4,088,000
-Salary Average Remaining : $2,878,286
Nikita Zaitsev (1 Way Contract) $3,301,000 (3)
-Salary Remaining : $2,324,173
-Salary Average : $3,301,000
-Salary Average Remaining : $2,324,173
Anthony Beauvillier (1 Way Contract) $3,274,000 (1)
-Salary Remaining : $2,305,163
-Salary Average : $3,274,000
-Salary Average Remaining : $2,305,163
Robert Hagg (1 Way Contract) $2,955,000 (3)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $2,080,561
-Salary Average : $2,955,000
-Salary Average Remaining : $2,080,561
Joel Hofer (1 Way Contract) $2,932,000 (3)
-Salary Remaining : $2,064,367
-Salary Average : $2,932,000
-Salary Average Remaining : $2,064,367
Troy Terry (1 Way Contract) $2,797,000 (1)
-Salary Remaining : $1,969,316
-Salary Average : $2,797,000
-Salary Average Remaining : $1,969,316
Curtis Lazar (1 Way Contract) $2,377,000 (2)
-Salary Remaining : $1,673,602
-Salary Average : $2,377,000
-Salary Average Remaining : $1,673,602
Adam Erne (1 Way Contract) $2,337,000 (3)
-Salary Remaining : $1,645,439
-Salary Average : $2,337,000
-Salary Average Remaining : $1,645,439
Josh Brown (1 Way Contract) $2,218,000 (1)
-Salary Remaining : $1,561,653
-Salary Average : $2,218,000
-Salary Average Remaining : $1,561,653
Sammy Blais (1 Way Contract) $1,363,000 (3)
-Salary Remaining : $959,663
-Salary Average : $1,363,000
-Salary Average Remaining : $959,663
Chris Wagner (1 Way Contract) $1,154,000 (1)
-1 Way Contract Salary Cap : $1,154,000
-Salary Remaining : $812,510
-Salary Average : $1,154,000
-Salary Average Remaining : $812,510
Devon Levi $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Matthew Knies $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Paul Cotter $945,900 (2)
-Salary Remaining : $665,991
-Salary Average : $945,900
-Salary Average Remaining : $665,991
Noah Juulsen $821,500 (1)
-Salary Remaining : $578,403
-Salary Average : $821,500
-Salary Average Remaining : $578,403
Reese Johnson $812,600 (1)
-Salary Remaining : $572,137
-Salary Average : $812,600
-Salary Average Remaining : $572,137
Gavin Bayreuther $810,000 (1)
-Salary Remaining : $570,306
-Salary Average : $810,000
-Salary Average Remaining : $570,306
Justin Brazeau $807,300 (1)
-Salary Remaining : $568,405
-Salary Average : $807,300
-Salary Average Remaining : $568,405
Total Pro Players24
Salary Commitment
Year 2024 : $72,530,300
Year 2025 : $54,835,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $72,530,300
Year 2025 : $54,835,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,530,300
Year 2025 : $54,835,900
Year 2026 : $32,719,000
Year 2027 : $0

Farm Players Salaries

Artem Guryev $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Bradley Marek $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Jacob Gaucher $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Joe Carroll $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Henrik Tikkanen $98,500 (3)
Salary Remaining : $69,352
Salary Average : $98,500
Salary Average Remaining : $69,352
Jacob Murray $98,500 (3)
Salary Remaining : $69,352
Salary Average : $98,500
Salary Average Remaining : $69,352
Mitchell Gibson $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Joakim Kemell $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Lucas Edmonds $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tyrel Bauer $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Brandt Clarke $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Matthew Seminoff $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tristan Luneau $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Parker Wotherspoon (Out of Payroll) $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Patrick Giles $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Greg Meireles $87,500 (1)
Salary Remaining : $61,607
Salary Average : $87,500
Salary Average Remaining : $61,607
Jake Gaudet (Out of Payroll) $87,500 (1)
Salary Remaining : $61,607
Salary Average : $87,500
Salary Average Remaining : $61,607
Jonah Gadjovich $85,000 (2)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Colin Theisen $85,000 (1)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Mac Hollowell $85,000 (2)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Raphael Lavoie $77,500 (2)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Total Farm Players21
Salary Commitment
Year 2024 : $1,959,500
Year 2025 : $1,509,500
Year 2026 : $882,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,959,500
Year 2025 : $1,509,500
Year 2026 : $882,000
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 5,518 - 95.96%
Level 2: 4750 - $100 - 4,524 - 95.24%
Level 3: 3750 - $75 - 3,481 - 92.82%
Level 4: 2750 - $50 - 2,635 - 95.83%
Luxury : 1000 - $300 - 779 - 77.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,977 - 98.86%
Farm Level 2: 1000 - $15 - 999 - 99.86%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16,937 - 94.09%
Average Income per Game$2,564,503
Year to Date Revenue$28,209,532
Farm
Home Games Left-1
Average Attendance - %2,976 - 99.20%
Average Income per Game$80,514
Year to Date Revenue$885,657

Expense

Pro Players Total Salaries$83,451,000
Pro Players Total Average Salaries$83,451,000
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$25,912,278
Farm Year To Date Expenses$788,650
Pro Salary Cap To Date$25,024,526
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,935,087
Farm Estimated Season Revenue($80,514)
Pro Remaining Season Days138
Pro Expenses Per Days$441,077
Pro Estimated Expenses$60,868,626
Farm Remaining Season Days138
Farm Expenses Per Days$13,505
Farm Estimated Expenses$1,863,690
Estimated Season Expenses$62,732,316
Season Salary Cap$84,701,000
Estimate Under Maximum Salary Cap of $88,000,000$3,299,000
Estimate Over Minimum Salary Cap of $65,000,000 $19,701,000
Current Bank Account$75,952,564
Projected Bank Account$90,074,821

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,930,000 (1)
-Salary Remaining : $9,103,776
-Salary Average : $12,930,000
-Salary Average Remaining : $9,103,776
Brett Pesce (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $4,404,031
-Salary Average : $6,255,000
-Salary Average Remaining : $4,404,031
Aaron Ekblad (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,224,490
-Salary Average : $6,000,000
-Salary Average Remaining : $4,224,490
Evander Kane (1 Way Contract) $5,740,000 (4)
-Salary Remaining : $4,041,429
-Salary Average : $5,740,000
-Salary Average Remaining : $4,041,429
Samuel Girard (1 Way Contract) $5,715,000 (2)
-Salary Remaining : $4,023,827
-Salary Average : $5,715,000
-Salary Average Remaining : $4,023,827
Chandler Stephenson (1 Way Contract) $5,543,000 (2)
-Salary Remaining : $3,902,724
-Salary Average : $5,543,000
-Salary Average Remaining : $3,902,724
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,872,449
-Salary Average : $5,500,000
-Salary Average Remaining : $3,872,449
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,872,449
-Salary Average : $5,500,000
-Salary Average Remaining : $3,872,449
Cam Talbot (1 Way Contract) $4,770,000 (1)
-Salary Remaining : $3,358,469
-Salary Average : $4,770,000
-Salary Average Remaining : $3,358,469
Tyler Bertuzzi (1 Way Contract) $4,405,000 (4)
-Salary Remaining : $3,101,480
-Salary Average : $4,405,000
-Salary Average Remaining : $3,101,480
Mattias Samuelsson (1 Way Contract) $3,582,000 (4)
-Salary Remaining : $2,522,020
-Salary Average : $3,582,000
-Salary Average Remaining : $2,522,020
Ryan Lindgren (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,464,286
-Salary Average : $3,500,000
-Salary Average Remaining : $2,464,286
Cody Ceci (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $1,901,020
-Salary Average : $2,700,000
-Salary Average Remaining : $1,901,020
Jonas Siegenthaler (1 Way Contract) $2,356,000 (1)
-Salary Remaining : $1,658,816
-Salary Average : $2,356,000
-Salary Average Remaining : $1,658,816
Mathieu Joseph (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Michael McLeod (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $1,161,735
-Salary Average : $1,650,000
-Salary Average Remaining : $1,161,735
Ukko-Pekka Luukkonen (1 Way Contract) $1,505,000 (1)
-Salary Remaining : $1,059,643
-Salary Average : $1,505,000
-Salary Average Remaining : $1,059,643
Alexander Holtz (Out of Payroll) $1,401,000 (2)
-1 Way Contract Salary Cap : $1,401,000
-Salary Remaining : $986,418
-Salary Average : $1,401,000
-Salary Average Remaining : $986,418
Logan Stankoven $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Mason McTavish $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Matias Maccelli $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Seth Jarvis $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Total Pro Players22
Salary Commitment
Year 2024 : $84,852,000
Year 2025 : $53,891,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Average Commitment
Year 2024 : $84,852,000
Year 2025 : $53,891,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Cap with 1 Way Contract
Year 2024 : $84,852,000
Year 2025 : $53,891,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000

Farm Players Salaries

Max McCormick $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Dakota Mermis $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Steven Santini $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Zach Aston-Reese $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Connor Carrick $100,000 (2)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Anthony Richard $97,480 (3)
Salary Remaining : $68,634
Salary Average : $97,480
Salary Average Remaining : $68,634
Brett Berard $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Isak Rosen $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Francesco Pinelli $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Shane Wright $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Hugo Alnefelt $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jack LaFontaine $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ryder Korczak $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Sean Farrell $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Topi Niemela $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Justin Dowling $78,500 (1)
Salary Remaining : $55,270
Salary Average : $78,500
Salary Average Remaining : $55,270
Andrew Agozzino $78,500 (1)
Salary Remaining : $55,270
Salary Average : $78,500
Salary Average Remaining : $55,270
Kyle Clifford $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Greg McKegg $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Mitchell Stephens $77,500 (2)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Alex Stalock $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Paul LaDue $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Charles Hudon $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Donovan Sebrango $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
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 - 5,550 - 96.52%
Level 2: 4750 - $90 - 4,565 - 96.11%
Level 3: 3750 - $70 - 3,587 - 95.66%
Level 4: 2750 - $40 - 2,696 - 98.05%
Luxury : 1000 - $190 - 981 - 98.09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,521 - 76.07%
Farm Level 2: 1000 - $15 - 988 - 98.76%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17,379 - 96.55%
Average Income per Game$2,287,762
Year to Date Revenue$27,453,142
Farm
Home Games Left-2
Average Attendance - %2,509 - 83.63%
Average Income per Game$85,079
Year to Date Revenue$1,020,950

Expense

Pro Players Total Salaries$75,795,500
Pro Players Total Average Salaries$75,795,500
Farm Players Total Salaries$2,114,500
Farm Players Total Average Salaries$2,114,500
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,200,000
Pro Year To Date Expenses$23,810,753
Farm Year To Date Expenses$824,107
Pro Salary Cap To Date$22,010,949
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,345,093
Farm Estimated Season Revenue($170,158)
Pro Remaining Season Days138
Pro Expenses Per Days$412,222
Pro Estimated Expenses$56,886,636
Farm Remaining Season Days138
Farm Expenses Per Days$14,615
Farm Estimated Expenses$2,016,870
Estimated Season Expenses$58,903,506
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$13,820,477
Projected Bank Account$21,091,906

Pro Players Salaries

J.T. Miller (1 Way Contract) $8,541,000 (5)
-Salary Remaining : $6,013,561
-Salary Average : $8,541,000
-Salary Average Remaining : $6,013,561
Kris Letang (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $5,034,184
-Salary Average : $7,150,000
-Salary Average Remaining : $5,034,184
Jordan Eberle (1 Way Contract) $5,923,000 (4)
-Salary Remaining : $4,170,276
-Salary Average : $5,923,000
-Salary Average Remaining : $4,170,276
Erik Haula (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $3,590,816
-Salary Average : $5,100,000
-Salary Average Remaining : $3,590,816
T.J. Oshie (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,168,367
-Salary Average : $4,500,000
-Salary Average Remaining : $3,168,367
Anthony Duclair (1 Way Contract) $4,010,000 (4)
-Salary Remaining : $2,823,367
-Salary Average : $4,010,000
-Salary Average Remaining : $2,823,367
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $2,605,102
-Salary Average : $3,700,000
-Salary Average Remaining : $2,605,102
Robby Fabbri (1 Way Contract) $3,604,000 (4)
-Salary Remaining : $2,537,510
-Salary Average : $3,604,000
-Salary Average Remaining : $2,537,510
Nate Schmidt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,464,286
-Salary Average : $3,500,000
-Salary Average Remaining : $2,464,286
Filip Chytil (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $2,358,673
-Salary Average : $3,350,000
-Salary Average Remaining : $2,358,673
Erik Gudbranson (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $2,182,653
-Salary Average : $3,100,000
-Salary Average Remaining : $2,182,653
Tyson Barrie (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,112,245
-Salary Average : $3,000,000
-Salary Average Remaining : $2,112,245
Will Borgen (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $2,059,439
-Salary Average : $2,925,000
-Salary Average Remaining : $2,059,439
Egor Zamula (1 Way Contract) $2,841,000 (3)
-Salary Remaining : $2,000,296
-Salary Average : $2,841,000
-Salary Average Remaining : $2,000,296
Mackenzie Blackwood (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,760,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,760,204
Lars Eller (1 Way Contract) $2,466,500 (2)
-Salary Remaining : $1,736,617
-Salary Average : $2,466,500
-Salary Average Remaining : $1,736,617
Pat Maroon (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,478,571
-Salary Average : $2,100,000
-Salary Average Remaining : $1,478,571
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,478,571
-Salary Average : $2,100,000
-Salary Average Remaining : $1,478,571
Kevin Labanc (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,408,163
-Salary Average : $2,000,000
-Salary Average Remaining : $1,408,163
Klim Kostin (1 Way Contract) $1,485,000 (1)
-Salary Remaining : $1,045,561
-Salary Average : $1,485,000
-Salary Average Remaining : $1,045,561
Dmitri Voronkov $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Fabian Zetterlund $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
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 : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Lleyton Moore $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Carson Golder $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Grant Hutton $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Griffin Mendel $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Vinni Lettieri $97,000 (1)
Salary Remaining : $68,296
Salary Average : $97,000
Salary Average Remaining : $68,296
Antti Saarela $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jack Finley $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Kim Nousiainen $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Olle Lycksell $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Angus Crookshank $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Olen Zellweger $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Philippe Maillet $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jackson Cates (Out of Payroll) $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Keean Washkurak $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Mikhail Abramov $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tristen Nielsen $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Walker Duehr $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Malcolm Subban $77,500 (2)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Andy Welinski $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Brayden Tracey $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Brady Keeper $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Collin Delia $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
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 - 5,530 - 96.18%
Level 2: 4750 - $100 - 4,533 - 95.42%
Level 3: 3750 - $75 - 3,509 - 93.58%
Level 4: 2750 - $50 - 2,607 - 94.79%
Luxury : 1000 - $300 - 789 - 78.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,986 - 99.28%
Farm Level 2: 1000 - $15 - 996 - 99.55%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16,968 - 94.26%
Average Income per Game$2,573,276
Year to Date Revenue$33,452,587
Farm
Home Games Left-3
Average Attendance - %2,981 - 99.37%
Average Income per Game$80,714
Year to Date Revenue$1,049,288

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$27,491,362
Farm Year To Date Expenses$867,742
Pro Salary Cap To Date$25,863,766
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,051,726
Farm Estimated Season Revenue($242,143)
Pro Remaining Season Days138
Pro Expenses Per Days$473,989
Pro Estimated Expenses$65,410,482
Farm Remaining Season Days138
Farm Expenses Per Days$15,178
Farm Estimated Expenses$2,094,564
Estimated Season Expenses$67,505,046
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$98,400,394
Projected Bank Account$102,704,931

Pro Players Salaries

William Nylander (1 Way Contract) $8,158,000 (3)
-Salary Remaining : $5,743,898
-Salary Average : $8,158,000
-Salary Average Remaining : $5,743,898
Roope Hintz (1 Way Contract) $7,934,000 (5)
-Salary Remaining : $5,586,184
-Salary Average : $7,934,000
-Salary Average Remaining : $5,586,184
Jason Robertson (1 Way Contract) $7,845,000 (1)
-Salary Remaining : $5,523,520
-Salary Average : $7,845,000
-Salary Average Remaining : $5,523,520
Brayden Point (1 Way Contract) $7,271,000 (4)
-Salary Remaining : $5,119,378
-Salary Average : $7,271,000
-Salary Average Remaining : $5,119,378
Rasmus Andersson (1 Way Contract) $7,079,000 (4)
-Salary Remaining : $4,984,194
-Salary Average : $7,079,000
-Salary Average Remaining : $4,984,194
Jacob Markstrom (1 Way Contract) $6,563,750 (2)
-Salary Remaining : $4,621,416
-Salary Average : $6,563,750
-Salary Average Remaining : $4,621,416
Elias Lindholm (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $4,083,673
-Salary Average : $5,800,000
-Salary Average Remaining : $4,083,673
Anders Lee (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,872,449
-Salary Average : $5,500,000
-Salary Average Remaining : $3,872,449
Filip Hronek (1 Way Contract) $4,623,000 (1)
-Salary Remaining : $3,254,969
-Salary Average : $4,623,000
-Salary Average Remaining : $3,254,969
Brandon Montour (1 Way Contract) $4,146,000 (2)
-Salary Remaining : $2,919,122
-Salary Average : $4,146,000
-Salary Average Remaining : $2,919,122
Mattias Ekholm (1 Way Contract) $4,009,000 (1)
-Salary Remaining : $2,822,663
-Salary Average : $4,009,000
-Salary Average Remaining : $2,822,663
Sam Montembeault (1 Way Contract) $3,669,000 (4)
-Salary Remaining : $2,583,276
-Salary Average : $3,669,000
-Salary Average Remaining : $2,583,276
Barrett Hayton (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,182,653
-Salary Average : $3,100,000
-Salary Average Remaining : $2,182,653
Brandon Hagel (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $2,147,449
-Salary Average : $3,050,000
-Salary Average Remaining : $2,147,449
Thomas Harley (1 Way Contract) $3,025,000 (1)
-Salary Remaining : $2,129,847
-Salary Average : $3,025,000
-Salary Average Remaining : $2,129,847
Josh Mahura (1 Way Contract) $1,153,000 (1)
-Salary Remaining : $811,806
-Salary Average : $1,153,000
-Salary Average Remaining : $811,806
Nick Bjugstad (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $774,490
-Salary Average : $1,100,000
-Salary Average Remaining : $774,490
Kevin Shattenkirk $971,000 (2)
-Salary Remaining : $683,663
-Salary Average : $971,000
-Salary Average Remaining : $683,663
Jamie Benn $880,000 (2)
-Salary Remaining : $619,592
-Salary Average : $880,000
-Salary Average Remaining : $619,592
Evgenii Dadonov $775,000 (1)
-Salary Remaining : $545,663
-Salary Average : $775,000
-Salary Average Remaining : $545,663
Ryan Reaves $750,000 (2)
-Salary Remaining : $528,061
-Salary Average : $750,000
-Salary Average Remaining : $528,061
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 : $67,359
Salary Average : $95,670
Salary Average Remaining : $67,359
Adam Raska $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Alex Turcotte $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Christian Kyrou $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Daemon Hunt $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Sebastian Cossa $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Gavin White $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nick Abruzzese $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Kyle McDonald $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Landon Slaggert $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Amadeus Lombardi $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Oliver Kylington $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Alexandre Texier $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Blake McLaughlin $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Arshdeep Bains $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Carson Lambos $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Fredrik Olofsson $92,000 (2)
Salary Remaining : $64,776
Salary Average : $92,000
Salary Average Remaining : $64,776
Will Butcher $87,500 (2)
Salary Remaining : $61,607
Salary Average : $87,500
Salary Average Remaining : $61,607
Zach Sawchenko $85,200 (1)
Salary Remaining : $59,988
Salary Average : $85,200
Salary Average Remaining : $59,988
Alex Whelan $85,000 (1)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Joel Hanley $84,000 (2)
Salary Remaining : $59,143
Salary Average : $84,000
Salary Average Remaining : $59,143
William Bitten $80,500 (1)
Salary Remaining : $56,679
Salary Average : $80,500
Salary Average Remaining : $56,679
Gabriel Fortier $80,000 (1)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Calvin Pickard $80,000 (2)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Emil Bemstrom $80,000 (1)
Salary Remaining : $56,327
Salary Average : $80,000
Salary Average Remaining : $56,327
Ben Hutton $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Dylan Coghlan $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
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 - 5,447 - 94.72%
Level 2: 4750 - $80 - 4,637 - 97.61%
Level 3: 3750 - $60 - 3,664 - 97.72%
Level 4: 2750 - $25 - 2,750 - 100.00%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17,498 - 97.21%
Average Income per Game$2,121,544
Year to Date Revenue$25,458,522
Farm
Home Games Left-2
Average Attendance - %3,000 - 100.00%
Average Income per Game$62,500
Year to Date Revenue$750,000

Expense

Pro Players Total Salaries$68,236,000
Pro Players Total Average Salaries$68,236,000
Farm Players Total Salaries$2,515,000
Farm Players Total Average Salaries$2,515,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,375,958
Farm Year To Date Expenses$955,016
Pro Salary Cap To Date$20,192,294
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,524,762
Farm Estimated Season Revenue($125,000)
Pro Remaining Season Days138
Pro Expenses Per Days$368,551
Pro Estimated Expenses$50,860,038
Farm Remaining Season Days138
Farm Expenses Per Days$16,658
Farm Estimated Expenses$2,298,804
Estimated Season Expenses$53,158,842
Season Salary Cap$68,236,000
Estimate Under Maximum Salary Cap of $88,000,000$19,764,000
Estimate Over Minimum Salary Cap of $65,000,000 $3,236,000
Current Bank Account$44,216,010
Projected Bank Account$52,456,930

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,524,000 (1)
-Salary Remaining : $6,001,592
-Salary Average : $8,524,000
-Salary Average Remaining : $6,001,592
Tage Thompson (1 Way Contract) $8,148,000 (4)
-Salary Remaining : $5,736,857
-Salary Average : $8,148,000
-Salary Average Remaining : $5,736,857
Tristan Jarry (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $4,664,541
-Salary Average : $6,625,000
-Salary Average Remaining : $4,664,541
Mathew Dumba (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $4,083,673
-Salary Average : $5,800,000
-Salary Average Remaining : $4,083,673
Mikey Anderson (1 Way Contract) $5,320,000 (4)
-Salary Remaining : $3,745,714
-Salary Average : $5,320,000
-Salary Average Remaining : $3,745,714
Victor Olofsson (1 Way Contract) $5,128,000 (4)
-Salary Remaining : $3,610,531
-Salary Average : $5,128,000
-Salary Average Remaining : $3,610,531
Jack Roslovic (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $3,379,592
-Salary Average : $4,800,000
-Salary Average Remaining : $3,379,592
Dylan Strome (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $3,027,551
-Salary Average : $4,300,000
-Salary Average Remaining : $3,027,551
Henri Jokiharju (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $2,745,918
-Salary Average : $3,900,000
-Salary Average Remaining : $2,745,918
Logan O'Connor (1 Way Contract) $2,951,000 (4)
-Salary Remaining : $2,077,745
-Salary Average : $2,951,000
-Salary Average Remaining : $2,077,745
Sonny Milano (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $1,689,796
-Salary Average : $2,400,000
-Salary Average Remaining : $1,689,796
Steven Lorentz (1 Way Contract) $1,578,000 (2)
-Salary Remaining : $1,111,041
-Salary Average : $1,578,000
-Salary Average Remaining : $1,111,041
Michael Bunting (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Dylan Samberg (1 Way Contract) $1,313,000 (3)
-Salary Remaining : $924,459
-Salary Average : $1,313,000
-Salary Average Remaining : $924,459
Joey Daccord (1 Way Contract) $1,224,000 (3)
-Salary Remaining : $861,796
-Salary Average : $1,224,000
-Salary Average Remaining : $861,796
Tyson Foerster $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Jack Drury $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Jake Neighbours $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
J.J. Moser $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Calle Rosen $925,000 (3)
-Salary Remaining : $651,276
-Salary Average : $925,000
-Salary Average Remaining : $651,276
Total Pro Players20
Salary Commitment
Year 2024 : $68,236,000
Year 2025 : $52,012,000
Year 2026 : $36,434,000
Year 2027 : $21,547,000
Salary Average Commitment
Year 2024 : $68,236,000
Year 2025 : $52,012,000
Year 2026 : $36,434,000
Year 2027 : $21,547,000
Salary Cap with 1 Way Contract
Year 2024 : $68,236,000
Year 2025 : $52,012,000
Year 2026 : $36,434,000
Year 2027 : $21,547,000

Farm Players Salaries

Arber Xhekaj $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jaxson Stauber $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ben Meyers $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Alexis Gendron $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Carter Savoie $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Brennan Othmann $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Filip Roos $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Hunter McKown $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Cole McWard $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Daylan Kuefler $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nick Blankenburg $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Sammy Walker $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Simon Edvinsson $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Lian Bichsel $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tye Kartye $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Mackie Samoskevich $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Santeri Hatakka $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Sasha Pastujov $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Waltteri Merela $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jonatan Berggren $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Marc McLaughlin $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Clay Stevenson $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Josh Dunne $92,500 (3)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Tyler Angle $92,500 (3)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Wyatt Kalynuk $92,500 (3)
Salary Remaining : $65,128
Salary Average : $92,500
Salary Average Remaining : $65,128
Victor Soderstrom $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jet Greaves $72,500 (1)
Salary Remaining : $51,046
Salary Average : $72,500
Salary Average Remaining : $51,046
Total Farm Players27
Salary Commitment
Year 2024 : $2,515,000
Year 2025 : $2,252,500
Year 2026 : $1,207,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,515,000
Year 2025 : $2,252,500
Year 2026 : $1,207,500
Year 2027 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - $115 - 5,558 - 96.67%
Level 2: 4750 - $100 - 4,522 - 95.19%
Level 3: 3750 - $80 - 3,366 - 89.77%
Level 4: 2750 - $60 - 2,008 - 73.00%
Luxury : 1000 - $260 - 979 - 97.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,421 - 71.07%
Farm Level 2: 1000 - $25 - 586 - 58.59%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16,433 - 91.30%
Average Income per Game$2,516,855
Year to Date Revenue$32,719,119
Farm
Home Games Left-3
Average Attendance - %2,007 - 66.91%
Average Income per Game$85,828
Year to Date Revenue$1,115,762

Expense

Pro Players Total Salaries$63,131,500
Pro Players Total Average Salaries$63,131,500
Farm Players Total Salaries$2,027,360
Farm Players Total Average Salaries$2,027,360
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,800,000
Pro Year To Date Expenses$19,167,743
Farm Year To Date Expenses$732,760
Pro Salary Cap To Date$18,608,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,471,949
Farm Estimated Season Revenue($257,484)
Pro Remaining Season Days138
Pro Expenses Per Days$329,753
Pro Estimated Expenses$45,505,914
Farm Remaining Season Days138
Farm Expenses Per Days$12,895
Farm Estimated Expenses$1,779,510
Estimated Season Expenses$47,285,424
Season Salary Cap$68,931,500
Estimate Under Maximum Salary Cap of $88,000,000$19,068,500
Estimate Over Minimum Salary Cap of $65,000,000 $3,931,500
Current Bank Account$21,778,485
Projected Bank Account$44,707,526

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (3)
-Salary Remaining : $7,406,939
-Salary Average : $10,520,000
-Salary Average Remaining : $7,406,939
Blake Wheeler (1 Way Contract) $6,636,000 (1)
-Salary Remaining : $4,672,286
-Salary Average : $6,636,000
-Salary Average Remaining : $4,672,286
Alexis Lafreniere (1 Way Contract) $5,926,000 (5)
-Salary Remaining : $4,172,388
-Salary Average : $5,926,000
-Salary Average Remaining : $4,172,388
Jonathan Huberdeau (1 Way Contract) $4,895,500 (2)
-Salary Remaining : $3,446,832
-Salary Average : $4,895,500
-Salary Average Remaining : $3,446,832
Hampus Lindholm (1 Way Contract) $4,543,000 (1)
-Salary Remaining : $3,198,643
-Salary Average : $4,543,000
-Salary Average Remaining : $3,198,643
Ryan Johansen (1 Way Contract) $4,184,000 (2)
-Salary Remaining : $2,945,878
-Salary Average : $4,184,000
-Salary Average Remaining : $2,945,878
Teddy Blueger (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $2,534,694
-Salary Average : $3,600,000
-Salary Average Remaining : $2,534,694
Marcus Foligno (1 Way Contract) $3,512,000 (1)
-Salary Remaining : $2,472,735
-Salary Average : $3,512,000
-Salary Average Remaining : $2,472,735
Tyler Motte (1 Way Contract) $2,695,000 (3)
-Salary Remaining : $1,897,500
-Salary Average : $2,695,000
-Salary Average Remaining : $1,897,500
Marco Scandella (1 Way Contract) $2,444,000 (1)
-Salary Remaining : $1,720,776
-Salary Average : $2,444,000
-Salary Average Remaining : $1,720,776
Troy Stecher (1 Way Contract) $2,002,000 (3)
-Salary Remaining : $1,409,571
-Salary Average : $2,002,000
-Salary Average Remaining : $1,409,571
Alex Goligoski (1 Way Contract) $1,637,000 (2)
-Salary Remaining : $1,152,582
-Salary Average : $1,637,000
-Salary Average Remaining : $1,152,582
Eric Comrie (1 Way Contract) $1,352,000 (3)
-Salary Remaining : $951,918
-Salary Average : $1,352,000
-Salary Average Remaining : $951,918
Riley Nash (1 Way Contract) $1,211,000 (1)
-Salary Remaining : $852,643
-Salary Average : $1,211,000
-Salary Average Remaining : $852,643
Kurtis MacDermid (1 Way Contract) $1,174,000 (3)
-1 Way Contract Salary Cap : $1,174,000
-Salary Remaining : $826,592
-Salary Average : $1,174,000
-Salary Average Remaining : $826,592
Tanner Jeannot (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $774,490
-Salary Average : $1,100,000
-Salary Average Remaining : $774,490
Arvid Soderblom $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Valtteri Puustinen $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Marcus Bjork $950,000 (2)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Oskar Back $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Nikita Alexandrov $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Magnus Hellberg $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Total Pro Players22
Salary Commitment
Year 2024 : $63,131,500
Year 2025 : $35,335,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000
Salary Average Commitment
Year 2024 : $63,131,500
Year 2025 : $35,335,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000
Salary Cap with 1 Way Contract
Year 2024 : $63,131,500
Year 2025 : $35,335,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000

Farm Players Salaries

Cole Schneider $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Matthew Peca $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Ilya Nikolayev $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Linus Weissbach $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Linus Karlsson $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Kale Clague $94,290 (3)
Salary Remaining : $66,388
Salary Average : $94,290
Salary Average Remaining : $66,388
James Hamblin $93,070 (3)
Salary Remaining : $65,529
Salary Average : $93,070
Salary Average Remaining : $65,529
Anton Blidh $77,500 (1)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Louis Domingue $77,500 (2)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Joseph Blandisi $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Cameron Butler $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Cole Reinhardt $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Felix Robert $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Marshall Rifai $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Kenneth Appleby $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Hunter Drew $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Conor Murphy $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jack Becker $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Ryan Dzingel $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jeremie Bucheler $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Justin Hryckowian $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Mike Benning $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Riley Duran $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Ryan Hofer $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Alec Regula $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players25
Salary Commitment
Year 2024 : $2,027,360
Year 2025 : $1,504,860
Year 2026 : $957,360
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,027,360
Year 2025 : $1,504,860
Year 2026 : $957,360
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $130 - 5,440 - 94.61%
Level 2: 4750 - $100 - 4,484 - 94.40%
Level 3: 3750 - $60 - 3,625 - 96.67%
Level 4: 2750 - $40 - 2,692 - 97.90%
Luxury : 1000 - $210 - 996 - 99.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,231 - 61.57%
Farm Level 2: 1000 - $35 - 473 - 47.32%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17,237 - 95.76%
Average Income per Game$2,417,821
Year to Date Revenue$26,596,029
Farm
Home Games Left-1
Average Attendance - %1,705 - 56.82%
Average Income per Game$85,093
Year to Date Revenue$936,019

Expense

Pro Players Total Salaries$87,684,000
Pro Players Total Average Salaries$87,684,000
Farm Players Total Salaries$3,018,700
Farm Players Total Average Salaries$3,018,700
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,277,122
Farm Year To Date Expenses$974,356
Pro Salary Cap To Date$26,496,007
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,534,625
Farm Estimated Season Revenue($85,093)
Pro Remaining Season Days138
Pro Expenses Per Days$460,122
Pro Estimated Expenses$63,496,836
Farm Remaining Season Days138
Farm Expenses Per Days$17,953
Farm Estimated Expenses$2,477,514
Estimated Season Expenses$65,974,350
Season Salary Cap$87,684,000
Estimate Under Maximum Salary Cap of $88,000,000$316,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,684,000
Current Bank Account$36,602,451
Projected Bank Account$43,077,633

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $9,727,000 (4)
-Salary Remaining : $6,848,602
-Salary Average : $9,727,000
-Salary Average Remaining : $6,848,602
Devon Toews (1 Way Contract) $7,983,000 (4)
-Salary Remaining : $5,620,684
-Salary Average : $7,983,000
-Salary Average Remaining : $5,620,684
Tomas Hertl (1 Way Contract) $7,373,000 (2)
-Salary Remaining : $5,191,194
-Salary Average : $7,373,000
-Salary Average Remaining : $5,191,194
Vince Dunn (1 Way Contract) $6,879,000 (5)
-Salary Remaining : $4,843,378
-Salary Average : $6,879,000
-Salary Average Remaining : $4,843,378
Filip Forsberg (1 Way Contract) $6,290,000 (3)
-Salary Remaining : $4,428,673
-Salary Average : $6,290,000
-Salary Average Remaining : $4,428,673
Ryan McDonagh (1 Way Contract) $5,615,000 (3)
-Salary Remaining : $3,953,418
-Salary Average : $5,615,000
-Salary Average Remaining : $3,953,418
Rickard Rakell (1 Way Contract) $5,572,000 (5)
-Salary Remaining : $3,923,143
-Salary Average : $5,572,000
-Salary Average Remaining : $3,923,143
Jake Oettinger (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,520,408
-Salary Average : $5,000,000
-Salary Average Remaining : $3,520,408
Brendan Gallagher (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $3,295,102
-Salary Average : $4,680,000
-Salary Average Remaining : $3,295,102
Nicolas Hague (1 Way Contract) $3,340,000 (3)
-Salary Remaining : $2,351,633
-Salary Average : $3,340,000
-Salary Average Remaining : $2,351,633
Luke Kunin (1 Way Contract) $3,231,000 (1)
-Salary Remaining : $2,274,888
-Salary Average : $3,231,000
-Salary Average Remaining : $2,274,888
Jake Evans (1 Way Contract) $3,068,000 (4)
-Salary Remaining : $2,160,122
-Salary Average : $3,068,000
-Salary Average Remaining : $2,160,122
Jordan Greenway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,112,245
-Salary Average : $3,000,000
-Salary Average Remaining : $2,112,245
Christian Dvorak (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $1,971,429
-Salary Average : $2,800,000
-Salary Average Remaining : $1,971,429
Frederick Gaudreau (1 Way Contract) $2,700,000 (4)
-Salary Remaining : $1,901,020
-Salary Average : $2,700,000
-Salary Average Remaining : $1,901,020
Zemgus Girgensons (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,760,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,760,204
Alex Nedeljkovic (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,760,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,760,204
Victor Mete (1 Way Contract) $2,327,000 (3)
-Salary Remaining : $1,638,398
-Salary Average : $2,327,000
-Salary Average Remaining : $1,638,398
Lias Andersson (1 Way Contract) $1,097,000 (1)
-1 Way Contract Salary Cap : $1,097,000
-Salary Remaining : $772,378
-Salary Average : $1,097,000
-Salary Average Remaining : $772,378
Tobias Bjornfot (1 Way Contract) $1,052,000 (2)
-Salary Remaining : $740,694
-Salary Average : $1,052,000
-Salary Average Remaining : $740,694
Morgan Barron $950,000 (1)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Total Pro Players21
Salary Commitment
Year 2024 : $87,684,000
Year 2025 : $74,726,000
Year 2026 : $58,801,000
Year 2027 : $41,229,000
Salary Average Commitment
Year 2024 : $87,684,000
Year 2025 : $74,726,000
Year 2026 : $58,801,000
Year 2027 : $41,229,000
Salary Cap with 1 Way Contract
Year 2024 : $87,684,000
Year 2025 : $74,726,000
Year 2026 : $58,801,000
Year 2027 : $41,229,000

Farm Players Salaries

Gabriel Dumont $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Alex Belzile $100,000 (1)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Dustin Wolf $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Chaz Lucius $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Hendrix Lapierre $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Martin Chromiak $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jared Davidson $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
John Farinacci $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Ryker Evans $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Logan Mailloux $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Cameron Crotty $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nolan Allan $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jordan Papirny $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tyler Kleven $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Adam Ginning $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Michael Eyssimont $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Taylor Raddysh $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tanner Laczynski $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Scott Perunovich $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nolan Stevens $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Curtis Douglas $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Michael Vukojevic $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jeremy Davies $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jasper Weatherby $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Jared McIsaac $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Garrett Pilon $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Caleb Jones $88,700 (3)
Salary Remaining : $62,452
Salary Average : $88,700
Salary Average Remaining : $62,452
Kiefer Sherwood $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Mark Friedman $75,000 (2)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Zac Dalpe $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Sam Gagner $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Jacob MacDonald $75,000 (3)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Tobie Paquette-Bisson $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players33
Salary Commitment
Year 2024 : $3,018,700
Year 2025 : $1,608,700
Year 2026 : $963,700
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,018,700
Year 2025 : $1,608,700
Year 2026 : $963,700
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $250 - 2,478 - 43.10%
Level 2: 4750 - $150 - 2,552 - 53.72%
Level 3: 3750 - $100 - 2,391 - 63.77%
Level 4: 2750 - $90 - 1,304 - 47.40%
Luxury : 1000 - $350 - 690 - 69.01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,066 - 53.32%
Farm Level 2: 1000 - $30 - 529 - 52.87%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %9,415 - 52.31%
Average Income per Game$2,320,435
Year to Date Revenue$23,204,351
Farm
Home Games Left0
Average Attendance - %1,595 - 53.17%
Average Income per Game$86,470
Year to Date Revenue$864,699

Expense

Pro Players Total Salaries$81,548,499
Pro Players Total Average Salaries$81,548,499
Farm Players Total Salaries$2,601,000
Farm Players Total Average Salaries$2,601,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,443,797
Farm Year To Date Expenses$998,176
Pro Salary Cap To Date$23,938,694
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,933,488
Farm Estimated Season Revenue$0
Pro Remaining Season Days138
Pro Expenses Per Days$423,717
Pro Estimated Expenses$58,472,946
Farm Remaining Season Days138
Farm Expenses Per Days$16,842
Farm Estimated Expenses$2,324,196
Estimated Season Expenses$60,797,142
Season Salary Cap$78,548,499
Estimate Under Maximum Salary Cap of $88,000,000$9,451,501
Estimate Over Minimum Salary Cap of $65,000,000 $13,548,499
Current Bank Account$103,539,662
Projected Bank Account$114,676,008

Pro Players Salaries

Kyle Connor (1 Way Contract) $9,137,000 (5)
-Salary Remaining : $6,433,194
-Salary Average : $9,137,000
-Salary Average Remaining : $6,433,194
Kirill Kaprizov (1 Way Contract) $8,042,000 (1)
-Salary Remaining : $5,662,224
-Salary Average : $8,042,000
-Salary Average Remaining : $5,662,224
Dylan Larkin (1 Way Contract) $7,175,000 (4)
-Salary Remaining : $5,051,786
-Salary Average : $7,175,000
-Salary Average Remaining : $5,051,786
Cole Caufield (1 Way Contract) $5,991,000 (2)
-Salary Remaining : $4,218,153
-Salary Average : $5,991,000
-Salary Average Remaining : $4,218,153
Jaccob Slavin (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $4,083,673
-Salary Average : $5,800,000
-Salary Average Remaining : $4,083,673
Rasmus Dahlin (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $3,661,224
-Salary Average : $5,200,000
-Salary Average Remaining : $3,661,224
Joel Eriksson Ek (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $3,516,888
-Salary Average : $4,995,000
-Salary Average Remaining : $3,516,888
Noah Hanifin (1 Way Contract) $4,470,000 (1)
-Salary Remaining : $3,147,245
-Salary Average : $4,470,000
-Salary Average Remaining : $3,147,245
Erik Cernak (1 Way Contract) $4,441,000 (1)
-Salary Remaining : $3,126,827
-Salary Average : $4,441,000
-Salary Average Remaining : $3,126,827
Tyler Seguin (1 Way Contract) $4,222,000 (2)
-Salary Remaining : $2,972,633
-Salary Average : $4,222,000
-Salary Average Remaining : $2,972,633
Mikael Backlund (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,640,306
-Salary Average : $3,750,000
-Salary Average Remaining : $2,640,306
Jeremy Lauzon (Out of Payroll) $3,000,000 (1)
-Salary Remaining : $2,112,245
-Salary Average : $3,000,000
-Salary Average Remaining : $2,112,245
Jared Spurgeon (1 Way Contract) $2,862,500 (1)
-Salary Remaining : $2,015,434
-Salary Average : $2,862,500
-Salary Average Remaining : $2,015,434
Eeli Tolvanen (1 Way Contract) $2,344,000 (1)
-Salary Remaining : $1,650,367
-Salary Average : $2,344,000
-Salary Average Remaining : $1,650,367
Semyon Varlamov (1 Way Contract) $1,775,000 (2)
-Salary Remaining : $1,249,745
-Salary Average : $1,775,000
-Salary Average Remaining : $1,249,745
Casey Cizikas (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,056,122
-Salary Average : $1,500,000
-Salary Average Remaining : $1,056,122
Dakota Joshua (1 Way Contract) $1,195,000 (2)
-Salary Remaining : $841,378
-Salary Average : $1,195,000
-Salary Average Remaining : $841,378
David Kampf $999,999 (2)
-Salary Remaining : $704,081
-Salary Average : $999,999
-Salary Average Remaining : $704,081
Nico Sturm $999,000 (2)
-Salary Remaining : $703,378
-Salary Average : $999,000
-Salary Average Remaining : $703,378
Darren Raddysh $975,000 (2)
-Salary Remaining : $686,480
-Salary Average : $975,000
-Salary Average Remaining : $686,480
Patrick Brown $975,000 (2)
-Salary Remaining : $686,480
-Salary Average : $975,000
-Salary Average Remaining : $686,480
Erik Portillo $950,000 (3)
-Salary Remaining : $668,878
-Salary Average : $950,000
-Salary Average Remaining : $668,878
Stuart Skinner $750,000 (1)
-Salary Remaining : $528,061
-Salary Average : $750,000
-Salary Average Remaining : $528,061
Total Pro Players23
Salary Commitment
Year 2024 : $81,548,499
Year 2025 : $46,893,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Average Commitment
Year 2024 : $81,548,499
Year 2025 : $46,893,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Cap with 1 Way Contract
Year 2024 : $81,548,499
Year 2025 : $46,893,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000

Farm Players Salaries

Bogdan Trineyev $100,000 (3)
Salary Remaining : $70,408
Salary Average : $100,000
Salary Average Remaining : $70,408
Lucas Carlsson $99,500 (1)
Salary Remaining : $70,056
Salary Average : $99,500
Salary Average Remaining : $70,056
Felix Sandstrom $99,500 (1)
Salary Remaining : $70,056
Salary Average : $99,500
Salary Average Remaining : $70,056
Nic Petan $99,500 (1)
Salary Remaining : $70,056
Salary Average : $99,500
Salary Average Remaining : $70,056
Vadim Zherenko $97,500 (2)
Salary Remaining : $68,648
Salary Average : $97,500
Salary Average Remaining : $68,648
Pierrick Dube $97,500 (2)
Salary Remaining : $68,648
Salary Average : $97,500
Salary Average Remaining : $68,648
Raivis Ansons $97,500 (2)
Salary Remaining : $68,648
Salary Average : $97,500
Salary Average Remaining : $68,648
Kole Lind $97,500 (1)
Salary Remaining : $68,648
Salary Average : $97,500
Salary Average Remaining : $68,648
Adam Klapka $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Chase Wheatcroft $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Domenick Fensore $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Miles Wood $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Peetro Seppala $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Nico Daws $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Marian Studenic $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Chase Wouters $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Topias Vilen (Out of Payroll) $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Tyler Benson $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Zack MacEwen $95,000 (3)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Marco Rossi $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Mattias Norlinder $95,000 (1)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Aatu Raty $95,000 (2)
Salary Remaining : $66,888
Salary Average : $95,000
Salary Average Remaining : $66,888
Joel L'Esperance $85,000 (2)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Declan Carlile $85,000 (1)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Oskari Salminen $85,000 (2)
Salary Remaining : $59,847
Salary Average : $85,000
Salary Average Remaining : $59,847
Riley Damiani $77,500 (3)
Salary Remaining : $54,566
Salary Average : $77,500
Salary Average Remaining : $54,566
Michael Kesselring $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Cale Fleury $75,000 (1)
Salary Remaining : $52,806
Salary Average : $75,000
Salary Average Remaining : $52,806
Total Farm Players28
Salary Commitment
Year 2024 : $2,601,000
Year 2025 : $1,590,000
Year 2026 : $557,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,601,000
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 $87,429,518 $80,816,000 $7,184,000 $15,816,000 252651
Blackhawks $4,758,774 $83,521,748 $4,478,252 $18,521,748 222547
Blue Jackets $74,192,501 $72,793,500 $15,206,500 $7,793,500 242347
Blues $11,294,769 $88,235,098 -$235,098 $23,235,098 232447
Bruins $75,334,423 $86,827,999 $1,172,001 $21,827,999 203252
Canadiens $127,320,030 $76,033,000 $11,967,000 $11,033,000 252146
Canucks $36,996,552 $84,205,000 $3,795,000 $19,205,000 232649
Capitals $45,209,619 $81,934,000 $6,066,000 $16,934,000 233053
Devils $59,677,306 $86,080,000 $1,920,000 $21,080,000 212950
Ducks $45,195,750 $87,627,998 $372,002 $22,627,998 253156
Flames $101,173,877 $75,128,998 $12,871,002 $10,128,998 242751
Flyers $37,986,264 $87,277,700 $722,300 $22,277,700 233457
Golden Knights $31,467,437 $82,429,997 $5,570,003 $17,429,997 222749
Hockey Club $66,855,674 $87,842,999 $157,001 $22,842,999 223254
Hurricanes $54,855,615 $87,612,168 $387,832 $22,612,168 203858
Islanders $22,898,247 $71,944,800 $16,055,200 $6,944,800 222446
Jets $42,711,472 $83,571,000 $4,429,000 $18,571,000 242145
Kings $44,460,422 $77,890,000 $10,110,000 $12,890,000 222345
Kraken $20,645,800 $87,086,004 $913,996 $22,086,004 222446
Lightning $116,340,342 $71,551,900 $16,448,100 $6,551,900 243054
Maple Leafs $57,266,615 $85,746,100 $2,253,900 $20,746,100 202848
Oilers $64,431,244 $85,969,390 $2,030,610 $20,969,390 243862
Panthers $101,654,724 $79,909,000 $8,091,000 $14,909,000 222648
Penguins $42,851,739 $85,890,900 $2,109,100 $20,890,900 202949
Predators $7,071,842 $76,571,967 $11,428,033 $11,571,967 242145
Rangers $75,952,564 $84,701,000 $3,299,000 $19,701,000 222446
Red Wings $13,820,477 $79,995,500 $8,004,500 $14,995,500 222345
Sabres $98,400,394 $87,401,750 $598,250 $22,401,750 212748
Senators $44,216,010 $68,236,000 $19,764,000 $3,236,000 202747
Sharks $21,778,485 $68,931,500 $19,068,500 $3,931,500 222547
Stars $36,602,451 $87,684,000 $316,000 $22,684,000 213354
Wild $103,539,662 $78,548,499 $9,451,501 $13,548,499 232851