Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 3,325 - 57.83%
Level 2: 4750 - $130 - 3,025 - 63.69%
Level 3: 3750 - $120 - 1,976 - 52.69%
Level 4: 2750 - $100 - 1,227 - 44.63%
Luxury : 1000 - $300 - 659 - 65.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,964 - 98.20%
Farm Level 2: 1000 - $15 - 990 - 99.00%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %10,212 - 56.73%
Average Income per Game$2,342,853
Year to Date Revenue$65,599,888
Farm
Home Games Left-18
Average Attendance - %2,954 - 98.47%
Average Income per Game$92,216
Year to Date Revenue$2,582,044

Expense

Pro Players Total Salaries$74,816,000
Pro Players Total Average Salaries$74,816,000
Farm Players Total Salaries$2,386,100
Farm Players Total Average Salaries$2,359,433
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$55,426,855
Farm Year To Date Expenses$2,292,266
Pro Salary Cap To Date$52,991,458
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,457,091
Farm Estimated Season Revenue($1,659,885)
Pro Remaining Season Days55
Pro Expenses Per Days$397,020
Pro Estimated Expenses$21,836,100
Farm Remaining Season Days55
Farm Expenses Per Days$16,766
Farm Estimated Expenses$922,130
Estimated Season Expenses$22,758,230
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$87,628,005
Projected Bank Account$93,666,981

Pro Players Salaries

Alex Tuch (1 Way Contract) $6,075,000 (2)
-Salary Remaining : $1,704,719
-Salary Average : $6,075,000
-Salary Average Remaining : $1,704,719
Jonathan Marchessault (1 Way Contract) $5,773,000 (1)
-Salary Remaining : $1,619,974
-Salary Average : $5,773,000
-Salary Average Remaining : $1,619,974
Yanni Gourde (1 Way Contract) $5,501,000 (5)
-Salary Remaining : $1,543,648
-Salary Average : $5,501,000
-Salary Average Remaining : $1,543,648
Sergei Bobrovsky (1 Way Contract) $5,155,000 (5)
-Salary Remaining : $1,446,556
-Salary Average : $5,155,000
-Salary Average Remaining : $1,446,556
Travis Sanheim (1 Way Contract) $4,902,000 (2)
-Salary Remaining : $1,375,561
-Salary Average : $4,902,000
-Salary Average Remaining : $1,375,561
Sean Monahan (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,262,755
-Salary Average : $4,500,000
-Salary Average Remaining : $1,262,755
Jesper Bratt (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $1,206,633
-Salary Average : $4,300,000
-Salary Average Remaining : $1,206,633
Josh Manson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,122,449
-Salary Average : $4,000,000
-Salary Average Remaining : $1,122,449
Tomas Tatar (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,122,449
-Salary Average : $4,000,000
-Salary Average Remaining : $1,122,449
Justin Schultz (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,122,449
-Salary Average : $4,000,000
-Salary Average Remaining : $1,122,449
Philipp Kurashev (1 Way Contract) $3,570,000 (4)
-Salary Remaining : $1,001,786
-Salary Average : $3,570,000
-Salary Average Remaining : $1,001,786
Kyle Okposo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $883,929
-Salary Average : $3,150,000
-Salary Average Remaining : $883,929
David Savard (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $883,929
-Salary Average : $3,150,000
-Salary Average Remaining : $883,929
Andreas Athanasiou (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $841,837
-Salary Average : $3,000,000
-Salary Average Remaining : $841,837
Zach Whitecloud (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $659,439
-Salary Average : $2,350,000
-Salary Average Remaining : $659,439
Ryan Lomberg (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Kevin Lankinen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Calen Addison (1 Way Contract) $1,414,000 (1)
-Salary Remaining : $396,786
-Salary Average : $1,414,000
-Salary Average Remaining : $396,786
Kieffer Bellows (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $336,735
-Salary Average : $1,200,000
-Salary Average Remaining : $336,735
Jacob Moverare (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Georgi Romanov (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Sam Lafferty (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Justin Danforth $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Zachary Sanford $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Beck Malenstyn $876,000 (3)
-Salary Remaining : $245,816
-Salary Average : $876,000
-Salary Average Remaining : $245,816
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 : $27,949
Salary Average : $99,600
Salary Average Remaining : $27,949
Owen Sillinger $99,500 (2)
Salary Remaining : $27,921
Salary Average : $99,500
Salary Average Remaining : $27,921
Cole Cassels $99,500 (2)
Salary Remaining : $27,921
Salary Average : $99,500
Salary Average Remaining : $27,921
Joe Snively $98,000 (2)
Salary Remaining : $27,500
Salary Average : $98,000
Salary Average Remaining : $27,500
Shane Bowers $97,500 (2)
Salary Remaining : $27,360
Salary Average : $97,500
Salary Average Remaining : $27,360
Spencer Martin $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Caedan Bankier $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Damien Giroux $95,000 (3)
Salary Remaining : $26,658
Salary Average : $68,333
Salary Average Remaining : $19,175
David Spacek $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ethan Samson $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Marcel Marcel $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Zachary L'Heureux $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Graham McPhee $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Robin Salo $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Mason Geertsen $92,000 (2)
Salary Remaining : $25,816
Salary Average : $92,000
Salary Average Remaining : $25,816
Dan Renouf $90,000 (1)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
David Gust $87,500 (2)
Salary Remaining : $24,554
Salary Average : $87,500
Salary Average Remaining : $24,554
Jalen Luypen $85,000 (3)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Skyler Brind'Amour $77,500 (3)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Jake Leschyshyn $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Wyatt Newpower $77,500 (3)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Nick Caamano $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Mark Friedman $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Cale Morris $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Justin Richards $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jeremy McKenna $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Tobie Paquette-Bisson $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players27
Salary Commitment
Year 2024 : $2,386,100
Year 2025 : $1,518,600
Year 2026 : $869,600
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,359,433
Year 2025 : $1,531,933
Year 2026 : $882,933
Year 2027 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $140 - 5,503 - 95.70%
Level 2: 4750 - $110 - 4,442 - 93.51%
Level 3: 3750 - $80 - 3,522 - 93.93%
Level 4: 2750 - $62 - 2,574 - 93.61%
Luxury : 1000 - $280 - 961 - 96.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,322 - 66.08%
Farm Level 2: 1000 - $30 - 525 - 52.53%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,002 - 94.46%
Average Income per Game$2,601,058
Year to Date Revenue$72,829,616
Farm
Home Games Left-18
Average Attendance - %1,847 - 61.57%
Average Income per Game$85,782
Year to Date Revenue$2,401,888

Expense

Pro Players Total Salaries$83,289,999
Pro Players Total Average Salaries$83,289,999
Farm Players Total Salaries$2,417,500
Farm Players Total Average Salaries$2,417,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,601,750
Pro Year To Date Expenses$58,555,856
Farm Year To Date Expenses$2,754,969
Pro Salary Cap To Date$56,818,181
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,813,750
Farm Estimated Season Revenue($1,544,071)
Pro Remaining Season Days55
Pro Expenses Per Days$432,602
Pro Estimated Expenses$23,793,110
Farm Remaining Season Days55
Farm Expenses Per Days$19,987
Farm Estimated Expenses$1,099,285
Estimated Season Expenses$24,892,395
Season Salary Cap$87,891,749
Estimate Under Maximum Salary Cap of $88,000,000$108,251
Estimate Over Minimum Salary Cap of $65,000,000 $22,891,749
Current Bank Account$14,662,425
Projected Bank Account$22,039,709

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,082,000 (1)
-Salary Remaining : $2,548,520
-Salary Average : $9,082,000
-Salary Average Remaining : $2,548,520
Roman Josi (1 Way Contract) $7,899,000 (2)
-Salary Remaining : $2,216,556
-Salary Average : $7,899,000
-Salary Average Remaining : $2,216,556
Mark Scheifele (1 Way Contract) $7,190,000 (5)
-Salary Remaining : $2,017,602
-Salary Average : $7,190,000
-Salary Average Remaining : $2,017,602
Gustav Forsling (1 Way Contract) $6,243,000 (3)
-Salary Remaining : $1,751,862
-Salary Average : $6,243,000
-Salary Average Remaining : $1,751,862
Alex Killorn (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,683,673
-Salary Average : $6,000,000
-Salary Average Remaining : $1,683,673
Patrick Kane (1 Way Contract) $5,370,000 (2)
-Salary Remaining : $1,506,888
-Salary Average : $5,370,000
-Salary Average Remaining : $1,506,888
Jeremy Swayman (1 Way Contract) $4,826,000 (5)
-Salary Remaining : $1,354,235
-Salary Average : $4,826,000
-Salary Average Remaining : $1,354,235
Ryan O'Reilly (1 Way Contract) $4,274,000 (2)
-Salary Remaining : $1,199,337
-Salary Average : $4,274,000
-Salary Average Remaining : $1,199,337
Sebastian Aho (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $1,192,602
-Salary Average : $4,250,000
-Salary Average Remaining : $1,192,602
Dylan DeMelo (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,122,449
-Salary Average : $4,000,000
-Salary Average Remaining : $1,122,449
Blake Coleman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $982,143
-Salary Average : $3,500,000
-Salary Average Remaining : $982,143
Nick Jensen (1 Way Contract) $3,334,000 (4)
-Salary Remaining : $935,561
-Salary Average : $3,334,000
-Salary Average Remaining : $935,561
Yegor Sharangovich (1 Way Contract) $3,246,000 (2)
-Salary Remaining : $910,867
-Salary Average : $3,246,000
-Salary Average Remaining : $910,867
Lawson Crouse (1 Way Contract) $2,994,000 (1)
-Salary Remaining : $840,153
-Salary Average : $2,994,000
-Salary Average Remaining : $840,153
Nick Foligno (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $785,714
-Salary Average : $2,800,000
-Salary Average Remaining : $785,714
Jordan Martinook (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Pavel Dorofeyev (1 Way Contract) $1,313,000 (1)
-1 Way Contract Salary Cap : $1,313,000
-Salary Remaining : $368,444
-Salary Average : $1,313,000
-Salary Average Remaining : $368,444
James Reimer (1 Way Contract) $1,269,000 (2)
-Salary Remaining : $356,097
-Salary Average : $1,269,000
-Salary Average Remaining : $356,097
Brendan Smith $999,999 (1)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Brock Faber $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Dylan Guenther $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Jarred Tinordi $800,000 (3)
-Salary Remaining : $224,490
-Salary Average : $800,000
-Salary Average Remaining : $224,490
Total Pro Players22
Salary Commitment
Year 2024 : $83,289,999
Year 2025 : $55,703,000
Year 2026 : $29,895,000
Year 2027 : $19,902,000
Salary Average Commitment
Year 2024 : $83,289,999
Year 2025 : $55,151,000
Year 2026 : $29,343,000
Year 2027 : $19,350,000
Salary Cap with 1 Way Contract
Year 2024 : $83,289,999
Year 2025 : $55,151,000
Year 2026 : $29,343,000
Year 2027 : $19,350,000

Farm Players Salaries

Valtteri Pulli $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Alex Swetlikoff $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Austin Watson $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Matt Stienburg $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Max Sasson $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Tristan Allard $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Wilmer Skoog $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Taylor Gauthier $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Artem Grushnikov $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Elmer Soderblom $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Simon Johansson $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ryan Francis $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Cole Koepke $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Daniil Miromanov $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Fredrik Karlstrom $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Lukas Rousek $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Luke Henman $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Maxence Guenette $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Adam Scheel $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Hunter Shepard $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Alex Jefferies $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Zachary Massicotte $80,000 (1)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Blade Jenkins $80,000 (1)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Devin Cooley $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Travis Mitchell $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Peter DiLiberatore $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players26
Salary Commitment
Year 2024 : $2,417,500
Year 2025 : $1,515,000
Year 2026 : $1,035,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,417,500
Year 2025 : $1,515,000
Year 2026 : $1,035,000
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $125 - 5,482 - 95.34%
Level 2: 4750 - $100 - 4,538 - 95.53%
Level 3: 3750 - $75 - 3,558 - 94.88%
Level 4: 2750 - $50 - 2,612 - 94.98%
Luxury : 1000 - $300 - 780 - 77.96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,971 - 98.55%
Farm Level 2: 1000 - $15 - 989 - 98.89%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %16,969 - 94.27%
Average Income per Game$2,566,915
Year to Date Revenue$69,306,701
Farm
Home Games Left-17
Average Attendance - %2,960 - 98.66%
Average Income per Game$80,137
Year to Date Revenue$2,163,700

Expense

Pro Players Total Salaries$64,081,000
Pro Players Total Average Salaries$64,081,000
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$51,653,139
Farm Year To Date Expenses$2,182,571
Pro Salary Cap To Date$48,978,797
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,936,808
Farm Estimated Season Revenue($1,362,330)
Pro Remaining Season Days55
Pro Expenses Per Days$344,801
Pro Estimated Expenses$18,964,055
Farm Remaining Season Days55
Farm Expenses Per Days$15,548
Farm Estimated Expenses$855,140
Estimated Season Expenses$19,819,195
Season Salary Cap$66,793,500
Estimate Under Maximum Salary Cap of $88,000,000$21,206,500
Estimate Over Minimum Salary Cap of $65,000,000 $1,793,500
Current Bank Account$82,944,833
Projected Bank Account$97,700,116

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (3)
-Salary Remaining : $2,124,235
-Salary Average : $7,570,000
-Salary Average Remaining : $2,124,235
Anton Lundell (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $1,683,673
-Salary Average : $6,000,000
-Salary Average Remaining : $1,683,673
J.T. Compher (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $1,683,673
-Salary Average : $6,000,000
-Salary Average Remaining : $1,683,673
Jamie Oleksiak (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $1,403,061
-Salary Average : $5,000,000
-Salary Average Remaining : $1,403,061
TJ Brodie (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $1,304,847
-Salary Average : $4,650,000
-Salary Average Remaining : $1,304,847
Ilya Samsonov (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $1,094,388
-Salary Average : $3,900,000
-Salary Average Remaining : $1,094,388
Nicolas Roy (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $982,143
-Salary Average : $3,500,000
-Salary Average Remaining : $982,143
Charlie Lindgren (1 Way Contract) $3,192,000 (2)
-Salary Remaining : $895,714
-Salary Average : $3,192,000
-Salary Average Remaining : $895,714
Daniel Sprong (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $841,837
-Salary Average : $3,000,000
-Salary Average Remaining : $841,837
Jake Bean (1 Way Contract) $2,940,000 (1)
-Salary Remaining : $825,000
-Salary Average : $2,940,000
-Salary Average Remaining : $825,000
Pierre Engvall (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $813,776
-Salary Average : $2,900,000
-Salary Average Remaining : $813,776
Alexander Romanov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $771,684
-Salary Average : $2,750,000
-Salary Average Remaining : $771,684
Dylan Gambrell (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Christian Fischer (1 Way Contract) $1,345,000 (1)
-Salary Remaining : $377,423
-Salary Average : $1,345,000
-Salary Average Remaining : $377,423
William Lagesson (1 Way Contract) $1,283,000 (3)
-Salary Remaining : $360,026
-Salary Average : $1,283,000
-Salary Average Remaining : $360,026
Philip Tomasino (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $350,765
-Salary Average : $1,250,000
-Salary Average Remaining : $350,765
Jacob Larsson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $336,735
-Salary Average : $1,200,000
-Salary Average Remaining : $336,735
Juuso Valimaki (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $315,689
-Salary Average : $1,125,000
-Salary Average Remaining : $315,689
Logan Stanley (1 Way Contract) $1,081,000 (1)
-Salary Remaining : $303,342
-Salary Average : $1,081,000
-Salary Average Remaining : $303,342
Liam Foudy (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Pierre-Olivier Joseph $995,000 (2)
-Salary Remaining : $279,209
-Salary Average : $995,000
-Salary Average Remaining : $279,209
Luke Evangelista $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Adam Fantilli $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Total Pro Players23
Salary Commitment
Year 2024 : $64,081,000
Year 2025 : $50,715,000
Year 2026 : $31,553,000
Year 2027 : $20,500,000
Salary Average Commitment
Year 2024 : $64,081,000
Year 2025 : $50,715,000
Year 2026 : $31,553,000
Year 2027 : $20,500,000
Salary Cap with 1 Way Contract
Year 2024 : $64,081,000
Year 2025 : $50,715,000
Year 2026 : $31,553,000
Year 2027 : $20,500,000

Farm Players Salaries

Gustav Lindstrom $99,890 (2)
Salary Remaining : $28,030
Salary Average : $99,890
Salary Average Remaining : $28,030
Brendan Gaunce $99,500 (2)
Salary Remaining : $27,921
Salary Average : $99,500
Salary Average Remaining : $27,921
Brayden Pachal $99,500 (2)
Salary Remaining : $27,921
Salary Average : $99,500
Salary Average Remaining : $27,921
Remi Poirier $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Xavier Parent $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Brendan Brisson $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Alex Steeves $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Graeme Clarke $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Patrick Guay $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Xavier Simoneau $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nathan Gaucher $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tyson Hinds $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ville Ottavainen $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jordan Spence $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Justin Barron $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nathan Legare $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Mason Morelli $90,000 (3)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
Brandon Halverson $90,000 (3)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
Matthew Highmore $90,000 (3)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
Alex Limoges $90,000 (3)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
Kaedan Korczak $89,000 (1)
Salary Remaining : $24,974
Salary Average : $89,000
Salary Average Remaining : $24,974
Aidan Fulp $87,000 (3)
Salary Remaining : $24,413
Salary Average : $87,000
Salary Average Remaining : $24,413
Brendan Lemieux $77,500 (2)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
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



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - $140 - 4,684 - 81.47%
Level 2: 4750 - $120 - 3,298 - 69.43%
Level 3: 3750 - $90 - 2,581 - 68.83%
Level 4: 2750 - $65 - 1,926 - 70.03%
Luxury : 1000 - $300 - 772 - 77.22%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,965 - 98.25%
Farm Level 2: 1000 - $18 - 972 - 97.16%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %13,262 - 73.68%
Average Income per Game$2,379,056
Year to Date Revenue$66,613,568
Farm
Home Games Left-18
Average Attendance - %2,937 - 97.89%
Average Income per Game$95,551
Year to Date Revenue$2,675,437

Expense

Pro Players Total Salaries$79,585,098
Pro Players Total Average Salaries$79,585,098
Farm Players Total Salaries$1,875,000
Farm Players Total Average Salaries$1,875,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,060,626
Farm Year To Date Expenses$2,095,272
Pro Salary Cap To Date$59,811,178
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,927,728
Farm Estimated Season Revenue($1,719,924)
Pro Remaining Season Days55
Pro Expenses Per Days$411,148
Pro Estimated Expenses$22,613,140
Farm Remaining Season Days55
Farm Expenses Per Days$14,668
Farm Estimated Expenses$806,740
Estimated Season Expenses$23,419,880
Season Salary Cap$79,585,098
Estimate Under Maximum Salary Cap of $88,000,000$8,414,902
Estimate Over Minimum Salary Cap of $65,000,000 $14,585,098
Current Bank Account$15,820,817
Projected Bank Account$21,608,741

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (2)
-Salary Remaining : $2,693,878
-Salary Average : $9,600,000
-Salary Average Remaining : $2,693,878
Jack Eichel (1 Way Contract) $8,980,000 (1)
-Salary Remaining : $2,519,898
-Salary Average : $8,980,000
-Salary Average Remaining : $2,519,898
Brad Marchand (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $2,230,867
-Salary Average : $7,950,000
-Salary Average Remaining : $2,230,867
Travis Konecny (1 Way Contract) $7,698,000 (5)
-Salary Remaining : $2,160,153
-Salary Average : $7,698,000
-Salary Average Remaining : $2,160,153
Carter Verhaeghe (1 Way Contract) $7,400,000 (5)
-Salary Remaining : $2,076,531
-Salary Average : $7,400,000
-Salary Average Remaining : $2,076,531
Chris Kreider (1 Way Contract) $7,105,000 (3)
-Salary Remaining : $1,993,750
-Salary Average : $7,105,000
-Salary Average Remaining : $1,993,750
Seth Jones (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $1,739,796
-Salary Average : $6,200,000
-Salary Average Remaining : $1,739,796
Brayden Schenn (1 Way Contract) $5,327,000 (4)
-Salary Remaining : $1,494,821
-Salary Average : $5,327,000
-Salary Average Remaining : $1,494,821
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $1,262,755
-Salary Average : $4,500,000
-Salary Average Remaining : $1,262,755
Ivan Provorov (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $1,206,633
-Salary Average : $4,300,000
-Salary Average Remaining : $1,206,633
Shea Theodore (1 Way Contract) $3,791,500 (3)
-Salary Remaining : $1,063,941
-Salary Average : $3,791,500
-Salary Average Remaining : $1,063,941
Michael Amadio (1 Way Contract) $2,547,000 (3)
-Salary Remaining : $714,719
-Salary Average : $2,547,000
-Salary Average Remaining : $714,719
Andrew Cogliano (1 Way Contract) $2,325,000 (2)
-Salary Remaining : $652,423
-Salary Average : $2,325,000
-Salary Average Remaining : $652,423
Olli Maatta (1 Way Contract) $1,710,000 (3)
-Salary Remaining : $479,847
-Salary Average : $1,710,000
-Salary Average Remaining : $479,847
Ross Colton (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
William Carrier (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Pavol Regenda $999,999 (2)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Nikita Tolopilo $999,999 (3)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Philip Kemp $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Sebastien Aho $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Calvin de Haan $916,200 (1)
-Salary Remaining : $257,097
-Salary Average : $916,200
-Salary Average Remaining : $257,097
Trevor Lewis $910,400 (1)
-Salary Remaining : $255,469
-Salary Average : $910,400
-Salary Average Remaining : $255,469
Alex Lyon $775,000 (2)
-Salary Remaining : $217,474
-Salary Average : $775,000
-Salary Average Remaining : $217,474
Alexander True $750,000 (1)
-Salary Remaining : $210,459
-Salary Average : $750,000
-Salary Average Remaining : $210,459
Total Pro Players24
Salary Commitment
Year 2024 : $89,185,098
Year 2025 : $69,878,498
Year 2026 : $49,978,499
Year 2027 : $24,925,000
Salary Average Commitment
Year 2024 : $89,185,098
Year 2025 : $69,878,498
Year 2026 : $49,978,499
Year 2027 : $24,925,000
Salary Cap with 1 Way Contract
Year 2024 : $89,185,098
Year 2025 : $69,878,498
Year 2026 : $49,978,499
Year 2027 : $24,925,000

Farm Players Salaries

Filip Cederqvist $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Luke Toporowski $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Alex Green $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Josiah Slavin $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Josh Maniscalco $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Sam Jardine $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Cedric Pare $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Riley Bezeau $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Austin Osmanski $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Colton Young $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Dominic Franco $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Aaron Ness $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Devante Stephens $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Zane McIntyre $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Troy Grosenick $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Tate Singleton $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Spencer Smallman $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Keaton Thompson $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Steven Fogarty $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Drew Callin $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Montana Onyebuchi $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Timur Ibragimov $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Rhett Gardner $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players23
Salary Commitment
Year 2024 : $1,875,000
Year 2025 : $540,000
Year 2026 : $245,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,875,000
Year 2025 : $540,000
Year 2026 : $245,000
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $165 - 3,837 - 66.74%
Level 2: 4750 - $110 - 3,513 - 73.95%
Level 3: 3750 - $95 - 2,516 - 67.09%
Level 4: 2750 - $65 - 1,908 - 69.38%
Luxury : 1000 - $390 - 585 - 58.46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1,111 - 55.53%
Farm Level 2: 1000 - $28 - 553 - 55.33%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %12,359 - 68.66%
Average Income per Game$2,335,397
Year to Date Revenue$70,061,904
Farm
Home Games Left-20
Average Attendance - %1,664 - 55.46%
Average Income per Game$85,998
Year to Date Revenue$2,579,950

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$66,134,276
Farm Year To Date Expenses$2,546,818
Pro Salary Cap To Date$62,537,364
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,689,365
Farm Estimated Season Revenue($1,719,967)
Pro Remaining Season Days55
Pro Expenses Per Days$468,510
Pro Estimated Expenses$25,768,050
Farm Remaining Season Days55
Farm Expenses Per Days$18,144
Farm Estimated Expenses$997,920
Estimated Season Expenses$26,765,970
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$73,957,931
Projected Bank Account$71,161,359

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $2,202,806
-Salary Average : $7,850,000
-Salary Average Remaining : $2,202,806
Kevin Fiala (1 Way Contract) $7,733,000 (5)
-Salary Remaining : $2,169,974
-Salary Average : $7,733,000
-Salary Average Remaining : $2,169,974
Sam Reinhart (1 Way Contract) $7,724,000 (3)
-Salary Remaining : $2,167,449
-Salary Average : $7,724,000
-Salary Average Remaining : $2,167,449
Vincent Trocheck (1 Way Contract) $6,735,000 (2)
-Salary Remaining : $1,889,923
-Salary Average : $6,735,000
-Salary Average Remaining : $1,889,923
Elias Pettersson (1 Way Contract) $5,830,000 (1)
-Salary Remaining : $1,635,969
-Salary Average : $5,830,000
-Salary Average Remaining : $1,635,969
Thatcher Demko (1 Way Contract) $5,788,000 (5)
-Salary Remaining : $1,624,184
-Salary Average : $5,788,000
-Salary Average Remaining : $1,624,184
Tom Wilson (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $1,599,490
-Salary Average : $5,700,000
-Salary Average Remaining : $1,599,490
Zach Hyman (1 Way Contract) $5,425,000 (2)
-Salary Remaining : $1,522,321
-Salary Average : $5,425,000
-Salary Average Remaining : $1,522,321
Damon Severson (1 Way Contract) $5,175,000 (2)
-Salary Remaining : $1,452,168
-Salary Average : $5,175,000
-Salary Average Remaining : $1,452,168
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $1,403,061
-Salary Average : $5,000,000
-Salary Average Remaining : $1,403,061
Alexander Wennberg (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $1,332,908
-Salary Average : $4,750,000
-Salary Average Remaining : $1,332,908
Brandon Carlo (1 Way Contract) $4,316,000 (5)
-Salary Remaining : $1,211,122
-Salary Average : $4,316,000
-Salary Average Remaining : $1,211,122
Ryan Hartman (1 Way Contract) $3,675,000 (3)
-Salary Remaining : $1,031,250
-Salary Average : $3,675,000
-Salary Average Remaining : $1,031,250
Zach Werenski (1 Way Contract) $3,193,000 (1)
-Salary Remaining : $895,995
-Salary Average : $3,193,000
-Salary Average Remaining : $895,995
Logan Thompson (1 Way Contract) $2,488,000 (1)
-Salary Remaining : $698,163
-Salary Average : $2,488,000
-Salary Average Remaining : $698,163
Yakov Trenin (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $378,827
-Salary Average : $1,350,000
-Salary Average Remaining : $378,827
Kevin Stenlund (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $335,612
-Salary Average : $1,196,000
-Salary Average Remaining : $335,612
Jack Johnson $999,999 (1)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Sean Walker $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Rafael Harvey-Pinard $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
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 : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Gage Goncalves $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jason Polin $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jon-Randall Avon $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Dmitry Kuzmin $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ty Tullio $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Brandon Bussi $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Patrick Khodorenko $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Georgii Merkulov $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Lukas Svejkovsky $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Danila Klimovich $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Hugh McGing $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ilya Solovyov $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Bobby Trivigno $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jacob Peterson $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nick Cicek $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nick Perbix $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Mack Guzda $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ben McCartney $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Austin Rueschhoff $92,500 (2)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Connor Mackey $92,500 (2)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Boris Katchouk $92,500 (1)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Dennis Gilbert $92,500 (3)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Jake Christiansen $92,500 (1)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Kyle MacLean $92,500 (1)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Uvis Balinskis $92,500 (2)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Dryden Hunt $92,500 (1)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Louie Belpedio $92,500 (3)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Mark Kastelic $83,550 (1)
Salary Remaining : $23,445
Salary Average : $83,550
Salary Average Remaining : $23,445
Jakub Zboril $80,180 (1)
Salary Remaining : $22,499
Salary Average : $80,180
Salary Average Remaining : $22,499
Mason Primeau $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Cole Schwindt $77,500 (2)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
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 - 5,517 - 95.95%
Level 2: 4750 - $100 - 4,488 - 94.48%
Level 3: 3750 - $75 - 3,594 - 95.85%
Level 4: 2750 - $50 - 2,605 - 94.72%
Luxury : 1000 - $300 - 769 - 76.92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,976 - 98.82%
Farm Level 2: 1000 - $15 - 992 - 99.23%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16,974 - 94.30%
Average Income per Game$2,565,095
Year to Date Revenue$74,387,755
Farm
Home Games Left-19
Average Attendance - %2,969 - 98.96%
Average Income per Game$80,367
Year to Date Revenue$2,330,632

Expense

Pro Players Total Salaries$75,533,000
Pro Players Total Average Salaries$75,533,000
Farm Players Total Salaries$1,896,500
Farm Players Total Average Salaries$1,896,500
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$56,832,300
Farm Year To Date Expenses$2,032,739
Pro Salary Cap To Date$53,872,266
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,781,140
Farm Estimated Season Revenue($1,526,966)
Pro Remaining Season Days55
Pro Expenses Per Days$404,505
Pro Estimated Expenses$22,247,775
Farm Remaining Season Days55
Farm Expenses Per Days$14,778
Farm Estimated Expenses$812,790
Estimated Season Expenses$23,060,565
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$132,680,310
Projected Bank Account$138,873,919

Pro Players Salaries

Juuse Saros (1 Way Contract) $8,236,000 (1)
-Salary Remaining : $2,311,122
-Salary Average : $8,236,000
-Salary Average Remaining : $2,311,122
Dylan Cozens (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $1,823,980
-Salary Average : $6,500,000
-Salary Average Remaining : $1,823,980
Noah Dobson (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $1,753,827
-Salary Average : $6,250,000
-Salary Average Remaining : $1,753,827
Andrew Mangiapane (1 Way Contract) $5,720,000 (2)
-Salary Remaining : $1,605,102
-Salary Average : $5,720,000
-Salary Average Remaining : $1,605,102
Ben Chiarot (1 Way Contract) $4,760,000 (2)
-Salary Remaining : $1,335,714
-Salary Average : $4,760,000
-Salary Average Remaining : $1,335,714
John Marino (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $1,234,694
-Salary Average : $4,400,000
-Salary Average Remaining : $1,234,694
Cam York (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $1,192,602
-Salary Average : $4,250,000
-Salary Average Remaining : $1,192,602
Dante Fabbro (1 Way Contract) $4,042,000 (2)
-Salary Remaining : $1,134,235
-Salary Average : $4,042,000
-Salary Average Remaining : $1,134,235
Cal Petersen (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $1,122,449
-Salary Average : $4,000,000
-Salary Average Remaining : $1,122,449
Nils Hoglander (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $982,143
-Salary Average : $3,500,000
-Salary Average Remaining : $982,143
Ryan McLeod (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $869,898
-Salary Average : $3,100,000
-Salary Average Remaining : $869,898
Jason Zucker (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $841,837
-Salary Average : $3,000,000
-Salary Average Remaining : $841,837
Mattias Janmark (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $701,531
-Salary Average : $2,500,000
-Salary Average Remaining : $701,531
Sean Kuraly (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $589,286
-Salary Average : $2,100,000
-Salary Average Remaining : $589,286
Eric Robinson (1 Way Contract) $1,979,000 (1)
-Salary Remaining : $555,332
-Salary Average : $1,979,000
-Salary Average Remaining : $555,332
Brett Murray (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Alex Nylander (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $406,888
-Salary Average : $1,450,000
-Salary Average Remaining : $406,888
Matt Martin (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $364,796
-Salary Average : $1,300,000
-Salary Average Remaining : $364,796
Johnathan Kovacevic (1 Way Contract) $1,096,000 (1)
-Salary Remaining : $307,551
-Salary Average : $1,096,000
-Salary Average Remaining : $307,551
Jonas Johansson (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $294,643
-Salary Average : $1,050,000
-Salary Average Remaining : $294,643
Casey Fitzgerald (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Lucas Raymond $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
William Eklund $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Braden Schneider $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
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 : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Stanislav Svozil $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Eetu Liukas $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Matthew Poitras $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Artem Anisimov $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Colten Ellis $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Anson Thornton $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ryan Shea $85,000 (2)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Emilio Pettersen $80,000 (2)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Jan Jenik $79,000 (1)
Salary Remaining : $22,168
Salary Average : $79,000
Salary Average Remaining : $22,168
Michael Callahan $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Arvid Holm $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Riley Tufte $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Brogan Rafferty $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Seth Griffith $77,500 (2)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Ben Jones $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jimmy Lambert $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Marc Johnstone $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Marc Gatcomb $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jermaine Loewen $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Mark Duarte $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Roman Kinal $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Robbie Russo $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players23
Salary Commitment
Year 2024 : $1,896,500
Year 2025 : $907,500
Year 2026 : $475,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,896,500
Year 2025 : $907,500
Year 2026 : $475,000
Year 2027 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - $125 - 5,521 - 96.03%
Level 2: 4750 - $100 - 4,530 - 95.37%
Level 3: 3750 - $75 - 3,572 - 95.25%
Level 4: 2750 - $50 - 2,605 - 94.74%
Luxury : 1000 - $300 - 760 - 75.99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,988 - 99.39%
Farm Level 2: 1000 - $15 - 988 - 98.77%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,988 - 94.38%
Average Income per Game$2,565,495
Year to Date Revenue$71,833,868
Farm
Home Games Left-18
Average Attendance - %2,975 - 99.18%
Average Income per Game$80,635
Year to Date Revenue$2,257,782

Expense

Pro Players Total Salaries$80,819,000
Pro Players Total Average Salaries$80,819,000
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$56,948,891
Farm Year To Date Expenses$2,455,710
Pro Salary Cap To Date$56,202,968
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,351,439
Farm Estimated Season Revenue($1,451,431)
Pro Remaining Season Days55
Pro Expenses Per Days$417,444
Pro Estimated Expenses$22,959,420
Farm Remaining Season Days55
Farm Expenses Per Days$17,420
Farm Estimated Expenses$958,100
Estimated Season Expenses$23,917,520
Season Salary Cap$87,207,000
Estimate Under Maximum Salary Cap of $88,000,000$793,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,207,000
Current Bank Account$46,833,022
Projected Bank Account$54,815,510

Pro Players Salaries

Joe Pavelski (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $2,525,510
-Salary Average : $9,000,000
-Salary Average Remaining : $2,525,510
Mats Zuccarello (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $2,244,898
-Salary Average : $8,000,000
-Salary Average Remaining : $2,244,898
William Karlsson (1 Way Contract) $7,486,000 (2)
-Salary Remaining : $2,100,663
-Salary Average : $7,486,000
-Salary Average Remaining : $2,100,663
Alex DeBrincat (1 Way Contract) $6,106,000 (1)
-Salary Remaining : $1,713,418
-Salary Average : $6,106,000
-Salary Average Remaining : $1,713,418
Boone Jenner (1 Way Contract) $5,730,000 (3)
-Salary Remaining : $1,607,908
-Salary Average : $5,730,000
-Salary Average Remaining : $1,607,908
Brady Skjei (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $1,451,888
-Salary Average : $5,174,000
-Salary Average Remaining : $1,451,888
Quinton Byfield (1 Way Contract) $4,761,000 (5)
-Salary Remaining : $1,335,995
-Salary Average : $4,761,000
-Salary Average Remaining : $1,335,995
K'Andre Miller (1 Way Contract) $4,666,000 (2)
-Salary Remaining : $1,309,337
-Salary Average : $4,666,000
-Salary Average Remaining : $1,309,337
Ryan Suter (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $1,038,265
-Salary Average : $3,700,000
-Salary Average Remaining : $1,038,265
Josh Norris (1 Way Contract) $3,481,000 (1)
-Salary Remaining : $976,811
-Salary Average : $3,481,000
-Salary Average Remaining : $976,811
Radko Gudas (1 Way Contract) $3,002,000 (4)
-Salary Remaining : $842,398
-Salary Average : $3,002,000
-Salary Average Remaining : $842,398
Ville Husso (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $841,837
-Salary Average : $3,000,000
-Salary Average Remaining : $841,837
Scott Wedgewood (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $673,469
-Salary Average : $2,400,000
-Salary Average Remaining : $673,469
Mark Giordano (1 Way Contract) $1,928,000 (1)
-Salary Remaining : $541,020
-Salary Average : $1,928,000
-Salary Average Remaining : $541,020
Ryan Poehling (1 Way Contract) $1,734,000 (1)
-Salary Remaining : $486,582
-Salary Average : $1,734,000
-Salary Average Remaining : $486,582
Kailer Yamamoto (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $477,041
-Salary Average : $1,700,000
-Salary Average Remaining : $477,041
Brett Howden (1 Way Contract) $1,452,000 (2)
-Salary Remaining : $407,449
-Salary Average : $1,452,000
-Salary Average Remaining : $407,449
Ilya Lyubushkin (1 Way Contract) $1,379,000 (1)
-Salary Remaining : $386,964
-Salary Average : $1,379,000
-Salary Average Remaining : $386,964
Aliaksei Protas (1 Way Contract) $1,160,000 (1)
-1 Way Contract Salary Cap : $1,160,000
-Salary Remaining : $325,510
-Salary Average : $1,160,000
-Salary Average Remaining : $325,510
Ty Dellandrea (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $317,092
-Salary Average : $1,130,000
-Salary Average Remaining : $317,092
Simon Holmstrom $980,000 (2)
-Salary Remaining : $275,000
-Salary Average : $980,000
-Salary Average Remaining : $275,000
Wyatt Johnston $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Jake Sanderson $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Noah Cates $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Total Pro Players24
Salary Commitment
Year 2024 : $80,819,000
Year 2025 : $59,251,000
Year 2026 : $32,893,000
Year 2027 : $24,763,000
Salary Average Commitment
Year 2024 : $80,819,000
Year 2025 : $59,251,000
Year 2026 : $32,893,000
Year 2027 : $24,763,000
Salary Cap with 1 Way Contract
Year 2024 : $80,819,000
Year 2025 : $59,251,000
Year 2026 : $32,893,000
Year 2027 : $24,763,000

Farm Players Salaries

Adam Edstrom $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Kevin Gravel $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Matt Irwin $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Ryan Donato $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Mads Sogaard $96,400 (3)
Salary Remaining : $27,051
Salary Average : $96,400
Salary Average Remaining : $27,051
Jakob Pelletier $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Dennis Hildeby $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Cole Guttman $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Corson Ceulemans $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Graham Slaggert $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jack Thompson $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jiri Kulich $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
JJ Peterka $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Dmitry Zlodeyev $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Thomas Miller $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Philip Broberg $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Marco Kasper $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Robert Mastrosimone $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jake Livingstone $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Matthew Phillips $90,000 (2)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
Tyler Tucker $86,800 (2)
Salary Remaining : $24,357
Salary Average : $86,800
Salary Average Remaining : $24,357
Nathan Bastian $85,000 (1)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Jordan Gross $83,600 (2)
Salary Remaining : $23,459
Salary Average : $83,600
Salary Average Remaining : $23,459
Nicolas Beaudin $82,500 (2)
Salary Remaining : $23,151
Salary Average : $82,500
Salary Average Remaining : $23,151
Isaac Ratcliffe $80,000 (2)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Brendan Perlini $80,000 (2)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Total Farm Players26
Salary Commitment
Year 2024 : $2,414,300
Year 2025 : $2,044,300
Year 2026 : $576,400
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,414,300
Year 2025 : $2,044,300
Year 2026 : $576,400
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - $133 - 5,434 - 94.50%
Level 2: 4750 - $99 - 4,575 - 96.32%
Level 3: 3750 - $70 - 3,597 - 95.91%
Level 4: 2750 - $52 - 2,648 - 96.28%
Luxury : 1000 - $289 - 871 - 87.07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,052 - 52.61%
Farm Level 2: 1000 - $25 - 622 - 62.19%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,124 - 95.14%
Average Income per Game$2,611,178
Year to Date Revenue$70,501,800
Farm
Home Games Left-17
Average Attendance - %1,674 - 55.81%
Average Income per Game$85,203
Year to Date Revenue$2,300,470

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$59,118,564
Farm Year To Date Expenses$2,375,791
Pro Salary Cap To Date$57,779,283
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,556,489
Farm Estimated Season Revenue($1,448,444)
Pro Remaining Season Days55
Pro Expenses Per Days$419,740
Pro Estimated Expenses$23,085,700
Farm Remaining Season Days55
Farm Expenses Per Days$16,901
Farm Estimated Expenses$929,555
Estimated Season Expenses$24,015,255
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$46,375,717
Projected Bank Account$57,468,507

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $7,055,000 (6)
-Salary Remaining : $1,979,719
-Salary Average : $7,055,000
-Salary Average Remaining : $1,979,719
Mathew Barzal (1 Way Contract) $6,209,000 (1)
-Salary Remaining : $1,742,321
-Salary Average : $6,209,000
-Salary Average Remaining : $1,742,321
Sam Bennett (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $1,683,673
-Salary Average : $6,000,000
-Salary Average Remaining : $1,683,673
Andre Burakovsky (1 Way Contract) $5,622,000 (2)
-Salary Remaining : $1,577,602
-Salary Average : $5,622,000
-Salary Average Remaining : $1,577,602
Travis Hamonic (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,403,061
-Salary Average : $5,000,000
-Salary Average Remaining : $1,403,061
Martin Jones (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,262,755
-Salary Average : $4,500,000
-Salary Average Remaining : $1,262,755
Tommy Novak (1 Way Contract) $4,477,000 (5)
-Salary Remaining : $1,256,301
-Salary Average : $4,477,000
-Salary Average Remaining : $1,256,301
Brock Boeser (1 Way Contract) $4,445,000 (1)
-Salary Remaining : $1,247,321
-Salary Average : $4,445,000
-Salary Average Remaining : $1,247,321
Jakub Vrana (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,122,449
-Salary Average : $4,000,000
-Salary Average Remaining : $1,122,449
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,122,449
-Salary Average : $4,000,000
-Salary Average Remaining : $1,122,449
Rasmus Ristolainen (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,122,449
-Salary Average : $4,000,000
-Salary Average Remaining : $1,122,449
Valeri Nichushkin (1 Way Contract) $3,682,000 (3)
-Salary Remaining : $1,033,214
-Salary Average : $3,682,000
-Salary Average Remaining : $1,033,214
Owen Tippett (1 Way Contract) $3,504,000 (1)
-Salary Remaining : $983,265
-Salary Average : $3,504,000
-Salary Average Remaining : $983,265
Oskar Sundqvist (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $948,469
-Salary Average : $3,380,000
-Salary Average Remaining : $948,469
Robert Thomas (1 Way Contract) $3,032,000 (2)
-Salary Remaining : $850,816
-Salary Average : $3,032,000
-Salary Average Remaining : $850,816
Jani Hakanpaa (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $732,398
-Salary Average : $2,610,000
-Salary Average Remaining : $732,398
Adam Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $521,658
-Salary Average : $1,859,000
-Salary Average Remaining : $521,658
Nikita Zadorov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $491,071
-Salary Average : $1,750,000
-Salary Average Remaining : $491,071
Blake Lizotte (1 Way Contract) $1,744,000 (1)
-Salary Remaining : $489,388
-Salary Average : $1,744,000
-Salary Average Remaining : $489,388
T.J. Tynan (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Luke Schenn (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Peyton Krebs $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Kevin Rooney $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Total Pro Players23
Salary Commitment
Year 2024 : $80,769,000
Year 2025 : $51,989,000
Year 2026 : $32,976,000
Year 2027 : $21,734,000
Salary Average Commitment
Year 2024 : $80,769,000
Year 2025 : $51,787,000
Year 2026 : $32,774,000
Year 2027 : $21,532,000
Salary Cap with 1 Way Contract
Year 2024 : $80,769,000
Year 2025 : $51,787,000
Year 2026 : $32,774,000
Year 2027 : $21,532,000

Farm Players Salaries

Aleksandr Kisakov $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nikita Novikov $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Fabian Lysell $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
John Ludvig $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Hardy Haman Aktell $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nikolai Knyzhov $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Pontus Holmberg $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ruslan Iskhakov $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Leo Loof $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Maksymilian Szuber $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Luke Cavallin $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nikita Nesterenko $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nikita Chibrikov $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Pavel Mintyukov $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ivan Fedotov $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Kasimir Kaskisuo $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Lucas Johansen $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jesper Vikman $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Matt Kiersted $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Mike Hardman $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nathan Smith $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ryan McAllister $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Vasily Podkolzin $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ivan Prosvetov $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Hunter Skinner $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Leon Gawanke $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Egor Sokolov $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Ilya Usau $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Peter Abbandonato $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jimmy Huntington $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 5,501 - 95.66%
Level 2: 4750 - $99 - 4,450 - 93.68%
Level 3: 3750 - $74 - 3,545 - 94.54%
Level 4: 2750 - $49 - 2,640 - 96.01%
Luxury : 1000 - $295 - 877 - 87.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,998 - 99.90%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,013 - 94.52%
Average Income per Game$2,570,901
Year to Date Revenue$71,985,241
Farm
Home Games Left-18
Average Attendance - %2,998 - 99.94%
Average Income per Game$62,452
Year to Date Revenue$1,748,650

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$58,583,189
Farm Year To Date Expenses$2,291,703
Pro Salary Cap To Date$57,283,534
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,421,719
Farm Estimated Season Revenue($1,124,132)
Pro Remaining Season Days55
Pro Expenses Per Days$415,204
Pro Estimated Expenses$22,836,220
Farm Remaining Season Days55
Farm Expenses Per Days$16,286
Farm Estimated Expenses$895,730
Estimated Season Expenses$23,731,950
Season Salary Cap$87,030,000
Estimate Under Maximum Salary Cap of $88,000,000$970,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,030,000
Current Bank Account$63,247,578
Projected Bank Account$71,813,215

Pro Players Salaries

Adrian Kempe (1 Way Contract) $7,237,000 (5)
-Salary Remaining : $2,030,791
-Salary Average : $7,237,000
-Salary Average Remaining : $2,030,791
Alex Pietrangelo (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $1,964,286
-Salary Average : $7,000,000
-Salary Average Remaining : $1,964,286
Timo Meier (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $1,930,332
-Salary Average : $6,879,000
-Salary Average Remaining : $1,930,332
Nico Hischier (1 Way Contract) $6,486,000 (2)
-Salary Remaining : $1,820,051
-Salary Average : $6,486,000
-Salary Average Remaining : $1,820,051
Drake Batherson (1 Way Contract) $5,694,000 (3)
-Salary Remaining : $1,597,806
-Salary Average : $5,694,000
-Salary Average Remaining : $1,597,806
Neal Pionk (1 Way Contract) $5,521,000 (3)
-Salary Remaining : $1,549,260
-Salary Average : $5,521,000
-Salary Average Remaining : $1,549,260
Shayne Gostisbehere (1 Way Contract) $5,231,000 (4)
-Salary Remaining : $1,467,883
-Salary Average : $5,231,000
-Salary Average Remaining : $1,467,883
Charlie Coyle (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,262,755
-Salary Average : $4,500,000
-Salary Average Remaining : $1,262,755
Linus Ullmark (1 Way Contract) $4,055,000 (2)
-Salary Remaining : $1,137,883
-Salary Average : $4,055,000
-Salary Average Remaining : $1,137,883
Brayden McNabb (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,122,449
-Salary Average : $4,000,000
-Salary Average Remaining : $1,122,449
Jake Middleton (1 Way Contract) $3,774,000 (4)
-Salary Remaining : $1,059,031
-Salary Average : $3,774,000
-Salary Average Remaining : $1,059,031
Evgeni Malkin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $982,143
-Salary Average : $3,500,000
-Salary Average Remaining : $982,143
Claude Giroux (1 Way Contract) $3,371,000 (5)
-Salary Remaining : $945,944
-Salary Average : $3,371,000
-Salary Average Remaining : $945,944
Eetu Luostarinen (1 Way Contract) $3,207,000 (2)
-Salary Remaining : $899,923
-Salary Average : $3,207,000
-Salary Average Remaining : $899,923
Nic Dowd (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $771,684
-Salary Average : $2,750,000
-Salary Average Remaining : $771,684
Jimmy Vesey (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $533,163
-Salary Average : $1,900,000
-Salary Average Remaining : $533,163
Simon Benoit $975,000 (2)
-Salary Remaining : $273,597
-Salary Average : $975,000
-Salary Average Remaining : $273,597
Cam Atkinson $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Alex Vlasic $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Jack McBain $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Karel Vejmelka $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
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 : $27,360
Salary Average : $97,500
Salary Average Remaining : $27,360
Drew Commesso $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Kyle Masters $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Eemil Viro $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Emil Lilleberg $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ethan Del Maestro $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Frederic Brunet $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Mikko Kokkonen $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jacob Melanson $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nils Aman $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
James Malatesta $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ozzy Wiesblatt $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jiri Smejkal $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Josh Bloom $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ville Petman $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Lucas Ciona $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
William Trudeau $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Matt Filipe $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Mikael Pyyhtia $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Oskar Pettersson $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Pavel Novak $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Stephen Halliday $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
William Stromgren $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Egor Afanasyev $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Cross Hanas $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Isaak Phillips $89,520 (2)
Salary Remaining : $25,120
Salary Average : $89,520
Salary Average Remaining : $25,120
Keith Kinkaid $85,000 (3)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Ben Gleason $85,000 (3)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Joey Anderson $55,000 (1)
Salary Remaining : $15,434
Salary Average : $55,000
Salary Average Remaining : $15,434
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 - 5,471 - 95.15%
Level 2: 4750 - $100 - 4,510 - 94.95%
Level 3: 3750 - $75 - 3,587 - 95.65%
Level 4: 2750 - $50 - 2,685 - 97.63%
Luxury : 1000 - $300 - 784 - 78.42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,982 - 99.10%
Farm Level 2: 1000 - $15 - 991 - 99.10%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,037 - 94.65%
Average Income per Game$2,571,414
Year to Date Revenue$69,428,176
Farm
Home Games Left-17
Average Attendance - %2,973 - 99.10%
Average Income per Game$80,516
Year to Date Revenue$2,173,944

Expense

Pro Players Total Salaries$75,162,998
Pro Players Total Average Salaries$75,162,998
Farm Players Total Salaries$2,877,860
Farm Players Total Average Salaries$2,877,860
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$11,815,000
Pro Year To Date Expenses$54,913,864
Farm Year To Date Expenses$2,413,705
Pro Salary Cap To Date$54,136,314
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,999,795
Farm Estimated Season Revenue($1,368,780)
Pro Remaining Season Days55
Pro Expenses Per Days$388,587
Pro Estimated Expenses$21,372,285
Farm Remaining Season Days55
Farm Expenses Per Days$17,234
Farm Estimated Expenses$947,870
Estimated Season Expenses$22,320,155
Season Salary Cap$86,977,998
Estimate Under Maximum Salary Cap of $88,000,000$1,022,002
Estimate Over Minimum Salary Cap of $65,000,000 $21,977,998
Current Bank Account$46,440,328
Projected Bank Account$58,751,188

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (5)
-Salary Remaining : $2,160,714
-Salary Average : $7,700,000
-Salary Average Remaining : $2,160,714
James van Riemsdyk (1 Way Contract) $7,050,000 (3)
-Salary Remaining : $1,978,316
-Salary Average : $7,050,000
-Salary Average Remaining : $1,978,316
Matt Roy (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $1,964,286
-Salary Average : $7,000,000
-Salary Average Remaining : $1,964,286
Mathew Dumba (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $1,627,551
-Salary Average : $5,800,000
-Salary Average Remaining : $1,627,551
Jason Dickinson (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $1,403,061
-Salary Average : $5,000,000
-Salary Average Remaining : $1,403,061
Dmitry Orlov (1 Way Contract) $4,525,000 (3)
-Salary Remaining : $1,269,770
-Salary Average : $4,525,000
-Salary Average Remaining : $1,269,770
Dominik Kubalik (1 Way Contract) $4,364,000 (4)
-Salary Remaining : $1,224,592
-Salary Average : $4,364,000
-Salary Average Remaining : $1,224,592
Joel Edmundson (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $1,150,510
-Salary Average : $4,100,000
-Salary Average Remaining : $1,150,510
Oskar Lindblom (1 Way Contract) $2,973,000 (1)
-1 Way Contract Salary Cap : $2,973,000
-Salary Remaining : $834,260
-Salary Average : $2,973,000
-Salary Average Remaining : $834,260
Sam Steel (1 Way Contract) $2,787,000 (4)
-Salary Remaining : $782,066
-Salary Average : $2,787,000
-Salary Average Remaining : $782,066
Cal Foote (1 Way Contract) $2,230,000 (2)
-1 Way Contract Salary Cap : $2,230,000
-Salary Remaining : $625,765
-Salary Average : $2,230,000
-Salary Average Remaining : $625,765
Colin White (1 Way Contract) $2,100,000 (3)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $589,286
-Salary Average : $2,100,000
-Salary Average Remaining : $589,286
Calle Jarnkrok (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Stefan Noesen (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Jesper Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $521,658
-Salary Average : $1,859,000
-Salary Average Remaining : $521,658
Jalen Chatfield (1 Way Contract) $1,834,000 (3)
-Salary Remaining : $514,643
-Salary Average : $1,834,000
-Salary Average Remaining : $514,643
Connor Ingram (1 Way Contract) $1,776,000 (3)
-Salary Remaining : $498,367
-Salary Average : $1,776,000
-Salary Average Remaining : $498,367
Brad Hunt (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $491,071
-Salary Average : $1,750,000
-Salary Average Remaining : $491,071
Nicolas Deslauriers (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $463,010
-Salary Average : $1,650,000
-Salary Average Remaining : $463,010
Pheonix Copley (1 Way Contract) $1,040,000 (2)
-Salary Remaining : $291,837
-Salary Average : $1,040,000
-Salary Average Remaining : $291,837
Logan Shaw $999,999 (3)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Adam Cracknell $999,999 (3)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Justus Annunen $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Nils Lundkvist $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Macklin Celebrini $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Philippe Myers $775,000 (1)
-Salary Remaining : $217,474
-Salary Average : $775,000
-Salary Average Remaining : $217,474
Total Pro Players26
Salary Commitment
Year 2024 : $75,162,998
Year 2025 : $70,464,998
Year 2026 : $53,185,998
Year 2027 : $26,851,000
Salary Average Commitment
Year 2024 : $75,162,998
Year 2025 : $70,464,998
Year 2026 : $53,185,998
Year 2027 : $26,851,000
Salary Cap with 1 Way Contract
Year 2024 : $75,162,998
Year 2025 : $70,464,998
Year 2026 : $53,185,998
Year 2027 : $26,851,000

Farm Players Salaries

Mitchell Weeks $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Vinnie Hinostroza $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Michael Mersch $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Mackenzie MacEachern $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Cole Clayton $100,000 (1)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Jaret Anderson-Dolan $99,100 (2)
Salary Remaining : $27,809
Salary Average : $99,100
Salary Average Remaining : $27,809
Chase Stillman $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Henrik Rybinski $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Artemi Kniazev $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Fedor Svechkov $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jake Wise $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Kevin Korchinski $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Mason Millman $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nikolas Matinpalo $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tucker Robertson $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Zach Dean $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Connor Zary $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Cameron Hughes $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Christian Wolanin $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jacob Bernard-Docker $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Mathias Laferriere $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Reece Newkirk $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Sam Poulin $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jacob Ingham $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Alex Barre-Boulet $91,700 (2)
Salary Remaining : $25,732
Salary Average : $91,700
Salary Average Remaining : $25,732
Matt Luff $90,260 (3)
Salary Remaining : $25,328
Salary Average : $90,260
Salary Average Remaining : $25,328
Trey Fix-Wolansky $83,800 (2)
Salary Remaining : $23,515
Salary Average : $83,800
Salary Average Remaining : $23,515
Riley Stillman $78,000 (2)
Salary Remaining : $21,888
Salary Average : $78,000
Salary Average Remaining : $21,888
Alexander Petrovic $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Karson Kuhlman $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Parker Gahagen $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 5,610 - 97.56%
Level 2: 4750 - $80 - 4,666 - 98.23%
Level 3: 3750 - $70 - 3,634 - 96.90%
Level 4: 2750 - $50 - 2,618 - 95.19%
Luxury : 1000 - $295 - 860 - 85.97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,978 - 98.92%
Farm Level 2: 1000 - $15 - 986 - 98.57%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17,387 - 96.59%
Average Income per Game$2,402,994
Year to Date Revenue$72,089,808
Farm
Home Games Left-20
Average Attendance - %2,964 - 98.80%
Average Income per Game$80,304
Year to Date Revenue$2,409,114

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$52,160,108
Farm Year To Date Expenses$2,407,487
Pro Salary Cap To Date$49,909,742
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,432,930
Farm Estimated Season Revenue($1,606,076)
Pro Remaining Season Days55
Pro Expenses Per Days$370,556
Pro Estimated Expenses$20,380,580
Farm Remaining Season Days55
Farm Expenses Per Days$17,147
Farm Estimated Expenses$943,085
Estimated Season Expenses$21,323,665
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$113,297,126
Projected Bank Account$116,800,315

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $1,711,735
-Salary Average : $6,100,000
-Salary Average Remaining : $1,711,735
Andrew Copp (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $1,683,673
-Salary Average : $6,000,000
-Salary Average Remaining : $1,683,673
Conor Garland (1 Way Contract) $5,345,000 (2)
-Salary Remaining : $1,499,872
-Salary Average : $5,345,000
-Salary Average Remaining : $1,499,872
Tanner Pearson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,403,061
-Salary Average : $5,000,000
-Salary Average Remaining : $1,403,061
Craig Smith (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,403,061
-Salary Average : $5,000,000
-Salary Average Remaining : $1,403,061
Josh Anderson (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $1,290,816
-Salary Average : $4,600,000
-Salary Average Remaining : $1,290,816
Connor Brown (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $1,150,510
-Salary Average : $4,100,000
-Salary Average Remaining : $1,150,510
Chris Tierney (1 Way Contract) $3,975,000 (1)
-Salary Remaining : $1,115,434
-Salary Average : $3,975,000
-Salary Average Remaining : $1,115,434
Matt Grzelcyk (1 Way Contract) $3,879,000 (1)
-Salary Remaining : $1,088,495
-Salary Average : $3,879,000
-Salary Average Remaining : $1,088,495
Kaapo Kahkonen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $982,143
-Salary Average : $3,500,000
-Salary Average Remaining : $982,143
Ethan Bear (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $841,837
-Salary Average : $3,000,000
-Salary Average Remaining : $841,837
Jon Merrill (1 Way Contract) $2,999,999 (1)
-Salary Remaining : $841,836
-Salary Average : $2,999,999
-Salary Average Remaining : $841,836
Matt Benning (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $631,378
-Salary Average : $2,250,000
-Salary Average Remaining : $631,378
Oliver Wahlstrom (1 Way Contract) $2,005,000 (2)
-Salary Remaining : $562,628
-Salary Average : $2,005,000
-Salary Average Remaining : $562,628
Joel Kiviranta (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $491,071
-Salary Average : $1,750,000
-Salary Average Remaining : $491,071
Sheldon Dries (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Laurent Brossoit (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Dennis Cholowski (1 Way Contract) $1,275,000 (1)
-1 Way Contract Salary Cap : $1,275,000
-Salary Remaining : $357,781
-Salary Average : $1,275,000
-Salary Average Remaining : $357,781
Cam Dineen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $308,673
-Salary Average : $1,100,000
-Salary Average Remaining : $308,673
Gustav Olofsson (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $308,673
-Salary Average : $1,100,000
-Salary Average Remaining : $308,673
Colin Blackwell $999,999 (2)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Jordan Harris $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
David Jiricek $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Tyler Pitlick $750,000 (1)
-Salary Remaining : $210,459
-Salary Average : $750,000
-Salary Average Remaining : $210,459
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 : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Samu Tuomaala $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Elliot Desnoyers $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Lucas Condotta $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Brett Harrison $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Matt Tomkins $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Steven Kampfer $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
William Dufour $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jan Mysak $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Xavier Bourgault $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Trevor Kuntar $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Zack Bolduc $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Daniil Chayka $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Magnus Chrona $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Danil Zhilkin $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ross Johnston $92,010 (2)
Salary Remaining : $25,819
Salary Average : $92,010
Salary Average Remaining : $25,819
Sheldon Rempal $86,780 (2)
Salary Remaining : $24,352
Salary Average : $86,780
Salary Average Remaining : $24,352
Byron Froese $82,100 (1)
Salary Remaining : $23,038
Salary Average : $82,100
Salary Average Remaining : $23,038
Kyle Rau $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Evan Polei $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Kyle Keyser $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Cameron Hebig $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jeff Malott $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Mike Vecchione $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Max Lajoie $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Travis Barron $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Garrett Wilson $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 4,597 - 79.95%
Level 2: 4750 - $110 - 3,590 - 75.57%
Level 3: 3750 - $85 - 2,797 - 74.59%
Level 4: 2750 - $60 - 2,033 - 73.91%
Luxury : 1000 - $300 - 668 - 66.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,968 - 98.41%
Farm Level 2: 1000 - $20 - 770 - 77.04%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %13,685 - 76.03%
Average Income per Game$2,358,544
Year to Date Revenue$63,680,686
Farm
Home Games Left-17
Average Attendance - %2,739 - 91.29%
Average Income per Game$93,068
Year to Date Revenue$2,512,839

Expense

Pro Players Total Salaries$87,277,700
Pro Players Total Average Salaries$87,277,700
Farm Players Total Salaries$3,028,100
Farm Players Total Average Salaries$3,028,100
Coaches Total Salaries$7,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,853,779
Farm Year To Date Expenses$2,581,786
Pro Salary Cap To Date$62,327,818
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,019,615
Farm Estimated Season Revenue($1,582,158)
Pro Remaining Season Days55
Pro Expenses Per Days$481,009
Pro Estimated Expenses$26,455,495
Farm Remaining Season Days55
Farm Expenses Per Days$18,511
Farm Estimated Expenses$1,018,105
Estimated Season Expenses$27,473,600
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$31,336,420
Projected Bank Account$35,300,277

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,090,000 (5)
-Salary Remaining : $2,831,378
-Salary Average : $10,090,000
-Salary Average Remaining : $2,831,378
Cale Makar (1 Way Contract) $8,885,000 (1)
-Salary Remaining : $2,493,240
-Salary Average : $8,885,000
-Salary Average Remaining : $2,493,240
Pavel Buchnevich (1 Way Contract) $7,350,000 (4)
-Salary Remaining : $2,062,500
-Salary Average : $7,350,000
-Salary Average Remaining : $2,062,500
John Tavares (1 Way Contract) $7,104,000 (3)
-Salary Remaining : $1,993,469
-Salary Average : $7,104,000
-Salary Average Remaining : $1,993,469
Jacob Trouba (1 Way Contract) $6,350,000 (3)
-Salary Remaining : $1,781,888
-Salary Average : $6,350,000
-Salary Average Remaining : $1,781,888
Andrei Svechnikov (1 Way Contract) $5,483,000 (2)
-Salary Remaining : $1,538,597
-Salary Average : $5,483,000
-Salary Average Remaining : $1,538,597
Justin Faulk (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $1,487,245
-Salary Average : $5,300,000
-Salary Average Remaining : $1,487,245
Adam Pelech (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $1,318,878
-Salary Average : $4,700,000
-Salary Average Remaining : $1,318,878
Bowen Byram (1 Way Contract) $4,075,000 (2)
-Salary Remaining : $1,143,495
-Salary Average : $4,075,000
-Salary Average Remaining : $1,143,495
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (2)
-Salary Remaining : $1,095,510
-Salary Average : $3,904,000
-Salary Average Remaining : $1,095,510
Alexandar Georgiev (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $1,038,265
-Salary Average : $3,700,000
-Salary Average Remaining : $1,038,265
Scott Laughton (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $926,020
-Salary Average : $3,300,000
-Salary Average Remaining : $926,020
Mike Matheson (1 Way Contract) $2,712,500 (3)
-Salary Remaining : $761,161
-Salary Average : $2,712,500
-Salary Average Remaining : $761,161
Jonathan Quick (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $701,531
-Salary Average : $2,500,000
-Salary Average Remaining : $701,531
Frank Vatrano (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Michael Rasmussen (1 Way Contract) $1,969,000 (1)
-Salary Remaining : $552,526
-Salary Average : $1,969,000
-Salary Average Remaining : $552,526
Gustav Nyquist (1 Way Contract) $1,375,000 (1)
-Salary Remaining : $385,842
-Salary Average : $1,375,000
-Salary Average Remaining : $385,842
Jack Quinn (1 Way Contract) $1,329,000 (1)
-1 Way Contract Salary Cap : $1,329,000
-Salary Remaining : $372,934
-Salary Average : $1,329,000
-Salary Average Remaining : $372,934
Mark Jankowski (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $350,765
-Salary Average : $1,250,000
-Salary Average Remaining : $350,765
Connor Dewar (1 Way Contract) $1,159,000 (1)
-Salary Remaining : $325,230
-Salary Average : $1,159,000
-Salary Average Remaining : $325,230
Kirill Marchenko $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Travis Dermott $942,200 (2)
-Salary Remaining : $264,393
-Salary Average : $942,200
-Salary Average Remaining : $264,393
Michael McCarron $850,000 (2)
-Salary Remaining : $238,520
-Salary Average : $850,000
-Salary Average Remaining : $238,520
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 : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Joona Koppanen $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Vladislav Kolyachonok $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Oskar Steen $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Michal Teply $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Jonas Rondbjerg $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Samuel Knazko $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Adam Wilsby $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Albert Johansson $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Danil Gushchin $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Daniil Misyul $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jake Bischoff $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Dawson Barteaux $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Dmitry Ovchinnikov $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Karl Henriksson $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Marat Khusnutdinov $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Dylan Garand $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Parker Ford $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Lukas Reichel $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Rory Kerins $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Brad Malone $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Samuel Bolduc $89,200 (2)
Salary Remaining : $25,031
Salary Average : $89,200
Salary Average Remaining : $25,031
Jamieson Rees $80,000 (2)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Dylan McIlrath $80,000 (1)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Jack Studnicka $78,900 (1)
Salary Remaining : $22,140
Salary Average : $78,900
Salary Average Remaining : $22,140
Nicolas Aube-Kubel $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
William Lockwood $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Adam Gaudette $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Rourke Chartier $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Wade Allison $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Matt Villalta $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Kyle Burroughs $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Nathan Walker $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Axel Jonsson-Fjallby $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 5,576 - 96.97%
Level 2: 4750 - $100 - 4,472 - 94.14%
Level 3: 3750 - $75 - 3,625 - 96.68%
Level 4: 2750 - $30 - 2,749 - 99.95%
Luxury : 1000 - $225 - 980 - 97.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,955 - 97.75%
Farm Level 2: 1000 - $15 - 989 - 98.87%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,401 - 96.67%
Average Income per Game$2,452,063
Year to Date Revenue$68,657,775
Farm
Home Games Left-18
Average Attendance - %2,944 - 98.12%
Average Income per Game$91,849
Year to Date Revenue$2,571,784

Expense

Pro Players Total Salaries$81,035,997
Pro Players Total Average Salaries$81,035,997
Farm Players Total Salaries$2,387,570
Farm Players Total Average Salaries$2,387,570
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,224,000
Pro Year To Date Expenses$58,610,654
Farm Year To Date Expenses$2,270,257
Pro Salary Cap To Date$56,414,751
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,876,824
Farm Estimated Season Revenue($1,653,290)
Pro Remaining Season Days55
Pro Expenses Per Days$426,204
Pro Estimated Expenses$23,441,220
Farm Remaining Season Days55
Farm Expenses Per Days$16,263
Farm Estimated Expenses$894,465
Estimated Season Expenses$24,335,685
Season Salary Cap$86,259,997
Estimate Under Maximum Salary Cap of $88,000,000$1,740,003
Estimate Over Minimum Salary Cap of $65,000,000 $21,259,997
Current Bank Account$36,444,399
Projected Bank Account$42,332,248

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (4)
-Salary Remaining : $2,333,010
-Salary Average : $8,314,000
-Salary Average Remaining : $2,333,010
Igor Shesterkin (1 Way Contract) $7,528,000 (2)
-Salary Remaining : $2,112,449
-Salary Average : $7,528,000
-Salary Average Remaining : $2,112,449
Bo Horvat (1 Way Contract) $7,147,000 (4)
-Salary Remaining : $2,005,536
-Salary Average : $7,147,000
-Salary Average Remaining : $2,005,536
Morgan Rielly (1 Way Contract) $6,875,000 (1)
-Salary Remaining : $1,929,209
-Salary Average : $6,875,000
-Salary Average Remaining : $1,929,209
Quinn Hughes (1 Way Contract) $6,554,000 (1)
-Salary Remaining : $1,839,133
-Salary Average : $6,554,000
-Salary Average Remaining : $1,839,133
Tyler Toffoli (1 Way Contract) $6,410,000 (5)
-Salary Remaining : $1,798,724
-Salary Average : $6,410,000
-Salary Average Remaining : $1,798,724
Nazem Kadri (1 Way Contract) $5,945,000 (2)
-Salary Remaining : $1,668,240
-Salary Average : $5,945,000
-Salary Average Remaining : $1,668,240
Jack Hughes (1 Way Contract) $5,084,000 (1)
-Salary Remaining : $1,426,633
-Salary Average : $5,084,000
-Salary Average Remaining : $1,426,633
Viktor Arvidsson (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $1,318,878
-Salary Average : $4,700,000
-Salary Average Remaining : $1,318,878
Jake McCabe (1 Way Contract) $3,896,000 (2)
-Salary Remaining : $1,093,265
-Salary Average : $3,896,000
-Salary Average Remaining : $1,093,265
Antti Raanta (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $926,020
-Salary Average : $3,300,000
-Salary Average Remaining : $926,020
MacKenzie Weegar (1 Way Contract) $2,724,000 (1)
-Salary Remaining : $764,388
-Salary Average : $2,724,000
-Salary Average Remaining : $764,388
Jesper Fast (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Garnet Hathaway (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $491,071
-Salary Average : $1,750,000
-Salary Average Remaining : $491,071
Kasperi Kapanen (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $484,056
-Salary Average : $1,725,000
-Salary Average Remaining : $484,056
Mason Appleton (1 Way Contract) $1,184,000 (1)
-Salary Remaining : $332,245
-Salary Average : $1,184,000
-Salary Average Remaining : $332,245
Dan Vladar (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Travis Boyd $999,999 (2)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Jacob Bryson $999,999 (2)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Joel Armia $999,999 (2)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Luke Hughes $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Nicholas Robertson $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Total Pro Players22
Salary Commitment
Year 2024 : $81,035,997
Year 2025 : $46,914,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000
Salary Average Commitment
Year 2024 : $81,035,997
Year 2025 : $46,914,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000
Salary Cap with 1 Way Contract
Year 2024 : $81,035,997
Year 2025 : $46,914,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000

Farm Players Salaries

Radim Zohorna $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Brian Halonen $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Max Comtois $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Givani Smith $99,570 (1)
Salary Remaining : $27,941
Salary Average : $99,570
Salary Average Remaining : $27,941
Radim Simek $98,000 (1)
Salary Remaining : $27,500
Salary Average : $98,000
Salary Average Remaining : $27,500
Maxwell Crozier $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Carl Berglund $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ethan Cardwell $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Quinn Schmiemann $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
William Villeneuve $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Matthew Murray $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ondrej Pavel $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tanner Dickinson $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Michael Karow $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jakub Dobes $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nathan Todd $90,000 (2)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
Anders Bjork $90,000 (2)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
Tye Felhaber $80,000 (2)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Xavier Ouellet $80,000 (2)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Jakub Skarek $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Derrick Pouliot $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Trevor Carrick $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Hudson Fasching $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Kevin Connauton $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Sam Carrick $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Michael Sgarbossa $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Billy Sweezey $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 5,417 - 94.21%
Level 2: 4750 - $105 - 4,051 - 85.27%
Level 3: 3750 - $80 - 3,491 - 93.09%
Level 4: 2750 - $50 - 2,592 - 94.27%
Luxury : 1000 - $300 - 759 - 75.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,892 - 94.60%
Farm Level 2: 1000 - $22 - 751 - 75.07%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %16,310 - 90.61%
Average Income per Game$2,586,592
Year to Date Revenue$69,837,993
Farm
Home Games Left-17
Average Attendance - %2,643 - 88.09%
Average Income per Game$94,369
Year to Date Revenue$2,547,968

Expense

Pro Players Total Salaries$76,076,998
Pro Players Total Average Salaries$76,076,998
Farm Players Total Salaries$2,865,490
Farm Players Total Average Salaries$2,865,490
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,871,000
Pro Year To Date Expenses$58,031,579
Farm Year To Date Expenses$2,431,581
Pro Salary Cap To Date$55,965,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,212,293
Farm Estimated Season Revenue($1,604,276)
Pro Remaining Season Days55
Pro Expenses Per Days$403,454
Pro Estimated Expenses$22,189,970
Farm Remaining Season Days55
Farm Expenses Per Days$17,171
Farm Estimated Expenses$944,405
Estimated Season Expenses$23,134,375
Season Salary Cap$83,947,998
Estimate Under Maximum Salary Cap of $88,000,000$4,052,002
Estimate Over Minimum Salary Cap of $65,000,000 $18,947,998
Current Bank Account$72,182,661
Projected Bank Account$83,656,303

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,775,000 (1)
-Salary Remaining : $3,023,597
-Salary Average : $10,775,000
-Salary Average Remaining : $3,023,597
Jeff Petry (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $2,413,265
-Salary Average : $8,600,000
-Salary Average Remaining : $2,413,265
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (5)
-Salary Remaining : $2,128,163
-Salary Average : $7,584,000
-Salary Average Remaining : $2,128,163
Charlie McAvoy (1 Way Contract) $7,172,000 (1)
-Salary Remaining : $2,012,551
-Salary Average : $7,172,000
-Salary Average Remaining : $2,012,551
Clayton Keller (1 Way Contract) $6,325,000 (2)
-Salary Remaining : $1,774,872
-Salary Average : $6,325,000
-Salary Average Remaining : $1,774,872
Jaden Schwartz (1 Way Contract) $4,437,000 (4)
-Salary Remaining : $1,245,077
-Salary Average : $4,437,000
-Salary Average Remaining : $1,245,077
Timothy Liljegren (1 Way Contract) $4,043,000 (3)
-Salary Remaining : $1,134,515
-Salary Average : $4,043,000
-Salary Average Remaining : $1,134,515
Anthony Mantha (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,122,449
-Salary Average : $4,000,000
-Salary Average Remaining : $1,122,449
Max Domi (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $1,094,388
-Salary Average : $3,900,000
-Salary Average Remaining : $1,094,388
Ivan Barbashev (1 Way Contract) $3,537,000 (5)
-Salary Remaining : $992,526
-Salary Average : $3,537,000
-Salary Average Remaining : $992,526
Morgan Frost (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $771,684
-Salary Average : $2,750,000
-Salary Average Remaining : $771,684
Danton Heinen (1 Way Contract) $2,029,000 (2)
-Salary Remaining : $569,362
-Salary Average : $2,029,000
-Salary Average Remaining : $569,362
Sam Malinski (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $434,949
-Salary Average : $1,550,000
-Salary Average Remaining : $434,949
Colin Miller (1 Way Contract) $1,401,000 (2)
-Salary Remaining : $393,138
-Salary Average : $1,401,000
-Salary Average Remaining : $393,138
Aku Raty (1 Way Contract) $1,110,000 (3)
-Salary Remaining : $311,480
-Salary Average : $1,110,000
-Salary Average Remaining : $311,480
Arthur Kaliyev (1 Way Contract) $1,096,000 (1)
-1 Way Contract Salary Cap : $1,096,000
-Salary Remaining : $307,551
-Salary Average : $1,096,000
-Salary Average Remaining : $307,551
Urho Vaakanainen (1 Way Contract) $1,043,000 (1)
-Salary Remaining : $292,679
-Salary Average : $1,043,000
-Salary Average Remaining : $292,679
Rem Pitlick (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Justin Bailey $999,999 (3)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Erik Gustafsson $999,999 (3)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Juuso Parssinen $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Daniil Tarasov $775,000 (2)
-Salary Remaining : $217,474
-Salary Average : $775,000
-Salary Average Remaining : $217,474
Total Pro Players22
Salary Commitment
Year 2024 : $76,076,998
Year 2025 : $54,482,998
Year 2026 : $40,452,998
Year 2027 : $24,700,000
Salary Average Commitment
Year 2024 : $76,076,998
Year 2025 : $53,240,998
Year 2026 : $39,210,998
Year 2027 : $23,458,000
Salary Cap with 1 Way Contract
Year 2024 : $76,076,998
Year 2025 : $53,240,998
Year 2026 : $39,210,998
Year 2027 : $23,458,000

Farm Players Salaries

Luke Krys $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Christoffer Sedoff $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Jonny Brodzinski $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
A.J. Greer $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Samuel Morton $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Dylan Wells $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Filip Zadina $96,120 (1)
Salary Remaining : $26,972
Salary Average : $96,120
Salary Average Remaining : $26,972
Leevi Merilainen $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Aidan McDonough $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Brad Lambert $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Henry Thrun $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Oskar Olausson $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Santtu Kinnunen $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Simon Nemec $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Shakir Mukhamadullin $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Adam Sykora $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Matthew Kessel $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Joel Blomqvist $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Shawn Element $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Helge Grans $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Brett Leason $90,900 (3)
Salary Remaining : $25,508
Salary Average : $90,900
Salary Average Remaining : $25,508
Ville Heinola $87,970 (2)
Salary Remaining : $24,685
Salary Average : $87,970
Salary Average Remaining : $24,685
Denis Gurianov $79,500 (1)
Salary Remaining : $22,309
Salary Average : $79,500
Salary Average Remaining : $22,309
Brandon Baddock $76,000 (1)
Salary Remaining : $21,327
Salary Average : $76,000
Salary Average Remaining : $21,327
Akito Hirose $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Alex Kannok-Leipert $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Wyatt Aamodt $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Wyatt Bongiovanni $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Nate Clurman $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Joseph Cecconi $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Michael Kesselring $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jacob Perreault $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players32
Salary Commitment
Year 2024 : $2,865,490
Year 2025 : $2,028,870
Year 2026 : $945,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,865,490
Year 2025 : $2,028,870
Year 2026 : $945,900
Year 2027 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5,474 - 95.19%
Level 2: 4750 - $100 - 4,567 - 96.15%
Level 3: 3750 - $75 - 3,613 - 96.35%
Level 4: 2750 - $50 - 2,655 - 96.56%
Luxury : 1000 - $300 - 788 - 78.83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,988 - 99.41%
Farm Level 2: 1000 - $15 - 985 - 98.54%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,098 - 94.99%
Average Income per Game$2,582,670
Year to Date Revenue$72,314,763
Farm
Home Games Left-18
Average Attendance - %2,974 - 99.12%
Average Income per Game$80,608
Year to Date Revenue$2,257,020

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$62,952,820
Farm Year To Date Expenses$3,220,663
Pro Salary Cap To Date$59,195,857
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,574,711
Farm Estimated Season Revenue($1,450,941)
Pro Remaining Season Days55
Pro Expenses Per Days$445,644
Pro Estimated Expenses$24,510,420
Farm Remaining Season Days55
Farm Expenses Per Days$22,902
Farm Estimated Expenses$1,259,610
Estimated Season Expenses$25,770,030
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$56,184,266
Projected Bank Account$62,538,006

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (1)
-Salary Remaining : $3,058,673
-Salary Average : $10,900,000
-Salary Average Remaining : $3,058,673
Frederik Andersen (1 Way Contract) $8,784,000 (1)
-Salary Remaining : $2,464,898
-Salary Average : $8,784,000
-Salary Average Remaining : $2,464,898
Jake Guentzel (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $2,413,265
-Salary Average : $8,600,000
-Salary Average Remaining : $2,413,265
Darnell Nurse (1 Way Contract) $7,550,000 (4)
-Salary Remaining : $2,118,622
-Salary Average : $7,550,000
-Salary Average Remaining : $2,118,622
Mikael Granlund (1 Way Contract) $5,900,000 (5)
-Salary Remaining : $1,655,612
-Salary Average : $5,900,000
-Salary Average Remaining : $1,655,612
Esa Lindell (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,543,367
-Salary Average : $5,500,000
-Salary Average Remaining : $1,543,367
Sean Durzi (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $1,501,276
-Salary Average : $5,350,000
-Salary Average Remaining : $1,501,276
Joel Farabee (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $1,487,245
-Salary Average : $5,300,000
-Salary Average Remaining : $1,487,245
Cam Fowler (1 Way Contract) $4,960,000 (2)
-Salary Remaining : $1,391,837
-Salary Average : $4,960,000
-Salary Average Remaining : $1,391,837
Mark Stone (1 Way Contract) $4,210,000 (2)
-Salary Remaining : $1,181,378
-Salary Average : $4,210,000
-Salary Average Remaining : $1,181,378
Artturi Lehkonen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $926,020
-Salary Average : $3,300,000
-Salary Average Remaining : $926,020
Marcus Johansson (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $729,592
-Salary Average : $2,600,000
-Salary Average Remaining : $729,592
Keegan Kolesar (1 Way Contract) $1,916,000 (1)
-Salary Remaining : $537,653
-Salary Average : $1,916,000
-Salary Average Remaining : $537,653
Max Pacioretty (1 Way Contract) $1,907,000 (2)
-Salary Remaining : $535,128
-Salary Average : $1,907,000
-Salary Average Remaining : $535,128
Nick Seeler $999,999 (1)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Vincent Desharnais $999,999 (1)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Phillip Di Giuseppe $990,000 (2)
-Salary Remaining : $277,806
-Salary Average : $990,000
-Salary Average Remaining : $277,806
Joseph Woll $929,300 (1)
-Salary Remaining : $260,773
-Salary Average : $929,300
-Salary Average Remaining : $260,773
Ryan Carpenter $900,000 (2)
-Salary Remaining : $252,551
-Salary Average : $900,000
-Salary Average Remaining : $252,551
Noel Acciari $750,000 (1)
-Salary Remaining : $210,459
-Salary Average : $750,000
-Salary Average Remaining : $210,459
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 : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Tyson Kozak $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Max Ellis $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Ivan Ivan $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Pavel Cajan $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Ian Mitchell $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Navrin Mutter $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Luka Profaca $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Jack St. Ivany $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Ty Glover $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Matt Rempe $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Vincent Sevigny $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Drake Caggiula $100,000 (1)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Brandon Biro $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Chad Nychuk $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Riley Sutter $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Dino Kambeitz $100,000 (1)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Samuel Houde $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Ales Stezka $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Matej Blumel $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
John Beecher $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Josh Doan $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Daniel Torgersson $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Adam Beckman $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jayden Grubbe $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Riley Kidney $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ryan Winterton $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jakub Lauko $92,500 (2)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Devin Shore $92,500 (1)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Mathieu Olivier $92,500 (1)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Calle Sjalin $92,500 (2)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Milos Kelemen $88,810 (2)
Salary Remaining : $24,921
Salary Average : $88,810
Salary Average Remaining : $24,921
Donald Busdeker $82,500 (2)
Salary Remaining : $23,151
Salary Average : $82,500
Salary Average Remaining : $23,151
Andrew Perrott $82,500 (1)
Salary Remaining : $23,151
Salary Average : $82,500
Salary Average Remaining : $23,151
Jonathan Gruden $80,000 (2)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Brandon Scanlin $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Layton Ahac $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Matej Pekar $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 5,529 - 96.15%
Level 2: 4750 - $95 - 4,546 - 95.71%
Level 3: 3750 - $75 - 3,568 - 95.15%
Level 4: 2750 - $45 - 2,694 - 97.97%
Luxury : 1000 - $225 - 969 - 96.87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,963 - 98.14%
Farm Level 2: 1000 - $15 - 990 - 99.05%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,306 - 96.14%
Average Income per Game$2,508,160
Year to Date Revenue$65,212,154
Farm
Home Games Left-16
Average Attendance - %2,953 - 98.44%
Average Income per Game$92,176
Year to Date Revenue$2,396,588

Expense

Pro Players Total Salaries$83,291,800
Pro Players Total Average Salaries$83,291,800
Farm Players Total Salaries$1,822,500
Farm Players Total Average Salaries$1,822,500
Coaches Total Salaries$6,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,746,361
Farm Year To Date Expenses$2,172,446
Pro Salary Cap To Date$56,690,655
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,622,397
Farm Estimated Season Revenue($1,474,823)
Pro Remaining Season Days55
Pro Expenses Per Days$453,019
Pro Estimated Expenses$24,916,045
Farm Remaining Season Days55
Farm Expenses Per Days$15,421
Farm Estimated Expenses$848,155
Estimated Season Expenses$25,764,200
Season Salary Cap$83,291,800
Estimate Under Maximum Salary Cap of $88,000,000$4,708,200
Estimate Over Minimum Salary Cap of $65,000,000 $18,291,800
Current Bank Account$19,303,539
Projected Bank Account$29,686,913

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (4)
-Salary Remaining : $3,187,755
-Salary Average : $11,360,000
-Salary Average Remaining : $3,187,755
Mika Zibanejad (1 Way Contract) $8,524,000 (1)
-Salary Remaining : $2,391,939
-Salary Average : $8,524,000
-Salary Average Remaining : $2,391,939
Drew Doughty (1 Way Contract) $6,675,000 (4)
-Salary Remaining : $1,873,087
-Salary Average : $6,675,000
-Salary Average Remaining : $1,873,087
Patrik Laine (1 Way Contract) $6,474,000 (4)
-Salary Remaining : $1,816,684
-Salary Average : $6,474,000
-Salary Average Remaining : $1,816,684
Josh Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $1,753,827
-Salary Average : $6,250,000
-Salary Average Remaining : $1,753,827
Bryan Rust (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,683,673
-Salary Average : $6,000,000
-Salary Average Remaining : $1,683,673
Trevor Zegras (1 Way Contract) $5,734,000 (4)
-Salary Remaining : $1,609,031
-Salary Average : $5,734,000
-Salary Average Remaining : $1,609,031
Jake DeBrusk (1 Way Contract) $5,198,000 (4)
-Salary Remaining : $1,458,622
-Salary Average : $5,198,000
-Salary Average Remaining : $1,458,622
Vladislav Gavrikov (1 Way Contract) $4,427,000 (3)
-Salary Remaining : $1,242,270
-Salary Average : $4,427,000
-Salary Average Remaining : $1,242,270
Carter Hart (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $1,066,327
-Salary Average : $3,800,000
-Salary Average Remaining : $1,066,327
Adin Hill (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $934,439
-Salary Average : $3,330,000
-Salary Average Remaining : $934,439
Mario Ferraro (1 Way Contract) $3,088,000 (2)
-Salary Remaining : $866,531
-Salary Average : $3,088,000
-Salary Average Remaining : $866,531
Warren Foegele (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $841,837
-Salary Average : $3,000,000
-Salary Average Remaining : $841,837
Casey DeSmith (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $448,980
-Salary Average : $1,600,000
-Salary Average Remaining : $448,980
Marc-Edouard Vlasic (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Akil Thomas $981,800 (3)
-Salary Remaining : $275,505
-Salary Average : $981,800
-Salary Average Remaining : $275,505
Kent Johnson $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Kaiden Guhle $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Alex Newhook $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Leo Carlsson $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Derek Ryan $775,000 (1)
-Salary Remaining : $217,474
-Salary Average : $775,000
-Salary Average Remaining : $217,474
Pierre-Edouard Bellemare $775,000 (1)
-Salary Remaining : $217,474
-Salary Average : $775,000
-Salary Average Remaining : $217,474
Total Pro Players22
Salary Commitment
Year 2024 : $83,291,800
Year 2025 : $66,967,800
Year 2026 : $54,049,800
Year 2027 : $47,691,000
Salary Average Commitment
Year 2024 : $83,291,800
Year 2025 : $66,967,800
Year 2026 : $54,049,800
Year 2027 : $47,691,000
Salary Cap with 1 Way Contract
Year 2024 : $83,291,800
Year 2025 : $66,967,800
Year 2026 : $54,049,800
Year 2027 : $47,691,000

Farm Players Salaries

Mark Pysyk $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Michael Hutchinson $77,500 (3)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Tanner Kero $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Tyler Wotherspoon $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Brady Lyle $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Kyle Criscuolo $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Corey Schueneman $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Cody Haiskanen $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Chase DeLeo $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Glenn Gawdin $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Gabriel Bourque $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Joe Hicketts $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Garret Sparks $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Michael Bullion $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Mason Jobst $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Max Willman $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Sean Day $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
John Hayden $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Gage Quinney $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Colton White $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Dominic Toninato $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Lane Pederson $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Brett Seney $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Cooper Marody $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 5,513 - 95.87%
Level 2: 4750 - $90 - 4,597 - 96.78%
Level 3: 3750 - $80 - 3,464 - 92.37%
Level 4: 2750 - $60 - 2,059 - 74.87%
Luxury : 1000 - $300 - 773 - 77.31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,987 - 99.37%
Farm Level 2: 1000 - $15 - 985 - 98.50%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16,406 - 91.14%
Average Income per Game$2,476,391
Year to Date Revenue$74,291,722
Farm
Home Games Left-20
Average Attendance - %2,972 - 99.08%
Average Income per Game$80,572
Year to Date Revenue$2,417,170

Expense

Pro Players Total Salaries$63,954,000
Pro Players Total Average Salaries$63,954,000
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$55,652,246
Farm Year To Date Expenses$1,990,894
Pro Salary Cap To Date$53,749,632
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,240,298
Farm Estimated Season Revenue($1,611,447)
Pro Remaining Season Days55
Pro Expenses Per Days$333,949
Pro Estimated Expenses$18,367,195
Farm Remaining Season Days55
Farm Expenses Per Days$14,160
Farm Estimated Expenses$778,800
Estimated Season Expenses$19,145,995
Season Salary Cap$74,608,000
Estimate Under Maximum Salary Cap of $88,000,000$13,392,000
Estimate Over Minimum Salary Cap of $65,000,000 $9,608,000
Current Bank Account$52,240,813
Projected Bank Account$58,723,669

Pro Players Salaries

Darcy Kuemper (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $1,823,980
-Salary Average : $6,500,000
-Salary Average Remaining : $1,823,980
Taylor Hall (1 Way Contract) $5,810,000 (2)
-Salary Remaining : $1,630,357
-Salary Average : $5,810,000
-Salary Average Remaining : $1,630,357
Victor Olofsson (1 Way Contract) $5,128,000 (4)
-Salary Remaining : $1,438,980
-Salary Average : $5,128,000
-Salary Average Remaining : $1,438,980
Vitek Vanecek (1 Way Contract) $5,090,000 (5)
-Salary Remaining : $1,428,316
-Salary Average : $5,090,000
-Salary Average Remaining : $1,428,316
Sean Couturier (1 Way Contract) $5,005,000 (4)
-Salary Remaining : $1,404,464
-Salary Average : $5,005,000
-Salary Average Remaining : $1,404,464
Ryan Pulock (1 Way Contract) $4,714,000 (2)
-Salary Remaining : $1,322,806
-Salary Average : $4,714,000
-Salary Average Remaining : $1,322,806
Carson Soucy (1 Way Contract) $3,463,000 (2)
-Salary Remaining : $971,760
-Salary Average : $3,463,000
-Salary Average Remaining : $971,760
Ian Cole (1 Way Contract) $3,161,000 (2)
-Salary Remaining : $887,015
-Salary Average : $3,161,000
-Salary Average Remaining : $887,015
Jonathan Drouin (1 Way Contract) $2,856,000 (2)
-Salary Remaining : $801,429
-Salary Average : $2,856,000
-Salary Average Remaining : $801,429
Alexandre Carrier (1 Way Contract) $2,611,000 (2)
-Salary Remaining : $732,679
-Salary Average : $2,611,000
-Salary Average Remaining : $732,679
Radek Faksa (1 Way Contract) $2,518,000 (1)
-Salary Remaining : $706,582
-Salary Average : $2,518,000
-Salary Average Remaining : $706,582
Connor Murphy (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $701,531
-Salary Average : $2,500,000
-Salary Average Remaining : $701,531
Eeli Tolvanen (1 Way Contract) $2,344,000 (1)
-Salary Remaining : $657,755
-Salary Average : $2,344,000
-Salary Average Remaining : $657,755
Conor Sheary (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Brock McGinn (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Alexander Barabanov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Matt Nieto (1 Way Contract) $1,930,000 (2)
-Salary Remaining : $541,582
-Salary Average : $1,930,000
-Salary Average Remaining : $541,582
Kevin Bahl (1 Way Contract) $1,384,000 (1)
-Salary Remaining : $388,367
-Salary Average : $1,384,000
-Salary Average Remaining : $388,367
Chad Ruhwedel $990,000 (2)
-Salary Remaining : $277,806
-Salary Average : $990,000
-Salary Average Remaining : $277,806
Andrew Poturalski $975,000 (3)
-Salary Remaining : $273,597
-Salary Average : $975,000
-Salary Average Remaining : $273,597
Patrick Brown $975,000 (2)
-Salary Remaining : $273,597
-Salary Average : $975,000
-Salary Average Remaining : $273,597
Total Pro Players21
Salary Commitment
Year 2024 : $63,954,000
Year 2025 : $57,708,000
Year 2026 : $16,198,000
Year 2027 : $15,223,000
Salary Average Commitment
Year 2024 : $63,954,000
Year 2025 : $57,708,000
Year 2026 : $16,198,000
Year 2027 : $15,223,000
Salary Cap with 1 Way Contract
Year 2024 : $63,954,000
Year 2025 : $57,708,000
Year 2026 : $16,198,000
Year 2027 : $15,223,000

Farm Players Salaries

Julien Gauthier $98,920 (1)
Salary Remaining : $27,758
Salary Average : $98,920
Salary Average Remaining : $27,758
Michael Houser $97,500 (3)
Salary Remaining : $27,360
Salary Average : $97,500
Salary Average Remaining : $27,360
Reilly Walsh $97,500 (3)
Salary Remaining : $27,360
Salary Average : $97,500
Salary Average Remaining : $27,360
Hayden Hodgson $97,500 (3)
Salary Remaining : $27,360
Salary Average : $97,500
Salary Average Remaining : $27,360
Antonio Stranges $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Max Jones $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
William Wallinder $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Zayde Wisdom $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Marc Del Gaizo $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Aaron Dell $83,880 (2)
Salary Remaining : $23,538
Salary Average : $83,880
Salary Average Remaining : $23,538
Brett Sutter $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Mitch Reinke $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Kyle Marino $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Matt Pietroniro $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Dmitry Osipov $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Ethan de Jong $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Brian Pinho $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Casey Dornbach $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Brendan Furry $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Gerry Mayhew $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
CJ Suess $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 4,738 - 82.40%
Level 2: 4750 - $111 - 3,504 - 73.76%
Level 3: 3750 - $83 - 2,846 - 75.90%
Level 4: 2750 - $55 - 2,619 - 95.22%
Luxury : 1000 - $300 - 771 - 77.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,957 - 97.85%
Farm Level 2: 1000 - $20 - 785 - 78.48%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %14,477 - 80.43%
Average Income per Game$2,412,472
Year to Date Revenue$55,486,857
Farm
Home Games Left-13
Average Attendance - %2,742 - 91.39%
Average Income per Game$93,005
Year to Date Revenue$2,139,113

Expense

Pro Players Total Salaries$76,840,000
Pro Players Total Average Salaries$76,840,000
Farm Players Total Salaries$1,788,500
Farm Players Total Average Salaries$1,788,500
Coaches Total Salaries$4,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$56,903,776
Farm Year To Date Expenses$1,761,157
Pro Salary Cap To Date$54,309,409
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,424,497
Farm Estimated Season Revenue($1,209,064)
Pro Remaining Season Days55
Pro Expenses Per Days$409,898
Pro Estimated Expenses$22,544,390
Farm Remaining Season Days55
Farm Expenses Per Days$12,186
Farm Estimated Expenses$670,230
Estimated Season Expenses$23,214,620
Season Salary Cap$78,840,000
Estimate Under Maximum Salary Cap of $88,000,000$9,160,000
Estimate Over Minimum Salary Cap of $65,000,000 $13,840,000
Current Bank Account$35,078,172
Projected Bank Account$54,078,985

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (2)
-Salary Remaining : $2,357,143
-Salary Average : $8,400,000
-Salary Average Remaining : $2,357,143
Brock Nelson (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $1,781,888
-Salary Average : $6,350,000
-Salary Average Remaining : $1,781,888
Tyler Myers (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $1,683,673
-Salary Average : $6,000,000
-Salary Average Remaining : $1,683,673
Mike Hoffman (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,683,673
-Salary Average : $6,000,000
-Salary Average Remaining : $1,683,673
John Gibson (1 Way Contract) $5,455,000 (1)
-Salary Remaining : $1,530,740
-Salary Average : $5,455,000
-Salary Average Remaining : $1,530,740
Brian Dumoulin (1 Way Contract) $4,260,000 (1)
-Salary Remaining : $1,195,408
-Salary Average : $4,260,000
-Salary Average Remaining : $1,195,408
Trent Frederic (1 Way Contract) $4,166,000 (5)
-Salary Remaining : $1,169,031
-Salary Average : $4,166,000
-Salary Average Remaining : $1,169,031
Brandon Saad (1 Way Contract) $4,136,000 (1)
-Salary Remaining : $1,160,612
-Salary Average : $4,136,000
-Salary Average Remaining : $1,160,612
Adam Larsson (1 Way Contract) $4,023,000 (3)
-Salary Remaining : $1,128,903
-Salary Average : $4,023,000
-Salary Average Remaining : $1,128,903
Morgan Geekie (1 Way Contract) $3,505,000 (4)
-Salary Remaining : $983,546
-Salary Average : $3,505,000
-Salary Average Remaining : $983,546
Alex Kerfoot (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $940,051
-Salary Average : $3,350,000
-Salary Average Remaining : $940,051
Connor Clifton (1 Way Contract) $2,861,000 (1)
-Salary Remaining : $802,832
-Salary Average : $2,861,000
-Salary Average Remaining : $802,832
Andrew Peeke (1 Way Contract) $2,670,000 (2)
-Salary Remaining : $749,235
-Salary Average : $2,670,000
-Salary Average Remaining : $749,235
Tomas Nosek (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $701,531
-Salary Average : $2,500,000
-Salary Average Remaining : $701,531
Petr Mrazek (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $701,531
-Salary Average : $2,500,000
-Salary Average Remaining : $701,531
Mason Shaw (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Jordan Oesterle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Carl Grundstrom (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $505,102
-Salary Average : $1,800,000
-Salary Average Remaining : $505,102
Cayden Primeau (1 Way Contract) $1,030,000 (2)
-Salary Remaining : $289,031
-Salary Average : $1,030,000
-Salary Average Remaining : $289,031
MacKenzie Entwistle $984,000 (2)
-Salary Remaining : $276,122
-Salary Average : $984,000
-Salary Average Remaining : $276,122
Mavrik Bourque $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Matt Coronato $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Dylan Holloway $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Total Pro Players23
Salary Commitment
Year 2024 : $76,840,000
Year 2025 : $43,528,000
Year 2026 : $23,144,000
Year 2027 : $7,671,000
Salary Average Commitment
Year 2024 : $76,840,000
Year 2025 : $43,528,000
Year 2026 : $23,144,000
Year 2027 : $7,671,000
Salary Cap with 1 Way Contract
Year 2024 : $76,840,000
Year 2025 : $43,528,000
Year 2026 : $23,144,000
Year 2027 : $7,671,000

Farm Players Salaries

Jackson LaCombe $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Arturs Silovs $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Josh Lopina $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ben King $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Carter Mazur $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Calle Clang $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Dustin Tokarski $90,000 (1)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
David Gustafsson $78,500 (2)
Salary Remaining : $22,028
Salary Average : $78,500
Salary Average Remaining : $22,028
Markus Niemelainen $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Cal O'Reilly $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Patrik Koch $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Rasmus Asplund $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Erik Middendorf $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Carsen Twarynski $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Scott Reedy $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Colton Poolman $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Brett Budgell $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Benjamin Berard $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Brendan Warren $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Dillon Heatherington $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Dominik Shine $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Adam Karashik $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players22
Salary Commitment
Year 2024 : $1,788,500
Year 2025 : $928,500
Year 2026 : $360,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,788,500
Year 2025 : $928,500
Year 2026 : $360,000
Year 2027 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arean
Level 1: 5750 - $120 - 5,551 - 96.54%
Level 2: 4750 - $100 - 4,514 - 95.02%
Level 3: 3750 - $65 - 3,586 - 95.61%
Level 4: 2750 - $55 - 2,607 - 94.80%
Luxury : 1000 - $290 - 867 - 86.66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,484 - 74.20%
Farm Level 2: 1000 - $25 - 630 - 62.96%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17,124 - 95.13%
Average Income per Game$2,530,618
Year to Date Revenue$78,449,169
Farm
Home Games Left-21
Average Attendance - %2,114 - 70.45%
Average Income per Game$84,598
Year to Date Revenue$2,622,553

Expense

Pro Players Total Salaries$86,336,004
Pro Players Total Average Salaries$86,336,004
Farm Players Total Salaries$2,185,000
Farm Players Total Average Salaries$2,185,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,715,169
Farm Year To Date Expenses$2,059,156
Pro Salary Cap To Date$62,049,395
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,306,184
Farm Estimated Season Revenue($1,776,568)
Pro Remaining Season Days55
Pro Expenses Per Days$450,694
Pro Estimated Expenses$24,788,170
Farm Remaining Season Days55
Farm Expenses Per Days$15,230
Farm Estimated Expenses$837,650
Estimated Season Expenses$25,625,820
Season Salary Cap$86,336,004
Estimate Under Maximum Salary Cap of $88,000,000$1,663,996
Estimate Over Minimum Salary Cap of $65,000,000 $21,336,004
Current Bank Account$26,049,068
Projected Bank Account$23,952,864

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $2,665,816
-Salary Average : $9,500,000
-Salary Average Remaining : $2,665,816
Anze Kopitar (1 Way Contract) $8,869,000 (4)
-Salary Remaining : $2,488,750
-Salary Average : $8,869,000
-Salary Average Remaining : $2,488,750
Steven Stamkos (1 Way Contract) $8,302,000 (3)
-Salary Remaining : $2,329,643
-Salary Average : $8,302,000
-Salary Average Remaining : $2,329,643
Kyle Palmieri (1 Way Contract) $5,250,001 (5)
-Salary Remaining : $1,473,215
-Salary Average : $5,250,001
-Salary Average Remaining : $1,473,215
Anthony Cirelli (1 Way Contract) $4,847,000 (4)
-Salary Remaining : $1,360,128
-Salary Average : $4,847,000
-Salary Average Remaining : $1,360,128
Marcus Pettersson (1 Way Contract) $4,817,000 (4)
-Salary Remaining : $1,351,709
-Salary Average : $4,817,000
-Salary Average Remaining : $1,351,709
Jack Campbell (1 Way Contract) $4,794,000 (1)
-Salary Remaining : $1,345,255
-Salary Average : $4,794,000
-Salary Average Remaining : $1,345,255
Ryan Graves (1 Way Contract) $4,660,000 (4)
-Salary Remaining : $1,307,653
-Salary Average : $4,660,000
-Salary Average Remaining : $1,307,653
Ondrej Palat (1 Way Contract) $4,529,000 (4)
-Salary Remaining : $1,270,893
-Salary Average : $4,529,000
-Salary Average Remaining : $1,270,893
John Carlson (1 Way Contract) $4,336,000 (4)
-Salary Remaining : $1,216,735
-Salary Average : $4,336,000
-Salary Average Remaining : $1,216,735
Jakob Silfverberg (1 Way Contract) $4,211,000 (1)
-Salary Remaining : $1,181,658
-Salary Average : $4,211,000
-Salary Average Remaining : $1,181,658
Matt Murray (1 Way Contract) $3,684,000 (3)
-1 Way Contract Salary Cap : $3,684,000
-Salary Remaining : $1,033,776
-Salary Average : $3,684,000
-Salary Average Remaining : $1,033,776
Chris Tanev (1 Way Contract) $3,500,001 (4)
-Salary Remaining : $982,143
-Salary Average : $3,500,001
-Salary Average Remaining : $982,143
Kaapo Kakko (1 Way Contract) $3,310,000 (2)
-Salary Remaining : $928,827
-Salary Average : $3,310,000
-Salary Average Remaining : $928,827
Mason Marchment (1 Way Contract) $3,027,000 (2)
-Salary Remaining : $849,413
-Salary Average : $3,027,000
-Salary Average Remaining : $849,413
Erik Johnson (1 Way Contract) $2,000,001 (3)
-Salary Remaining : $561,225
-Salary Average : $2,000,001
-Salary Average Remaining : $561,225
Evan Bouchard (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Nick Bonino (1 Way Contract) $1,250,001 (3)
-Salary Remaining : $350,766
-Salary Average : $1,250,001
-Salary Average Remaining : $350,766
Anton Forsberg (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $350,765
-Salary Average : $1,250,000
-Salary Average Remaining : $350,765
Dillon Dube (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $336,735
-Salary Average : $1,200,000
-Salary Average Remaining : $336,735
Vladislav Namestnikov (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Total Pro Players21
Salary Commitment
Year 2024 : $86,336,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Average Commitment
Year 2024 : $86,336,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Cap with 1 Way Contract
Year 2024 : $86,336,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002

Farm Players Salaries

Grant Cruikshank $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Callahan Burke $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Blake Hillman $100,000 (1)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Ashton Sautner $100,000 (1)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Andreas Englund $100,000 (1)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Matt Donovan $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Cory Conacher $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Avery Hayes $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tyler Boucher $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Curtis McKenzie $85,000 (1)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Evan Cormier $85,000 (1)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Keaton Middleton $80,000 (2)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Justin Addamo $80,000 (2)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Cole Krygier $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Roman Ahcan $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Ryan McGregor $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Ryan Wagner $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Cody Hodgson $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Cooper Walker $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Kevin Wall $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Cole Bardreau $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Dysin Mayo $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jagger Joshua $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Nolan Yaremko $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Riley Sawchuk $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Ludovic Waeber $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players26
Salary Commitment
Year 2024 : $2,185,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,185,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $130 - 5,498 - 95.62%
Level 2: 4750 - $105 - 3,959 - 83.36%
Level 3: 3750 - $80 - 3,456 - 92.16%
Level 4: 2750 - $55 - 2,643 - 96.09%
Luxury : 1000 - $300 - 750 - 74.96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1,980 - 99.00%
Farm Level 2: 1000 - $17 - 992 - 99.19%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %16,306 - 90.59%
Average Income per Game$2,583,030
Year to Date Revenue$69,741,803
Farm
Home Games Left-17
Average Attendance - %2,972 - 99.06%
Average Income per Game$90,377
Year to Date Revenue$2,440,182

Expense

Pro Players Total Salaries$62,568,900
Pro Players Total Average Salaries$62,568,900
Farm Players Total Salaries$2,520,930
Farm Players Total Average Salaries$2,520,930
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,933,000
Pro Year To Date Expenses$45,887,164
Farm Year To Date Expenses$2,214,128
Pro Salary Cap To Date$43,905,831
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,162,416
Farm Estimated Season Revenue($1,536,411)
Pro Remaining Season Days55
Pro Expenses Per Days$331,984
Pro Estimated Expenses$18,259,120
Farm Remaining Season Days55
Farm Expenses Per Days$15,413
Farm Estimated Expenses$847,715
Estimated Season Expenses$19,106,835
Season Salary Cap$72,501,900
Estimate Under Maximum Salary Cap of $88,000,000$15,498,100
Estimate Over Minimum Salary Cap of $65,000,000 $7,501,900
Current Bank Account$126,065,324
Projected Bank Account$141,584,494

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $1,992,347
-Salary Average : $7,100,000
-Salary Average Remaining : $1,992,347
Matt Boldy (1 Way Contract) $6,597,000 (5)
-Salary Remaining : $1,851,199
-Salary Average : $6,597,000
-Salary Average Remaining : $1,851,199
Ilya Mikheyev (1 Way Contract) $4,003,000 (4)
-Salary Remaining : $1,123,291
-Salary Average : $4,003,000
-Salary Average Remaining : $1,123,291
Artem Zub (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $1,021,429
-Salary Average : $3,640,000
-Salary Average Remaining : $1,021,429
Cole Perfetti (1 Way Contract) $3,517,000 (5)
-Salary Remaining : $986,913
-Salary Average : $3,517,000
-Salary Average Remaining : $986,913
Adam Lowry (1 Way Contract) $3,360,000 (4)
-Salary Remaining : $942,857
-Salary Average : $3,360,000
-Salary Average Remaining : $942,857
Isac Lundestrom (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $897,959
-Salary Average : $3,200,000
-Salary Average Remaining : $897,959
Lukas Dostal (1 Way Contract) $3,148,000 (4)
-Salary Remaining : $883,367
-Salary Average : $3,148,000
-Salary Average Remaining : $883,367
Rocco Grimaldi (1 Way Contract) $2,753,000 (1)
-Salary Remaining : $772,526
-Salary Average : $2,753,000
-Salary Average Remaining : $772,526
Anthony Stolarz (1 Way Contract) $2,638,000 (2)
-Salary Remaining : $740,255
-Salary Average : $2,638,000
-Salary Average Remaining : $740,255
Scott Mayfield (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $729,592
-Salary Average : $2,600,000
-Salary Average Remaining : $729,592
Haydn Fleury (1 Way Contract) $2,311,000 (1)
-Salary Remaining : $648,495
-Salary Average : $2,311,000
-Salary Average Remaining : $648,495
Drew O'Connor (1 Way Contract) $2,076,000 (2)
-Salary Remaining : $582,551
-Salary Average : $2,076,000
-Salary Average Remaining : $582,551
David Rittich (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $533,163
-Salary Average : $1,900,000
-Salary Average Remaining : $533,163
Austin Strand (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Ethen Frank (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Luke Philp (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Libor Hajek (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Mikhail Maltsev (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Erik Kallgren (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Connor Bedard $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Logan Cooley $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Vincent Iorio $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Owen Power $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Parker Kelly $925,900 (1)
-Salary Remaining : $259,819
-Salary Average : $925,900
-Salary Average Remaining : $259,819
Total Pro Players25
Salary Commitment
Year 2024 : $62,568,900
Year 2025 : $49,079,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000
Salary Average Commitment
Year 2024 : $62,568,900
Year 2025 : $49,079,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000
Salary Cap with 1 Way Contract
Year 2024 : $62,568,900
Year 2025 : $49,079,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000

Farm Players Salaries

Nikita Okhotiuk $96,140 (1)
Salary Remaining : $26,978
Salary Average : $96,140
Salary Average Remaining : $26,978
Jeremie Poirier $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Matvey Petrov $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Colton Dach $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jakub Brabenec $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jakub Demek $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Noel Hoefenmayer $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Trent Miner $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Judd Caulfield $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Matthew Maggio $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Emil Heineman $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Zack Ostapchuk $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Drew Helleson $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Samuel Helenius $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Declan Chisholm $93,260 (2)
Salary Remaining : $26,170
Salary Average : $93,260
Salary Average Remaining : $26,170
Spencer Knight $91,530 (2)
Salary Remaining : $25,684
Salary Average : $91,530
Salary Average Remaining : $25,684
Nick DeSimone $85,000 (1)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Arnaud Durandeau $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Carson Meyer $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Daniel D'Amato $77,500 (2)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Kristian Reichel $77,500 (2)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Bobby McMann $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Brandon Gignac $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Taylor Ward $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Isaac Poulter $77,500 (2)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Michael Milne $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Matthew Strome $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Kyle Capobianco $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jett Woo $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players29
Salary Commitment
Year 2024 : $2,520,930
Year 2025 : $1,537,290
Year 2026 : $760,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,520,930
Year 2025 : $1,537,290
Year 2026 : $760,000
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - $223 - 2,815 - 48.95%
Level 2: 4750 - $180 - 2,190 - 46.11%
Level 3: 3750 - $160 - 1,464 - 39.05%
Level 4: 2750 - $150 - 815 - 29.63%
Luxury : 1000 - $300 - 550 - 55.02%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,329 - 66.44%
Farm Level 2: 1000 - $25 - 633 - 63.25%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %7,834 - 43.52%
Average Income per Game$2,342,064
Year to Date Revenue$70,261,924
Farm
Home Games Left-20
Average Attendance - %1,961 - 65.37%
Average Income per Game$86,201
Year to Date Revenue$2,586,018

Expense

Pro Players Total Salaries$84,669,100
Pro Players Total Average Salaries$84,669,100
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$61,249,722
Farm Year To Date Expenses$2,183,286
Pro Salary Cap To Date$59,089,629
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,762,705
Farm Estimated Season Revenue($1,724,012)
Pro Remaining Season Days55
Pro Expenses Per Days$444,740
Pro Estimated Expenses$24,460,700
Farm Remaining Season Days55
Farm Expenses Per Days$15,893
Farm Estimated Expenses$874,115
Estimated Season Expenses$25,334,815
Season Salary Cap$87,669,100
Estimate Under Maximum Salary Cap of $88,000,000$330,900
Estimate Over Minimum Salary Cap of $65,000,000 $22,669,100
Current Bank Account$61,366,661
Projected Bank Account$60,070,539

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (4)
-Salary Remaining : $3,760,204
-Salary Average : $13,400,000
-Salary Average Remaining : $3,760,204
Aleksander Barkov (1 Way Contract) $9,727,000 (4)
-Salary Remaining : $2,729,515
-Salary Average : $9,727,000
-Salary Average Remaining : $2,729,515
Dougie Hamilton (1 Way Contract) $8,281,000 (2)
-Salary Remaining : $2,323,750
-Salary Average : $8,281,000
-Salary Average Remaining : $2,323,750
Mikhail Sergachev (1 Way Contract) $6,786,000 (2)
-Salary Remaining : $1,904,235
-Salary Average : $6,786,000
-Salary Average Remaining : $1,904,235
Nikolaj Ehlers (1 Way Contract) $6,389,000 (5)
-Salary Remaining : $1,792,832
-Salary Average : $6,389,000
-Salary Average Remaining : $1,792,832
Alex Ovechkin (1 Way Contract) $5,423,000 (4)
-Salary Remaining : $1,521,760
-Salary Average : $5,423,000
-Salary Average Remaining : $1,521,760
Elvis Merzlikins (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,122,449
-Salary Average : $4,000,000
-Salary Average Remaining : $1,122,449
Jake Walman (1 Way Contract) $3,865,000 (5)
-Salary Remaining : $1,084,566
-Salary Average : $3,865,000
-Salary Average Remaining : $1,084,566
Pavel Zacha (1 Way Contract) $3,811,000 (1)
-Salary Remaining : $1,069,413
-Salary Average : $3,811,000
-Salary Average Remaining : $1,069,413
Brenden Dillon (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $869,898
-Salary Average : $3,100,000
-Salary Average Remaining : $869,898
Nino Niederreiter (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $799,745
-Salary Average : $2,850,000
-Salary Average Remaining : $799,745
Trevor Moore (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $701,531
-Salary Average : $2,500,000
-Salary Average Remaining : $701,531
Brandon Tanev (1 Way Contract) $2,319,000 (2)
-Salary Remaining : $650,740
-Salary Average : $2,319,000
-Salary Average Remaining : $650,740
Cal Clutterbuck (1 Way Contract) $2,225,000 (2)
-Salary Remaining : $624,362
-Salary Average : $2,225,000
-Salary Average Remaining : $624,362
Nicholas Paul (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Pius Suter (1 Way Contract) $1,627,500 (2)
-Salary Remaining : $456,696
-Salary Average : $1,627,500
-Salary Average Remaining : $456,696
Jan Rutta (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $406,888
-Salary Average : $1,450,000
-Salary Average Remaining : $406,888
Niko Mikkola (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $350,765
-Salary Average : $1,250,000
-Salary Average Remaining : $350,765
Jesse Puljujarvi (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Pyotr Kochetkov $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Cole Smith $915,600 (2)
-Salary Remaining : $256,929
-Salary Average : $915,600
-Salary Average Remaining : $256,929
Marc Staal $800,000 (1)
-Salary Remaining : $224,490
-Salary Average : $800,000
-Salary Average Remaining : $224,490
Total Pro Players22
Salary Commitment
Year 2024 : $84,669,100
Year 2025 : $77,858,100
Year 2026 : $53,254,000
Year 2027 : $51,254,000
Salary Average Commitment
Year 2024 : $84,669,100
Year 2025 : $77,858,100
Year 2026 : $53,254,000
Year 2027 : $51,254,000
Salary Cap with 1 Way Contract
Year 2024 : $84,669,100
Year 2025 : $77,858,100
Year 2026 : $53,254,000
Year 2027 : $51,254,000

Farm Players Salaries

Olof Lindbom $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Viktor Neuchev $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Reid Schaefer $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Roni Hirvonen $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jacob Doty $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Matthew Robertson $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Vasily Ponomarev $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Corey Andonovski $80,000 (3)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Andre Lee $80,000 (2)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Brenden Miller $77,500 (3)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Cameron Gaunce $77,500 (3)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Adam Ruzicka $77,500 (2)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Jacob Lucchini $77,500 (2)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Colin Felix $77,500 (3)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Chris Harpur $77,500 (3)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Austin Poganski $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Anthony Vincent $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Cameron Wright $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Brennan Saulnier $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Bryce Kindopp $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Ethan Frisch $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Anthony Angello $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Julian Junca $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jack Ahcan $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jake Massie $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Roland McKeown $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Ethan Prow $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Alex Gallant $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 4,677 - 81.34%
Level 2: 4750 - $115 - 3,410 - 71.78%
Level 3: 3750 - $85 - 2,758 - 73.55%
Level 4: 2750 - $60 - 2,009 - 73.07%
Luxury : 1000 - $300 - 759 - 75.88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,936 - 96.79%
Farm Level 2: 1000 - $20 - 784 - 78.38%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %13,613 - 75.63%
Average Income per Game$2,370,866
Year to Date Revenue$71,125,990
Farm
Home Games Left-20
Average Attendance - %2,720 - 90.66%
Average Income per Game$92,191
Year to Date Revenue$2,765,725

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$60,260,903
Farm Year To Date Expenses$3,190,763
Pro Salary Cap To Date$59,476,106
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,079,530
Farm Estimated Season Revenue($1,843,817)
Pro Remaining Season Days55
Pro Expenses Per Days$427,802
Pro Estimated Expenses$23,529,110
Farm Remaining Season Days55
Farm Expenses Per Days$22,713
Farm Estimated Expenses$1,249,215
Estimated Season Expenses$24,778,325
Season Salary Cap$86,969,390
Estimate Under Maximum Salary Cap of $88,000,000$1,030,610
Estimate Over Minimum Salary Cap of $65,000,000 $21,969,390
Current Bank Account$72,272,676
Projected Bank Account$71,730,064

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (5)
-Salary Remaining : $3,196,173
-Salary Average : $11,390,000
-Salary Average Remaining : $3,196,173
Tim Stutzle (1 Way Contract) $8,114,000 (5)
-Salary Remaining : $2,276,888
-Salary Average : $8,114,000
-Salary Average Remaining : $2,276,888
Sidney Crosby (1 Way Contract) $7,923,000 (2)
-Salary Remaining : $2,223,291
-Salary Average : $7,923,000
-Salary Average Remaining : $2,223,291
Adam Fox (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $2,132,653
-Salary Average : $7,600,000
-Salary Average Remaining : $2,132,653
Marc-Andre Fleury (1 Way Contract) $7,587,500 (1)
-Salary Remaining : $2,129,145
-Salary Average : $7,587,500
-Salary Average Remaining : $2,129,145
Martin Necas (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $1,543,367
-Salary Average : $5,500,000
-Salary Average Remaining : $1,543,367
Colton Parayko (1 Way Contract) $5,226,000 (1)
-Salary Remaining : $1,466,480
-Salary Average : $5,226,000
-Salary Average Remaining : $1,466,480
Rasmus Sandin (1 Way Contract) $4,119,000 (4)
-Salary Remaining : $1,155,842
-Salary Average : $4,119,000
-Salary Average Remaining : $1,155,842
Filip Gustavsson (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $1,015,536
-Salary Average : $3,619,000
-Salary Average Remaining : $1,015,536
Casey Mittelstadt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $982,143
-Salary Average : $3,500,000
-Salary Average Remaining : $982,143
Colton Sissons (1 Way Contract) $2,770,600 (4)
-Salary Remaining : $777,464
-Salary Average : $2,770,600
-Salary Average Remaining : $777,464
Derek Forbort (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $701,531
-Salary Average : $2,500,000
-Salary Average Remaining : $701,531
Barclay Goodrow (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Jaycob Megna (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $378,827
-Salary Average : $1,350,000
-Salary Average Remaining : $378,827
Luke Glendening (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Robert Bortuzzo (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Jujhar Khaira (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $280,612
-Salary Average : $1,000,000
-Salary Average Remaining : $280,612
Andrei Kuzmenko $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Matty Beniers $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Yegor Chinakhov $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Dawson Mercer $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Moritz Seider $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Martin Fehervary $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Samuel Ersson $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
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 : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Tomas Suchanek $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Spencer Stastney $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Maxim Cajkovic $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Cameron Morrison $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Mason Lohrei $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Will Cuylle $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Logan Morrison $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tristen Robins $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Joshua Roy $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nico Myatovic $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ryan O'Rourke $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ronan Seeley $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Bo Groulx $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Lukas Cormier $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Justin Sourdif $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Emil Andrae $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Thomas Milic $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Maximus Wanner $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ryan Tverberg $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ryder Rolston $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Michael Dipietro $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Strauss Mann $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Isaiah Saville $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Yan Kuznetsov $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ty Emberson $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ronnie Attard $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Roby Jarventie $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Rasmus Kupari $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Grigori Denisenko $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Connor McMichael $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Vladislav Firstov $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Alex Beaucage $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Alexander Alexeyev $88,790 (1)
Salary Remaining : $24,916
Salary Average : $88,790
Salary Average Remaining : $24,916
Zac Jones $87,050 (2)
Salary Remaining : $24,427
Salary Average : $87,050
Salary Average Remaining : $24,427
Dmitri Samorukov $85,850 (2)
Salary Remaining : $24,091
Salary Average : $85,850
Salary Average Remaining : $24,091
Ty Smith $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Mitchell Chaffee $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 5,491 - 95.50%
Level 2: 4750 - $100 - 4,554 - 95.88%
Level 3: 3750 - $75 - 3,620 - 96.52%
Level 4: 2750 - $55 - 2,621 - 95.31%
Luxury : 1000 - $300 - 759 - 75.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,957 - 97.84%
Farm Level 2: 1000 - $15 - 992 - 99.24%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,046 - 94.70%
Average Income per Game$2,588,682
Year to Date Revenue$72,483,088
Farm
Home Games Left-18
Average Attendance - %2,949 - 98.31%
Average Income per Game$94,438
Year to Date Revenue$2,644,253

Expense

Pro Players Total Salaries$74,509,000
Pro Players Total Average Salaries$74,509,000
Farm Players Total Salaries$2,195,000
Farm Players Total Average Salaries$2,195,000
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$55,723,037
Farm Year To Date Expenses$2,176,467
Pro Salary Cap To Date$52,616,911
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,652,862
Farm Estimated Season Revenue($1,699,877)
Pro Remaining Season Days55
Pro Expenses Per Days$400,556
Pro Estimated Expenses$22,030,580
Farm Remaining Season Days55
Farm Expenses Per Days$15,791
Farm Estimated Expenses$868,505
Estimated Season Expenses$22,899,085
Season Salary Cap$80,759,000
Estimate Under Maximum Salary Cap of $88,000,000$7,241,000
Estimate Over Minimum Salary Cap of $65,000,000 $15,759,000
Current Bank Account$104,984,507
Projected Bank Account$114,038,407

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $2,385,204
-Salary Average : $8,500,000
-Salary Average Remaining : $2,385,204
Teuvo Teravainen (1 Way Contract) $7,148,000 (3)
-Salary Remaining : $2,005,816
-Salary Average : $7,148,000
-Salary Average Remaining : $2,005,816
Corey Perry (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $1,964,286
-Salary Average : $7,000,000
-Salary Average Remaining : $1,964,286
David Perron (1 Way Contract) $6,861,000 (2)
-Salary Remaining : $1,925,281
-Salary Average : $6,861,000
-Salary Average Remaining : $1,925,281
Jake Allen (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $1,823,980
-Salary Average : $6,500,000
-Salary Average Remaining : $1,823,980
Tony DeAngelo (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $1,599,490
-Salary Average : $5,700,000
-Salary Average Remaining : $1,599,490
Jeff Carter (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,262,755
-Salary Average : $4,500,000
-Salary Average Remaining : $1,262,755
Mike Reilly (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,122,449
-Salary Average : $4,000,000
-Salary Average Remaining : $1,122,449
Brett Kulak (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $982,143
-Salary Average : $3,500,000
-Salary Average Remaining : $982,143
Chris Driedger (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $757,653
-Salary Average : $2,700,000
-Salary Average Remaining : $757,653
Cody Glass (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $701,531
-Salary Average : $2,500,000
-Salary Average Remaining : $701,531
Zach Bogosian (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $701,531
-Salary Average : $2,500,000
-Salary Average Remaining : $701,531
Nick Cousins (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Noah Gregor (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $406,888
-Salary Average : $1,450,000
-Salary Average Remaining : $406,888
Brandon Duhaime (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $392,857
-Salary Average : $1,400,000
-Salary Average Remaining : $392,857
Michael Pezzetta (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $392,857
-Salary Average : $1,400,000
-Salary Average Remaining : $392,857
Joe Veleno (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $364,796
-Salary Average : $1,300,000
-Salary Average Remaining : $364,796
Ridly Greig $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Shane Pinto $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Conor Timmins $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Zach Benson $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Jack Rathbone $900,000 (3)
-Salary Remaining : $252,551
-Salary Average : $900,000
-Salary Average Remaining : $252,551
Jayson Megna $850,000 (2)
-Salary Remaining : $238,520
-Salary Average : $850,000
-Salary Average Remaining : $238,520
Total Pro Players23
Salary Commitment
Year 2024 : $74,509,000
Year 2025 : $35,359,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $74,509,000
Year 2025 : $35,359,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $74,509,000
Year 2025 : $35,359,000
Year 2026 : $8,998,000
Year 2027 : $0

Farm Players Salaries

Yaroslav Askarov $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Stefan Matteau $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Filip Johansson $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jack Matier $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Bobby Brink $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Oscar Dansk $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Austin Czarnik $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ryan Johnson $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Thomas Bordeleau $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tyler Madden $90,000 (2)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
Jesse Ylonen $90,000 (3)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
Samuel Laberge $90,000 (2)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
Logan Day $90,000 (2)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
Taylor Fedun $90,000 (1)
Salary Remaining : $25,255
Salary Average : $90,000
Salary Average Remaining : $25,255
Adam Brooks $85,000 (2)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Bokondji Imama $85,000 (3)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Cavan Fitzgerald $85,000 (2)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Chase Priskie $85,000 (2)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Ryan Suzuki $80,000 (3)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Clark Bishop $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jarid Lukosevicius $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Hudson Elynuik $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Daniel Walcott $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Dennis Cesana $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players25
Salary Commitment
Year 2024 : $2,195,000
Year 2025 : $1,635,000
Year 2026 : $825,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,195,000
Year 2025 : $1,635,000
Year 2026 : $825,000
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - $200 - 3,143 - 54.66%
Level 2: 4750 - $115 - 3,382 - 71.20%
Level 3: 3750 - $75 - 3,599 - 95.98%
Level 4: 2750 - $55 - 2,587 - 94.09%
Luxury : 1000 - $300 - 685 - 68.46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $41 - 1,278 - 63.90%
Farm Level 2: 1000 - $21 - 757 - 75.66%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %13,396 - 74.42%
Average Income per Game$2,411,156
Year to Date Revenue$65,101,214
Farm
Home Games Left-17
Average Attendance - %2,035 - 67.82%
Average Income per Game$85,360
Year to Date Revenue$2,304,719

Expense

Pro Players Total Salaries$78,873,900
Pro Players Total Average Salaries$78,873,900
Farm Players Total Salaries$2,437,850
Farm Players Total Average Salaries$2,437,850
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$7,814,000
Pro Year To Date Expenses$59,042,895
Farm Year To Date Expenses$2,360,058
Pro Salary Cap To Date$57,425,001
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,756,185
Farm Estimated Season Revenue($1,451,119)
Pro Remaining Season Days55
Pro Expenses Per Days$412,622
Pro Estimated Expenses$22,694,210
Farm Remaining Season Days55
Farm Expenses Per Days$16,265
Farm Estimated Expenses$894,575
Estimated Season Expenses$23,588,785
Season Salary Cap$86,687,900
Estimate Under Maximum Salary Cap of $88,000,000$1,312,100
Estimate Over Minimum Salary Cap of $65,000,000 $21,687,900
Current Bank Account$39,142,542
Projected Bank Account$47,858,823

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $2,272,959
-Salary Average : $8,100,000
-Salary Average Remaining : $2,272,959
Thomas Chabot (1 Way Contract) $7,179,000 (1)
-Salary Remaining : $2,014,515
-Salary Average : $7,179,000
-Salary Average Remaining : $2,014,515
Erik Karlsson (1 Way Contract) $6,925,000 (3)
-Salary Remaining : $1,943,240
-Salary Average : $6,925,000
-Salary Average Remaining : $1,943,240
Jeff Skinner (1 Way Contract) $6,593,000 (4)
-Salary Remaining : $1,850,077
-Salary Average : $6,593,000
-Salary Average Remaining : $1,850,077
Torey Krug (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $1,823,980
-Salary Average : $6,500,000
-Salary Average Remaining : $1,823,980
Alex Iafallo (1 Way Contract) $5,711,000 (2)
-Salary Remaining : $1,602,577
-Salary Average : $5,711,000
-Salary Average Remaining : $1,602,577
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $1,431,122
-Salary Average : $5,100,000
-Salary Average Remaining : $1,431,122
Justin Holl (1 Way Contract) $4,125,000 (2)
-Salary Remaining : $1,157,526
-Salary Average : $4,125,000
-Salary Average Remaining : $1,157,526
Dmitry Kulikov (1 Way Contract) $4,067,000 (3)
-Salary Remaining : $1,141,250
-Salary Average : $4,067,000
-Salary Average Remaining : $1,141,250
Gabriel Vilardi (1 Way Contract) $3,789,000 (2)
-Salary Remaining : $1,063,240
-Salary Average : $3,789,000
-Salary Average Remaining : $1,063,240
Ryan Strome (1 Way Contract) $3,641,000 (2)
-Salary Remaining : $1,021,709
-Salary Average : $3,641,000
-Salary Average Remaining : $1,021,709
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (3)
-Salary Remaining : $914,796
-Salary Average : $3,260,000
-Salary Average Remaining : $914,796
Joonas Korpisalo (1 Way Contract) $2,877,000 (3)
-Salary Remaining : $807,321
-Salary Average : $2,877,000
-Salary Average Remaining : $807,321
Cody Ceci (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $757,653
-Salary Average : $2,700,000
-Salary Average Remaining : $757,653
Tyson Jost (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $757,653
-Salary Average : $2,700,000
-Salary Average Remaining : $757,653
Alexey Toropchenko (1 Way Contract) $1,257,000 (1)
-Salary Remaining : $352,730
-Salary Average : $1,257,000
-Salary Average Remaining : $352,730
Cole Sillinger $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Akira Schmid $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Michael Carcone $899,900 (3)
-Salary Remaining : $252,523
-Salary Average : $899,900
-Salary Average Remaining : $252,523
Jaxsen Wiebe $800,000 (3)
-Salary Remaining : $224,490
-Salary Average : $800,000
-Salary Average Remaining : $224,490
Martin Pospisil $750,000 (1)
-Salary Remaining : $210,459
-Salary Average : $750,000
-Salary Average Remaining : $210,459
Total Pro Players21
Salary Commitment
Year 2024 : $78,873,900
Year 2025 : $56,987,900
Year 2026 : $31,921,900
Year 2027 : $13,093,000
Salary Average Commitment
Year 2024 : $78,873,900
Year 2025 : $56,987,900
Year 2026 : $31,921,900
Year 2027 : $13,093,000
Salary Cap with 1 Way Contract
Year 2024 : $78,873,900
Year 2025 : $56,987,900
Year 2026 : $31,921,900
Year 2027 : $13,093,000

Farm Players Salaries

Jeffrey Viel $100,000 (1)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Hunter McDonald $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Tim Gettinger $96,380 (2)
Salary Remaining : $27,045
Salary Average : $96,380
Salary Average Remaining : $27,045
Keith Petruzzelli $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jamie Drysdale $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Brandon Coe $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Antti Tuomisto $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Liam O'Brien $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Alexander Peters $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Henri Nikkanen $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Louis Crevier $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Alex Laferriere $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jayden Struble $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Luca Del Bel Belluz $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Maxim Groshev $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Wyatt Kaiser $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Simon Lundmark $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Benjamin Kraws $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
John Leonard $91,970 (3)
Salary Remaining : $25,808
Salary Average : $91,970
Salary Average Remaining : $25,808
Justin Kirkland $89,500 (3)
Salary Remaining : $25,115
Salary Average : $89,500
Salary Average Remaining : $25,115
Joel Teasdale $80,000 (3)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Brett Kemp $77,500 (3)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Anton Malmstrom $77,500 (3)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Riley McKay $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Olivier Rodrigue $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jonathan Aspirot $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Lassi Thomson $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players27
Salary Commitment
Year 2024 : $2,437,850
Year 2025 : $1,922,850
Year 2026 : $1,541,470
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,437,850
Year 2025 : $1,922,850
Year 2026 : $1,541,470
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $101 - 5,572 - 96.91%
Level 2: 4750 - $68 - 4,694 - 98.82%
Level 3: 3750 - $62 - 3,654 - 97.43%
Level 4: 2750 - $37 - 2,709 - 98.51%
Luxury : 1000 - $215 - 971 - 97.09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,969 - 98.43%
Farm Level 2: 1000 - $20 - 809 - 80.93%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,600 - 97.78%
Average Income per Game$2,049,492
Year to Date Revenue$53,286,792
Farm
Home Games Left-16
Average Attendance - %2,778 - 92.60%
Average Income per Game$93,211
Year to Date Revenue$2,423,496

Expense

Pro Players Total Salaries$72,492,700
Pro Players Total Average Salaries$72,492,700
Farm Players Total Salaries$1,963,260
Farm Players Total Average Salaries$1,963,260
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,041,667
Pro Year To Date Expenses$53,387,567
Farm Year To Date Expenses$2,466,305
Pro Salary Cap To Date$51,477,161
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,742,380
Farm Estimated Season Revenue($1,491,382)
Pro Remaining Season Days55
Pro Expenses Per Days$380,065
Pro Estimated Expenses$20,903,575
Farm Remaining Season Days55
Farm Expenses Per Days$17,670
Farm Estimated Expenses$971,850
Estimated Season Expenses$21,875,425
Season Salary Cap$76,534,367
Estimate Under Maximum Salary Cap of $88,000,000$11,465,633
Estimate Over Minimum Salary Cap of $65,000,000 $11,534,367
Current Bank Account$2,269,193
Projected Bank Account$9,644,766

Pro Players Salaries

Alec Martinez (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $2,385,204
-Salary Average : $8,500,000
-Salary Average Remaining : $2,385,204
Kevin Hayes (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $1,823,980
-Salary Average : $6,500,000
-Salary Average Remaining : $1,823,980
Nick Suzuki (1 Way Contract) $6,293,000 (3)
-Salary Remaining : $1,765,893
-Salary Average : $6,293,000
-Salary Average Remaining : $1,765,893
Jordan Binnington (1 Way Contract) $6,170,000 (2)
-Salary Remaining : $1,731,378
-Salary Average : $6,170,000
-Salary Average Remaining : $1,731,378
Nick Leddy (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $1,451,888
-Salary Average : $5,174,000
-Salary Average Remaining : $1,451,888
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,403,061
-Salary Average : $5,000,000
-Salary Average Remaining : $1,403,061
Erik Brannstrom (1 Way Contract) $4,088,000 (3)
-Salary Remaining : $1,147,143
-Salary Average : $4,088,000
-Salary Average Remaining : $1,147,143
Nikita Zaitsev (1 Way Contract) $3,301,000 (3)
-Salary Remaining : $926,301
-Salary Average : $3,301,000
-Salary Average Remaining : $926,301
Anthony Beauvillier (1 Way Contract) $3,274,000 (1)
-Salary Remaining : $918,724
-Salary Average : $3,274,000
-Salary Average Remaining : $918,724
Robert Hagg (1 Way Contract) $2,955,000 (3)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $829,209
-Salary Average : $2,955,000
-Salary Average Remaining : $829,209
Joel Hofer (1 Way Contract) $2,932,000 (3)
-Salary Remaining : $822,755
-Salary Average : $2,932,000
-Salary Average Remaining : $822,755
Troy Terry (1 Way Contract) $2,797,000 (1)
-Salary Remaining : $784,872
-Salary Average : $2,797,000
-Salary Average Remaining : $784,872
Curtis Lazar (1 Way Contract) $2,377,000 (2)
-Salary Remaining : $667,015
-Salary Average : $2,377,000
-Salary Average Remaining : $667,015
Adam Erne (1 Way Contract) $2,337,000 (3)
-Salary Remaining : $655,791
-Salary Average : $2,337,000
-Salary Average Remaining : $655,791
Josh Brown (1 Way Contract) $2,218,000 (1)
-Salary Remaining : $622,398
-Salary Average : $2,218,000
-Salary Average Remaining : $622,398
Sammy Blais (1 Way Contract) $1,363,000 (3)
-Salary Remaining : $382,474
-Salary Average : $1,363,000
-Salary Average Remaining : $382,474
Chris Wagner (1 Way Contract) $1,154,000 (1)
-1 Way Contract Salary Cap : $1,154,000
-Salary Remaining : $323,827
-Salary Average : $1,154,000
-Salary Average Remaining : $323,827
Devon Levi $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Matthew Knies $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Paul Cotter $945,900 (2)
-Salary Remaining : $265,431
-Salary Average : $945,900
-Salary Average Remaining : $265,431
Noah Juulsen $821,500 (1)
-Salary Remaining : $230,523
-Salary Average : $821,500
-Salary Average Remaining : $230,523
Gavin Bayreuther $810,000 (1)
-Salary Remaining : $227,296
-Salary Average : $810,000
-Salary Average Remaining : $227,296
Justin Brazeau $807,300 (1)
-Salary Remaining : $226,538
-Salary Average : $807,300
-Salary Average Remaining : $226,538
Raphael Lavoie $775,000 (2)
-Salary Remaining : $217,474
-Salary Average : $775,000
-Salary Average Remaining : $217,474
Total Pro Players24
Salary Commitment
Year 2024 : $72,492,700
Year 2025 : $55,610,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $72,492,700
Year 2025 : $55,610,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,492,700
Year 2025 : $55,610,900
Year 2026 : $32,719,000
Year 2027 : $0

Farm Players Salaries

Artem Guryev $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Bradley Marek $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Jacob Gaucher $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Joe Carroll $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Henrik Tikkanen $98,500 (3)
Salary Remaining : $27,640
Salary Average : $98,500
Salary Average Remaining : $27,640
Jacob Murray $98,500 (3)
Salary Remaining : $27,640
Salary Average : $98,500
Salary Average Remaining : $27,640
Mitchell Gibson $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Joakim Kemell $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Lucas Edmonds $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tyrel Bauer $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Brandt Clarke $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Matthew Seminoff $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tristan Luneau $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Parker Wotherspoon $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Patrick Giles $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Greg Meireles $87,500 (1)
Salary Remaining : $24,554
Salary Average : $87,500
Salary Average Remaining : $24,554
Jake Gaudet $87,500 (1)
Salary Remaining : $24,554
Salary Average : $87,500
Salary Average Remaining : $24,554
Jonah Gadjovich $85,000 (2)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Colin Theisen $85,000 (1)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Mac Hollowell $85,000 (2)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Reese Johnson $81,260 (1)
Salary Remaining : $22,803
Salary Average : $81,260
Salary Average Remaining : $22,803
Total Farm Players21
Salary Commitment
Year 2024 : $1,963,260
Year 2025 : $1,432,000
Year 2026 : $882,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,963,260
Year 2025 : $1,432,000
Year 2026 : $882,000
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 5,530 - 96.17%
Level 2: 4750 - $100 - 4,549 - 95.76%
Level 3: 3750 - $75 - 3,591 - 95.75%
Level 4: 2750 - $50 - 2,627 - 95.52%
Luxury : 1000 - $300 - 768 - 76.78%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,991 - 99.55%
Farm Level 2: 1000 - $15 - 990 - 99.04%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,063 - 94.80%
Average Income per Game$2,576,713
Year to Date Revenue$72,147,974
Farm
Home Games Left-18
Average Attendance - %2,981 - 99.38%
Average Income per Game$80,790
Year to Date Revenue$2,262,127

Expense

Pro Players Total Salaries$85,005,000
Pro Players Total Average Salaries$85,005,000
Farm Players Total Salaries$2,146,980
Farm Players Total Average Salaries$2,146,980
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$62,750,801
Farm Year To Date Expenses$1,906,800
Pro Salary Cap To Date$60,516,357
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,497,274
Farm Estimated Season Revenue($1,454,224)
Pro Remaining Season Days55
Pro Expenses Per Days$449,005
Pro Estimated Expenses$24,695,275
Farm Remaining Season Days55
Farm Expenses Per Days$13,505
Farm Estimated Expenses$742,775
Estimated Season Expenses$25,438,050
Season Salary Cap$86,255,000
Estimate Under Maximum Salary Cap of $88,000,000$1,745,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,255,000
Current Bank Account$83,310,803
Projected Bank Account$89,915,803

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,930,000 (1)
-Salary Remaining : $3,628,316
-Salary Average : $12,930,000
-Salary Average Remaining : $3,628,316
Brett Pesce (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $1,755,230
-Salary Average : $6,255,000
-Salary Average Remaining : $1,755,230
Aaron Ekblad (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $1,683,673
-Salary Average : $6,000,000
-Salary Average Remaining : $1,683,673
Evander Kane (1 Way Contract) $5,740,000 (4)
-Salary Remaining : $1,610,714
-Salary Average : $5,740,000
-Salary Average Remaining : $1,610,714
Samuel Girard (1 Way Contract) $5,715,000 (2)
-Salary Remaining : $1,603,699
-Salary Average : $5,715,000
-Salary Average Remaining : $1,603,699
Chandler Stephenson (1 Way Contract) $5,543,000 (2)
-Salary Remaining : $1,555,434
-Salary Average : $5,543,000
-Salary Average Remaining : $1,555,434
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,543,367
-Salary Average : $5,500,000
-Salary Average Remaining : $1,543,367
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $1,543,367
-Salary Average : $5,500,000
-Salary Average Remaining : $1,543,367
Cam Talbot (1 Way Contract) $4,770,000 (1)
-Salary Remaining : $1,338,520
-Salary Average : $4,770,000
-Salary Average Remaining : $1,338,520
Tyler Bertuzzi (1 Way Contract) $4,405,000 (4)
-Salary Remaining : $1,236,097
-Salary Average : $4,405,000
-Salary Average Remaining : $1,236,097
Mattias Samuelsson (1 Way Contract) $3,582,000 (4)
-Salary Remaining : $1,005,153
-Salary Average : $3,582,000
-Salary Average Remaining : $1,005,153
Ryan Lindgren (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $982,143
-Salary Average : $3,500,000
-Salary Average Remaining : $982,143
Jordan Staal (1 Way Contract) $2,853,000 (1)
-Salary Remaining : $800,587
-Salary Average : $2,853,000
-Salary Average Remaining : $800,587
Jonas Siegenthaler (1 Way Contract) $2,356,000 (1)
-Salary Remaining : $661,122
-Salary Average : $2,356,000
-Salary Average Remaining : $661,122
Mathieu Joseph (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Michael McLeod (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $463,010
-Salary Average : $1,650,000
-Salary Average Remaining : $463,010
Ukko-Pekka Luukkonen (1 Way Contract) $1,505,000 (1)
-Salary Remaining : $422,321
-Salary Average : $1,505,000
-Salary Average Remaining : $422,321
Alexander Holtz (1 Way Contract) $1,401,000 (2)
-1 Way Contract Salary Cap : $1,401,000
-Salary Remaining : $393,138
-Salary Average : $1,401,000
-Salary Average Remaining : $393,138
Logan Stankoven $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Mason McTavish $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Matias Maccelli $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Seth Jarvis $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Total Pro Players22
Salary Commitment
Year 2024 : $85,005,000
Year 2025 : $51,191,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Average Commitment
Year 2024 : $85,005,000
Year 2025 : $51,191,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Cap with 1 Way Contract
Year 2024 : $85,005,000
Year 2025 : $51,191,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000

Farm Players Salaries

Max McCormick $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Dakota Mermis $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Steven Santini $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Zach Aston-Reese $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Connor Carrick $100,000 (2)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Anthony Richard $97,480 (3)
Salary Remaining : $27,354
Salary Average : $97,480
Salary Average Remaining : $27,354
Brett Berard $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Isak Rosen $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Francesco Pinelli $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Shane Wright $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Hugo Alnefelt $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jack LaFontaine $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ryder Korczak $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Sean Farrell $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Topi Niemela $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Justin Dowling $78,500 (1)
Salary Remaining : $22,028
Salary Average : $78,500
Salary Average Remaining : $22,028
Andrew Agozzino $78,500 (1)
Salary Remaining : $22,028
Salary Average : $78,500
Salary Average Remaining : $22,028
Kyle Clifford $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Greg McKegg $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Mitchell Stephens $77,500 (2)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Alex Stalock $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Paul LaDue $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Charles Hudon $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Donovan Sebrango $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 5,587 - 97.16%
Level 2: 4750 - $90 - 4,582 - 96.46%
Level 3: 3750 - $70 - 3,594 - 95.83%
Level 4: 2750 - $40 - 2,711 - 98.58%
Luxury : 1000 - $190 - 988 - 98.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,506 - 75.29%
Farm Level 2: 1000 - $15 - 988 - 98.83%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17,461 - 97.01%
Average Income per Game$2,299,408
Year to Date Revenue$66,682,820
Farm
Home Games Left-19
Average Attendance - %2,494 - 83.14%
Average Income per Game$84,413
Year to Date Revenue$2,447,981

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$58,025,179
Farm Year To Date Expenses$2,034,727
Pro Salary Cap To Date$54,108,045
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,592,891
Farm Estimated Season Revenue($1,603,850)
Pro Remaining Season Days55
Pro Expenses Per Days$412,222
Pro Estimated Expenses$22,672,210
Farm Remaining Season Days55
Farm Expenses Per Days$14,615
Farm Estimated Expenses$803,825
Estimated Season Expenses$23,476,035
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$19,052,140
Projected Bank Account$21,565,146

Pro Players Salaries

J.T. Miller (1 Way Contract) $8,541,000 (5)
-Salary Remaining : $2,396,709
-Salary Average : $8,541,000
-Salary Average Remaining : $2,396,709
Kris Letang (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $2,006,378
-Salary Average : $7,150,000
-Salary Average Remaining : $2,006,378
Jordan Eberle (1 Way Contract) $5,923,000 (4)
-Salary Remaining : $1,662,066
-Salary Average : $5,923,000
-Salary Average Remaining : $1,662,066
Erik Haula (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $1,431,122
-Salary Average : $5,100,000
-Salary Average Remaining : $1,431,122
T.J. Oshie (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,262,755
-Salary Average : $4,500,000
-Salary Average Remaining : $1,262,755
Anthony Duclair (1 Way Contract) $4,010,000 (4)
-Salary Remaining : $1,125,255
-Salary Average : $4,010,000
-Salary Average Remaining : $1,125,255
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $1,038,265
-Salary Average : $3,700,000
-Salary Average Remaining : $1,038,265
Robby Fabbri (1 Way Contract) $3,604,000 (4)
-Salary Remaining : $1,011,327
-Salary Average : $3,604,000
-Salary Average Remaining : $1,011,327
Nate Schmidt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $982,143
-Salary Average : $3,500,000
-Salary Average Remaining : $982,143
Filip Chytil (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $940,051
-Salary Average : $3,350,000
-Salary Average Remaining : $940,051
Erik Gudbranson (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $869,898
-Salary Average : $3,100,000
-Salary Average Remaining : $869,898
Tyson Barrie (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $841,837
-Salary Average : $3,000,000
-Salary Average Remaining : $841,837
Will Borgen (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $820,791
-Salary Average : $2,925,000
-Salary Average Remaining : $820,791
Egor Zamula (1 Way Contract) $2,841,000 (3)
-Salary Remaining : $797,219
-Salary Average : $2,841,000
-Salary Average Remaining : $797,219
Mackenzie Blackwood (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $701,531
-Salary Average : $2,500,000
-Salary Average Remaining : $701,531
Lars Eller (1 Way Contract) $2,466,500 (2)
-Salary Remaining : $692,130
-Salary Average : $2,466,500
-Salary Average Remaining : $692,130
Pat Maroon (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $589,286
-Salary Average : $2,100,000
-Salary Average Remaining : $589,286
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $589,286
-Salary Average : $2,100,000
-Salary Average Remaining : $589,286
Kevin Labanc (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $561,224
-Salary Average : $2,000,000
-Salary Average Remaining : $561,224
Klim Kostin (1 Way Contract) $1,485,000 (1)
-Salary Remaining : $416,709
-Salary Average : $1,485,000
-Salary Average Remaining : $416,709
Dmitri Voronkov $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Fabian Zetterlund $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
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 : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Lleyton Moore $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Carson Golder $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Grant Hutton $100,000 (1)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Griffin Mendel $100,000 (1)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Vinni Lettieri $97,000 (1)
Salary Remaining : $27,219
Salary Average : $97,000
Salary Average Remaining : $27,219
Antti Saarela $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jack Finley $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Kim Nousiainen $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Olle Lycksell $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Angus Crookshank $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Olen Zellweger $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Philippe Maillet $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jackson Cates $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Keean Washkurak $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Mikhail Abramov $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tristen Nielsen $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Walker Duehr $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Malcolm Subban $77,500 (2)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Andy Welinski $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Brayden Tracey $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Brady Keeper $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Collin Delia $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 5,554 - 96.59%
Level 2: 4750 - $100 - 4,527 - 95.31%
Level 3: 3750 - $75 - 3,549 - 94.63%
Level 4: 2750 - $50 - 2,621 - 95.32%
Luxury : 1000 - $300 - 778 - 77.77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,978 - 98.91%
Farm Level 2: 1000 - $15 - 991 - 99.10%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,029 - 94.61%
Average Income per Game$2,577,371
Year to Date Revenue$72,166,390
Farm
Home Games Left-18
Average Attendance - %2,969 - 98.97%
Average Income per Game$80,398
Year to Date Revenue$2,251,137

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$66,805,509
Farm Year To Date Expenses$2,127,516
Pro Salary Cap To Date$62,848,773
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,505,824
Farm Estimated Season Revenue($1,447,160)
Pro Remaining Season Days55
Pro Expenses Per Days$473,989
Pro Estimated Expenses$26,069,395
Farm Remaining Season Days55
Farm Expenses Per Days$15,178
Farm Estimated Expenses$834,790
Estimated Season Expenses$26,904,185
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$97,742,125
Projected Bank Account$102,896,604

Pro Players Salaries

William Nylander (1 Way Contract) $8,158,000 (3)
-Salary Remaining : $2,289,235
-Salary Average : $8,158,000
-Salary Average Remaining : $2,289,235
Roope Hintz (1 Way Contract) $7,934,000 (5)
-Salary Remaining : $2,226,378
-Salary Average : $7,934,000
-Salary Average Remaining : $2,226,378
Jason Robertson (1 Way Contract) $7,845,000 (1)
-Salary Remaining : $2,201,403
-Salary Average : $7,845,000
-Salary Average Remaining : $2,201,403
Brayden Point (1 Way Contract) $7,271,000 (4)
-Salary Remaining : $2,040,332
-Salary Average : $7,271,000
-Salary Average Remaining : $2,040,332
Rasmus Andersson (1 Way Contract) $7,079,000 (4)
-Salary Remaining : $1,986,454
-Salary Average : $7,079,000
-Salary Average Remaining : $1,986,454
Jacob Markstrom (1 Way Contract) $6,563,750 (2)
-Salary Remaining : $1,841,869
-Salary Average : $6,563,750
-Salary Average Remaining : $1,841,869
Elias Lindholm (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $1,627,551
-Salary Average : $5,800,000
-Salary Average Remaining : $1,627,551
Anders Lee (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $1,543,367
-Salary Average : $5,500,000
-Salary Average Remaining : $1,543,367
Filip Hronek (1 Way Contract) $4,623,000 (1)
-Salary Remaining : $1,297,270
-Salary Average : $4,623,000
-Salary Average Remaining : $1,297,270
Brandon Montour (1 Way Contract) $4,146,000 (2)
-Salary Remaining : $1,163,418
-Salary Average : $4,146,000
-Salary Average Remaining : $1,163,418
Mattias Ekholm (1 Way Contract) $4,009,000 (1)
-Salary Remaining : $1,124,974
-Salary Average : $4,009,000
-Salary Average Remaining : $1,124,974
Sam Montembeault (1 Way Contract) $3,669,000 (4)
-Salary Remaining : $1,029,566
-Salary Average : $3,669,000
-Salary Average Remaining : $1,029,566
Barrett Hayton (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $869,898
-Salary Average : $3,100,000
-Salary Average Remaining : $869,898
Brandon Hagel (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $855,867
-Salary Average : $3,050,000
-Salary Average Remaining : $855,867
Thomas Harley (1 Way Contract) $3,025,000 (1)
-Salary Remaining : $848,852
-Salary Average : $3,025,000
-Salary Average Remaining : $848,852
Josh Mahura (1 Way Contract) $1,153,000 (1)
-Salary Remaining : $323,546
-Salary Average : $1,153,000
-Salary Average Remaining : $323,546
Nick Bjugstad (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $308,673
-Salary Average : $1,100,000
-Salary Average Remaining : $308,673
Kevin Shattenkirk $971,000 (2)
-Salary Remaining : $272,474
-Salary Average : $971,000
-Salary Average Remaining : $272,474
Jamie Benn $880,000 (2)
-Salary Remaining : $246,939
-Salary Average : $880,000
-Salary Average Remaining : $246,939
Evgenii Dadonov $775,000 (1)
-Salary Remaining : $217,474
-Salary Average : $775,000
-Salary Average Remaining : $217,474
Ryan Reaves $750,000 (2)
-Salary Remaining : $210,459
-Salary Average : $750,000
-Salary Average Remaining : $210,459
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 : $26,846
Salary Average : $95,670
Salary Average Remaining : $26,846
Adam Raska $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Alex Turcotte $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Christian Kyrou $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Daemon Hunt $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Sebastian Cossa $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Gavin White $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nick Abruzzese $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Kyle McDonald $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Landon Slaggert $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Amadeus Lombardi $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Oliver Kylington $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Alexandre Texier $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Blake McLaughlin $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Arshdeep Bains $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Carson Lambos $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Fredrik Olofsson $92,000 (2)
Salary Remaining : $25,816
Salary Average : $92,000
Salary Average Remaining : $25,816
Will Butcher $87,500 (2)
Salary Remaining : $24,554
Salary Average : $87,500
Salary Average Remaining : $24,554
Zach Sawchenko $85,200 (1)
Salary Remaining : $23,908
Salary Average : $85,200
Salary Average Remaining : $23,908
Alex Whelan $85,000 (1)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Joel Hanley $84,000 (2)
Salary Remaining : $23,571
Salary Average : $84,000
Salary Average Remaining : $23,571
William Bitten $80,500 (1)
Salary Remaining : $22,589
Salary Average : $80,500
Salary Average Remaining : $22,589
Gabriel Fortier $80,000 (1)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Calvin Pickard $80,000 (2)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Emil Bemstrom $80,000 (1)
Salary Remaining : $22,449
Salary Average : $80,000
Salary Average Remaining : $22,449
Ben Hutton $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Dylan Coghlan $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
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 - 5,541 - 96.37%
Level 2: 4750 - $80 - 4,593 - 96.70%
Level 3: 3750 - $60 - 3,650 - 97.35%
Level 4: 2750 - $25 - 2,750 - 100.00%
Luxury : 1000 - $150 - 999 - 99.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,999 - 99.95%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,534 - 97.41%
Average Income per Game$2,131,611
Year to Date Revenue$53,290,272
Farm
Home Games Left-15
Average Attendance - %2,999 - 99.97%
Average Income per Game$62,477
Year to Date Revenue$1,561,925

Expense

Pro Players Total Salaries$72,661,000
Pro Players Total Average Salaries$72,661,000
Farm Players Total Salaries$2,420,000
Farm Players Total Average Salaries$2,420,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,765,995
Farm Year To Date Expenses$2,307,079
Pro Salary Cap To Date$49,621,593
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,105,774
Farm Estimated Season Revenue($937,155)
Pro Remaining Season Days55
Pro Expenses Per Days$391,128
Pro Estimated Expenses$21,512,040
Farm Remaining Season Days55
Farm Expenses Per Days$16,173
Farm Estimated Expenses$889,515
Estimated Season Expenses$22,401,555
Season Salary Cap$72,661,000
Estimate Under Maximum Salary Cap of $88,000,000$15,339,000
Estimate Over Minimum Salary Cap of $65,000,000 $7,661,000
Current Bank Account$35,117,585
Projected Bank Account$45,884,649

Pro Players Salaries

Tage Thompson (1 Way Contract) $8,148,000 (4)
-Salary Remaining : $2,286,429
-Salary Average : $8,148,000
-Salary Average Remaining : $2,286,429
Nick Schmaltz (1 Way Contract) $6,763,000 (2)
-Salary Remaining : $1,897,781
-Salary Average : $6,763,000
-Salary Average Remaining : $1,897,781
Jared McCann (1 Way Contract) $6,726,000 (5)
-Salary Remaining : $1,887,398
-Salary Average : $6,726,000
-Salary Average Remaining : $1,887,398
Tristan Jarry (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $1,859,056
-Salary Average : $6,625,000
-Salary Average Remaining : $1,859,056
Jakob Chychrun (1 Way Contract) $6,550,000 (2)
-Salary Remaining : $1,838,010
-Salary Average : $6,550,000
-Salary Average Remaining : $1,838,010
Mikey Anderson (1 Way Contract) $5,320,000 (4)
-Salary Remaining : $1,492,857
-Salary Average : $5,320,000
-Salary Average Remaining : $1,492,857
Jack Roslovic (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $1,346,939
-Salary Average : $4,800,000
-Salary Average Remaining : $1,346,939
Dylan Strome (1 Way Contract) $4,300,000 (6)
-Salary Remaining : $1,206,633
-Salary Average : $4,300,000
-Salary Average Remaining : $1,206,633
Henri Jokiharju (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $1,094,388
-Salary Average : $3,900,000
-Salary Average Remaining : $1,094,388
Logan O'Connor (1 Way Contract) $2,951,000 (4)
-Salary Remaining : $828,087
-Salary Average : $2,951,000
-Salary Average Remaining : $828,087
Phillip Danault (1 Way Contract) $2,888,000 (5)
-Salary Remaining : $810,408
-Salary Average : $2,888,000
-Salary Average Remaining : $810,408
Sonny Milano (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $673,469
-Salary Average : $2,400,000
-Salary Average Remaining : $673,469
Steven Lorentz (1 Way Contract) $1,578,000 (2)
-Salary Remaining : $442,806
-Salary Average : $1,578,000
-Salary Average Remaining : $442,806
Michael Bunting (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Dylan Samberg (1 Way Contract) $1,313,000 (3)
-Salary Remaining : $368,444
-Salary Average : $1,313,000
-Salary Average Remaining : $368,444
Joey Daccord (1 Way Contract) $1,224,000 (3)
-Salary Remaining : $343,469
-Salary Average : $1,224,000
-Salary Average Remaining : $343,469
Tyson Foerster $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Jake Neighbours $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
J.J. Moser $950,000 (5)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Jack Drury $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Arber Xhekaj $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Calle Rosen $925,000 (3)
-Salary Remaining : $259,566
-Salary Average : $925,000
-Salary Average Remaining : $259,566
Total Pro Players22
Salary Commitment
Year 2024 : $72,661,000
Year 2025 : $79,033,000
Year 2026 : $54,992,000
Year 2027 : $40,105,000
Salary Average Commitment
Year 2024 : $72,661,000
Year 2025 : $70,211,000
Year 2026 : $46,170,000
Year 2027 : $31,283,000
Salary Cap with 1 Way Contract
Year 2024 : $72,661,000
Year 2025 : $70,211,000
Year 2026 : $46,170,000
Year 2027 : $31,283,000

Farm Players Salaries

Ben Meyers $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jaxson Stauber $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Alexis Gendron $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Carter Savoie $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Brennan Othmann $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Filip Roos $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Hunter McKown $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Cole McWard $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Daylan Kuefler $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nick Blankenburg $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Sammy Walker $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Simon Edvinsson $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Lian Bichsel $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tye Kartye $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Mackie Samoskevich $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Santeri Hatakka $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Sasha Pastujov $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Waltteri Merela $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jonatan Berggren $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Marc McLaughlin $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Clay Stevenson $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Josh Dunne $92,500 (3)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Tyler Angle $92,500 (3)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Wyatt Kalynuk $92,500 (3)
Salary Remaining : $25,957
Salary Average : $92,500
Salary Average Remaining : $25,957
Victor Soderstrom $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jet Greaves $72,500 (1)
Salary Remaining : $20,344
Salary Average : $72,500
Salary Average Remaining : $20,344
Total Farm Players26
Salary Commitment
Year 2024 : $2,420,000
Year 2025 : $2,157,500
Year 2026 : $1,207,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,420,000
Year 2025 : $2,157,500
Year 2026 : $1,207,500
Year 2027 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - $115 - 5,504 - 95.72%
Level 2: 4750 - $100 - 4,522 - 95.19%
Level 3: 3750 - $80 - 3,492 - 93.12%
Level 4: 2750 - $60 - 2,025 - 73.64%
Luxury : 1000 - $260 - 971 - 97.05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,470 - 73.49%
Farm Level 2: 1000 - $25 - 606 - 60.65%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16,513 - 91.74%
Average Income per Game$2,520,547
Year to Date Revenue$73,095,862
Farm
Home Games Left-19
Average Attendance - %2,076 - 69.21%
Average Income per Game$85,646
Year to Date Revenue$2,483,745

Expense

Pro Players Total Salaries$62,931,500
Pro Players Total Average Salaries$62,931,500
Farm Players Total Salaries$2,047,360
Farm Players Total Average Salaries$2,047,360
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,800,000
Pro Year To Date Expenses$46,200,419
Farm Year To Date Expenses$1,811,103
Pro Salary Cap To Date$44,941,853
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,246,564
Farm Estimated Season Revenue($1,627,281)
Pro Remaining Season Days55
Pro Expenses Per Days$328,732
Pro Estimated Expenses$18,080,260
Farm Remaining Season Days55
Farm Expenses Per Days$12,997
Farm Estimated Expenses$714,835
Estimated Season Expenses$18,795,095
Season Salary Cap$68,731,500
Estimate Under Maximum Salary Cap of $88,000,000$19,268,500
Estimate Over Minimum Salary Cap of $65,000,000 $3,731,500
Current Bank Account$35,412,192
Projected Bank Account$45,236,380

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (3)
-Salary Remaining : $2,952,041
-Salary Average : $10,520,000
-Salary Average Remaining : $2,952,041
Blake Wheeler (1 Way Contract) $6,636,000 (1)
-Salary Remaining : $1,862,143
-Salary Average : $6,636,000
-Salary Average Remaining : $1,862,143
Alexis Lafreniere (1 Way Contract) $5,926,000 (5)
-Salary Remaining : $1,662,908
-Salary Average : $5,926,000
-Salary Average Remaining : $1,662,908
Jonathan Huberdeau (1 Way Contract) $4,895,500 (2)
-Salary Remaining : $1,373,737
-Salary Average : $4,895,500
-Salary Average Remaining : $1,373,737
Hampus Lindholm (1 Way Contract) $4,543,000 (1)
-Salary Remaining : $1,274,821
-Salary Average : $4,543,000
-Salary Average Remaining : $1,274,821
Ryan Johansen (1 Way Contract) $4,184,000 (2)
-Salary Remaining : $1,174,082
-Salary Average : $4,184,000
-Salary Average Remaining : $1,174,082
Teddy Blueger (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $1,010,204
-Salary Average : $3,600,000
-Salary Average Remaining : $1,010,204
Marcus Foligno (1 Way Contract) $3,512,000 (1)
-Salary Remaining : $985,510
-Salary Average : $3,512,000
-Salary Average Remaining : $985,510
Tyler Motte (1 Way Contract) $2,695,000 (3)
-Salary Remaining : $756,250
-Salary Average : $2,695,000
-Salary Average Remaining : $756,250
Marco Scandella (1 Way Contract) $2,444,000 (1)
-Salary Remaining : $685,816
-Salary Average : $2,444,000
-Salary Average Remaining : $685,816
Troy Stecher (1 Way Contract) $2,002,000 (3)
-Salary Remaining : $561,786
-Salary Average : $2,002,000
-Salary Average Remaining : $561,786
Alex Goligoski (1 Way Contract) $1,637,000 (2)
-Salary Remaining : $459,362
-Salary Average : $1,637,000
-Salary Average Remaining : $459,362
Eric Comrie (1 Way Contract) $1,352,000 (3)
-Salary Remaining : $379,388
-Salary Average : $1,352,000
-Salary Average Remaining : $379,388
Riley Nash (1 Way Contract) $1,211,000 (1)
-Salary Remaining : $339,821
-Salary Average : $1,211,000
-Salary Average Remaining : $339,821
Kurtis MacDermid (1 Way Contract) $1,174,000 (3)
-Salary Remaining : $329,439
-Salary Average : $1,174,000
-Salary Average Remaining : $329,439
Tanner Jeannot (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $308,673
-Salary Average : $1,100,000
-Salary Average Remaining : $308,673
Oskar Back $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Marcus Bjork $950,000 (2)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Valtteri Puustinen $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Arvid Soderblom $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Magnus Hellberg $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Ryan Dzingel $750,000 (2)
-Salary Remaining : $210,459
-Salary Average : $750,000
-Salary Average Remaining : $210,459
Total Pro Players22
Salary Commitment
Year 2024 : $62,931,500
Year 2025 : $36,085,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000
Salary Average Commitment
Year 2024 : $62,931,500
Year 2025 : $36,085,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000
Salary Cap with 1 Way Contract
Year 2024 : $62,931,500
Year 2025 : $36,085,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000

Farm Players Salaries

Cole Schneider $100,000 (1)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Matthew Peca $100,000 (1)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Ilya Nikolayev $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nikita Alexandrov $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Linus Weissbach $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Linus Karlsson $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Kale Clague $94,290 (3)
Salary Remaining : $26,459
Salary Average : $94,290
Salary Average Remaining : $26,459
James Hamblin $93,070 (3)
Salary Remaining : $26,117
Salary Average : $93,070
Salary Average Remaining : $26,117
Louis Domingue $77,500 (2)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Anton Blidh $77,500 (1)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Marshall Rifai $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Joseph Blandisi $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Cameron Butler $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Cole Reinhardt $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Felix Robert $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Kenneth Appleby $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Hunter Drew $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Conor Murphy $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jack Becker $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jeremie Bucheler $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Justin Hryckowian $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Mike Benning $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Riley Duran $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Ryan Hofer $75,000 (2)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Alec Regula $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players25
Salary Commitment
Year 2024 : $2,047,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,047,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0

Stars

Stars is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $250 - 4,932 - 85.78%
Level 2: 4750 - $150 - 4,158 - 87.55%
Level 3: 3750 - $90 - 3,482 - 92.85%
Level 4: 2750 - $60 - 2,574 - 93.61%
Luxury : 1000 - $300 - 944 - 94.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,195 - 59.75%
Farm Level 2: 1000 - $35 - 461 - 46.07%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,091 - 89.39%
Average Income per Game$2,419,542
Year to Date Revenue$67,747,174
Farm
Home Games Left-18
Average Attendance - %1,656 - 55.19%
Average Income per Game$85,455
Year to Date Revenue$2,392,737

Expense

Pro Players Total Salaries$88,787,000
Pro Players Total Average Salaries$88,787,000
Farm Players Total Salaries$2,855,000
Farm Players Total Average Salaries$2,855,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,426,262
Farm Year To Date Expenses$2,440,541
Pro Salary Cap To Date$63,458,796
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,454,045
Farm Estimated Season Revenue($1,538,188)
Pro Remaining Season Days55
Pro Expenses Per Days$465,750
Pro Estimated Expenses$25,616,250
Farm Remaining Season Days55
Farm Expenses Per Days$17,117
Farm Estimated Expenses$941,435
Estimated Season Expenses$26,557,685
Season Salary Cap$88,787,000
Estimate Under Maximum Salary Cap of $88,000,000-$787,000
Estimate Over Minimum Salary Cap of $65,000,000 $23,787,000
Current Bank Account$39,594,989
Projected Bank Account$42,953,161

Pro Players Salaries

Devon Toews (1 Way Contract) $7,983,000 (4)
-Salary Remaining : $2,240,128
-Salary Average : $7,983,000
-Salary Average Remaining : $2,240,128
Tomas Hertl (1 Way Contract) $7,373,000 (2)
-Salary Remaining : $2,068,954
-Salary Average : $7,373,000
-Salary Average Remaining : $2,068,954
Vince Dunn (1 Way Contract) $6,879,000 (5)
-Salary Remaining : $1,930,332
-Salary Average : $6,879,000
-Salary Average Remaining : $1,930,332
Filip Forsberg (1 Way Contract) $6,290,000 (3)
-Salary Remaining : $1,765,051
-Salary Average : $6,290,000
-Salary Average Remaining : $1,765,051
Jordan Kyrou (1 Way Contract) $5,843,000 (1)
-Salary Remaining : $1,639,617
-Salary Average : $5,843,000
-Salary Average Remaining : $1,639,617
Ryan McDonagh (1 Way Contract) $5,615,000 (3)
-Salary Remaining : $1,575,638
-Salary Average : $5,615,000
-Salary Average Remaining : $1,575,638
Rickard Rakell (1 Way Contract) $5,572,000 (5)
-Salary Remaining : $1,563,571
-Salary Average : $5,572,000
-Salary Average Remaining : $1,563,571
Jake Oettinger (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,403,061
-Salary Average : $5,000,000
-Salary Average Remaining : $1,403,061
Brendan Gallagher (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $1,313,265
-Salary Average : $4,680,000
-Salary Average Remaining : $1,313,265
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $1,150,510
-Salary Average : $4,100,000
-Salary Average Remaining : $1,150,510
Nicolas Hague (1 Way Contract) $3,340,000 (3)
-Salary Remaining : $937,245
-Salary Average : $3,340,000
-Salary Average Remaining : $937,245
Luke Kunin (1 Way Contract) $3,231,000 (1)
-Salary Remaining : $906,658
-Salary Average : $3,231,000
-Salary Average Remaining : $906,658
Jake Evans (1 Way Contract) $3,068,000 (4)
-Salary Remaining : $860,918
-Salary Average : $3,068,000
-Salary Average Remaining : $860,918
Jordan Greenway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $841,837
-Salary Average : $3,000,000
-Salary Average Remaining : $841,837
Christian Dvorak (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $785,714
-Salary Average : $2,800,000
-Salary Average Remaining : $785,714
Frederick Gaudreau (1 Way Contract) $2,700,000 (4)
-Salary Remaining : $757,653
-Salary Average : $2,700,000
-Salary Average Remaining : $757,653
Zemgus Girgensons (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $701,531
-Salary Average : $2,500,000
-Salary Average Remaining : $701,531
Alex Nedeljkovic (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $701,531
-Salary Average : $2,500,000
-Salary Average Remaining : $701,531
Victor Mete (1 Way Contract) $2,327,000 (3)
-Salary Remaining : $652,985
-Salary Average : $2,327,000
-Salary Average Remaining : $652,985
Lias Andersson (1 Way Contract) $1,097,000 (1)
-1 Way Contract Salary Cap : $1,097,000
-Salary Remaining : $307,832
-Salary Average : $1,097,000
-Salary Average Remaining : $307,832
Tobias Bjornfot (1 Way Contract) $1,052,000 (2)
-Salary Remaining : $295,204
-Salary Average : $1,052,000
-Salary Average Remaining : $295,204
Morgan Barron $950,000 (1)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Caleb Jones $887,000 (3)
-Salary Remaining : $248,903
-Salary Average : $887,000
-Salary Average Remaining : $248,903
Total Pro Players23
Salary Commitment
Year 2024 : $88,787,000
Year 2025 : $69,986,000
Year 2026 : $54,061,000
Year 2027 : $31,502,000
Salary Average Commitment
Year 2024 : $88,787,000
Year 2025 : $69,986,000
Year 2026 : $54,061,000
Year 2027 : $31,502,000
Salary Cap with 1 Way Contract
Year 2024 : $88,787,000
Year 2025 : $69,986,000
Year 2026 : $54,061,000
Year 2027 : $31,502,000

Farm Players Salaries

Gabriel Dumont $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Alex Belzile $100,000 (1)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Curtis Douglas $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Chaz Lucius $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Hendrix Lapierre $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Martin Chromiak $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jared Davidson $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
John Farinacci $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Ryker Evans $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Logan Mailloux $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Cameron Crotty $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nolan Allan $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tyler Kleven $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Dustin Wolf $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Garrett Pilon $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Michael Vukojevic $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jordan Papirny $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Taylor Raddysh $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tanner Laczynski $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Scott Perunovich $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nolan Stevens $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Michael Eyssimont $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jeremy Davies $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jasper Weatherby $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Jared McIsaac $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Adam Ginning $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Peyton Jones $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Kiefer Sherwood $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Zac Dalpe $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Sam Gagner $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Jacob MacDonald $75,000 (3)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players31
Salary Commitment
Year 2024 : $2,855,000
Year 2025 : $1,445,000
Year 2026 : $875,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,855,000
Year 2025 : $1,445,000
Year 2026 : $875,000
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $250 - 2,524 - 43.89%
Level 2: 4750 - $150 - 2,607 - 54.89%
Level 3: 3750 - $100 - 2,347 - 62.60%
Level 4: 2750 - $90 - 1,355 - 49.25%
Luxury : 1000 - $300 - 672 - 67.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,055 - 52.77%
Farm Level 2: 1000 - $30 - 526 - 52.61%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %9,506 - 52.81%
Average Income per Game$2,336,038
Year to Date Revenue$60,736,992
Farm
Home Games Left-16
Average Attendance - %1,582 - 52.72%
Average Income per Game$85,693
Year to Date Revenue$2,228,023

Expense

Pro Players Total Salaries$87,306,499
Pro Players Total Average Salaries$87,306,499
Farm Players Total Salaries$2,526,000
Farm Players Total Average Salaries$2,526,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,936,040
Farm Year To Date Expenses$2,379,007
Pro Salary Cap To Date$59,609,269
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,040,572
Farm Estimated Season Revenue($1,371,091)
Pro Remaining Season Days55
Pro Expenses Per Days$453,094
Pro Estimated Expenses$24,920,170
Farm Remaining Season Days55
Farm Expenses Per Days$16,459
Farm Estimated Expenses$905,245
Estimated Season Expenses$25,825,415
Season Salary Cap$87,306,499
Estimate Under Maximum Salary Cap of $88,000,000$693,501
Estimate Over Minimum Salary Cap of $65,000,000 $22,306,499
Current Bank Account$104,562,553
Projected Bank Account$112,406,619

Pro Players Salaries

Kyle Connor (1 Way Contract) $9,137,000 (5)
-Salary Remaining : $2,563,954
-Salary Average : $9,137,000
-Salary Average Remaining : $2,563,954
Kirill Kaprizov (1 Way Contract) $8,042,000 (1)
-Salary Remaining : $2,256,684
-Salary Average : $8,042,000
-Salary Average Remaining : $2,256,684
Dylan Larkin (1 Way Contract) $7,175,000 (4)
-Salary Remaining : $2,013,393
-Salary Average : $7,175,000
-Salary Average Remaining : $2,013,393
Cole Caufield (1 Way Contract) $5,991,000 (2)
-Salary Remaining : $1,681,148
-Salary Average : $5,991,000
-Salary Average Remaining : $1,681,148
Jaccob Slavin (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $1,627,551
-Salary Average : $5,800,000
-Salary Average Remaining : $1,627,551
Rasmus Dahlin (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $1,459,184
-Salary Average : $5,200,000
-Salary Average Remaining : $1,459,184
Joel Eriksson Ek (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $1,401,658
-Salary Average : $4,995,000
-Salary Average Remaining : $1,401,658
Reilly Smith (1 Way Contract) $4,895,000 (1)
-Salary Remaining : $1,373,597
-Salary Average : $4,895,000
-Salary Average Remaining : $1,373,597
Noah Hanifin (1 Way Contract) $4,470,000 (1)
-Salary Remaining : $1,254,337
-Salary Average : $4,470,000
-Salary Average Remaining : $1,254,337
Erik Cernak (1 Way Contract) $4,441,000 (1)
-Salary Remaining : $1,246,199
-Salary Average : $4,441,000
-Salary Average Remaining : $1,246,199
Tyler Seguin (1 Way Contract) $4,222,000 (2)
-Salary Remaining : $1,184,745
-Salary Average : $4,222,000
-Salary Average Remaining : $1,184,745
Matt Duchene (1 Way Contract) $4,182,000 (2)
-Salary Remaining : $1,173,520
-Salary Average : $4,182,000
-Salary Average Remaining : $1,173,520
Mikael Backlund (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,052,296
-Salary Average : $3,750,000
-Salary Average Remaining : $1,052,296
Jeremy Lauzon (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $841,837
-Salary Average : $3,000,000
-Salary Average Remaining : $841,837
Jared Spurgeon (1 Way Contract) $2,862,500 (1)
-Salary Remaining : $803,253
-Salary Average : $2,862,500
-Salary Average Remaining : $803,253
Semyon Varlamov (1 Way Contract) $1,775,000 (2)
-Salary Remaining : $498,087
-Salary Average : $1,775,000
-Salary Average Remaining : $498,087
Casey Cizikas (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $420,918
-Salary Average : $1,500,000
-Salary Average Remaining : $420,918
Dakota Joshua (1 Way Contract) $1,195,000 (2)
-Salary Remaining : $335,332
-Salary Average : $1,195,000
-Salary Average Remaining : $335,332
David Kampf $999,999 (2)
-Salary Remaining : $280,612
-Salary Average : $999,999
-Salary Average Remaining : $280,612
Nico Sturm $999,000 (2)
-Salary Remaining : $280,332
-Salary Average : $999,000
-Salary Average Remaining : $280,332
Darren Raddysh $975,000 (2)
-Salary Remaining : $273,597
-Salary Average : $975,000
-Salary Average Remaining : $273,597
Erik Portillo $950,000 (3)
-Salary Remaining : $266,582
-Salary Average : $950,000
-Salary Average Remaining : $266,582
Stuart Skinner $750,000 (1)
-Salary Remaining : $210,459
-Salary Average : $750,000
-Salary Average Remaining : $210,459
Total Pro Players23
Salary Commitment
Year 2024 : $87,306,499
Year 2025 : $50,100,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Average Commitment
Year 2024 : $87,306,499
Year 2025 : $50,100,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Cap with 1 Way Contract
Year 2024 : $87,306,499
Year 2025 : $50,100,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000

Farm Players Salaries

Bogdan Trineyev $100,000 (3)
Salary Remaining : $28,061
Salary Average : $100,000
Salary Average Remaining : $28,061
Lucas Carlsson $99,500 (1)
Salary Remaining : $27,921
Salary Average : $99,500
Salary Average Remaining : $27,921
Felix Sandstrom $99,500 (1)
Salary Remaining : $27,921
Salary Average : $99,500
Salary Average Remaining : $27,921
Nic Petan $99,500 (1)
Salary Remaining : $27,921
Salary Average : $99,500
Salary Average Remaining : $27,921
Vadim Zherenko $97,500 (2)
Salary Remaining : $27,360
Salary Average : $97,500
Salary Average Remaining : $27,360
Pierrick Dube $97,500 (2)
Salary Remaining : $27,360
Salary Average : $97,500
Salary Average Remaining : $27,360
Raivis Ansons $97,500 (2)
Salary Remaining : $27,360
Salary Average : $97,500
Salary Average Remaining : $27,360
Kole Lind $97,500 (1)
Salary Remaining : $27,360
Salary Average : $97,500
Salary Average Remaining : $27,360
Adam Klapka $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Chase Wheatcroft $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Domenick Fensore $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Miles Wood $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Peetro Seppala $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Nico Daws $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Marian Studenic $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Chase Wouters $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Topias Vilen $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Tyler Benson $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Zack MacEwen $95,000 (3)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Marco Rossi $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Mattias Norlinder $95,000 (1)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Aatu Raty $95,000 (2)
Salary Remaining : $26,658
Salary Average : $95,000
Salary Average Remaining : $26,658
Joel L'Esperance $85,000 (2)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Declan Carlile $85,000 (1)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Oskari Salminen $85,000 (2)
Salary Remaining : $23,852
Salary Average : $85,000
Salary Average Remaining : $23,852
Riley Damiani $77,500 (3)
Salary Remaining : $21,747
Salary Average : $77,500
Salary Average Remaining : $21,747
Cale Fleury $75,000 (1)
Salary Remaining : $21,046
Salary Average : $75,000
Salary Average Remaining : $21,046
Total Farm Players27
Salary Commitment
Year 2024 : $2,526,000
Year 2025 : $1,590,000
Year 2026 : $557,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,526,000
Year 2025 : $1,590,000
Year 2026 : $557,500
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Avalanche $87,628,005 $80,816,000 $7,184,000 $15,816,000 252752
Blackhawks $14,662,425 $87,891,749 $108,251 $22,891,749 222648
Blue Jackets $82,944,833 $66,793,500 $21,206,500 $1,793,500 232346
Blues $15,820,817 $79,585,098 $8,414,902 $14,585,098 242347
Bruins $73,957,931 $86,827,999 $1,172,001 $21,827,999 203252
Canadiens $132,680,310 $76,033,000 $11,967,000 $11,033,000 252348
Canucks $46,833,022 $87,207,000 $793,000 $22,207,000 242650
Capitals $46,375,717 $81,934,000 $6,066,000 $16,934,000 233053
Devils $63,247,578 $87,030,000 $970,000 $22,030,000 212950
Ducks $46,440,328 $86,977,998 $1,022,002 $21,977,998 263157
Flames $113,297,126 $75,128,998 $12,871,002 $10,128,998 242751
Flyers $31,336,420 $87,277,700 $722,300 $22,277,700 233457
Golden Knights $36,444,399 $86,259,997 $1,740,003 $21,259,997 222749
Hockey Club $72,182,661 $83,947,998 $4,052,002 $18,947,998 223254
Hurricanes $56,184,266 $87,612,168 $387,832 $22,612,168 203858
Islanders $19,303,539 $83,291,800 $4,708,200 $18,291,800 222446
Jets $52,240,813 $74,608,000 $13,392,000 $9,608,000 212142
Kings $35,078,172 $78,840,000 $9,160,000 $13,840,000 232245
Kraken $26,049,068 $86,336,004 $1,663,996 $21,336,004 212647
Lightning $126,065,324 $72,501,900 $15,498,100 $7,501,900 252954
Maple Leafs $61,366,661 $87,669,100 $330,900 $22,669,100 222850
Oilers $72,272,676 $86,969,390 $1,030,610 $21,969,390 243862
Panthers $104,984,507 $80,759,000 $7,241,000 $15,759,000 232548
Penguins $39,142,542 $86,687,900 $1,312,100 $21,687,900 212748
Predators $2,269,193 $76,534,367 $11,465,633 $11,534,367 242145
Rangers $83,310,803 $86,255,000 $1,745,000 $21,255,000 222446
Red Wings $19,052,140 $79,995,500 $8,004,500 $14,995,500 222345
Sabres $97,742,125 $87,401,750 $598,250 $22,401,750 212748
Senators $35,117,585 $72,661,000 $15,339,000 $7,661,000 222648
Sharks $35,412,192 $68,731,500 $19,268,500 $3,731,500 222547
Stars $39,594,989 $88,787,000 -$787,000 $23,787,000 233154
Wild $104,562,553 $87,306,499 $693,501 $22,306,499 232750