Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 3,345 - 58.18%
Level 2: 4750 - $130 - 3,024 - 63.67%
Level 3: 3750 - $120 - 1,978 - 52.75%
Level 4: 2750 - $100 - 1,218 - 44.28%
Luxury : 1000 - $300 - 642 - 64.25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,958 - 97.90%
Farm Level 2: 1000 - $15 - 990 - 98.98%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %10,208 - 56.71%
Average Income per Game$2,348,386
Year to Date Revenue$56,361,270
Farm
Home Games Left-14
Average Attendance - %2,948 - 98.26%
Average Income per Game$91,987
Year to Date Revenue$2,207,682

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$42,323,321
Farm Year To Date Expenses$1,726,102
Pro Salary Cap To Date$40,550,632
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,922,566
Farm Estimated Season Revenue($1,287,814)
Pro Remaining Season Days89
Pro Expenses Per Days$397,020
Pro Estimated Expenses$35,334,780
Farm Remaining Season Days89
Farm Expenses Per Days$16,766
Farm Estimated Expenses$1,492,174
Estimated Season Expenses$36,826,954
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$91,684,723
Projected Bank Account$93,492,521

Pro Players Salaries

Alex Tuch (1 Way Contract) $6,075,000 (2)
-Salary Remaining : $2,758,546
-Salary Average : $6,075,000
-Salary Average Remaining : $2,758,546
Jonathan Marchessault (1 Way Contract) $5,773,000 (1)
-Salary Remaining : $2,621,413
-Salary Average : $5,773,000
-Salary Average Remaining : $2,621,413
Yanni Gourde (1 Way Contract) $5,501,000 (5)
-Salary Remaining : $2,497,903
-Salary Average : $5,501,000
-Salary Average Remaining : $2,497,903
Sergei Bobrovsky (1 Way Contract) $5,155,000 (5)
-Salary Remaining : $2,340,791
-Salary Average : $5,155,000
-Salary Average Remaining : $2,340,791
Travis Sanheim (1 Way Contract) $4,902,000 (2)
-Salary Remaining : $2,225,908
-Salary Average : $4,902,000
-Salary Average Remaining : $2,225,908
Sean Monahan (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $2,043,367
-Salary Average : $4,500,000
-Salary Average Remaining : $2,043,367
Jesper Bratt (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $1,952,551
-Salary Average : $4,300,000
-Salary Average Remaining : $1,952,551
Josh Manson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $1,816,327
Tomas Tatar (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $1,816,327
Justin Schultz (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $1,816,327
Philipp Kurashev (1 Way Contract) $3,570,000 (4)
-Salary Remaining : $1,621,071
-Salary Average : $3,570,000
-Salary Average Remaining : $1,621,071
Kyle Okposo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $1,430,357
-Salary Average : $3,150,000
-Salary Average Remaining : $1,430,357
David Savard (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $1,430,357
-Salary Average : $3,150,000
-Salary Average Remaining : $1,430,357
Andreas Athanasiou (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,362,245
-Salary Average : $3,000,000
-Salary Average Remaining : $1,362,245
Zach Whitecloud (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $1,067,092
-Salary Average : $2,350,000
-Salary Average Remaining : $1,067,092
Ryan Lomberg (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Kevin Lankinen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Calen Addison (1 Way Contract) $1,414,000 (1)
-Salary Remaining : $642,071
-Salary Average : $1,414,000
-Salary Average Remaining : $642,071
Kieffer Bellows (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $544,898
-Salary Average : $1,200,000
-Salary Average Remaining : $544,898
Jacob Moverare (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Georgi Romanov (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Sam Lafferty (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Justin Danforth $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Zachary Sanford $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Beck Malenstyn $876,000 (3)
-Salary Remaining : $397,776
-Salary Average : $876,000
-Salary Average Remaining : $397,776
Total Pro Players25
Salary Commitment
Year 2024 : $74,816,000
Year 2025 : $55,179,000
Year 2026 : $33,552,000
Year 2027 : $18,226,000
Salary Average Commitment
Year 2024 : $74,816,000
Year 2025 : $55,179,000
Year 2026 : $33,552,000
Year 2027 : $18,226,000
Salary Cap with 1 Way Contract
Year 2024 : $74,816,000
Year 2025 : $55,179,000
Year 2026 : $33,552,000
Year 2027 : $18,226,000

Farm Players Salaries

Jean-Luc Foudy $99,600 (3)
Salary Remaining : $45,227
Salary Average : $99,600
Salary Average Remaining : $45,227
Owen Sillinger $99,500 (2)
Salary Remaining : $45,181
Salary Average : $99,500
Salary Average Remaining : $45,181
Cole Cassels $99,500 (2)
Salary Remaining : $45,181
Salary Average : $99,500
Salary Average Remaining : $45,181
Joe Snively $98,000 (2)
Salary Remaining : $44,500
Salary Average : $98,000
Salary Average Remaining : $44,500
Shane Bowers $97,500 (2)
Salary Remaining : $44,273
Salary Average : $97,500
Salary Average Remaining : $44,273
Spencer Martin $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Caedan Bankier $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Damien Giroux $95,000 (3)
Salary Remaining : $43,138
Salary Average : $68,333
Salary Average Remaining : $31,029
David Spacek $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ethan Samson $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Marcel Marcel $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Zachary L'Heureux $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Graham McPhee $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Robin Salo $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Mason Geertsen $92,000 (2)
Salary Remaining : $41,776
Salary Average : $92,000
Salary Average Remaining : $41,776
Dan Renouf $90,000 (1)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
David Gust $87,500 (2)
Salary Remaining : $39,732
Salary Average : $87,500
Salary Average Remaining : $39,732
Jalen Luypen $85,000 (3)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Skyler Brind'Amour $77,500 (3)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Jake Leschyshyn $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Wyatt Newpower $77,500 (3)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Nick Caamano $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Mark Friedman $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Cale Morris $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Justin Richards $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jeremy McKenna $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Tobie Paquette-Bisson $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - $125 - 5,498 - 95.61%
Level 2: 4750 - $100 - 4,469 - 94.07%
Level 3: 3750 - $75 - 3,504 - 93.45%
Level 4: 2750 - $55 - 2,600 - 94.54%
Luxury : 1000 - $260 - 966 - 96.60%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,319 - 65.95%
Farm Level 2: 1000 - $30 - 526 - 52.59%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17,037 - 94.65%
Average Income per Game$2,597,035
Year to Date Revenue$59,731,806
Farm
Home Games Left-13
Average Attendance - %1,845 - 61.50%
Average Income per Game$85,674
Year to Date Revenue$1,970,500

Expense

Pro Players Total Salaries$78,919,998
Pro Players Total Average Salaries$78,919,998
Farm Players Total Salaries$2,317,500
Farm Players Total Average Salaries$2,317,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,601,750
Pro Year To Date Expenses$44,003,460
Farm Year To Date Expenses$2,079,491
Pro Salary Cap To Date$42,525,987
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,746,631
Farm Estimated Season Revenue($1,113,761)
Pro Remaining Season Days89
Pro Expenses Per Days$410,306
Pro Estimated Expenses$36,517,234
Farm Remaining Season Days89
Farm Expenses Per Days$19,477
Farm Estimated Expenses$1,733,453
Estimated Season Expenses$38,250,687
Season Salary Cap$83,521,748
Estimate Under Maximum Salary Cap of $88,000,000$4,478,252
Estimate Over Minimum Salary Cap of $65,000,000 $18,521,748
Current Bank Account$21,361,101
Projected Bank Account$28,743,284

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,082,000 (1)
-Salary Remaining : $4,123,969
-Salary Average : $9,082,000
-Salary Average Remaining : $4,123,969
Roman Josi (1 Way Contract) $7,899,000 (2)
-Salary Remaining : $3,586,791
-Salary Average : $7,899,000
-Salary Average Remaining : $3,586,791
Mark Scheifele (1 Way Contract) $7,190,000 (5)
-Salary Remaining : $3,264,847
-Salary Average : $7,190,000
-Salary Average Remaining : $3,264,847
Gustav Forsling (1 Way Contract) $6,243,000 (3)
-Salary Remaining : $2,834,832
-Salary Average : $6,243,000
-Salary Average Remaining : $2,834,832
Alex Killorn (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,724,490
-Salary Average : $6,000,000
-Salary Average Remaining : $2,724,490
Jeremy Swayman (1 Way Contract) $4,826,000 (5)
-Salary Remaining : $2,191,398
-Salary Average : $4,826,000
-Salary Average Remaining : $2,191,398
Ryan O'Reilly (1 Way Contract) $4,274,000 (2)
-Salary Remaining : $1,940,745
-Salary Average : $4,274,000
-Salary Average Remaining : $1,940,745
Sebastian Aho (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $1,929,847
-Salary Average : $4,250,000
-Salary Average Remaining : $1,929,847
Dylan DeMelo (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $1,816,327
Blake Coleman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,589,286
-Salary Average : $3,500,000
-Salary Average Remaining : $1,589,286
Nick Jensen (1 Way Contract) $3,334,000 (4)
-Salary Remaining : $1,513,908
-Salary Average : $3,334,000
-Salary Average Remaining : $1,513,908
Yegor Sharangovich (1 Way Contract) $3,246,000 (2)
-Salary Remaining : $1,473,949
-Salary Average : $3,246,000
-Salary Average Remaining : $1,473,949
Lawson Crouse (1 Way Contract) $2,994,000 (1)
-Salary Remaining : $1,359,520
-Salary Average : $2,994,000
-Salary Average Remaining : $1,359,520
Nick Foligno (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,271,429
-Salary Average : $2,800,000
-Salary Average Remaining : $1,271,429
Jordan Martinook (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Pavel Dorofeyev (1 Way Contract) $1,313,000 (1)
-1 Way Contract Salary Cap : $1,313,000
-Salary Remaining : $596,209
-Salary Average : $1,313,000
-Salary Average Remaining : $596,209
James Reimer (1 Way Contract) $1,269,000 (2)
-Salary Remaining : $576,230
-Salary Average : $1,269,000
-Salary Average Remaining : $576,230
Brendan Smith $999,999 (1)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Austin Watson $999,999 (2)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Brock Faber $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Dylan Guenther $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Jarred Tinordi $800,000 (3)
-Salary Remaining : $363,265
-Salary Average : $800,000
-Salary Average Remaining : $363,265
Total Pro Players22
Salary Commitment
Year 2024 : $78,919,998
Year 2025 : $51,332,999
Year 2026 : $29,895,000
Year 2027 : $19,902,000
Salary Average Commitment
Year 2024 : $78,919,998
Year 2025 : $50,780,999
Year 2026 : $29,343,000
Year 2027 : $19,350,000
Salary Cap with 1 Way Contract
Year 2024 : $78,919,998
Year 2025 : $50,780,999
Year 2026 : $29,343,000
Year 2027 : $19,350,000

Farm Players Salaries

Valtteri Pulli $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Wilmer Skoog $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Alex Swetlikoff $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Matt Stienburg $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Max Sasson $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Tristan Allard $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Artem Grushnikov $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Elmer Soderblom $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Simon Johansson $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ryan Francis $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Cole Koepke $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Taylor Gauthier $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Daniil Miromanov $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Fredrik Karlstrom $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Lukas Rousek $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Luke Henman $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Maxence Guenette $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Adam Scheel $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Hunter Shepard $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Alex Jefferies $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Zachary Massicotte $80,000 (1)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Blade Jenkins $80,000 (1)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Devin Cooley $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Peter DiLiberatore $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Travis Mitchell $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Total Farm Players25
Salary Commitment
Year 2024 : $2,317,500
Year 2025 : $1,415,000
Year 2026 : $1,035,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,317,500
Year 2025 : $1,415,000
Year 2026 : $1,035,000
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $125 - 5,459 - 94.94%
Level 2: 4750 - $100 - 4,544 - 95.65%
Level 3: 3750 - $75 - 3,535 - 94.27%
Level 4: 2750 - $50 - 2,611 - 94.95%
Luxury : 1000 - $300 - 781 - 78.08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,972 - 98.61%
Farm Level 2: 1000 - $15 - 990 - 99.00%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %16,930 - 94.05%
Average Income per Game$2,561,682
Year to Date Revenue$61,480,362
Farm
Home Games Left-14
Average Attendance - %2,962 - 98.74%
Average Income per Game$80,193
Year to Date Revenue$1,924,643

Expense

Pro Players Total Salaries$66,406,000
Pro Players Total Average Salaries$66,406,000
Farm Players Total Salaries$2,052,390
Farm Players Total Average Salaries$2,052,390
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Special Salary Cap Value$2,712,500
Pro Year To Date Expenses$39,996,489
Farm Year To Date Expenses$1,659,782
Pro Salary Cap To Date$38,000,076
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,548,590
Farm Estimated Season Revenue($1,122,708)
Pro Remaining Season Days89
Pro Expenses Per Days$356,663
Pro Estimated Expenses$31,743,007
Farm Remaining Season Days89
Farm Expenses Per Days$15,063
Farm Estimated Expenses$1,340,607
Estimated Season Expenses$33,083,614
Season Salary Cap$68,168,500
Estimate Under Maximum Salary Cap of $88,000,000$19,831,500
Estimate Over Minimum Salary Cap of $65,000,000 $3,168,500
Current Bank Account$87,058,876
Projected Bank Account$96,401,144

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (3)
-Salary Remaining : $3,437,398
-Salary Average : $7,570,000
-Salary Average Remaining : $3,437,398
Anton Lundell (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $2,724,490
-Salary Average : $6,000,000
-Salary Average Remaining : $2,724,490
J.T. Compher (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $2,724,490
-Salary Average : $6,000,000
-Salary Average Remaining : $2,724,490
Bryan Rust (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $2,724,490
-Salary Average : $6,000,000
-Salary Average Remaining : $2,724,490
Jamie Oleksiak (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $2,270,408
-Salary Average : $5,000,000
-Salary Average Remaining : $2,270,408
TJ Brodie (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $2,111,480
-Salary Average : $4,650,000
-Salary Average Remaining : $2,111,480
Ilya Samsonov (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $1,770,918
-Salary Average : $3,900,000
-Salary Average Remaining : $1,770,918
Nicolas Roy (Out of Payroll) $3,500,000 (4)
-Salary Remaining : $1,589,286
-Salary Average : $3,500,000
-Salary Average Remaining : $1,589,286
Charlie Lindgren (1 Way Contract) $3,192,000 (2)
-Salary Remaining : $1,449,429
-Salary Average : $3,192,000
-Salary Average Remaining : $1,449,429
Daniel Sprong (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,362,245
-Salary Average : $3,000,000
-Salary Average Remaining : $1,362,245
Jake Bean (1 Way Contract) $2,940,000 (1)
-Salary Remaining : $1,335,000
-Salary Average : $2,940,000
-Salary Average Remaining : $1,335,000
Pierre Engvall (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $1,316,837
-Salary Average : $2,900,000
-Salary Average Remaining : $1,316,837
Alexander Romanov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,248,724
-Salary Average : $2,750,000
-Salary Average Remaining : $1,248,724
Dylan Gambrell (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Christian Fischer (1 Way Contract) $1,345,000 (1)
-Salary Remaining : $610,740
-Salary Average : $1,345,000
-Salary Average Remaining : $610,740
William Lagesson (1 Way Contract) $1,283,000 (3)
-1 Way Contract Salary Cap : $1,283,000
-Salary Remaining : $582,587
-Salary Average : $1,283,000
-Salary Average Remaining : $582,587
Philip Tomasino (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $567,602
-Salary Average : $1,250,000
-Salary Average Remaining : $567,602
Jacob Larsson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $544,898
-Salary Average : $1,200,000
-Salary Average Remaining : $544,898
Juuso Valimaki (Out of Payroll) $1,125,000 (2)
-Salary Remaining : $510,842
-Salary Average : $1,125,000
-Salary Average Remaining : $510,842
Logan Stanley (1 Way Contract) $1,081,000 (1)
-Salary Remaining : $490,862
-Salary Average : $1,081,000
-Salary Average Remaining : $490,862
Liam Foudy (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Pierre-Olivier Joseph $995,000 (2)
-Salary Remaining : $451,811
-Salary Average : $995,000
-Salary Average Remaining : $451,811
Luke Evangelista $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Adam Fantilli (Out of Payroll) $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Xavier Parent $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Total Pro Players25
Salary Commitment
Year 2024 : $71,031,000
Year 2025 : $57,665,000
Year 2026 : $37,553,000
Year 2027 : $26,500,000
Salary Average Commitment
Year 2024 : $71,031,000
Year 2025 : $57,665,000
Year 2026 : $37,553,000
Year 2027 : $26,500,000
Salary Cap with 1 Way Contract
Year 2024 : $71,031,000
Year 2025 : $57,665,000
Year 2026 : $37,553,000
Year 2027 : $26,500,000

Farm Players Salaries

Gustav Lindstrom $99,890 (2)
Salary Remaining : $45,358
Salary Average : $99,890
Salary Average Remaining : $45,358
Brendan Gaunce $99,500 (2)
Salary Remaining : $45,181
Salary Average : $99,500
Salary Average Remaining : $45,181
Brayden Pachal $99,500 (2)
Salary Remaining : $45,181
Salary Average : $99,500
Salary Average Remaining : $45,181
Remi Poirier $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nathan Gaucher $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Brendan Brisson $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Alex Steeves $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Graeme Clarke $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Patrick Guay $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Xavier Simoneau $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tyson Hinds $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ville Ottavainen $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jordan Spence $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Justin Barron $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nathan Legare $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Mason Morelli $90,000 (3)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
Brandon Halverson $90,000 (3)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
Matthew Highmore $90,000 (3)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
Alex Limoges $90,000 (3)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
Kaedan Korczak $89,000 (1)
Salary Remaining : $40,413
Salary Average : $89,000
Salary Average Remaining : $40,413
Aidan Fulp $87,000 (3)
Salary Remaining : $39,505
Salary Average : $87,000
Salary Average Remaining : $39,505
Brendan Lemieux $77,500 (2)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Total Farm Players22
Salary Commitment
Year 2024 : $2,052,390
Year 2025 : $1,583,390
Year 2026 : $732,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,052,390
Year 2025 : $1,583,390
Year 2026 : $732,000
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - $140 - 4,448 - 77.35%
Level 2: 4750 - $120 - 3,320 - 69.89%
Level 3: 3750 - $90 - 2,562 - 68.33%
Level 4: 2750 - $65 - 1,919 - 69.76%
Luxury : 1000 - $300 - 775 - 77.48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,960 - 97.99%
Farm Level 2: 1000 - $18 - 975 - 97.54%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %13,023 - 72.35%
Average Income per Game$2,332,732
Year to Date Revenue$51,320,107
Farm
Home Games Left-12
Average Attendance - %2,935 - 97.84%
Average Income per Game$95,437
Year to Date Revenue$2,099,603

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$47,142,818
Farm Year To Date Expenses$1,596,560
Pro Salary Cap To Date$46,203,827
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,321,911
Farm Estimated Season Revenue($1,145,238)
Pro Remaining Season Days89
Pro Expenses Per Days$411,148
Pro Estimated Expenses$36,592,172
Farm Remaining Season Days89
Farm Expenses Per Days$14,668
Farm Estimated Expenses$1,305,452
Estimated Season Expenses$37,897,624
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$14,368,042
Projected Bank Account$19,647,091

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (2)
-Salary Remaining : $4,359,184
-Salary Average : $9,600,000
-Salary Average Remaining : $4,359,184
Jack Eichel (1 Way Contract) $8,980,000 (1)
-Salary Remaining : $4,077,653
-Salary Average : $8,980,000
-Salary Average Remaining : $4,077,653
Brad Marchand (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $3,609,949
-Salary Average : $7,950,000
-Salary Average Remaining : $3,609,949
Travis Konecny (1 Way Contract) $7,698,000 (5)
-Salary Remaining : $3,495,520
-Salary Average : $7,698,000
-Salary Average Remaining : $3,495,520
Carter Verhaeghe (1 Way Contract) $7,400,000 (5)
-Salary Remaining : $3,360,204
-Salary Average : $7,400,000
-Salary Average Remaining : $3,360,204
Chris Kreider (1 Way Contract) $7,105,000 (3)
-Salary Remaining : $3,226,250
-Salary Average : $7,105,000
-Salary Average Remaining : $3,226,250
Seth Jones (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $2,815,306
-Salary Average : $6,200,000
-Salary Average Remaining : $2,815,306
Brayden Schenn (1 Way Contract) $5,327,000 (4)
-Salary Remaining : $2,418,893
-Salary Average : $5,327,000
-Salary Average Remaining : $2,418,893
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $2,043,367
-Salary Average : $4,500,000
-Salary Average Remaining : $2,043,367
Ivan Provorov (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $1,952,551
-Salary Average : $4,300,000
-Salary Average Remaining : $1,952,551
Shea Theodore (1 Way Contract) $3,791,500 (3)
-Salary Remaining : $1,721,651
-Salary Average : $3,791,500
-Salary Average Remaining : $1,721,651
Michael Amadio (1 Way Contract) $2,547,000 (3)
-Salary Remaining : $1,156,546
-Salary Average : $2,547,000
-Salary Average Remaining : $1,156,546
Andrew Cogliano (1 Way Contract) $2,325,000 (2)
-Salary Remaining : $1,055,740
-Salary Average : $2,325,000
-Salary Average Remaining : $1,055,740
Olli Maatta (1 Way Contract) $1,710,000 (3)
-Salary Remaining : $776,480
-Salary Average : $1,710,000
-Salary Average Remaining : $776,480
Ross Colton (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
William Carrier (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Pavol Regenda $999,999 (2)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Nikita Tolopilo $999,999 (3)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Philip Kemp $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Sebastien Aho $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Calvin de Haan $916,200 (1)
-Salary Remaining : $416,030
-Salary Average : $916,200
-Salary Average Remaining : $416,030
Trevor Lewis $910,400 (1)
-Salary Remaining : $413,396
-Salary Average : $910,400
-Salary Average Remaining : $413,396
Alex Lyon $775,000 (2)
-Salary Remaining : $351,913
-Salary Average : $775,000
-Salary Average Remaining : $351,913
Alexander True $750,000 (1)
-Salary Remaining : $340,561
-Salary Average : $750,000
-Salary Average Remaining : $340,561
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 : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Luke Toporowski $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Alex Green $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Josiah Slavin $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Josh Maniscalco $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Sam Jardine $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Cedric Pare $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Riley Bezeau $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Austin Osmanski $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Colton Young $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Dominic Franco $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Aaron Ness $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Devante Stephens $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Zane McIntyre $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Troy Grosenick $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Tate Singleton $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Spencer Smallman $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Keaton Thompson $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Steven Fogarty $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Drew Callin $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Montana Onyebuchi $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Timur Ibragimov $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Rhett Gardner $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 3,802 - 66.12%
Level 2: 4750 - $110 - 3,490 - 73.48%
Level 3: 3750 - $95 - 2,504 - 66.79%
Level 4: 2750 - $65 - 1,905 - 69.27%
Luxury : 1000 - $390 - 589 - 58.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1,105 - 55.25%
Farm Level 2: 1000 - $28 - 551 - 55.06%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %12,290 - 68.28%
Average Income per Game$2,323,654
Year to Date Revenue$53,444,036
Farm
Home Games Left-13
Average Attendance - %1,656 - 55.19%
Average Income per Game$85,574
Year to Date Revenue$1,968,200

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$50,204,936
Farm Year To Date Expenses$1,929,922
Pro Salary Cap To Date$47,475,364
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,825,767
Farm Estimated Season Revenue($1,112,461)
Pro Remaining Season Days89
Pro Expenses Per Days$468,510
Pro Estimated Expenses$41,697,390
Farm Remaining Season Days89
Farm Expenses Per Days$18,144
Farm Estimated Expenses$1,614,816
Estimated Season Expenses$43,312,206
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$73,274,549
Projected Bank Account$70,675,649

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $3,564,541
-Salary Average : $7,850,000
-Salary Average Remaining : $3,564,541
Kevin Fiala (1 Way Contract) $7,733,000 (5)
-Salary Remaining : $3,511,413
-Salary Average : $7,733,000
-Salary Average Remaining : $3,511,413
Sam Reinhart (1 Way Contract) $7,724,000 (3)
-Salary Remaining : $3,507,327
-Salary Average : $7,724,000
-Salary Average Remaining : $3,507,327
Vincent Trocheck (1 Way Contract) $6,735,000 (2)
-Salary Remaining : $3,058,240
-Salary Average : $6,735,000
-Salary Average Remaining : $3,058,240
Elias Pettersson (1 Way Contract) $5,830,000 (1)
-Salary Remaining : $2,647,296
-Salary Average : $5,830,000
-Salary Average Remaining : $2,647,296
Thatcher Demko (1 Way Contract) $5,788,000 (5)
-Salary Remaining : $2,628,224
-Salary Average : $5,788,000
-Salary Average Remaining : $2,628,224
Tom Wilson (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $2,588,265
-Salary Average : $5,700,000
-Salary Average Remaining : $2,588,265
Zach Hyman (1 Way Contract) $5,425,000 (2)
-Salary Remaining : $2,463,393
-Salary Average : $5,425,000
-Salary Average Remaining : $2,463,393
Damon Severson (1 Way Contract) $5,175,000 (2)
-Salary Remaining : $2,349,872
-Salary Average : $5,175,000
-Salary Average Remaining : $2,349,872
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,270,408
-Salary Average : $5,000,000
-Salary Average Remaining : $2,270,408
Alexander Wennberg (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $2,156,888
-Salary Average : $4,750,000
-Salary Average Remaining : $2,156,888
Brandon Carlo (1 Way Contract) $4,316,000 (5)
-Salary Remaining : $1,959,816
-Salary Average : $4,316,000
-Salary Average Remaining : $1,959,816
Ryan Hartman (1 Way Contract) $3,675,000 (3)
-Salary Remaining : $1,668,750
-Salary Average : $3,675,000
-Salary Average Remaining : $1,668,750
Zach Werenski (1 Way Contract) $3,193,000 (1)
-Salary Remaining : $1,449,883
-Salary Average : $3,193,000
-Salary Average Remaining : $1,449,883
Logan Thompson (1 Way Contract) $2,488,000 (1)
-Salary Remaining : $1,129,755
-Salary Average : $2,488,000
-Salary Average Remaining : $1,129,755
Yakov Trenin (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $613,010
-Salary Average : $1,350,000
-Salary Average Remaining : $613,010
Kevin Stenlund (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $543,082
-Salary Average : $1,196,000
-Salary Average Remaining : $543,082
Jack Johnson $999,999 (1)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Sean Walker $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Rafael Harvey-Pinard $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
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 : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Gage Goncalves $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jason Polin $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jon-Randall Avon $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Dmitry Kuzmin $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ty Tullio $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Brandon Bussi $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Patrick Khodorenko $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Georgii Merkulov $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Lukas Svejkovsky $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Danila Klimovich $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Hugh McGing $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ilya Solovyov $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Bobby Trivigno $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jacob Peterson $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nick Cicek $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nick Perbix $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Mack Guzda $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ben McCartney $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Austin Rueschhoff $92,500 (2)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Connor Mackey $92,500 (2)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Boris Katchouk $92,500 (1)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Dennis Gilbert $92,500 (3)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Jake Christiansen $92,500 (1)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Kyle MacLean $92,500 (1)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Uvis Balinskis $92,500 (2)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Dryden Hunt $92,500 (1)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Louie Belpedio $92,500 (3)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Mark Kastelic $83,550 (1)
Salary Remaining : $37,939
Salary Average : $83,550
Salary Average Remaining : $37,939
Jakub Zboril $80,180 (1)
Salary Remaining : $36,408
Salary Average : $80,180
Salary Average Remaining : $36,408
Mason Primeau $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Cole Schwindt $77,500 (2)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
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 - 4,504 - 94.81%
Level 3: 3750 - $75 - 3,597 - 95.91%
Level 4: 2750 - $50 - 2,591 - 94.23%
Luxury : 1000 - $300 - 779 - 77.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,969 - 98.46%
Farm Level 2: 1000 - $15 - 991 - 99.09%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %16,987 - 94.37%
Average Income per Game$2,570,728
Year to Date Revenue$56,556,018
Farm
Home Games Left-12
Average Attendance - %2,960 - 98.67%
Average Income per Game$80,119
Year to Date Revenue$1,762,625

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$43,079,130
Farm Year To Date Expenses$1,530,287
Pro Salary Cap To Date$40,842,473
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,843,834
Farm Estimated Season Revenue($961,432)
Pro Remaining Season Days89
Pro Expenses Per Days$404,505
Pro Estimated Expenses$36,000,945
Farm Remaining Season Days89
Farm Expenses Per Days$14,778
Farm Estimated Expenses$1,315,242
Estimated Season Expenses$37,316,187
Season Salary Cap$76,033,000
Estimate Under Maximum Salary Cap of $88,000,000$11,967,000
Estimate Over Minimum Salary Cap of $65,000,000 $11,033,000
Current Bank Account$133,536,188
Projected Bank Account$144,102,403

Pro Players Salaries

Juuse Saros (1 Way Contract) $8,236,000 (1)
-Salary Remaining : $3,739,816
-Salary Average : $8,236,000
-Salary Average Remaining : $3,739,816
Dylan Cozens (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $2,951,531
-Salary Average : $6,500,000
-Salary Average Remaining : $2,951,531
Noah Dobson (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $2,838,010
-Salary Average : $6,250,000
-Salary Average Remaining : $2,838,010
Andrew Mangiapane (1 Way Contract) $5,720,000 (2)
-Salary Remaining : $2,597,347
-Salary Average : $5,720,000
-Salary Average Remaining : $2,597,347
Ben Chiarot (1 Way Contract) $4,760,000 (2)
-Salary Remaining : $2,161,429
-Salary Average : $4,760,000
-Salary Average Remaining : $2,161,429
John Marino (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $1,997,959
-Salary Average : $4,400,000
-Salary Average Remaining : $1,997,959
Cam York (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $1,929,847
-Salary Average : $4,250,000
-Salary Average Remaining : $1,929,847
Dante Fabbro (1 Way Contract) $4,042,000 (2)
-Salary Remaining : $1,835,398
-Salary Average : $4,042,000
-Salary Average Remaining : $1,835,398
Cal Petersen (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $1,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $1,816,327
Nils Hoglander (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $1,589,286
-Salary Average : $3,500,000
-Salary Average Remaining : $1,589,286
Ryan McLeod (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $1,407,653
-Salary Average : $3,100,000
-Salary Average Remaining : $1,407,653
Jason Zucker (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,362,245
-Salary Average : $3,000,000
-Salary Average Remaining : $1,362,245
Mattias Janmark (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,135,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,135,204
Sean Kuraly (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $953,571
-Salary Average : $2,100,000
-Salary Average Remaining : $953,571
Eric Robinson (1 Way Contract) $1,979,000 (1)
-Salary Remaining : $898,628
-Salary Average : $1,979,000
-Salary Average Remaining : $898,628
Brett Murray (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Alex Nylander (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $658,418
-Salary Average : $1,450,000
-Salary Average Remaining : $658,418
Matt Martin (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $590,306
-Salary Average : $1,300,000
-Salary Average Remaining : $590,306
Johnathan Kovacevic (1 Way Contract) $1,096,000 (1)
-Salary Remaining : $497,673
-Salary Average : $1,096,000
-Salary Average Remaining : $497,673
Jonas Johansson (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $476,786
-Salary Average : $1,050,000
-Salary Average Remaining : $476,786
Casey Fitzgerald (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Lucas Raymond $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
William Eklund $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Braden Schneider $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
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 : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Stanislav Svozil $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Eetu Liukas $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Matthew Poitras $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Artem Anisimov $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Colten Ellis $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Anson Thornton $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ryan Shea $85,000 (2)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Emilio Pettersen $80,000 (2)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Jan Jenik $79,000 (1)
Salary Remaining : $35,872
Salary Average : $79,000
Salary Average Remaining : $35,872
Michael Callahan $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Arvid Holm $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Riley Tufte $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Brogan Rafferty $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Seth Griffith $77,500 (2)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Ben Jones $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jimmy Lambert $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Marc Johnstone $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Marc Gatcomb $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jermaine Loewen $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Mark Duarte $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Roman Kinal $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Robbie Russo $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 5,503 - 95.70%
Level 2: 4750 - $100 - 4,517 - 95.08%
Level 3: 3750 - $75 - 3,559 - 94.92%
Level 4: 2750 - $50 - 2,596 - 94.40%
Luxury : 1000 - $300 - 768 - 76.78%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,985 - 99.25%
Farm Level 2: 1000 - $15 - 987 - 98.74%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %16,942 - 94.12%
Average Income per Game$2,561,542
Year to Date Revenue$58,915,456
Farm
Home Games Left-13
Average Attendance - %2,972 - 99.08%
Average Income per Game$80,547
Year to Date Revenue$1,852,582

Expense

Pro Players Total Salaries$77,817,000
Pro Players Total Average Salaries$77,817,000
Farm Players Total Salaries$2,414,300
Farm Players Total Average Salaries$2,414,300
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,388,000
Pro Year To Date Expenses$42,924,271
Farm Year To Date Expenses$1,863,940
Pro Salary Cap To Date$42,351,816
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,107,748
Farm Estimated Season Revenue($1,047,112)
Pro Remaining Season Days89
Pro Expenses Per Days$402,128
Pro Estimated Expenses$35,789,392
Farm Remaining Season Days89
Farm Expenses Per Days$17,420
Farm Estimated Expenses$1,550,380
Estimated Season Expenses$37,339,772
Season Salary Cap$84,205,000
Estimate Under Maximum Salary Cap of $88,000,000$3,795,000
Estimate Over Minimum Salary Cap of $65,000,000 $19,205,000
Current Bank Account$48,125,800
Projected Bank Account$55,846,664

Pro Players Salaries

Joe Pavelski (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $4,086,735
-Salary Average : $9,000,000
-Salary Average Remaining : $4,086,735
Mats Zuccarello (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $3,632,653
-Salary Average : $8,000,000
-Salary Average Remaining : $3,632,653
William Karlsson (1 Way Contract) $7,486,000 (2)
-Salary Remaining : $3,399,255
-Salary Average : $7,486,000
-Salary Average Remaining : $3,399,255
Alex DeBrincat (1 Way Contract) $6,106,000 (1)
-Salary Remaining : $2,772,622
-Salary Average : $6,106,000
-Salary Average Remaining : $2,772,622
Boone Jenner (1 Way Contract) $5,730,000 (3)
-Salary Remaining : $2,601,888
-Salary Average : $5,730,000
-Salary Average Remaining : $2,601,888
Brady Skjei (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $2,349,418
-Salary Average : $5,174,000
-Salary Average Remaining : $2,349,418
Quinton Byfield (1 Way Contract) $4,761,000 (5)
-Salary Remaining : $2,161,883
-Salary Average : $4,761,000
-Salary Average Remaining : $2,161,883
K'Andre Miller (1 Way Contract) $4,666,000 (2)
-Salary Remaining : $2,118,745
-Salary Average : $4,666,000
-Salary Average Remaining : $2,118,745
Ryan Suter (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $1,680,102
-Salary Average : $3,700,000
-Salary Average Remaining : $1,680,102
Josh Norris (1 Way Contract) $3,481,000 (1)
-Salary Remaining : $1,580,658
-Salary Average : $3,481,000
-Salary Average Remaining : $1,580,658
Ville Husso (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,362,245
-Salary Average : $3,000,000
-Salary Average Remaining : $1,362,245
Scott Wedgewood (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $1,089,796
-Salary Average : $2,400,000
-Salary Average Remaining : $1,089,796
Mark Giordano (1 Way Contract) $1,928,000 (1)
-Salary Remaining : $875,469
-Salary Average : $1,928,000
-Salary Average Remaining : $875,469
Ryan Poehling (1 Way Contract) $1,734,000 (1)
-Salary Remaining : $787,378
-Salary Average : $1,734,000
-Salary Average Remaining : $787,378
Kailer Yamamoto (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $771,939
-Salary Average : $1,700,000
-Salary Average Remaining : $771,939
Brett Howden (1 Way Contract) $1,452,000 (2)
-Salary Remaining : $659,327
-Salary Average : $1,452,000
-Salary Average Remaining : $659,327
Ilya Lyubushkin (1 Way Contract) $1,379,000 (1)
-Salary Remaining : $626,179
-Salary Average : $1,379,000
-Salary Average Remaining : $626,179
Aliaksei Protas (1 Way Contract) $1,160,000 (1)
-1 Way Contract Salary Cap : $1,160,000
-Salary Remaining : $526,735
-Salary Average : $1,160,000
-Salary Average Remaining : $526,735
Ty Dellandrea (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $513,112
-Salary Average : $1,130,000
-Salary Average Remaining : $513,112
Simon Holmstrom $980,000 (2)
-Salary Remaining : $445,000
-Salary Average : $980,000
-Salary Average Remaining : $445,000
Wyatt Johnston $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Jake Sanderson $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Noah Cates $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Total Pro Players23
Salary Commitment
Year 2024 : $77,817,000
Year 2025 : $56,249,000
Year 2026 : $29,891,000
Year 2027 : $21,761,000
Salary Average Commitment
Year 2024 : $77,817,000
Year 2025 : $56,249,000
Year 2026 : $29,891,000
Year 2027 : $21,761,000
Salary Cap with 1 Way Contract
Year 2024 : $77,817,000
Year 2025 : $56,249,000
Year 2026 : $29,891,000
Year 2027 : $21,761,000

Farm Players Salaries

Adam Edstrom $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Kevin Gravel $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Matt Irwin $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Ryan Donato $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Mads Sogaard $96,400 (3)
Salary Remaining : $43,773
Salary Average : $96,400
Salary Average Remaining : $43,773
Jakob Pelletier $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Dennis Hildeby $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Cole Guttman $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Corson Ceulemans $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Graham Slaggert $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jack Thompson $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jiri Kulich $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
JJ Peterka $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Dmitry Zlodeyev $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Thomas Miller $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Philip Broberg $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Marco Kasper $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Robert Mastrosimone $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jake Livingstone $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Matthew Phillips $90,000 (2)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
Tyler Tucker $86,800 (2)
Salary Remaining : $39,414
Salary Average : $86,800
Salary Average Remaining : $39,414
Nathan Bastian $85,000 (1)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Jordan Gross $83,600 (2)
Salary Remaining : $37,961
Salary Average : $83,600
Salary Average Remaining : $37,961
Nicolas Beaudin $82,500 (2)
Salary Remaining : $37,462
Salary Average : $82,500
Salary Average Remaining : $37,462
Isaac Ratcliffe $80,000 (2)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Brendan Perlini $80,000 (2)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Total Farm Players26
Salary Commitment
Year 2024 : $2,414,300
Year 2025 : $2,044,300
Year 2026 : $576,400
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,414,300
Year 2025 : $2,044,300
Year 2026 : $576,400
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - $133 - 5,449 - 94.76%
Level 2: 4750 - $99 - 4,568 - 96.16%
Level 3: 3750 - $70 - 3,582 - 95.53%
Level 4: 2750 - $52 - 2,658 - 96.67%
Luxury : 1000 - $289 - 885 - 88.50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,050 - 52.52%
Farm Level 2: 1000 - $25 - 622 - 62.19%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,142 - 95.23%
Average Income per Game$2,615,409
Year to Date Revenue$62,769,815
Farm
Home Games Left-14
Average Attendance - %1,672 - 55.74%
Average Income per Game$85,083
Year to Date Revenue$2,042,000

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$44,847,404
Farm Year To Date Expenses$1,803,072
Pro Salary Cap To Date$43,768,325
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,461,952
Farm Estimated Season Revenue($1,191,167)
Pro Remaining Season Days89
Pro Expenses Per Days$419,740
Pro Estimated Expenses$37,356,860
Farm Remaining Season Days89
Farm Expenses Per Days$16,901
Farm Estimated Expenses$1,504,189
Estimated Season Expenses$38,861,049
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$53,229,141
Projected Bank Account$57,638,877

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $7,055,000 (1)
-Salary Remaining : $3,203,546
-Salary Average : $7,055,000
-Salary Average Remaining : $3,203,546
Mathew Barzal (1 Way Contract) $6,209,000 (1)
-Salary Remaining : $2,819,393
-Salary Average : $6,209,000
-Salary Average Remaining : $2,819,393
Sam Bennett (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $2,724,490
-Salary Average : $6,000,000
-Salary Average Remaining : $2,724,490
Andre Burakovsky (1 Way Contract) $5,622,000 (2)
-Salary Remaining : $2,552,847
-Salary Average : $5,622,000
-Salary Average Remaining : $2,552,847
Travis Hamonic (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,270,408
-Salary Average : $5,000,000
-Salary Average Remaining : $2,270,408
Martin Jones (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,043,367
-Salary Average : $4,500,000
-Salary Average Remaining : $2,043,367
Tommy Novak (1 Way Contract) $4,477,000 (5)
-Salary Remaining : $2,032,923
-Salary Average : $4,477,000
-Salary Average Remaining : $2,032,923
Brock Boeser (1 Way Contract) $4,445,000 (1)
-Salary Remaining : $2,018,393
-Salary Average : $4,445,000
-Salary Average Remaining : $2,018,393
Jakub Vrana (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $1,816,327
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $1,816,327
Rasmus Ristolainen (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $1,816,327
Valeri Nichushkin (1 Way Contract) $3,682,000 (3)
-Salary Remaining : $1,671,929
-Salary Average : $3,682,000
-Salary Average Remaining : $1,671,929
Owen Tippett (1 Way Contract) $3,504,000 (1)
-Salary Remaining : $1,591,102
-Salary Average : $3,504,000
-Salary Average Remaining : $1,591,102
Oskar Sundqvist (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $1,534,796
-Salary Average : $3,380,000
-Salary Average Remaining : $1,534,796
Robert Thomas (1 Way Contract) $3,032,000 (2)
-Salary Remaining : $1,376,776
-Salary Average : $3,032,000
-Salary Average Remaining : $1,376,776
Jani Hakanpaa (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $1,185,153
-Salary Average : $2,610,000
-Salary Average Remaining : $1,185,153
Adam Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $844,138
-Salary Average : $1,859,000
-Salary Average Remaining : $844,138
Nikita Zadorov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $794,643
-Salary Average : $1,750,000
-Salary Average Remaining : $794,643
Blake Lizotte (1 Way Contract) $1,744,000 (1)
-Salary Remaining : $791,918
-Salary Average : $1,744,000
-Salary Average Remaining : $791,918
T.J. Tynan (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Luke Schenn (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Peyton Krebs $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Kevin Rooney $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Total Pro Players23
Salary Commitment
Year 2024 : $80,769,000
Year 2025 : $44,732,000
Year 2026 : $25,719,000
Year 2027 : $14,477,000
Salary Average Commitment
Year 2024 : $80,769,000
Year 2025 : $44,732,000
Year 2026 : $25,719,000
Year 2027 : $14,477,000
Salary Cap with 1 Way Contract
Year 2024 : $80,769,000
Year 2025 : $44,732,000
Year 2026 : $25,719,000
Year 2027 : $14,477,000

Farm Players Salaries

Aleksandr Kisakov $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nikita Novikov $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Fabian Lysell $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
John Ludvig $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Hardy Haman Aktell $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nikolai Knyzhov $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Pontus Holmberg $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ruslan Iskhakov $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Leo Loof $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Maksymilian Szuber $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Luke Cavallin $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nikita Nesterenko $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nikita Chibrikov $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Pavel Mintyukov $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ivan Fedotov $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Kasimir Kaskisuo $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Lucas Johansen $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jesper Vikman $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Matt Kiersted $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Mike Hardman $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nathan Smith $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ryan McAllister $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Vasily Podkolzin $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ivan Prosvetov $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Hunter Skinner $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Leon Gawanke $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Egor Sokolov $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Ilya Usau $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Peter Abbandonato $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jimmy Huntington $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 5,519 - 95.98%
Level 2: 4750 - $99 - 4,429 - 93.25%
Level 3: 3750 - $74 - 3,547 - 94.58%
Level 4: 2750 - $49 - 2,648 - 96.27%
Luxury : 1000 - $295 - 895 - 89.53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,998 - 99.89%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,037 - 94.65%
Average Income per Game$2,579,689
Year to Date Revenue$61,912,546
Farm
Home Games Left-14
Average Attendance - %2,998 - 99.93%
Average Income per Game$62,444
Year to Date Revenue$1,498,650

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$44,466,253
Farm Year To Date Expenses$1,738,949
Pro Salary Cap To Date$43,533,556
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,854,720
Farm Estimated Season Revenue($874,212)
Pro Remaining Season Days89
Pro Expenses Per Days$415,204
Pro Estimated Expenses$36,953,156
Farm Remaining Season Days89
Farm Expenses Per Days$16,286
Farm Estimated Expenses$1,449,454
Estimated Season Expenses$38,402,610
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$67,594,573
Projected Bank Account$72,172,471

Pro Players Salaries

Adrian Kempe (1 Way Contract) $7,237,000 (5)
-Salary Remaining : $3,286,189
-Salary Average : $7,237,000
-Salary Average Remaining : $3,286,189
Alex Pietrangelo (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $3,178,571
-Salary Average : $7,000,000
-Salary Average Remaining : $3,178,571
Timo Meier (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $3,123,628
-Salary Average : $6,879,000
-Salary Average Remaining : $3,123,628
Nico Hischier (1 Way Contract) $6,486,000 (2)
-Salary Remaining : $2,945,173
-Salary Average : $6,486,000
-Salary Average Remaining : $2,945,173
Drake Batherson (1 Way Contract) $5,694,000 (3)
-Salary Remaining : $2,585,541
-Salary Average : $5,694,000
-Salary Average Remaining : $2,585,541
Neal Pionk (1 Way Contract) $5,521,000 (3)
-Salary Remaining : $2,506,985
-Salary Average : $5,521,000
-Salary Average Remaining : $2,506,985
Shayne Gostisbehere (1 Way Contract) $5,231,000 (4)
-Salary Remaining : $2,375,301
-Salary Average : $5,231,000
-Salary Average Remaining : $2,375,301
Charlie Coyle (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,043,367
-Salary Average : $4,500,000
-Salary Average Remaining : $2,043,367
Linus Ullmark (1 Way Contract) $4,055,000 (2)
-Salary Remaining : $1,841,301
-Salary Average : $4,055,000
-Salary Average Remaining : $1,841,301
Brayden McNabb (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $1,816,327
Jake Middleton (1 Way Contract) $3,774,000 (4)
-Salary Remaining : $1,713,704
-Salary Average : $3,774,000
-Salary Average Remaining : $1,713,704
Evgeni Malkin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,589,286
-Salary Average : $3,500,000
-Salary Average Remaining : $1,589,286
Claude Giroux (1 Way Contract) $3,371,000 (5)
-Salary Remaining : $1,530,709
-Salary Average : $3,371,000
-Salary Average Remaining : $1,530,709
Eetu Luostarinen (1 Way Contract) $3,207,000 (2)
-Salary Remaining : $1,456,240
-Salary Average : $3,207,000
-Salary Average Remaining : $1,456,240
Nic Dowd (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,248,724
-Salary Average : $2,750,000
-Salary Average Remaining : $1,248,724
Jimmy Vesey (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $862,755
-Salary Average : $1,900,000
-Salary Average Remaining : $862,755
Simon Benoit $975,000 (2)
-Salary Remaining : $442,730
-Salary Average : $975,000
-Salary Average Remaining : $442,730
Cam Atkinson $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Alex Vlasic $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Jack McBain $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Karel Vejmelka $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
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 : $44,273
Salary Average : $97,500
Salary Average Remaining : $44,273
Drew Commesso $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Kyle Masters $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Eemil Viro $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Emil Lilleberg $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ethan Del Maestro $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Frederic Brunet $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Mikko Kokkonen $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jacob Melanson $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nils Aman $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
James Malatesta $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ozzy Wiesblatt $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jiri Smejkal $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Josh Bloom $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ville Petman $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Lucas Ciona $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
William Trudeau $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Matt Filipe $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Mikael Pyyhtia $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Oskar Pettersson $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Pavel Novak $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Stephen Halliday $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
William Stromgren $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Egor Afanasyev $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Cross Hanas $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Isaak Phillips $89,520 (2)
Salary Remaining : $40,649
Salary Average : $89,520
Salary Average Remaining : $40,649
Keith Kinkaid $85,000 (3)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Ben Gleason $85,000 (3)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Joey Anderson $55,000 (1)
Salary Remaining : $24,974
Salary Average : $55,000
Salary Average Remaining : $24,974
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 - 5,452 - 94.82%
Level 2: 4750 - $100 - 4,486 - 94.44%
Level 3: 3750 - $75 - 3,593 - 95.83%
Level 4: 2750 - $50 - 2,681 - 97.49%
Luxury : 1000 - $300 - 786 - 78.63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,985 - 99.23%
Farm Level 2: 1000 - $15 - 989 - 98.91%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %16,999 - 94.44%
Average Income per Game$2,565,874
Year to Date Revenue$56,449,226
Farm
Home Games Left-12
Average Attendance - %2,974 - 99.12%
Average Income per Game$80,564
Year to Date Revenue$1,772,406

Expense

Pro Players Total Salaries$72,112,998
Pro Players Total Average Salaries$72,112,998
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$41,765,937
Farm Year To Date Expenses$1,827,749
Pro Salary Cap To Date$41,204,716
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,751,604
Farm Estimated Season Revenue($966,767)
Pro Remaining Season Days89
Pro Expenses Per Days$373,026
Pro Estimated Expenses$33,199,314
Farm Remaining Season Days89
Farm Expenses Per Days$17,234
Farm Estimated Expenses$1,533,826
Estimated Season Expenses$34,733,140
Season Salary Cap$83,927,998
Estimate Under Maximum Salary Cap of $88,000,000$4,072,002
Estimate Over Minimum Salary Cap of $65,000,000 $18,927,998
Current Bank Account$51,793,723
Projected Bank Account$64,845,420

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (5)
-Salary Remaining : $3,496,429
-Salary Average : $7,700,000
-Salary Average Remaining : $3,496,429
James van Riemsdyk (1 Way Contract) $7,050,000 (3)
-Salary Remaining : $3,201,276
-Salary Average : $7,050,000
-Salary Average Remaining : $3,201,276
Matt Roy (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $3,178,571
-Salary Average : $7,000,000
-Salary Average Remaining : $3,178,571
Mathew Dumba (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $2,633,673
-Salary Average : $5,800,000
-Salary Average Remaining : $2,633,673
Jason Dickinson (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $2,270,408
-Salary Average : $5,000,000
-Salary Average Remaining : $2,270,408
Dmitry Orlov (1 Way Contract) $4,525,000 (3)
-Salary Remaining : $2,054,719
-Salary Average : $4,525,000
-Salary Average Remaining : $2,054,719
Dominik Kubalik (1 Way Contract) $4,364,000 (4)
-Salary Remaining : $1,981,612
-Salary Average : $4,364,000
-Salary Average Remaining : $1,981,612
Joel Edmundson (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $1,861,735
-Salary Average : $4,100,000
-Salary Average Remaining : $1,861,735
Oskar Lindblom (1 Way Contract) $2,973,000 (1)
-1 Way Contract Salary Cap : $2,973,000
-Salary Remaining : $1,349,985
-Salary Average : $2,973,000
-Salary Average Remaining : $1,349,985
Sam Steel (1 Way Contract) $2,787,000 (4)
-Salary Remaining : $1,265,526
-Salary Average : $2,787,000
-Salary Average Remaining : $1,265,526
Cal Foote (1 Way Contract) $2,230,000 (2)
-1 Way Contract Salary Cap : $2,230,000
-Salary Remaining : $1,012,602
-Salary Average : $2,230,000
-Salary Average Remaining : $1,012,602
Colin White (Out of Payroll) $2,100,000 (3)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $953,571
-Salary Average : $2,100,000
-Salary Average Remaining : $953,571
Calle Jarnkrok (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Stefan Noesen (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Jesper Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $844,138
-Salary Average : $1,859,000
-Salary Average Remaining : $844,138
Jalen Chatfield (1 Way Contract) $1,834,000 (3)
-Salary Remaining : $832,786
-Salary Average : $1,834,000
-Salary Average Remaining : $832,786
Connor Ingram (1 Way Contract) $1,776,000 (3)
-Salary Remaining : $806,449
-Salary Average : $1,776,000
-Salary Average Remaining : $806,449
Brad Hunt (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $794,643
-Salary Average : $1,750,000
-Salary Average Remaining : $794,643
Nicolas Deslauriers (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $749,235
-Salary Average : $1,650,000
-Salary Average Remaining : $749,235
Pheonix Copley (1 Way Contract) $1,040,000 (2)
-Salary Remaining : $472,245
-Salary Average : $1,040,000
-Salary Average Remaining : $472,245
Logan Shaw $999,999 (3)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Adam Cracknell $999,999 (3)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Justus Annunen $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Nils Lundkvist $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Philippe Myers $775,000 (1)
-Salary Remaining : $351,913
-Salary Average : $775,000
-Salary Average Remaining : $351,913
Total Pro Players25
Salary Commitment
Year 2024 : $74,212,998
Year 2025 : $69,514,998
Year 2026 : $52,235,998
Year 2027 : $26,851,000
Salary Average Commitment
Year 2024 : $74,212,998
Year 2025 : $69,514,998
Year 2026 : $52,235,998
Year 2027 : $26,851,000
Salary Cap with 1 Way Contract
Year 2024 : $74,212,998
Year 2025 : $69,514,998
Year 2026 : $52,235,998
Year 2027 : $26,851,000

Farm Players Salaries

Mitchell Weeks $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Vinnie Hinostroza $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Michael Mersch $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Mackenzie MacEachern $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Cole Clayton $100,000 (1)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Jaret Anderson-Dolan $99,100 (2)
Salary Remaining : $44,999
Salary Average : $99,100
Salary Average Remaining : $44,999
Chase Stillman $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Henrik Rybinski $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Artemi Kniazev $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Fedor Svechkov $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jake Wise $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Kevin Korchinski $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Mason Millman $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nikolas Matinpalo $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tucker Robertson $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Zach Dean $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Connor Zary $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Cameron Hughes $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Christian Wolanin $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jacob Bernard-Docker $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Mathias Laferriere $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Reece Newkirk $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Sam Poulin $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jacob Ingham $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Alex Barre-Boulet $91,700 (2)
Salary Remaining : $41,639
Salary Average : $91,700
Salary Average Remaining : $41,639
Matt Luff $90,260 (3)
Salary Remaining : $40,985
Salary Average : $90,260
Salary Average Remaining : $40,985
Trey Fix-Wolansky $83,800 (2)
Salary Remaining : $38,052
Salary Average : $83,800
Salary Average Remaining : $38,052
Riley Stillman $78,000 (2)
Salary Remaining : $35,418
Salary Average : $78,000
Salary Average Remaining : $35,418
Alexander Petrovic $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Karson Kuhlman $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Parker Gahagen $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 5,606 - 97.49%
Level 2: 4750 - $80 - 4,646 - 97.81%
Level 3: 3750 - $70 - 3,649 - 97.30%
Level 4: 2750 - $50 - 2,603 - 94.65%
Luxury : 1000 - $295 - 893 - 89.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,974 - 98.70%
Farm Level 2: 1000 - $15 - 990 - 98.99%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17,396 - 96.65%
Average Income per Game$2,414,697
Year to Date Revenue$55,538,037
Farm
Home Games Left-13
Average Attendance - %2,964 - 98.80%
Average Income per Game$80,247
Year to Date Revenue$1,845,682

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$39,561,204
Farm Year To Date Expenses$1,833,201
Pro Salary Cap To Date$37,831,242
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,464,551
Farm Estimated Season Revenue($1,043,212)
Pro Remaining Season Days89
Pro Expenses Per Days$370,556
Pro Estimated Expenses$32,979,484
Farm Remaining Season Days89
Farm Expenses Per Days$17,147
Farm Estimated Expenses$1,526,083
Estimated Season Expenses$34,505,567
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$109,355,113
Projected Bank Account$117,270,885

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $2,769,898
-Salary Average : $6,100,000
-Salary Average Remaining : $2,769,898
Andrew Copp (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,724,490
-Salary Average : $6,000,000
-Salary Average Remaining : $2,724,490
Conor Garland (1 Way Contract) $5,345,000 (2)
-Salary Remaining : $2,427,066
-Salary Average : $5,345,000
-Salary Average Remaining : $2,427,066
Tanner Pearson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,270,408
-Salary Average : $5,000,000
-Salary Average Remaining : $2,270,408
Craig Smith (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,270,408
-Salary Average : $5,000,000
-Salary Average Remaining : $2,270,408
Josh Anderson (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $2,088,776
-Salary Average : $4,600,000
-Salary Average Remaining : $2,088,776
Connor Brown (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $1,861,735
-Salary Average : $4,100,000
-Salary Average Remaining : $1,861,735
Chris Tierney (1 Way Contract) $3,975,000 (1)
-Salary Remaining : $1,804,974
-Salary Average : $3,975,000
-Salary Average Remaining : $1,804,974
Matt Grzelcyk (1 Way Contract) $3,879,000 (1)
-Salary Remaining : $1,761,383
-Salary Average : $3,879,000
-Salary Average Remaining : $1,761,383
Kaapo Kahkonen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,589,286
-Salary Average : $3,500,000
-Salary Average Remaining : $1,589,286
Ethan Bear (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,362,245
-Salary Average : $3,000,000
-Salary Average Remaining : $1,362,245
Jon Merrill (1 Way Contract) $2,999,999 (1)
-Salary Remaining : $1,362,244
-Salary Average : $2,999,999
-Salary Average Remaining : $1,362,244
Matt Benning (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $1,021,684
-Salary Average : $2,250,000
-Salary Average Remaining : $1,021,684
Oliver Wahlstrom (1 Way Contract) $2,005,000 (2)
-Salary Remaining : $910,434
-Salary Average : $2,005,000
-Salary Average Remaining : $910,434
Joel Kiviranta (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $794,643
-Salary Average : $1,750,000
-Salary Average Remaining : $794,643
Sheldon Dries (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Laurent Brossoit (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Dennis Cholowski (1 Way Contract) $1,275,000 (1)
-1 Way Contract Salary Cap : $1,275,000
-Salary Remaining : $578,954
-Salary Average : $1,275,000
-Salary Average Remaining : $578,954
Cam Dineen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $499,490
-Salary Average : $1,100,000
-Salary Average Remaining : $499,490
Gustav Olofsson (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $499,490
-Salary Average : $1,100,000
-Salary Average Remaining : $499,490
Colin Blackwell $999,999 (2)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Jordan Harris $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
David Jiricek $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Tyler Pitlick $750,000 (1)
-Salary Remaining : $340,561
-Salary Average : $750,000
-Salary Average Remaining : $340,561
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 : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Samu Tuomaala $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Elliot Desnoyers $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Lucas Condotta $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Brett Harrison $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Matt Tomkins $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Steven Kampfer $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
William Dufour $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jan Mysak $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Xavier Bourgault $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Trevor Kuntar $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Zack Bolduc $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Daniil Chayka $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Magnus Chrona $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Danil Zhilkin $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ross Johnston $92,010 (2)
Salary Remaining : $41,780
Salary Average : $92,010
Salary Average Remaining : $41,780
Sheldon Rempal $86,780 (2)
Salary Remaining : $39,405
Salary Average : $86,780
Salary Average Remaining : $39,405
Byron Froese $82,100 (1)
Salary Remaining : $37,280
Salary Average : $82,100
Salary Average Remaining : $37,280
Kyle Rau $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Evan Polei $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Kyle Keyser $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Cameron Hebig $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jeff Malott $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Mike Vecchione $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Max Lajoie $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Travis Barron $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Garrett Wilson $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 4,416 - 76.80%
Level 2: 4750 - $110 - 3,593 - 75.65%
Level 3: 3750 - $85 - 2,796 - 74.57%
Level 4: 2750 - $60 - 2,031 - 73.85%
Luxury : 1000 - $350 - 658 - 65.79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,978 - 98.92%
Farm Level 2: 1000 - $20 - 770 - 77.03%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %13,494 - 74.97%
Average Income per Game$2,324,781
Year to Date Revenue$51,145,175
Farm
Home Games Left-12
Average Attendance - %2,749 - 91.62%
Average Income per Game$93,447
Year to Date Revenue$2,055,825

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$51,544,805
Farm Year To Date Expenses$1,952,412
Pro Salary Cap To Date$47,414,477
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,170,833
Farm Estimated Season Revenue($1,121,359)
Pro Remaining Season Days89
Pro Expenses Per Days$481,009
Pro Estimated Expenses$42,809,801
Farm Remaining Season Days89
Farm Expenses Per Days$18,511
Farm Estimated Expenses$1,647,479
Estimated Season Expenses$44,457,280
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$35,282,243
Projected Bank Account$33,874,437

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,090,000 (5)
-Salary Remaining : $4,581,684
-Salary Average : $10,090,000
-Salary Average Remaining : $4,581,684
Cale Makar (1 Way Contract) $8,885,000 (1)
-Salary Remaining : $4,034,515
-Salary Average : $8,885,000
-Salary Average Remaining : $4,034,515
Pavel Buchnevich (1 Way Contract) $7,350,000 (4)
-Salary Remaining : $3,337,500
-Salary Average : $7,350,000
-Salary Average Remaining : $3,337,500
John Tavares (1 Way Contract) $7,104,000 (3)
-Salary Remaining : $3,225,796
-Salary Average : $7,104,000
-Salary Average Remaining : $3,225,796
Jacob Trouba (1 Way Contract) $6,350,000 (3)
-Salary Remaining : $2,883,418
-Salary Average : $6,350,000
-Salary Average Remaining : $2,883,418
Andrei Svechnikov (1 Way Contract) $5,483,000 (2)
-Salary Remaining : $2,489,730
-Salary Average : $5,483,000
-Salary Average Remaining : $2,489,730
Justin Faulk (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $2,406,633
-Salary Average : $5,300,000
-Salary Average Remaining : $2,406,633
Adam Pelech (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $2,134,184
-Salary Average : $4,700,000
-Salary Average Remaining : $2,134,184
Bowen Byram (1 Way Contract) $4,075,000 (2)
-Salary Remaining : $1,850,383
-Salary Average : $4,075,000
-Salary Average Remaining : $1,850,383
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (2)
-Salary Remaining : $1,772,735
-Salary Average : $3,904,000
-Salary Average Remaining : $1,772,735
Alexandar Georgiev (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $1,680,102
-Salary Average : $3,700,000
-Salary Average Remaining : $1,680,102
Scott Laughton (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $1,498,469
-Salary Average : $3,300,000
-Salary Average Remaining : $1,498,469
Mike Matheson (1 Way Contract) $2,712,500 (3)
-Salary Remaining : $1,231,696
-Salary Average : $2,712,500
-Salary Average Remaining : $1,231,696
Jonathan Quick (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,135,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,135,204
Frank Vatrano (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Michael Rasmussen (1 Way Contract) $1,969,000 (1)
-Salary Remaining : $894,087
-Salary Average : $1,969,000
-Salary Average Remaining : $894,087
Gustav Nyquist (1 Way Contract) $1,375,000 (1)
-Salary Remaining : $624,362
-Salary Average : $1,375,000
-Salary Average Remaining : $624,362
Jack Quinn (1 Way Contract) $1,329,000 (1)
-1 Way Contract Salary Cap : $1,329,000
-Salary Remaining : $603,474
-Salary Average : $1,329,000
-Salary Average Remaining : $603,474
Mark Jankowski (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $567,602
-Salary Average : $1,250,000
-Salary Average Remaining : $567,602
Connor Dewar (1 Way Contract) $1,159,000 (1)
-Salary Remaining : $526,281
-Salary Average : $1,159,000
-Salary Average Remaining : $526,281
Kirill Marchenko $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Travis Dermott $942,200 (2)
-Salary Remaining : $427,836
-Salary Average : $942,200
-Salary Average Remaining : $427,836
Michael McCarron $850,000 (2)
-Salary Remaining : $385,969
-Salary Average : $850,000
-Salary Average Remaining : $385,969
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 : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Joona Koppanen $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Vladislav Kolyachonok $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Oskar Steen $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Michal Teply $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Jonas Rondbjerg $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Samuel Knazko $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Adam Wilsby $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Albert Johansson $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Danil Gushchin $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Daniil Misyul $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jake Bischoff $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Dawson Barteaux $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Dmitry Ovchinnikov $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Karl Henriksson $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Marat Khusnutdinov $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Dylan Garand $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Parker Ford $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Lukas Reichel $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Rory Kerins $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Brad Malone $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Samuel Bolduc $89,200 (2)
Salary Remaining : $40,504
Salary Average : $89,200
Salary Average Remaining : $40,504
Jamieson Rees $80,000 (2)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Dylan McIlrath $80,000 (1)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Jack Studnicka $78,900 (1)
Salary Remaining : $35,827
Salary Average : $78,900
Salary Average Remaining : $35,827
Nicolas Aube-Kubel $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
William Lockwood $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Adam Gaudette $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Rourke Chartier $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Wade Allison $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Matt Villalta $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Kyle Burroughs $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Nathan Walker $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Axel Jonsson-Fjallby $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 5,585 - 97.13%
Level 2: 4750 - $100 - 4,482 - 94.35%
Level 3: 3750 - $75 - 3,619 - 96.50%
Level 4: 2750 - $30 - 2,748 - 99.94%
Luxury : 1000 - $225 - 976 - 97.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,952 - 97.62%
Farm Level 2: 1000 - $15 - 989 - 98.91%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,410 - 96.72%
Average Income per Game$2,453,296
Year to Date Revenue$58,879,099
Farm
Home Games Left-14
Average Attendance - %2,941 - 98.05%
Average Income per Game$91,759
Year to Date Revenue$2,202,221

Expense

Pro Players Total Salaries$78,389,997
Pro Players Total Average Salaries$78,389,997
Farm Players Total Salaries$2,287,570
Farm Players Total Average Salaries$2,287,570
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,224,000
Pro Year To Date Expenses$44,227,718
Farm Year To Date Expenses$1,719,355
Pro Salary Cap To Date$42,465,485
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,706,028
Farm Estimated Season Revenue($1,284,629)
Pro Remaining Season Days89
Pro Expenses Per Days$412,704
Pro Estimated Expenses$36,730,656
Farm Remaining Season Days89
Farm Expenses Per Days$15,753
Farm Estimated Expenses$1,402,017
Estimated Season Expenses$38,132,673
Season Salary Cap$83,613,997
Estimate Under Maximum Salary Cap of $88,000,000$4,386,003
Estimate Over Minimum Salary Cap of $65,000,000 $18,613,997
Current Bank Account$41,229,998
Projected Bank Account$43,518,724

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (4)
-Salary Remaining : $3,775,235
-Salary Average : $8,314,000
-Salary Average Remaining : $3,775,235
Igor Shesterkin (1 Way Contract) $7,528,000 (2)
-Salary Remaining : $3,418,327
-Salary Average : $7,528,000
-Salary Average Remaining : $3,418,327
Bo Horvat (1 Way Contract) $7,147,000 (4)
-Salary Remaining : $3,245,321
-Salary Average : $7,147,000
-Salary Average Remaining : $3,245,321
Morgan Rielly (1 Way Contract) $6,875,000 (1)
-Salary Remaining : $3,121,811
-Salary Average : $6,875,000
-Salary Average Remaining : $3,121,811
Quinn Hughes (1 Way Contract) $6,554,000 (1)
-Salary Remaining : $2,976,051
-Salary Average : $6,554,000
-Salary Average Remaining : $2,976,051
Tyler Toffoli (1 Way Contract) $6,410,000 (5)
-Salary Remaining : $2,910,663
-Salary Average : $6,410,000
-Salary Average Remaining : $2,910,663
Nazem Kadri (1 Way Contract) $5,945,000 (2)
-Salary Remaining : $2,699,515
-Salary Average : $5,945,000
-Salary Average Remaining : $2,699,515
Jack Hughes (1 Way Contract) $5,084,000 (1)
-Salary Remaining : $2,308,551
-Salary Average : $5,084,000
-Salary Average Remaining : $2,308,551
Viktor Arvidsson (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $2,134,184
-Salary Average : $4,700,000
-Salary Average Remaining : $2,134,184
Antti Raanta (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,498,469
-Salary Average : $3,300,000
-Salary Average Remaining : $1,498,469
MacKenzie Weegar (1 Way Contract) $2,724,000 (1)
-Salary Remaining : $1,236,918
-Salary Average : $2,724,000
-Salary Average Remaining : $1,236,918
Jesper Fast (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Garnet Hathaway (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $794,643
-Salary Average : $1,750,000
-Salary Average Remaining : $794,643
Kasperi Kapanen (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $783,291
-Salary Average : $1,725,000
-Salary Average Remaining : $783,291
Niko Mikkola (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $567,602
-Salary Average : $1,250,000
-Salary Average Remaining : $567,602
Mason Appleton (1 Way Contract) $1,184,000 (1)
-Salary Remaining : $537,633
-Salary Average : $1,184,000
-Salary Average Remaining : $537,633
Dan Vladar (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Travis Boyd $999,999 (2)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Jacob Bryson $999,999 (2)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Joel Armia $999,999 (2)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Luke Hughes $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Nicholas Robertson $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Total Pro Players22
Salary Commitment
Year 2024 : $78,389,997
Year 2025 : $43,018,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000
Salary Average Commitment
Year 2024 : $78,389,997
Year 2025 : $43,018,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000
Salary Cap with 1 Way Contract
Year 2024 : $78,389,997
Year 2025 : $43,018,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000

Farm Players Salaries

Radim Zohorna (Out of Payroll) $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Brian Halonen $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Max Comtois $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Givani Smith $99,570 (1)
Salary Remaining : $45,213
Salary Average : $99,570
Salary Average Remaining : $45,213
Radim Simek $98,000 (1)
Salary Remaining : $44,500
Salary Average : $98,000
Salary Average Remaining : $44,500
Maxwell Crozier $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Carl Berglund $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ethan Cardwell $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Quinn Schmiemann $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
William Villeneuve $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Matthew Murray $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ondrej Pavel $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tanner Dickinson $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Michael Karow $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jakub Dobes $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nathan Todd $90,000 (2)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
Anders Bjork $90,000 (2)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
Tye Felhaber $80,000 (2)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Xavier Ouellet $80,000 (2)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Jakub Skarek $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Derrick Pouliot $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Trevor Carrick $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Hudson Fasching $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Kevin Connauton $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Sam Carrick $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Michael Sgarbossa $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Billy Sweezey $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 5,415 - 94.17%
Level 2: 4750 - $105 - 3,907 - 82.26%
Level 3: 3750 - $80 - 3,500 - 93.33%
Level 4: 2750 - $50 - 2,581 - 93.86%
Luxury : 1000 - $300 - 762 - 76.22%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,882 - 94.10%
Farm Level 2: 1000 - $22 - 756 - 75.62%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %16,165 - 89.81%
Average Income per Game$2,562,834
Year to Date Revenue$56,382,340
Farm
Home Games Left-12
Average Attendance - %2,638 - 87.94%
Average Income per Game$94,221
Year to Date Revenue$2,072,871

Expense

Pro Players Total Salaries$79,971,999
Pro Players Total Average Salaries$79,971,999
Farm Players Total Salaries$2,890,490
Farm Players Total Average Salaries$2,890,490
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,871,000
Pro Year To Date Expenses$44,333,094
Farm Year To Date Expenses$1,843,106
Pro Salary Cap To Date$42,833,996
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,693,839
Farm Estimated Season Revenue($1,130,657)
Pro Remaining Season Days89
Pro Expenses Per Days$423,327
Pro Estimated Expenses$37,676,103
Farm Remaining Season Days89
Farm Expenses Per Days$17,298
Farm Estimated Expenses$1,539,522
Estimated Season Expenses$39,215,625
Season Salary Cap$87,842,999
Estimate Under Maximum Salary Cap of $88,000,000$157,001
Estimate Over Minimum Salary Cap of $65,000,000 $22,842,999
Current Bank Account$77,538,871
Projected Bank Account$85,886,428

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,775,000 (1)
-Salary Remaining : $4,892,730
-Salary Average : $10,775,000
-Salary Average Remaining : $4,892,730
Jeff Petry (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $3,905,102
-Salary Average : $8,600,000
-Salary Average Remaining : $3,905,102
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (5)
-Salary Remaining : $3,443,755
-Salary Average : $7,584,000
-Salary Average Remaining : $3,443,755
Charlie McAvoy (1 Way Contract) $7,172,000 (1)
-Salary Remaining : $3,256,673
-Salary Average : $7,172,000
-Salary Average Remaining : $3,256,673
Clayton Keller (1 Way Contract) $6,325,000 (2)
-Salary Remaining : $2,872,066
-Salary Average : $6,325,000
-Salary Average Remaining : $2,872,066
Reilly Smith (1 Way Contract) $4,895,000 (1)
-Salary Remaining : $2,222,730
-Salary Average : $4,895,000
-Salary Average Remaining : $2,222,730
Jaden Schwartz (1 Way Contract) $4,437,000 (4)
-Salary Remaining : $2,014,760
-Salary Average : $4,437,000
-Salary Average Remaining : $2,014,760
Timothy Liljegren (1 Way Contract) $4,043,000 (3)
-Salary Remaining : $1,835,852
-Salary Average : $4,043,000
-Salary Average Remaining : $1,835,852
Anthony Mantha (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $1,816,327
Max Domi (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $1,770,918
-Salary Average : $3,900,000
-Salary Average Remaining : $1,770,918
Ivan Barbashev (1 Way Contract) $3,537,000 (5)
-Salary Remaining : $1,606,087
-Salary Average : $3,537,000
-Salary Average Remaining : $1,606,087
Morgan Frost (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,248,724
-Salary Average : $2,750,000
-Salary Average Remaining : $1,248,724
Danton Heinen (1 Way Contract) $2,029,000 (2)
-Salary Remaining : $921,332
-Salary Average : $2,029,000
-Salary Average Remaining : $921,332
Sam Malinski (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $703,827
-Salary Average : $1,550,000
-Salary Average Remaining : $703,827
Colin Miller (1 Way Contract) $1,401,000 (2)
-Salary Remaining : $636,168
-Salary Average : $1,401,000
-Salary Average Remaining : $636,168
Aku Raty (1 Way Contract) $1,110,000 (3)
-Salary Remaining : $504,031
-Salary Average : $1,110,000
-Salary Average Remaining : $504,031
Arthur Kaliyev (1 Way Contract) $1,096,000 (1)
-1 Way Contract Salary Cap : $1,096,000
-Salary Remaining : $497,673
-Salary Average : $1,096,000
-Salary Average Remaining : $497,673
Urho Vaakanainen (1 Way Contract) $1,043,000 (1)
-Salary Remaining : $473,607
-Salary Average : $1,043,000
-Salary Average Remaining : $473,607
Rem Pitlick (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Erik Gustafsson $999,999 (3)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Juuso Parssinen $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Daniil Tarasov $775,000 (2)
-Salary Remaining : $351,913
-Salary Average : $775,000
-Salary Average Remaining : $351,913
Total Pro Players22
Salary Commitment
Year 2024 : $79,971,999
Year 2025 : $53,482,999
Year 2026 : $39,452,999
Year 2027 : $24,700,000
Salary Average Commitment
Year 2024 : $79,971,999
Year 2025 : $52,240,999
Year 2026 : $38,210,999
Year 2027 : $23,458,000
Salary Cap with 1 Way Contract
Year 2024 : $79,971,999
Year 2025 : $52,240,999
Year 2026 : $38,210,999
Year 2027 : $23,458,000

Farm Players Salaries

Christoffer Sedoff $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Jonny Brodzinski $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
A.J. Greer $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Samuel Morton $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Justin Bailey $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Dylan Wells $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Luke Krys $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Filip Zadina $96,120 (1)
Salary Remaining : $43,646
Salary Average : $96,120
Salary Average Remaining : $43,646
Leevi Merilainen $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Simon Nemec $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Aidan McDonough $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Brad Lambert $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Henry Thrun $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Oskar Olausson $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Santtu Kinnunen $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Shakir Mukhamadullin (Out of Payroll) $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Helge Grans $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Matthew Kessel $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Shawn Element $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Joel Blomqvist $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Adam Sykora $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Brett Leason $90,900 (3)
Salary Remaining : $41,276
Salary Average : $90,900
Salary Average Remaining : $41,276
Ville Heinola $87,970 (2)
Salary Remaining : $39,946
Salary Average : $87,970
Salary Average Remaining : $39,946
Denis Gurianov $79,500 (1)
Salary Remaining : $36,099
Salary Average : $79,500
Salary Average Remaining : $36,099
Brandon Baddock $76,000 (1)
Salary Remaining : $34,510
Salary Average : $76,000
Salary Average Remaining : $34,510
Wyatt Aamodt $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Wyatt Bongiovanni $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Joseph Cecconi $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Nate Clurman $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jacob Perreault $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Alex Kannok-Leipert $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Akito Hirose $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Total Farm Players32
Salary Commitment
Year 2024 : $2,890,490
Year 2025 : $2,128,870
Year 2026 : $1,045,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,890,490
Year 2025 : $2,128,870
Year 2026 : $1,045,900
Year 2027 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5,458 - 94.92%
Level 2: 4750 - $100 - 4,562 - 96.04%
Level 3: 3750 - $75 - 3,609 - 96.24%
Level 4: 2750 - $50 - 2,650 - 96.37%
Luxury : 1000 - $300 - 789 - 78.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,988 - 99.42%
Farm Level 2: 1000 - $15 - 985 - 98.51%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,067 - 94.82%
Average Income per Game$2,578,322
Year to Date Revenue$61,879,729
Farm
Home Games Left-14
Average Attendance - %2,974 - 99.12%
Average Income per Game$80,608
Year to Date Revenue$1,934,601

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$47,785,618
Farm Year To Date Expenses$2,445,030
Pro Salary Cap To Date$44,940,488
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,831,475
Farm Estimated Season Revenue($1,128,517)
Pro Remaining Season Days89
Pro Expenses Per Days$445,644
Pro Estimated Expenses$39,662,316
Farm Remaining Season Days89
Farm Expenses Per Days$22,902
Farm Estimated Expenses$2,038,278
Estimated Season Expenses$41,700,594
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$66,369,648
Projected Bank Account$67,372,012

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (1)
-Salary Remaining : $4,949,490
-Salary Average : $10,900,000
-Salary Average Remaining : $4,949,490
Frederik Andersen (1 Way Contract) $8,784,000 (1)
-Salary Remaining : $3,988,653
-Salary Average : $8,784,000
-Salary Average Remaining : $3,988,653
Jake Guentzel (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $3,905,102
-Salary Average : $8,600,000
-Salary Average Remaining : $3,905,102
Darnell Nurse (1 Way Contract) $7,550,000 (4)
-Salary Remaining : $3,428,316
-Salary Average : $7,550,000
-Salary Average Remaining : $3,428,316
Mikael Granlund (1 Way Contract) $5,900,000 (5)
-Salary Remaining : $2,679,082
-Salary Average : $5,900,000
-Salary Average Remaining : $2,679,082
Esa Lindell (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,497,449
-Salary Average : $5,500,000
-Salary Average Remaining : $2,497,449
Sean Durzi (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $2,429,337
-Salary Average : $5,350,000
-Salary Average Remaining : $2,429,337
Joel Farabee (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $2,406,633
-Salary Average : $5,300,000
-Salary Average Remaining : $2,406,633
Cam Fowler (1 Way Contract) $4,960,000 (2)
-Salary Remaining : $2,252,245
-Salary Average : $4,960,000
-Salary Average Remaining : $2,252,245
Mark Stone (1 Way Contract) $4,210,000 (2)
-Salary Remaining : $1,911,684
-Salary Average : $4,210,000
-Salary Average Remaining : $1,911,684
Artturi Lehkonen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,498,469
-Salary Average : $3,300,000
-Salary Average Remaining : $1,498,469
Marcus Johansson (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $1,180,612
-Salary Average : $2,600,000
-Salary Average Remaining : $1,180,612
Keegan Kolesar (1 Way Contract) $1,916,000 (1)
-Salary Remaining : $870,020
-Salary Average : $1,916,000
-Salary Average Remaining : $870,020
Max Pacioretty (1 Way Contract) $1,907,000 (2)
-Salary Remaining : $865,934
-Salary Average : $1,907,000
-Salary Average Remaining : $865,934
Nick Seeler $999,999 (1)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Vincent Desharnais $999,999 (1)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Phillip Di Giuseppe $990,000 (2)
-Salary Remaining : $449,541
-Salary Average : $990,000
-Salary Average Remaining : $449,541
Joseph Woll $929,300 (1)
-Salary Remaining : $421,978
-Salary Average : $929,300
-Salary Average Remaining : $421,978
Ryan Carpenter $900,000 (2)
-Salary Remaining : $408,673
-Salary Average : $900,000
-Salary Average Remaining : $408,673
Noel Acciari $750,000 (1)
-Salary Remaining : $340,561
-Salary Average : $750,000
-Salary Average Remaining : $340,561
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 : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Tyson Kozak $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Max Ellis $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Ivan Ivan $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Pavel Cajan $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Ian Mitchell $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Navrin Mutter $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Luka Profaca $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Jack St. Ivany $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Ty Glover $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Matt Rempe $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Vincent Sevigny $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Drake Caggiula $100,000 (1)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Brandon Biro (Out of Payroll) $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Chad Nychuk $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Riley Sutter $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Dino Kambeitz $100,000 (1)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Samuel Houde $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Ales Stezka $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Matej Blumel $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
John Beecher $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Josh Doan $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Daniel Torgersson $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Adam Beckman $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jayden Grubbe $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Riley Kidney $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ryan Winterton $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jakub Lauko $92,500 (2)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Devin Shore $92,500 (1)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Mathieu Olivier $92,500 (1)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Calle Sjalin $92,500 (2)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Milos Kelemen $88,810 (2)
Salary Remaining : $40,327
Salary Average : $88,810
Salary Average Remaining : $40,327
Donald Busdeker $82,500 (2)
Salary Remaining : $37,462
Salary Average : $82,500
Salary Average Remaining : $37,462
Andrew Perrott $82,500 (1)
Salary Remaining : $37,462
Salary Average : $82,500
Salary Average Remaining : $37,462
Jonathan Gruden $80,000 (2)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Brandon Scanlin $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Layton Ahac $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Matej Pekar $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 5,515 - 95.90%
Level 2: 4750 - $95 - 4,530 - 95.36%
Level 3: 3750 - $75 - 3,567 - 95.11%
Level 4: 2750 - $45 - 2,688 - 97.76%
Luxury : 1000 - $225 - 968 - 96.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,961 - 98.07%
Farm Level 2: 1000 - $15 - 991 - 99.08%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %17,268 - 95.93%
Average Income per Game$2,502,717
Year to Date Revenue$52,557,055
Farm
Home Games Left-11
Average Attendance - %2,952 - 98.41%
Average Income per Game$92,133
Year to Date Revenue$1,934,794

Expense

Pro Players Total Salaries$77,291,800
Pro Players Total Average Salaries$77,291,800
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$45,404,939
Farm Year To Date Expenses$1,648,132
Pro Salary Cap To Date$42,303,307
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,054,338
Farm Estimated Season Revenue($1,013,464)
Pro Remaining Season Days89
Pro Expenses Per Days$422,407
Pro Estimated Expenses$37,594,223
Farm Remaining Season Days89
Farm Expenses Per Days$15,421
Farm Estimated Expenses$1,372,469
Estimated Season Expenses$38,966,692
Season Salary Cap$77,291,800
Estimate Under Maximum Salary Cap of $88,000,000$10,708,200
Estimate Over Minimum Salary Cap of $65,000,000 $12,291,800
Current Bank Account$27,052,382
Projected Bank Account$37,126,564

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (4)
-Salary Remaining : $5,158,367
-Salary Average : $11,360,000
-Salary Average Remaining : $5,158,367
Mika Zibanejad (1 Way Contract) $8,524,000 (1)
-Salary Remaining : $3,870,592
-Salary Average : $8,524,000
-Salary Average Remaining : $3,870,592
Drew Doughty (1 Way Contract) $6,675,000 (4)
-Salary Remaining : $3,030,995
-Salary Average : $6,675,000
-Salary Average Remaining : $3,030,995
Patrik Laine (1 Way Contract) $6,474,000 (4)
-Salary Remaining : $2,939,724
-Salary Average : $6,474,000
-Salary Average Remaining : $2,939,724
Josh Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $2,838,010
-Salary Average : $6,250,000
-Salary Average Remaining : $2,838,010
Trevor Zegras (1 Way Contract) $5,734,000 (4)
-Salary Remaining : $2,603,704
-Salary Average : $5,734,000
-Salary Average Remaining : $2,603,704
Jake DeBrusk (1 Way Contract) $5,198,000 (4)
-Salary Remaining : $2,360,316
-Salary Average : $5,198,000
-Salary Average Remaining : $2,360,316
Vladislav Gavrikov (1 Way Contract) $4,427,000 (3)
-Salary Remaining : $2,010,219
-Salary Average : $4,427,000
-Salary Average Remaining : $2,010,219
Carter Hart (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $1,725,510
-Salary Average : $3,800,000
-Salary Average Remaining : $1,725,510
Adin Hill (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $1,512,092
-Salary Average : $3,330,000
-Salary Average Remaining : $1,512,092
Mario Ferraro (1 Way Contract) $3,088,000 (2)
-Salary Remaining : $1,402,204
-Salary Average : $3,088,000
-Salary Average Remaining : $1,402,204
Warren Foegele (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,362,245
-Salary Average : $3,000,000
-Salary Average Remaining : $1,362,245
Casey DeSmith (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $726,531
-Salary Average : $1,600,000
-Salary Average Remaining : $726,531
Marc-Edouard Vlasic (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Akil Thomas $981,800 (3)
-Salary Remaining : $445,817
-Salary Average : $981,800
-Salary Average Remaining : $445,817
Kaiden Guhle $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Alex Newhook $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Kent Johnson $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Leo Carlsson $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Derek Ryan $775,000 (1)
-Salary Remaining : $351,913
-Salary Average : $775,000
-Salary Average Remaining : $351,913
Pierre-Edouard Bellemare $775,000 (1)
-Salary Remaining : $351,913
-Salary Average : $775,000
-Salary Average Remaining : $351,913
Total Pro Players21
Salary Commitment
Year 2024 : $77,291,800
Year 2025 : $60,967,800
Year 2026 : $48,049,800
Year 2027 : $41,691,000
Salary Average Commitment
Year 2024 : $77,291,800
Year 2025 : $60,967,800
Year 2026 : $48,049,800
Year 2027 : $41,691,000
Salary Cap with 1 Way Contract
Year 2024 : $77,291,800
Year 2025 : $60,967,800
Year 2026 : $48,049,800
Year 2027 : $41,691,000

Farm Players Salaries

Mark Pysyk $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Michael Hutchinson $77,500 (3)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Tanner Kero $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Tyler Wotherspoon $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Brady Lyle $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Kyle Criscuolo $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Corey Schueneman $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Cody Haiskanen $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Chase DeLeo $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Glenn Gawdin $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Gabriel Bourque $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Joe Hicketts $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Garret Sparks $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Michael Bullion $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Mason Jobst $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Max Willman $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Sean Day $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
John Hayden $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Gage Quinney $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Colton White $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Dominic Toninato $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Lane Pederson $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Brett Seney $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Cooper Marody $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 5,498 - 95.61%
Level 2: 4750 - $90 - 4,585 - 96.52%
Level 3: 3750 - $80 - 3,449 - 91.96%
Level 4: 2750 - $60 - 2,037 - 74.08%
Luxury : 1000 - $300 - 780 - 78.04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,990 - 99.49%
Farm Level 2: 1000 - $15 - 983 - 98.27%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %16,349 - 90.83%
Average Income per Game$2,471,682
Year to Date Revenue$64,263,740
Farm
Home Games Left-16
Average Attendance - %2,973 - 99.08%
Average Income per Game$80,608
Year to Date Revenue$2,095,795

Expense

Pro Players Total Salaries$71,038,000
Pro Players Total Average Salaries$71,038,000
Farm Players Total Salaries$1,797,800
Farm Players Total Average Salaries$1,797,800
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$10,654,000
Pro Year To Date Expenses$43,831,121
Farm Year To Date Expenses$1,509,495
Pro Salary Cap To Date$42,319,346
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,075,235
Farm Estimated Season Revenue($1,289,720)
Pro Remaining Season Days89
Pro Expenses Per Days$370,092
Pro Estimated Expenses$32,938,188
Farm Remaining Season Days89
Farm Expenses Per Days$14,274
Farm Estimated Expenses$1,270,386
Estimated Season Expenses$34,208,574
Season Salary Cap$81,692,000
Estimate Under Maximum Salary Cap of $88,000,000$6,308,000
Estimate Over Minimum Salary Cap of $65,000,000 $16,692,000
Current Bank Account$54,193,980
Projected Bank Account$55,770,921

Pro Players Salaries

Jared McCann (1 Way Contract) $6,726,000 (5)
-Salary Remaining : $3,054,153
-Salary Average : $6,726,000
-Salary Average Remaining : $3,054,153
Darcy Kuemper (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $2,951,531
-Salary Average : $6,500,000
-Salary Average Remaining : $2,951,531
Taylor Hall (1 Way Contract) $5,810,000 (2)
-Salary Remaining : $2,638,214
-Salary Average : $5,810,000
-Salary Average Remaining : $2,638,214
Patrick Kane (1 Way Contract) $5,370,000 (2)
-Salary Remaining : $2,438,418
-Salary Average : $5,370,000
-Salary Average Remaining : $2,438,418
Vitek Vanecek (1 Way Contract) $5,090,000 (5)
-Salary Remaining : $2,311,276
-Salary Average : $5,090,000
-Salary Average Remaining : $2,311,276
Sean Couturier (1 Way Contract) $5,005,000 (4)
-Salary Remaining : $2,272,679
-Salary Average : $5,005,000
-Salary Average Remaining : $2,272,679
Ryan Pulock (1 Way Contract) $4,714,000 (2)
-Salary Remaining : $2,140,541
-Salary Average : $4,714,000
-Salary Average Remaining : $2,140,541
Carson Soucy (1 Way Contract) $3,463,000 (2)
-Salary Remaining : $1,572,485
-Salary Average : $3,463,000
-Salary Average Remaining : $1,572,485
Ian Cole (Out of Payroll) $3,161,000 (2)
-Salary Remaining : $1,435,352
-Salary Average : $3,161,000
-Salary Average Remaining : $1,435,352
Radko Gudas (1 Way Contract) $3,002,000 (4)
-Salary Remaining : $1,363,153
-Salary Average : $3,002,000
-Salary Average Remaining : $1,363,153
Jonathan Drouin (1 Way Contract) $2,856,000 (2)
-Salary Remaining : $1,296,857
-Salary Average : $2,856,000
-Salary Average Remaining : $1,296,857
Alexandre Carrier (1 Way Contract) $2,611,000 (2)
-Salary Remaining : $1,185,607
-Salary Average : $2,611,000
-Salary Average Remaining : $1,185,607
Radek Faksa (1 Way Contract) $2,518,000 (1)
-Salary Remaining : $1,143,378
-Salary Average : $2,518,000
-Salary Average Remaining : $1,143,378
Connor Murphy (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,135,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,135,204
Eeli Tolvanen (1 Way Contract) $2,344,000 (1)
-Salary Remaining : $1,064,367
-Salary Average : $2,344,000
-Salary Average Remaining : $1,064,367
Cal Clutterbuck (1 Way Contract) $2,225,000 (2)
-Salary Remaining : $1,010,332
-Salary Average : $2,225,000
-Salary Average Remaining : $1,010,332
Conor Sheary (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Brock McGinn (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Alexander Barabanov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Matt Nieto (1 Way Contract) $1,930,000 (2)
-Salary Remaining : $876,378
-Salary Average : $1,930,000
-Salary Average Remaining : $876,378
Kevin Bahl (1 Way Contract) $1,384,000 (1)
-Salary Remaining : $628,449
-Salary Average : $1,384,000
-Salary Average Remaining : $628,449
Chad Ruhwedel $990,000 (2)
-Salary Remaining : $449,541
-Salary Average : $990,000
-Salary Average Remaining : $449,541
Total Pro Players22
Salary Commitment
Year 2024 : $74,199,000
Year 2025 : $67,953,000
Year 2026 : $19,823,000
Year 2027 : $19,823,000
Salary Average Commitment
Year 2024 : $74,199,000
Year 2025 : $67,953,000
Year 2026 : $19,823,000
Year 2027 : $19,823,000
Salary Cap with 1 Way Contract
Year 2024 : $74,199,000
Year 2025 : $67,953,000
Year 2026 : $19,823,000
Year 2027 : $19,823,000

Farm Players Salaries

Julien Gauthier $98,920 (1)
Salary Remaining : $44,918
Salary Average : $98,920
Salary Average Remaining : $44,918
Michael Houser $97,500 (3)
Salary Remaining : $44,273
Salary Average : $97,500
Salary Average Remaining : $44,273
Reilly Walsh $97,500 (3)
Salary Remaining : $44,273
Salary Average : $97,500
Salary Average Remaining : $44,273
Hayden Hodgson $97,500 (3)
Salary Remaining : $44,273
Salary Average : $97,500
Salary Average Remaining : $44,273
Andrew Poturalski $97,500 (3)
Salary Remaining : $44,273
Salary Average : $97,500
Salary Average Remaining : $44,273
Antonio Stranges $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Max Jones $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
William Wallinder (Out of Payroll) $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Zayde Wisdom $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Marc Del Gaizo $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Aaron Dell $83,880 (2)
Salary Remaining : $38,088
Salary Average : $83,880
Salary Average Remaining : $38,088
Brett Sutter $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Mitch Reinke $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Kyle Marino $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Matt Pietroniro (Out of Payroll) $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Dmitry Osipov $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Ethan de Jong $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Brian Pinho $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Casey Dornbach $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Brendan Furry $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Gerry Mayhew $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
CJ Suess $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Total Farm Players22
Salary Commitment
Year 2024 : $1,872,800
Year 2025 : $853,880
Year 2026 : $485,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,872,800
Year 2025 : $853,880
Year 2026 : $485,000
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - $140 - 4,518 - 78.57%
Level 2: 4750 - $111 - 3,508 - 73.85%
Level 3: 3750 - $83 - 2,881 - 76.83%
Level 4: 2750 - $55 - 2,620 - 95.28%
Luxury : 1000 - $300 - 772 - 77.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,945 - 97.27%
Farm Level 2: 1000 - $20 - 775 - 77.54%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %14,299 - 79.44%
Average Income per Game$2,373,400
Year to Date Revenue$42,721,204
Farm
Home Games Left-8
Average Attendance - %2,721 - 90.69%
Average Income per Game$92,336
Year to Date Revenue$1,662,051

Expense

Pro Players Total Salaries$75,890,000
Pro Players Total Average Salaries$75,890,000
Farm Players Total Salaries$1,883,500
Farm Players Total Average Salaries$1,883,500
Coaches Total Salaries$4,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$43,202,703
Farm Year To Date Expenses$1,341,976
Pro Salary Cap To Date$41,215,474
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,588,205
Farm Estimated Season Revenue($738,689)
Pro Remaining Season Days89
Pro Expenses Per Days$405,051
Pro Estimated Expenses$36,049,539
Farm Remaining Season Days89
Farm Expenses Per Days$12,671
Farm Estimated Expenses$1,127,719
Estimated Season Expenses$37,177,258
Season Salary Cap$77,890,000
Estimate Under Maximum Salary Cap of $88,000,000$10,110,000
Estimate Over Minimum Salary Cap of $65,000,000 $12,890,000
Current Bank Account$40,955,711
Projected Bank Account$57,627,969

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (2)
-Salary Remaining : $3,814,286
-Salary Average : $8,400,000
-Salary Average Remaining : $3,814,286
Brock Nelson (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $2,883,418
-Salary Average : $6,350,000
-Salary Average Remaining : $2,883,418
Mike Hoffman (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,724,490
-Salary Average : $6,000,000
-Salary Average Remaining : $2,724,490
Tyler Myers (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,724,490
-Salary Average : $6,000,000
-Salary Average Remaining : $2,724,490
John Gibson (1 Way Contract) $5,455,000 (1)
-Salary Remaining : $2,477,015
-Salary Average : $5,455,000
-Salary Average Remaining : $2,477,015
Brian Dumoulin (1 Way Contract) $4,260,000 (1)
-Salary Remaining : $1,934,388
-Salary Average : $4,260,000
-Salary Average Remaining : $1,934,388
Trent Frederic (1 Way Contract) $4,166,000 (5)
-Salary Remaining : $1,891,704
-Salary Average : $4,166,000
-Salary Average Remaining : $1,891,704
Brandon Saad (1 Way Contract) $4,136,000 (1)
-Salary Remaining : $1,878,082
-Salary Average : $4,136,000
-Salary Average Remaining : $1,878,082
Adam Larsson (1 Way Contract) $4,023,000 (3)
-Salary Remaining : $1,826,770
-Salary Average : $4,023,000
-Salary Average Remaining : $1,826,770
Morgan Geekie (1 Way Contract) $3,505,000 (4)
-Salary Remaining : $1,591,556
-Salary Average : $3,505,000
-Salary Average Remaining : $1,591,556
Alex Kerfoot (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $1,521,173
-Salary Average : $3,350,000
-Salary Average Remaining : $1,521,173
Connor Clifton (1 Way Contract) $2,861,000 (1)
-Salary Remaining : $1,299,128
-Salary Average : $2,861,000
-Salary Average Remaining : $1,299,128
Andrew Peeke (1 Way Contract) $2,670,000 (2)
-Salary Remaining : $1,212,398
-Salary Average : $2,670,000
-Salary Average Remaining : $1,212,398
Tomas Nosek (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,135,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,135,204
Petr Mrazek (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,135,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,135,204
Mason Shaw (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Jordan Oesterle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Carl Grundstrom (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $817,347
-Salary Average : $1,800,000
-Salary Average Remaining : $817,347
Cayden Primeau (1 Way Contract) $1,030,000 (2)
-Salary Remaining : $467,704
-Salary Average : $1,030,000
-Salary Average Remaining : $467,704
MacKenzie Entwistle $984,000 (2)
-Salary Remaining : $446,816
-Salary Average : $984,000
-Salary Average Remaining : $446,816
Mavrik Bourque $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Dylan Holloway $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Total Pro Players22
Salary Commitment
Year 2024 : $75,890,000
Year 2025 : $42,578,000
Year 2026 : $22,194,000
Year 2027 : $7,671,000
Salary Average Commitment
Year 2024 : $75,890,000
Year 2025 : $42,578,000
Year 2026 : $22,194,000
Year 2027 : $7,671,000
Salary Cap with 1 Way Contract
Year 2024 : $75,890,000
Year 2025 : $42,578,000
Year 2026 : $22,194,000
Year 2027 : $7,671,000

Farm Players Salaries

Jackson LaCombe $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Matt Coronato $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Arturs Silovs $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Josh Lopina $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ben King $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Carter Mazur $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Calle Clang $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Dustin Tokarski $90,000 (1)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
David Gustafsson $78,500 (2)
Salary Remaining : $35,645
Salary Average : $78,500
Salary Average Remaining : $35,645
Patrik Koch $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Markus Niemelainen $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Cal O'Reilly $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Rasmus Asplund $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Erik Middendorf $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Carsen Twarynski $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Scott Reedy $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Colton Poolman $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Brett Budgell $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Benjamin Berard $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Brendan Warren $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Dillon Heatherington $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Dominik Shine $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Adam Karashik $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Total Farm Players23
Salary Commitment
Year 2024 : $1,883,500
Year 2025 : $1,023,500
Year 2026 : $455,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,883,500
Year 2025 : $1,023,500
Year 2026 : $455,000
Year 2027 : $0

Kraken

Kraken is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arean
Level 1: 5750 - $120 - 5,539 - 96.33%
Level 2: 4750 - $100 - 4,495 - 94.64%
Level 3: 3750 - $65 - 3,613 - 96.35%
Level 4: 2750 - $55 - 2,602 - 94.63%
Luxury : 1000 - $290 - 895 - 89.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,476 - 73.81%
Farm Level 2: 1000 - $25 - 635 - 63.53%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17,145 - 95.25%
Average Income per Game$2,540,077
Year to Date Revenue$58,421,782
Farm
Home Games Left-13
Average Attendance - %2,111 - 70.38%
Average Income per Game$84,436
Year to Date Revenue$1,942,023

Expense

Pro Players Total Salaries$88,186,003
Pro Players Total Average Salaries$88,186,003
Farm Players Total Salaries$1,905,000
Farm Players Total Average Salaries$1,905,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,287,744
Farm Year To Date Expenses$1,556,110
Pro Salary Cap To Date$46,968,906
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,721,395
Farm Estimated Season Revenue($1,097,665)
Pro Remaining Season Days89
Pro Expenses Per Days$460,133
Pro Estimated Expenses$40,951,837
Farm Remaining Season Days89
Farm Expenses Per Days$13,801
Farm Estimated Expenses$1,228,289
Estimated Season Expenses$42,180,126
Season Salary Cap$88,186,003
Estimate Under Maximum Salary Cap of $88,000,000-$186,003
Estimate Over Minimum Salary Cap of $65,000,000 $23,186,003
Current Bank Account$21,271,622
Projected Bank Account$23,715,226

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $4,313,776
-Salary Average : $9,500,000
-Salary Average Remaining : $4,313,776
Anze Kopitar (1 Way Contract) $8,869,000 (4)
-Salary Remaining : $4,027,250
-Salary Average : $8,869,000
-Salary Average Remaining : $4,027,250
Steven Stamkos (1 Way Contract) $8,302,000 (3)
-Salary Remaining : $3,769,786
-Salary Average : $8,302,000
-Salary Average Remaining : $3,769,786
Kyle Palmieri (1 Way Contract) $5,250,001 (5)
-Salary Remaining : $2,383,929
-Salary Average : $5,250,001
-Salary Average Remaining : $2,383,929
Anthony Cirelli (1 Way Contract) $4,847,000 (4)
-Salary Remaining : $2,200,934
-Salary Average : $4,847,000
-Salary Average Remaining : $2,200,934
Marcus Pettersson (1 Way Contract) $4,817,000 (4)
-Salary Remaining : $2,187,311
-Salary Average : $4,817,000
-Salary Average Remaining : $2,187,311
Jack Campbell (1 Way Contract) $4,794,000 (1)
-Salary Remaining : $2,176,867
-Salary Average : $4,794,000
-Salary Average Remaining : $2,176,867
Ryan Graves (1 Way Contract) $4,660,000 (4)
-Salary Remaining : $2,116,020
-Salary Average : $4,660,000
-Salary Average Remaining : $2,116,020
Ondrej Palat (1 Way Contract) $4,529,000 (4)
-Salary Remaining : $2,056,536
-Salary Average : $4,529,000
-Salary Average Remaining : $2,056,536
John Carlson (1 Way Contract) $4,336,000 (4)
-Salary Remaining : $1,968,898
-Salary Average : $4,336,000
-Salary Average Remaining : $1,968,898
Jakob Silfverberg (1 Way Contract) $4,211,000 (1)
-Salary Remaining : $1,912,138
-Salary Average : $4,211,000
-Salary Average Remaining : $1,912,138
Matt Murray (1 Way Contract) $3,684,000 (3)
-1 Way Contract Salary Cap : $3,684,000
-Salary Remaining : $1,672,837
-Salary Average : $3,684,000
-Salary Average Remaining : $1,672,837
Chris Tanev (1 Way Contract) $3,500,001 (4)
-Salary Remaining : $1,589,286
-Salary Average : $3,500,001
-Salary Average Remaining : $1,589,286
Kaapo Kakko (1 Way Contract) $3,310,000 (2)
-Salary Remaining : $1,503,010
-Salary Average : $3,310,000
-Salary Average Remaining : $1,503,010
Mason Marchment (1 Way Contract) $3,027,000 (2)
-Salary Remaining : $1,374,505
-Salary Average : $3,027,000
-Salary Average Remaining : $1,374,505
Erik Johnson (1 Way Contract) $2,000,001 (3)
-Salary Remaining : $908,164
-Salary Average : $2,000,001
-Salary Average Remaining : $908,164
Evan Bouchard (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Nick Bonino (1 Way Contract) $1,250,001 (3)
-Salary Remaining : $567,602
-Salary Average : $1,250,001
-Salary Average Remaining : $567,602
Anton Forsberg (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $567,602
-Salary Average : $1,250,000
-Salary Average Remaining : $567,602
Dillon Dube (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $544,898
-Salary Average : $1,200,000
-Salary Average Remaining : $544,898
Vladislav Namestnikov (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Andreas Englund $999,999 (1)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Curtis McKenzie $850,000 (1)
-Salary Remaining : $385,969
-Salary Average : $850,000
-Salary Average Remaining : $385,969
Total Pro Players23
Salary Commitment
Year 2024 : $88,186,003
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Average Commitment
Year 2024 : $88,186,003
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Cap with 1 Way Contract
Year 2024 : $88,186,003
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 : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Callahan Burke $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Blake Hillman $100,000 (1)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Ashton Sautner $100,000 (1)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Matt Donovan (Out of Payroll) $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Cory Conacher $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Avery Hayes $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tyler Boucher $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Evan Cormier $85,000 (1)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Keaton Middleton $80,000 (2)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Justin Addamo $80,000 (2)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Cole Krygier $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Roman Ahcan $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Ryan McGregor $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Ryan Wagner $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Cody Hodgson $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Cole Bardreau $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Cooper Walker $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Kevin Wall $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Dysin Mayo $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jagger Joshua $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Nolan Yaremko $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Riley Sawchuk $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Ludovic Waeber $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Total Farm Players24
Salary Commitment
Year 2024 : $2,000,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,000,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $130 - 5,455 - 94.88%
Level 2: 4750 - $105 - 3,807 - 80.14%
Level 3: 3750 - $80 - 3,418 - 91.16%
Level 4: 2750 - $55 - 2,646 - 96.23%
Luxury : 1000 - $300 - 756 - 75.55%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1,981 - 99.06%
Farm Level 2: 1000 - $17 - 990 - 99.04%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %16,082 - 89.35%
Average Income per Game$2,551,621
Year to Date Revenue$56,135,670
Farm
Home Games Left-12
Average Attendance - %2,972 - 99.05%
Average Income per Game$90,388
Year to Date Revenue$1,988,526

Expense

Pro Players Total Salaries$61,618,900
Pro Players Total Average Salaries$61,618,900
Farm Players Total Salaries$2,615,930
Farm Players Total Average Salaries$2,615,930
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,933,000
Pro Year To Date Expenses$34,732,872
Farm Year To Date Expenses$1,681,356
Pro Salary Cap To Date$33,208,168
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,480,806
Farm Estimated Season Revenue($1,084,651)
Pro Remaining Season Days89
Pro Expenses Per Days$327,137
Pro Estimated Expenses$29,115,193
Farm Remaining Season Days89
Farm Expenses Per Days$15,898
Farm Estimated Expenses$1,414,922
Estimated Season Expenses$30,530,115
Season Salary Cap$68,191,900
Estimate Under Maximum Salary Cap of $88,000,000$19,808,100
Estimate Over Minimum Salary Cap of $65,000,000 $3,191,900
Current Bank Account$123,694,599
Projected Bank Account$140,560,639

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $3,223,980
-Salary Average : $7,100,000
-Salary Average Remaining : $3,223,980
Matt Boldy (1 Way Contract) $6,597,000 (5)
-Salary Remaining : $2,995,577
-Salary Average : $6,597,000
-Salary Average Remaining : $2,995,577
Ilya Mikheyev (1 Way Contract) $4,003,000 (4)
-Salary Remaining : $1,817,689
-Salary Average : $4,003,000
-Salary Average Remaining : $1,817,689
Artem Zub (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $1,652,857
-Salary Average : $3,640,000
-Salary Average Remaining : $1,652,857
Cole Perfetti (1 Way Contract) $3,517,000 (5)
-Salary Remaining : $1,597,005
-Salary Average : $3,517,000
-Salary Average Remaining : $1,597,005
Adam Lowry (Out of Payroll) $3,360,000 (4)
-Salary Remaining : $1,525,714
-Salary Average : $3,360,000
-Salary Average Remaining : $1,525,714
Isac Lundestrom (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $1,453,061
-Salary Average : $3,200,000
-Salary Average Remaining : $1,453,061
Lukas Dostal (1 Way Contract) $3,148,000 (4)
-Salary Remaining : $1,429,449
-Salary Average : $3,148,000
-Salary Average Remaining : $1,429,449
Rocco Grimaldi (1 Way Contract) $2,753,000 (1)
-Salary Remaining : $1,250,087
-Salary Average : $2,753,000
-Salary Average Remaining : $1,250,087
Anthony Stolarz (1 Way Contract) $2,638,000 (2)
-Salary Remaining : $1,197,867
-Salary Average : $2,638,000
-Salary Average Remaining : $1,197,867
Scott Mayfield (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $1,180,612
-Salary Average : $2,600,000
-Salary Average Remaining : $1,180,612
Haydn Fleury (1 Way Contract) $2,311,000 (1)
-Salary Remaining : $1,049,383
-Salary Average : $2,311,000
-Salary Average Remaining : $1,049,383
Drew O'Connor (1 Way Contract) $2,076,000 (2)
-Salary Remaining : $942,673
-Salary Average : $2,076,000
-Salary Average Remaining : $942,673
David Rittich (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $862,755
-Salary Average : $1,900,000
-Salary Average Remaining : $862,755
Luke Philp (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Libor Hajek (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Erik Kallgren (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Mikhail Maltsev (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Austin Strand (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Ethen Frank (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Logan Cooley $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Owen Power $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Connor Bedard $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Parker Kelly $925,900 (1)
-Salary Remaining : $420,434
-Salary Average : $925,900
-Salary Average Remaining : $420,434
Total Pro Players24
Salary Commitment
Year 2024 : $61,618,900
Year 2025 : $48,129,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000
Salary Average Commitment
Year 2024 : $61,618,900
Year 2025 : $48,129,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000
Salary Cap with 1 Way Contract
Year 2024 : $61,618,900
Year 2025 : $48,129,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000

Farm Players Salaries

Nikita Okhotiuk $96,140 (1)
Salary Remaining : $43,655
Salary Average : $96,140
Salary Average Remaining : $43,655
Jeremie Poirier $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Matthew Maggio $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Colton Dach $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jakub Brabenec $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jakub Demek $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Noel Hoefenmayer $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Trent Miner $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Judd Caulfield $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Vincent Iorio $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Matvey Petrov $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Emil Heineman $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Zack Ostapchuk $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Drew Helleson $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Samuel Helenius $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Declan Chisholm $93,260 (2)
Salary Remaining : $42,348
Salary Average : $93,260
Salary Average Remaining : $42,348
Spencer Knight $91,530 (2)
Salary Remaining : $41,562
Salary Average : $91,530
Salary Average Remaining : $41,562
Nick DeSimone $85,000 (1)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Arnaud Durandeau $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Carson Meyer $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Daniel D'Amato $77,500 (2)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Kristian Reichel $77,500 (2)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Bobby McMann $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Brandon Gignac $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Taylor Ward $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Isaac Poulter $77,500 (2)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Michael Milne $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Matthew Strome $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Kyle Capobianco $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jett Woo $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Total Farm Players30
Salary Commitment
Year 2024 : $2,615,930
Year 2025 : $1,632,290
Year 2026 : $760,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,615,930
Year 2025 : $1,632,290
Year 2026 : $760,000
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - $223 - 2,807 - 48.82%
Level 2: 4750 - $180 - 2,190 - 46.11%
Level 3: 3750 - $160 - 1,464 - 39.04%
Level 4: 2750 - $150 - 812 - 29.54%
Luxury : 1000 - $300 - 520 - 52.05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,330 - 66.51%
Farm Level 2: 1000 - $25 - 630 - 62.99%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %7,794 - 43.30%
Average Income per Game$2,337,610
Year to Date Revenue$63,115,474
Farm
Home Games Left-17
Average Attendance - %1,960 - 65.34%
Average Income per Game$86,199
Year to Date Revenue$2,327,368

Expense

Pro Players Total Salaries$78,520,100
Pro Players Total Average Salaries$78,520,100
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$46,762,886
Farm Year To Date Expenses$1,644,073
Pro Salary Cap To Date$45,238,120
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,726,542
Farm Estimated Season Revenue($1,465,380)
Pro Remaining Season Days89
Pro Expenses Per Days$413,368
Pro Estimated Expenses$36,789,752
Farm Remaining Season Days89
Farm Expenses Per Days$15,893
Farm Estimated Expenses$1,414,477
Estimated Season Expenses$38,204,229
Season Salary Cap$81,520,100
Estimate Under Maximum Salary Cap of $88,000,000$6,479,900
Estimate Over Minimum Salary Cap of $65,000,000 $16,520,100
Current Bank Account$68,987,610
Projected Bank Account$62,044,543

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (4)
-Salary Remaining : $6,084,694
-Salary Average : $13,400,000
-Salary Average Remaining : $6,084,694
Dougie Hamilton (1 Way Contract) $8,281,000 (2)
-Salary Remaining : $3,760,250
-Salary Average : $8,281,000
-Salary Average Remaining : $3,760,250
Mikhail Sergachev (Out of Payroll) $6,786,000 (2)
-Salary Remaining : $3,081,398
-Salary Average : $6,786,000
-Salary Average Remaining : $3,081,398
Nikolaj Ehlers (1 Way Contract) $6,389,000 (5)
-Salary Remaining : $2,901,128
-Salary Average : $6,389,000
-Salary Average Remaining : $2,901,128
Jordan Kyrou (1 Way Contract) $5,843,000 (1)
-Salary Remaining : $2,653,199
-Salary Average : $5,843,000
-Salary Average Remaining : $2,653,199
Alex Ovechkin (1 Way Contract) $5,423,000 (4)
-Salary Remaining : $2,462,485
-Salary Average : $5,423,000
-Salary Average Remaining : $2,462,485
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $1,861,735
-Salary Average : $4,100,000
-Salary Average Remaining : $1,861,735
Elvis Merzlikins (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $1,816,327
Jake McCabe (1 Way Contract) $3,896,000 (2)
-Salary Remaining : $1,769,102
-Salary Average : $3,896,000
-Salary Average Remaining : $1,769,102
Jake Walman (1 Way Contract) $3,865,000 (5)
-Salary Remaining : $1,755,026
-Salary Average : $3,865,000
-Salary Average Remaining : $1,755,026
Pavel Zacha (1 Way Contract) $3,811,000 (1)
-Salary Remaining : $1,730,505
-Salary Average : $3,811,000
-Salary Average Remaining : $1,730,505
Brenden Dillon (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $1,407,653
-Salary Average : $3,100,000
-Salary Average Remaining : $1,407,653
Nino Niederreiter (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $1,294,133
-Salary Average : $2,850,000
-Salary Average Remaining : $1,294,133
Trevor Moore (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,135,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,135,204
Brandon Tanev (1 Way Contract) $2,319,000 (2)
-Salary Remaining : $1,053,015
-Salary Average : $2,319,000
-Salary Average Remaining : $1,053,015
Nicholas Paul (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Pius Suter (1 Way Contract) $1,627,500 (2)
-Salary Remaining : $739,018
-Salary Average : $1,627,500
-Salary Average Remaining : $739,018
Jan Rutta (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $658,418
-Salary Average : $1,450,000
-Salary Average Remaining : $658,418
Jesse Puljujarvi (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Pyotr Kochetkov $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Cole Smith $915,600 (2)
-Salary Remaining : $415,757
-Salary Average : $915,600
-Salary Average Remaining : $415,757
Marc Staal $800,000 (1)
-Salary Remaining : $363,265
-Salary Average : $800,000
-Salary Average Remaining : $363,265
Total Pro Players22
Salary Commitment
Year 2024 : $85,306,100
Year 2025 : $73,902,100
Year 2026 : $47,627,000
Year 2027 : $41,527,000
Salary Average Commitment
Year 2024 : $85,306,100
Year 2025 : $73,902,100
Year 2026 : $47,627,000
Year 2027 : $41,527,000
Salary Cap with 1 Way Contract
Year 2024 : $85,306,100
Year 2025 : $73,902,100
Year 2026 : $47,627,000
Year 2027 : $41,527,000

Farm Players Salaries

Olof Lindbom $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Viktor Neuchev $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Reid Schaefer $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Roni Hirvonen $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jacob Doty $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Matthew Robertson $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Vasily Ponomarev $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Corey Andonovski $80,000 (3)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Andre Lee $80,000 (2)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Brenden Miller $77,500 (3)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Cameron Gaunce $77,500 (3)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Adam Ruzicka $77,500 (2)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Jacob Lucchini $77,500 (2)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Colin Felix $77,500 (3)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Chris Harpur $77,500 (3)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Austin Poganski $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Anthony Vincent $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Cameron Wright $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Brennan Saulnier $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Bryce Kindopp $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Ethan Frisch $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Anthony Angello $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Julian Junca $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jack Ahcan $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jake Massie $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Roland McKeown $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Ethan Prow $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Alex Gallant $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 4,456 - 77.49%
Level 2: 4750 - $115 - 3,375 - 71.04%
Level 3: 3750 - $85 - 2,729 - 72.76%
Level 4: 2750 - $60 - 1,992 - 72.45%
Luxury : 1000 - $300 - 757 - 75.74%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,930 - 96.49%
Farm Level 2: 1000 - $20 - 791 - 79.14%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %13,309 - 73.94%
Average Income per Game$2,316,788
Year to Date Revenue$53,286,118
Farm
Home Games Left-13
Average Attendance - %2,721 - 90.70%
Average Income per Game$92,150
Year to Date Revenue$2,119,450

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$45,715,635
Farm Year To Date Expenses$2,418,521
Pro Salary Cap To Date$45,104,340
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,702,179
Farm Estimated Season Revenue($1,197,950)
Pro Remaining Season Days89
Pro Expenses Per Days$427,802
Pro Estimated Expenses$38,074,378
Farm Remaining Season Days89
Farm Expenses Per Days$22,713
Farm Estimated Expenses$2,021,457
Estimated Season Expenses$40,095,835
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$69,104,039
Projected Bank Account$69,512,433

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (5)
-Salary Remaining : $5,171,990
-Salary Average : $11,390,000
-Salary Average Remaining : $5,171,990
Tim Stutzle (1 Way Contract) $8,114,000 (5)
-Salary Remaining : $3,684,418
-Salary Average : $8,114,000
-Salary Average Remaining : $3,684,418
Sidney Crosby (1 Way Contract) $7,923,000 (2)
-Salary Remaining : $3,597,689
-Salary Average : $7,923,000
-Salary Average Remaining : $3,597,689
Adam Fox (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $3,451,020
-Salary Average : $7,600,000
-Salary Average Remaining : $3,451,020
Marc-Andre Fleury (1 Way Contract) $7,587,500 (1)
-Salary Remaining : $3,445,344
-Salary Average : $7,587,500
-Salary Average Remaining : $3,445,344
Martin Necas (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $2,497,449
-Salary Average : $5,500,000
-Salary Average Remaining : $2,497,449
Colton Parayko (1 Way Contract) $5,226,000 (1)
-Salary Remaining : $2,373,031
-Salary Average : $5,226,000
-Salary Average Remaining : $2,373,031
Rasmus Sandin (1 Way Contract) $4,119,000 (4)
-Salary Remaining : $1,870,362
-Salary Average : $4,119,000
-Salary Average Remaining : $1,870,362
Filip Gustavsson (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $1,643,321
-Salary Average : $3,619,000
-Salary Average Remaining : $1,643,321
Casey Mittelstadt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,589,286
-Salary Average : $3,500,000
-Salary Average Remaining : $1,589,286
Colton Sissons (1 Way Contract) $2,770,600 (4)
-Salary Remaining : $1,258,079
-Salary Average : $2,770,600
-Salary Average Remaining : $1,258,079
Derek Forbort (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,135,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,135,204
Barclay Goodrow (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Jaycob Megna (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $613,010
-Salary Average : $1,350,000
-Salary Average Remaining : $613,010
Luke Glendening (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Robert Bortuzzo (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Jujhar Khaira (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $454,082
-Salary Average : $1,000,000
-Salary Average Remaining : $454,082
Andrei Kuzmenko $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Matty Beniers $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Yegor Chinakhov $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Dawson Mercer $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Moritz Seider $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Martin Fehervary $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Samuel Ersson $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
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 : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Tomas Suchanek $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Spencer Stastney $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Maxim Cajkovic $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Cameron Morrison $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Mason Lohrei $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Will Cuylle $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Logan Morrison $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tristen Robins $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Joshua Roy $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nico Myatovic $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ryan O'Rourke $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ronan Seeley $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Bo Groulx $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Lukas Cormier $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Justin Sourdif $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Emil Andrae $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Thomas Milic $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Maximus Wanner $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ryan Tverberg $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ryder Rolston $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Michael Dipietro $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Strauss Mann $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Isaiah Saville $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Yan Kuznetsov $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ty Emberson $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ronnie Attard $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Roby Jarventie $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Rasmus Kupari $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Grigori Denisenko $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Connor McMichael $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Vladislav Firstov $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Alex Beaucage $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Alexander Alexeyev $88,790 (1)
Salary Remaining : $40,318
Salary Average : $88,790
Salary Average Remaining : $40,318
Zac Jones $87,050 (2)
Salary Remaining : $39,528
Salary Average : $87,050
Salary Average Remaining : $39,528
Dmitri Samorukov $85,850 (2)
Salary Remaining : $38,983
Salary Average : $85,850
Salary Average Remaining : $38,983
Ty Smith $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Mitchell Chaffee $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 5,506 - 95.76%
Level 2: 4750 - $100 - 4,541 - 95.60%
Level 3: 3750 - $75 - 3,623 - 96.61%
Level 4: 2750 - $55 - 2,606 - 94.77%
Luxury : 1000 - $300 - 765 - 76.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,956 - 97.81%
Farm Level 2: 1000 - $15 - 995 - 99.47%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,040 - 94.67%
Average Income per Game$2,590,765
Year to Date Revenue$62,178,351
Farm
Home Games Left-14
Average Attendance - %2,951 - 98.37%
Average Income per Game$94,455
Year to Date Revenue$2,266,931

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$42,104,133
Farm Year To Date Expenses$1,640,950
Pro Salary Cap To Date$39,691,879
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,042,999
Farm Estimated Season Revenue($1,322,376)
Pro Remaining Season Days89
Pro Expenses Per Days$400,556
Pro Estimated Expenses$35,649,484
Farm Remaining Season Days89
Farm Expenses Per Days$15,791
Farm Estimated Expenses$1,405,399
Estimated Season Expenses$37,054,883
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$108,456,869
Projected Bank Account$114,122,609

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $3,859,694
-Salary Average : $8,500,000
-Salary Average Remaining : $3,859,694
Teuvo Teravainen (1 Way Contract) $7,148,000 (3)
-Salary Remaining : $3,245,776
-Salary Average : $7,148,000
-Salary Average Remaining : $3,245,776
Corey Perry (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $3,178,571
-Salary Average : $7,000,000
-Salary Average Remaining : $3,178,571
David Perron (1 Way Contract) $6,861,000 (2)
-Salary Remaining : $3,115,454
-Salary Average : $6,861,000
-Salary Average Remaining : $3,115,454
Jake Allen (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $2,951,531
-Salary Average : $6,500,000
-Salary Average Remaining : $2,951,531
Tony DeAngelo (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $2,588,265
-Salary Average : $5,700,000
-Salary Average Remaining : $2,588,265
Jeff Carter (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,043,367
-Salary Average : $4,500,000
-Salary Average Remaining : $2,043,367
Mike Reilly (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,816,327
-Salary Average : $4,000,000
-Salary Average Remaining : $1,816,327
Brett Kulak (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,589,286
-Salary Average : $3,500,000
-Salary Average Remaining : $1,589,286
Chris Driedger (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,226,020
-Salary Average : $2,700,000
-Salary Average Remaining : $1,226,020
Cody Glass (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,135,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,135,204
Zach Bogosian (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,135,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,135,204
Nick Cousins (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Noah Gregor (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $658,418
-Salary Average : $1,450,000
-Salary Average Remaining : $658,418
Brandon Duhaime (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $635,714
-Salary Average : $1,400,000
-Salary Average Remaining : $635,714
Michael Pezzetta (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $635,714
-Salary Average : $1,400,000
-Salary Average Remaining : $635,714
Joe Veleno (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $590,306
-Salary Average : $1,300,000
-Salary Average Remaining : $590,306
Ridly Greig $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Shane Pinto $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Conor Timmins $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Zach Benson $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Jack Rathbone $900,000 (3)
-Salary Remaining : $408,673
-Salary Average : $900,000
-Salary Average Remaining : $408,673
Jayson Megna $850,000 (2)
-Salary Remaining : $385,969
-Salary Average : $850,000
-Salary Average Remaining : $385,969
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 : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Stefan Matteau $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Filip Johansson $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jack Matier $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Bobby Brink $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Oscar Dansk $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Austin Czarnik $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ryan Johnson $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Thomas Bordeleau $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tyler Madden $90,000 (2)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
Jesse Ylonen $90,000 (3)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
Samuel Laberge $90,000 (2)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
Logan Day $90,000 (2)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
Taylor Fedun $90,000 (1)
Salary Remaining : $40,867
Salary Average : $90,000
Salary Average Remaining : $40,867
Adam Brooks $85,000 (2)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Bokondji Imama $85,000 (3)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Cavan Fitzgerald $85,000 (2)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Chase Priskie $85,000 (2)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Ryan Suzuki $80,000 (3)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Clark Bishop $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jarid Lukosevicius $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Hudson Elynuik $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Daniel Walcott $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Dennis Cesana $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 3,129 - 54.42%
Level 2: 4750 - $115 - 3,384 - 71.25%
Level 3: 3750 - $75 - 3,587 - 95.66%
Level 4: 2750 - $55 - 2,588 - 94.11%
Luxury : 1000 - $300 - 682 - 68.24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $41 - 1,282 - 64.09%
Farm Level 2: 1000 - $21 - 756 - 75.60%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %13,371 - 74.29%
Average Income per Game$2,408,716
Year to Date Revenue$60,217,904
Farm
Home Games Left-15
Average Attendance - %2,038 - 67.93%
Average Income per Game$85,538
Year to Date Revenue$2,138,456

Expense

Pro Players Total Salaries$79,023,900
Pro Players Total Average Salaries$79,023,900
Farm Players Total Salaries$2,422,850
Farm Players Total Average Salaries$2,422,850
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$7,814,000
Pro Year To Date Expenses$45,119,338
Farm Year To Date Expenses$1,806,648
Pro Salary Cap To Date$43,906,376
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,539,459
Farm Estimated Season Revenue($1,283,074)
Pro Remaining Season Days89
Pro Expenses Per Days$413,387
Pro Estimated Expenses$36,791,443
Farm Remaining Season Days89
Farm Expenses Per Days$16,188
Farm Estimated Expenses$1,440,732
Estimated Season Expenses$38,232,175
Season Salary Cap$86,837,900
Estimate Under Maximum Salary Cap of $88,000,000$1,162,100
Estimate Over Minimum Salary Cap of $65,000,000 $21,837,900
Current Bank Account$48,569,936
Projected Bank Account$47,594,146

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $3,678,061
-Salary Average : $8,100,000
-Salary Average Remaining : $3,678,061
Thomas Chabot (1 Way Contract) $7,179,000 (1)
-Salary Remaining : $3,259,852
-Salary Average : $7,179,000
-Salary Average Remaining : $3,259,852
Erik Karlsson (1 Way Contract) $6,925,000 (3)
-Salary Remaining : $3,144,515
-Salary Average : $6,925,000
-Salary Average Remaining : $3,144,515
Jeff Skinner (1 Way Contract) $6,593,000 (4)
-Salary Remaining : $2,993,760
-Salary Average : $6,593,000
-Salary Average Remaining : $2,993,760
Torey Krug (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $2,951,531
-Salary Average : $6,500,000
-Salary Average Remaining : $2,951,531
Alex Iafallo (1 Way Contract) $5,711,000 (2)
-Salary Remaining : $2,593,260
-Salary Average : $5,711,000
-Salary Average Remaining : $2,593,260
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $2,315,816
-Salary Average : $5,100,000
-Salary Average Remaining : $2,315,816
Justin Holl (1 Way Contract) $4,125,000 (2)
-Salary Remaining : $1,873,087
-Salary Average : $4,125,000
-Salary Average Remaining : $1,873,087
Dmitry Kulikov (1 Way Contract) $4,067,000 (3)
-Salary Remaining : $1,846,750
-Salary Average : $4,067,000
-Salary Average Remaining : $1,846,750
Gabriel Vilardi (1 Way Contract) $3,789,000 (2)
-Salary Remaining : $1,720,515
-Salary Average : $3,789,000
-Salary Average Remaining : $1,720,515
Ryan Strome (1 Way Contract) $3,641,000 (2)
-Salary Remaining : $1,653,311
-Salary Average : $3,641,000
-Salary Average Remaining : $1,653,311
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (3)
-Salary Remaining : $1,480,306
-Salary Average : $3,260,000
-Salary Average Remaining : $1,480,306
Joonas Korpisalo (1 Way Contract) $2,877,000 (3)
-Salary Remaining : $1,306,393
-Salary Average : $2,877,000
-Salary Average Remaining : $1,306,393
Cody Ceci (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $1,226,020
-Salary Average : $2,700,000
-Salary Average Remaining : $1,226,020
Tyson Jost (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,226,020
-Salary Average : $2,700,000
-Salary Average Remaining : $1,226,020
Alexey Toropchenko (1 Way Contract) $1,257,000 (1)
-Salary Remaining : $570,781
-Salary Average : $1,257,000
-Salary Average Remaining : $570,781
Cole Sillinger $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Jamie Drysdale $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Akira Schmid $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Michael Carcone $899,900 (3)
-Salary Remaining : $408,628
-Salary Average : $899,900
-Salary Average Remaining : $408,628
Martin Pospisil $750,000 (1)
-Salary Remaining : $340,561
-Salary Average : $750,000
-Salary Average Remaining : $340,561
Total Pro Players21
Salary Commitment
Year 2024 : $79,023,900
Year 2025 : $57,137,900
Year 2026 : $32,071,900
Year 2027 : $13,093,000
Salary Average Commitment
Year 2024 : $79,023,900
Year 2025 : $57,137,900
Year 2026 : $32,071,900
Year 2027 : $13,093,000
Salary Cap with 1 Way Contract
Year 2024 : $79,023,900
Year 2025 : $57,137,900
Year 2026 : $32,071,900
Year 2027 : $13,093,000

Farm Players Salaries

Jeffrey Viel $100,000 (1)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Hunter McDonald $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Tim Gettinger $96,380 (2)
Salary Remaining : $43,764
Salary Average : $96,380
Salary Average Remaining : $43,764
Keith Petruzzelli $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jayden Struble $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Brandon Coe $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Antti Tuomisto $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Liam O'Brien $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Alexander Peters $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Henri Nikkanen $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Louis Crevier $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Alex Laferriere $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Luca Del Bel Belluz $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Maxim Groshev $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Wyatt Kaiser $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Simon Lundmark $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Benjamin Kraws $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
John Leonard $91,970 (3)
Salary Remaining : $41,762
Salary Average : $91,970
Salary Average Remaining : $41,762
Justin Kirkland $89,500 (3)
Salary Remaining : $40,640
Salary Average : $89,500
Salary Average Remaining : $40,640
Joel Teasdale $80,000 (3)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Jaxsen Wiebe $80,000 (3)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Brett Kemp $77,500 (3)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Anton Malmstrom $77,500 (3)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Riley McKay $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Olivier Rodrigue $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jonathan Aspirot $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Lassi Thomson $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Total Farm Players27
Salary Commitment
Year 2024 : $2,422,850
Year 2025 : $1,907,850
Year 2026 : $1,526,470
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,422,850
Year 2025 : $1,907,850
Year 2026 : $1,526,470
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $101 - 5,551 - 96.54%
Level 2: 4750 - $68 - 4,684 - 98.61%
Level 3: 3750 - $62 - 3,642 - 97.12%
Level 4: 2750 - $37 - 2,715 - 98.74%
Luxury : 1000 - $215 - 969 - 96.92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,967 - 98.35%
Farm Level 2: 1000 - $20 - 815 - 81.51%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %17,561 - 97.56%
Average Income per Game$2,043,029
Year to Date Revenue$44,946,645
Farm
Home Games Left-12
Average Attendance - %2,782 - 92.73%
Average Income per Game$93,140
Year to Date Revenue$2,049,071

Expense

Pro Players Total Salaries$73,480,300
Pro Players Total Average Salaries$73,480,300
Farm Players Total Salaries$1,864,500
Farm Players Total Average Salaries$1,864,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,041,667
Pro Year To Date Expenses$40,463,013
Farm Year To Date Expenses$1,874,502
Pro Salary Cap To Date$39,000,022
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,817,557
Farm Estimated Season Revenue($1,117,675)
Pro Remaining Season Days89
Pro Expenses Per Days$385,104
Pro Estimated Expenses$34,274,256
Farm Remaining Season Days89
Farm Expenses Per Days$17,166
Farm Estimated Expenses$1,527,774
Estimated Season Expenses$35,802,030
Season Salary Cap$77,521,967
Estimate Under Maximum Salary Cap of $88,000,000$10,478,033
Estimate Over Minimum Salary Cap of $65,000,000 $12,521,967
Current Bank Account$7,070,978
Projected Bank Account$8,968,830

Pro Players Salaries

Alec Martinez (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $3,859,694
-Salary Average : $8,500,000
-Salary Average Remaining : $3,859,694
Kevin Hayes (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $2,951,531
-Salary Average : $6,500,000
-Salary Average Remaining : $2,951,531
Nick Suzuki (1 Way Contract) $6,293,000 (3)
-Salary Remaining : $2,857,536
-Salary Average : $6,293,000
-Salary Average Remaining : $2,857,536
Jordan Binnington (1 Way Contract) $6,170,000 (2)
-Salary Remaining : $2,801,684
-Salary Average : $6,170,000
-Salary Average Remaining : $2,801,684
Nick Leddy (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $2,349,418
-Salary Average : $5,174,000
-Salary Average Remaining : $2,349,418
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,270,408
-Salary Average : $5,000,000
-Salary Average Remaining : $2,270,408
Erik Brannstrom (1 Way Contract) $4,088,000 (3)
-Salary Remaining : $1,856,286
-Salary Average : $4,088,000
-Salary Average Remaining : $1,856,286
Nikita Zaitsev (1 Way Contract) $3,301,000 (3)
-Salary Remaining : $1,498,923
-Salary Average : $3,301,000
-Salary Average Remaining : $1,498,923
Anthony Beauvillier (1 Way Contract) $3,274,000 (1)
-Salary Remaining : $1,486,663
-Salary Average : $3,274,000
-Salary Average Remaining : $1,486,663
Robert Hagg (1 Way Contract) $2,955,000 (3)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $1,341,811
-Salary Average : $2,955,000
-Salary Average Remaining : $1,341,811
Joel Hofer (1 Way Contract) $2,932,000 (3)
-Salary Remaining : $1,331,367
-Salary Average : $2,932,000
-Salary Average Remaining : $1,331,367
Troy Terry (1 Way Contract) $2,797,000 (1)
-Salary Remaining : $1,270,066
-Salary Average : $2,797,000
-Salary Average Remaining : $1,270,066
Curtis Lazar (1 Way Contract) $2,377,000 (2)
-Salary Remaining : $1,079,352
-Salary Average : $2,377,000
-Salary Average Remaining : $1,079,352
Adam Erne (1 Way Contract) $2,337,000 (3)
-Salary Remaining : $1,061,189
-Salary Average : $2,337,000
-Salary Average Remaining : $1,061,189
Josh Brown (1 Way Contract) $2,218,000 (1)
-Salary Remaining : $1,007,153
-Salary Average : $2,218,000
-Salary Average Remaining : $1,007,153
Sammy Blais (1 Way Contract) $1,363,000 (3)
-Salary Remaining : $618,913
-Salary Average : $1,363,000
-Salary Average Remaining : $618,913
Chris Wagner (1 Way Contract) $1,154,000 (1)
-1 Way Contract Salary Cap : $1,154,000
-Salary Remaining : $524,010
-Salary Average : $1,154,000
-Salary Average Remaining : $524,010
Joakim Kemell $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Devon Levi $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Matthew Knies $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Paul Cotter $945,900 (2)
-Salary Remaining : $429,516
-Salary Average : $945,900
-Salary Average Remaining : $429,516
Noah Juulsen $821,500 (1)
-Salary Remaining : $373,028
-Salary Average : $821,500
-Salary Average Remaining : $373,028
Reese Johnson $812,600 (1)
-Salary Remaining : $368,987
-Salary Average : $812,600
-Salary Average Remaining : $368,987
Gavin Bayreuther $810,000 (1)
-Salary Remaining : $367,806
-Salary Average : $810,000
-Salary Average Remaining : $367,806
Justin Brazeau $807,300 (1)
-Salary Remaining : $366,580
-Salary Average : $807,300
-Salary Average Remaining : $366,580
Total Pro Players25
Salary Commitment
Year 2024 : $73,480,300
Year 2025 : $55,785,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $73,480,300
Year 2025 : $55,785,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $73,480,300
Year 2025 : $55,785,900
Year 2026 : $32,719,000
Year 2027 : $0

Farm Players Salaries

Artem Guryev $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Bradley Marek $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Jacob Gaucher $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Joe Carroll $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Henrik Tikkanen $98,500 (3)
Salary Remaining : $44,727
Salary Average : $98,500
Salary Average Remaining : $44,727
Jacob Murray $98,500 (3)
Salary Remaining : $44,727
Salary Average : $98,500
Salary Average Remaining : $44,727
Mitchell Gibson $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Lucas Edmonds $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tyrel Bauer $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Brandt Clarke $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Matthew Seminoff $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tristan Luneau $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Parker Wotherspoon $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Patrick Giles $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Greg Meireles $87,500 (1)
Salary Remaining : $39,732
Salary Average : $87,500
Salary Average Remaining : $39,732
Jake Gaudet $87,500 (1)
Salary Remaining : $39,732
Salary Average : $87,500
Salary Average Remaining : $39,732
Colin Theisen $85,000 (1)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Jonah Gadjovich $85,000 (2)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Mac Hollowell $85,000 (2)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Raphael Lavoie $77,500 (2)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Total Farm Players20
Salary Commitment
Year 2024 : $1,864,500
Year 2025 : $1,414,500
Year 2026 : $882,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,864,500
Year 2025 : $1,414,500
Year 2026 : $882,000
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 5,538 - 96.30%
Level 2: 4750 - $100 - 4,553 - 95.85%
Level 3: 3750 - $75 - 3,548 - 94.62%
Level 4: 2750 - $50 - 2,634 - 95.77%
Luxury : 1000 - $300 - 782 - 78.18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,988 - 99.40%
Farm Level 2: 1000 - $15 - 990 - 99.02%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %17,054 - 94.75%
Average Income per Game$2,580,769
Year to Date Revenue$54,196,142
Farm
Home Games Left-11
Average Attendance - %2,978 - 99.28%
Average Income per Game$80,694
Year to Date Revenue$1,694,577

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$47,777,031
Farm Year To Date Expenses$1,447,630
Pro Salary Cap To Date$46,117,835
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,615,373
Farm Estimated Season Revenue($887,636)
Pro Remaining Season Days89
Pro Expenses Per Days$449,005
Pro Estimated Expenses$39,961,445
Farm Remaining Season Days89
Farm Expenses Per Days$13,505
Farm Estimated Expenses$1,201,945
Estimated Season Expenses$41,163,390
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$80,224,361
Projected Bank Account$89,788,708

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,930,000 (1)
-Salary Remaining : $5,871,276
-Salary Average : $12,930,000
-Salary Average Remaining : $5,871,276
Brett Pesce (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $2,840,281
-Salary Average : $6,255,000
-Salary Average Remaining : $2,840,281
Aaron Ekblad (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,724,490
-Salary Average : $6,000,000
-Salary Average Remaining : $2,724,490
Evander Kane (1 Way Contract) $5,740,000 (4)
-Salary Remaining : $2,606,429
-Salary Average : $5,740,000
-Salary Average Remaining : $2,606,429
Samuel Girard (1 Way Contract) $5,715,000 (2)
-Salary Remaining : $2,595,077
-Salary Average : $5,715,000
-Salary Average Remaining : $2,595,077
Chandler Stephenson (1 Way Contract) $5,543,000 (2)
-Salary Remaining : $2,516,974
-Salary Average : $5,543,000
-Salary Average Remaining : $2,516,974
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,497,449
-Salary Average : $5,500,000
-Salary Average Remaining : $2,497,449
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $2,497,449
-Salary Average : $5,500,000
-Salary Average Remaining : $2,497,449
Cam Talbot (1 Way Contract) $4,770,000 (1)
-Salary Remaining : $2,165,969
-Salary Average : $4,770,000
-Salary Average Remaining : $2,165,969
Tyler Bertuzzi (1 Way Contract) $4,405,000 (4)
-Salary Remaining : $2,000,230
-Salary Average : $4,405,000
-Salary Average Remaining : $2,000,230
Mattias Samuelsson (1 Way Contract) $3,582,000 (4)
-Salary Remaining : $1,626,520
-Salary Average : $3,582,000
-Salary Average Remaining : $1,626,520
Ryan Lindgren (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,589,286
-Salary Average : $3,500,000
-Salary Average Remaining : $1,589,286
Jordan Staal (1 Way Contract) $2,853,000 (1)
-Salary Remaining : $1,295,495
-Salary Average : $2,853,000
-Salary Average Remaining : $1,295,495
Jonas Siegenthaler (1 Way Contract) $2,356,000 (1)
-Salary Remaining : $1,069,816
-Salary Average : $2,356,000
-Salary Average Remaining : $1,069,816
Mathieu Joseph (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Michael McLeod (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $749,235
-Salary Average : $1,650,000
-Salary Average Remaining : $749,235
Ukko-Pekka Luukkonen (1 Way Contract) $1,505,000 (1)
-Salary Remaining : $683,393
-Salary Average : $1,505,000
-Salary Average Remaining : $683,393
Alexander Holtz (1 Way Contract) $1,401,000 (2)
-1 Way Contract Salary Cap : $1,401,000
-Salary Remaining : $636,168
-Salary Average : $1,401,000
-Salary Average Remaining : $636,168
Logan Stankoven $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Mason McTavish $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Matias Maccelli $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Seth Jarvis $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
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 : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Dakota Mermis $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Steven Santini $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Zach Aston-Reese $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Connor Carrick $100,000 (2)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Anthony Richard $97,480 (3)
Salary Remaining : $44,264
Salary Average : $97,480
Salary Average Remaining : $44,264
Brett Berard $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Isak Rosen $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Francesco Pinelli $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Shane Wright $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Hugo Alnefelt $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jack LaFontaine $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ryder Korczak $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Sean Farrell $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Topi Niemela $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Justin Dowling $78,500 (1)
Salary Remaining : $35,645
Salary Average : $78,500
Salary Average Remaining : $35,645
Andrew Agozzino $78,500 (1)
Salary Remaining : $35,645
Salary Average : $78,500
Salary Average Remaining : $35,645
Kyle Clifford $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Greg McKegg $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Mitchell Stephens $77,500 (2)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Alex Stalock $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Paul LaDue $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Charles Hudon $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Donovan Sebrango $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 5,564 - 96.76%
Level 2: 4750 - $90 - 4,582 - 96.45%
Level 3: 3750 - $70 - 3,582 - 95.53%
Level 4: 2750 - $40 - 2,707 - 98.45%
Luxury : 1000 - $190 - 986 - 98.63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,503 - 75.15%
Farm Level 2: 1000 - $15 - 988 - 98.80%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,421 - 96.79%
Average Income per Game$2,293,818
Year to Date Revenue$57,345,447
Farm
Home Games Left-15
Average Attendance - %2,491 - 83.04%
Average Income per Game$84,284
Year to Date Revenue$2,107,093

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$44,009,631
Farm Year To Date Expenses$1,540,242
Pro Salary Cap To Date$40,959,837
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,701,086
Farm Estimated Season Revenue($1,264,256)
Pro Remaining Season Days89
Pro Expenses Per Days$412,222
Pro Estimated Expenses$36,687,758
Farm Remaining Season Days89
Farm Expenses Per Days$14,615
Farm Estimated Expenses$1,300,735
Estimated Season Expenses$37,988,493
Season Salary Cap$79,995,500
Estimate Under Maximum Salary Cap of $88,000,000$8,004,500
Estimate Over Minimum Salary Cap of $65,000,000 $14,995,500
Current Bank Account$23,883,912
Projected Bank Account$21,332,249

Pro Players Salaries

J.T. Miller (1 Way Contract) $8,541,000 (5)
-Salary Remaining : $3,878,311
-Salary Average : $8,541,000
-Salary Average Remaining : $3,878,311
Kris Letang (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $3,246,684
-Salary Average : $7,150,000
-Salary Average Remaining : $3,246,684
Jordan Eberle (1 Way Contract) $5,923,000 (4)
-Salary Remaining : $2,689,526
-Salary Average : $5,923,000
-Salary Average Remaining : $2,689,526
Erik Haula (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $2,315,816
-Salary Average : $5,100,000
-Salary Average Remaining : $2,315,816
T.J. Oshie (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,043,367
-Salary Average : $4,500,000
-Salary Average Remaining : $2,043,367
Anthony Duclair (1 Way Contract) $4,010,000 (4)
-Salary Remaining : $1,820,867
-Salary Average : $4,010,000
-Salary Average Remaining : $1,820,867
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $1,680,102
-Salary Average : $3,700,000
-Salary Average Remaining : $1,680,102
Robby Fabbri (1 Way Contract) $3,604,000 (4)
-Salary Remaining : $1,636,510
-Salary Average : $3,604,000
-Salary Average Remaining : $1,636,510
Nate Schmidt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,589,286
-Salary Average : $3,500,000
-Salary Average Remaining : $1,589,286
Filip Chytil (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $1,521,173
-Salary Average : $3,350,000
-Salary Average Remaining : $1,521,173
Erik Gudbranson (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $1,407,653
-Salary Average : $3,100,000
-Salary Average Remaining : $1,407,653
Tyson Barrie (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,362,245
-Salary Average : $3,000,000
-Salary Average Remaining : $1,362,245
Will Borgen (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $1,328,189
-Salary Average : $2,925,000
-Salary Average Remaining : $1,328,189
Egor Zamula (1 Way Contract) $2,841,000 (3)
-Salary Remaining : $1,290,046
-Salary Average : $2,841,000
-Salary Average Remaining : $1,290,046
Mackenzie Blackwood (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,135,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,135,204
Lars Eller (1 Way Contract) $2,466,500 (2)
-Salary Remaining : $1,119,992
-Salary Average : $2,466,500
-Salary Average Remaining : $1,119,992
Pat Maroon (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $953,571
-Salary Average : $2,100,000
-Salary Average Remaining : $953,571
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $953,571
-Salary Average : $2,100,000
-Salary Average Remaining : $953,571
Kevin Labanc (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $908,163
-Salary Average : $2,000,000
-Salary Average Remaining : $908,163
Klim Kostin (1 Way Contract) $1,485,000 (1)
-Salary Remaining : $674,311
-Salary Average : $1,485,000
-Salary Average Remaining : $674,311
Dmitri Voronkov $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Fabian Zetterlund $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
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 : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Lleyton Moore $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Carson Golder $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Grant Hutton $100,000 (1)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Griffin Mendel $100,000 (1)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Vinni Lettieri $97,000 (1)
Salary Remaining : $44,046
Salary Average : $97,000
Salary Average Remaining : $44,046
Antti Saarela $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jack Finley $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Kim Nousiainen $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Olle Lycksell $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Angus Crookshank $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Olen Zellweger $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Philippe Maillet $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jackson Cates $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Keean Washkurak $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Mikhail Abramov $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tristen Nielsen $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Walker Duehr $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Malcolm Subban $77,500 (2)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Andy Welinski $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Brayden Tracey $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Brady Keeper $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Collin Delia $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 5,550 - 96.52%
Level 2: 4750 - $100 - 4,532 - 95.40%
Level 3: 3750 - $75 - 3,551 - 94.69%
Level 4: 2750 - $50 - 2,608 - 94.84%
Luxury : 1000 - $300 - 784 - 78.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,983 - 99.15%
Farm Level 2: 1000 - $15 - 991 - 99.07%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,024 - 94.58%
Average Income per Game$2,579,123
Year to Date Revenue$61,898,940
Farm
Home Games Left-14
Average Attendance - %2,974 - 99.12%
Average Income per Game$80,543
Year to Date Revenue$1,933,037

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$50,689,883
Farm Year To Date Expenses$1,611,464
Pro Salary Cap To Date$47,687,255
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,845,082
Farm Estimated Season Revenue($1,127,605)
Pro Remaining Season Days89
Pro Expenses Per Days$473,989
Pro Estimated Expenses$42,185,021
Farm Remaining Season Days89
Farm Expenses Per Days$15,178
Farm Estimated Expenses$1,350,842
Estimated Season Expenses$43,535,863
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$103,788,253
Projected Bank Account$102,969,867

Pro Players Salaries

William Nylander (1 Way Contract) $8,158,000 (3)
-Salary Remaining : $3,704,398
-Salary Average : $8,158,000
-Salary Average Remaining : $3,704,398
Roope Hintz (1 Way Contract) $7,934,000 (5)
-Salary Remaining : $3,602,684
-Salary Average : $7,934,000
-Salary Average Remaining : $3,602,684
Jason Robertson (1 Way Contract) $7,845,000 (1)
-Salary Remaining : $3,562,270
-Salary Average : $7,845,000
-Salary Average Remaining : $3,562,270
Brayden Point (1 Way Contract) $7,271,000 (4)
-Salary Remaining : $3,301,628
-Salary Average : $7,271,000
-Salary Average Remaining : $3,301,628
Rasmus Andersson (1 Way Contract) $7,079,000 (4)
-Salary Remaining : $3,214,444
-Salary Average : $7,079,000
-Salary Average Remaining : $3,214,444
Jacob Markstrom (1 Way Contract) $6,563,750 (2)
-Salary Remaining : $2,980,478
-Salary Average : $6,563,750
-Salary Average Remaining : $2,980,478
Elias Lindholm (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $2,633,673
-Salary Average : $5,800,000
-Salary Average Remaining : $2,633,673
Anders Lee (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $2,497,449
-Salary Average : $5,500,000
-Salary Average Remaining : $2,497,449
Filip Hronek (1 Way Contract) $4,623,000 (1)
-Salary Remaining : $2,099,219
-Salary Average : $4,623,000
-Salary Average Remaining : $2,099,219
Brandon Montour (1 Way Contract) $4,146,000 (2)
-Salary Remaining : $1,882,622
-Salary Average : $4,146,000
-Salary Average Remaining : $1,882,622
Mattias Ekholm (1 Way Contract) $4,009,000 (1)
-Salary Remaining : $1,820,413
-Salary Average : $4,009,000
-Salary Average Remaining : $1,820,413
Sam Montembeault (1 Way Contract) $3,669,000 (4)
-Salary Remaining : $1,666,026
-Salary Average : $3,669,000
-Salary Average Remaining : $1,666,026
Barrett Hayton (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $1,407,653
-Salary Average : $3,100,000
-Salary Average Remaining : $1,407,653
Brandon Hagel (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $1,384,949
-Salary Average : $3,050,000
-Salary Average Remaining : $1,384,949
Thomas Harley (1 Way Contract) $3,025,000 (1)
-Salary Remaining : $1,373,597
-Salary Average : $3,025,000
-Salary Average Remaining : $1,373,597
Josh Mahura (1 Way Contract) $1,153,000 (1)
-Salary Remaining : $523,556
-Salary Average : $1,153,000
-Salary Average Remaining : $523,556
Nick Bjugstad (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $499,490
-Salary Average : $1,100,000
-Salary Average Remaining : $499,490
Kevin Shattenkirk $971,000 (2)
-Salary Remaining : $440,913
-Salary Average : $971,000
-Salary Average Remaining : $440,913
Jamie Benn $880,000 (2)
-Salary Remaining : $399,592
-Salary Average : $880,000
-Salary Average Remaining : $399,592
Evgenii Dadonov $775,000 (1)
-Salary Remaining : $351,913
-Salary Average : $775,000
-Salary Average Remaining : $351,913
Ryan Reaves $750,000 (2)
-Salary Remaining : $340,561
-Salary Average : $750,000
-Salary Average Remaining : $340,561
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 : $43,442
Salary Average : $95,670
Salary Average Remaining : $43,442
Adam Raska $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Alex Turcotte $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Christian Kyrou $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Daemon Hunt $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Sebastian Cossa $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Gavin White $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nick Abruzzese $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Kyle McDonald $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Landon Slaggert $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Amadeus Lombardi $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Oliver Kylington $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Alexandre Texier $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Blake McLaughlin $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Arshdeep Bains $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Carson Lambos $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Fredrik Olofsson $92,000 (2)
Salary Remaining : $41,776
Salary Average : $92,000
Salary Average Remaining : $41,776
Will Butcher $87,500 (2)
Salary Remaining : $39,732
Salary Average : $87,500
Salary Average Remaining : $39,732
Zach Sawchenko $85,200 (1)
Salary Remaining : $38,688
Salary Average : $85,200
Salary Average Remaining : $38,688
Alex Whelan $85,000 (1)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Joel Hanley $84,000 (2)
Salary Remaining : $38,143
Salary Average : $84,000
Salary Average Remaining : $38,143
William Bitten $80,500 (1)
Salary Remaining : $36,554
Salary Average : $80,500
Salary Average Remaining : $36,554
Gabriel Fortier $80,000 (1)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Calvin Pickard $80,000 (2)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Emil Bemstrom $80,000 (1)
Salary Remaining : $36,327
Salary Average : $80,000
Salary Average Remaining : $36,327
Ben Hutton $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Dylan Coghlan $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
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 - 5,534 - 96.24%
Level 2: 4750 - $80 - 4,599 - 96.82%
Level 3: 3750 - $60 - 3,637 - 96.98%
Level 4: 2750 - $25 - 2,750 - 100.00%
Luxury : 1000 - $150 - 1,000 - 100.00%
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 Left20
Average Attendance - %17,520 - 97.33%
Average Income per Game$2,129,968
Year to Date Revenue$44,729,326
Farm
Home Games Left-11
Average Attendance - %2,999 - 99.96%
Average Income per Game$62,473
Year to Date Revenue$1,311,925

Expense

Pro Players Total Salaries$70,113,000
Pro Players Total Average Salaries$70,113,000
Farm Players Total Salaries$2,515,000
Farm Players Total Average Salaries$2,515,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,617,889
Farm Year To Date Expenses$1,748,952
Pro Salary Cap To Date$37,227,087
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,599,358
Farm Estimated Season Revenue($687,199)
Pro Remaining Season Days89
Pro Expenses Per Days$378,128
Pro Estimated Expenses$33,653,392
Farm Remaining Season Days89
Farm Expenses Per Days$16,658
Farm Estimated Expenses$1,482,562
Estimated Season Expenses$35,135,954
Season Salary Cap$70,113,000
Estimate Under Maximum Salary Cap of $88,000,000$17,887,000
Estimate Over Minimum Salary Cap of $65,000,000 $5,113,000
Current Bank Account$40,012,872
Projected Bank Account$46,789,077

Pro Players Salaries

Tage Thompson (1 Way Contract) $8,148,000 (4)
-Salary Remaining : $3,699,857
-Salary Average : $8,148,000
-Salary Average Remaining : $3,699,857
Nick Schmaltz (1 Way Contract) $6,763,000 (2)
-Salary Remaining : $3,070,954
-Salary Average : $6,763,000
-Salary Average Remaining : $3,070,954
Tristan Jarry (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $3,008,291
-Salary Average : $6,625,000
-Salary Average Remaining : $3,008,291
Jakob Chychrun (1 Way Contract) $6,550,000 (2)
-Salary Remaining : $2,974,235
-Salary Average : $6,550,000
-Salary Average Remaining : $2,974,235
Mikey Anderson (1 Way Contract) $5,320,000 (4)
-Salary Remaining : $2,415,714
-Salary Average : $5,320,000
-Salary Average Remaining : $2,415,714
Victor Olofsson (1 Way Contract) $5,128,000 (4)
-Salary Remaining : $2,328,531
-Salary Average : $5,128,000
-Salary Average Remaining : $2,328,531
Jack Roslovic (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $2,179,592
-Salary Average : $4,800,000
-Salary Average Remaining : $2,179,592
Dylan Strome (1 Way Contract) $4,300,000 (6)
-Salary Remaining : $1,952,551
-Salary Average : $4,300,000
-Salary Average Remaining : $1,952,551
Henri Jokiharju (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $1,770,918
-Salary Average : $3,900,000
-Salary Average Remaining : $1,770,918
Logan O'Connor (1 Way Contract) $2,951,000 (4)
-Salary Remaining : $1,339,995
-Salary Average : $2,951,000
-Salary Average Remaining : $1,339,995
Phillip Danault (1 Way Contract) $2,888,000 (5)
-Salary Remaining : $1,311,388
-Salary Average : $2,888,000
-Salary Average Remaining : $1,311,388
Sonny Milano (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $1,089,796
-Salary Average : $2,400,000
-Salary Average Remaining : $1,089,796
Steven Lorentz (1 Way Contract) $1,578,000 (2)
-Salary Remaining : $716,541
-Salary Average : $1,578,000
-Salary Average Remaining : $716,541
Michael Bunting (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Dylan Samberg (1 Way Contract) $1,313,000 (3)
-Salary Remaining : $596,209
-Salary Average : $1,313,000
-Salary Average Remaining : $596,209
Joey Daccord (1 Way Contract) $1,224,000 (3)
-Salary Remaining : $555,796
-Salary Average : $1,224,000
-Salary Average Remaining : $555,796
Jack Drury $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Tyson Foerster $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Jake Neighbours $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
J.J. Moser $950,000 (5)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Calle Rosen $925,000 (3)
-Salary Remaining : $420,026
-Salary Average : $925,000
-Salary Average Remaining : $420,026
Total Pro Players21
Salary Commitment
Year 2024 : $70,113,000
Year 2025 : $76,485,000
Year 2026 : $53,394,000
Year 2027 : $38,507,000
Salary Average Commitment
Year 2024 : $70,113,000
Year 2025 : $67,663,000
Year 2026 : $44,572,000
Year 2027 : $29,685,000
Salary Cap with 1 Way Contract
Year 2024 : $70,113,000
Year 2025 : $67,663,000
Year 2026 : $44,572,000
Year 2027 : $29,685,000

Farm Players Salaries

Arber Xhekaj $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jaxson Stauber $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ben Meyers $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Alexis Gendron $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Carter Savoie $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Brennan Othmann $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Filip Roos $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Hunter McKown $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Cole McWard $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Daylan Kuefler $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nick Blankenburg $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Sammy Walker $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Simon Edvinsson $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Lian Bichsel $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tye Kartye $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Mackie Samoskevich $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Santeri Hatakka $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Sasha Pastujov $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Waltteri Merela $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jonatan Berggren $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Marc McLaughlin $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Clay Stevenson $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Josh Dunne $92,500 (3)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Tyler Angle $92,500 (3)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Wyatt Kalynuk $92,500 (3)
Salary Remaining : $42,003
Salary Average : $92,500
Salary Average Remaining : $42,003
Victor Soderstrom $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jet Greaves $72,500 (1)
Salary Remaining : $32,921
Salary Average : $72,500
Salary Average Remaining : $32,921
Total Farm Players27
Salary Commitment
Year 2024 : $2,515,000
Year 2025 : $2,252,500
Year 2026 : $1,207,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,515,000
Year 2025 : $2,252,500
Year 2026 : $1,207,500
Year 2027 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - $115 - 5,507 - 95.78%
Level 2: 4750 - $100 - 4,532 - 95.41%
Level 3: 3750 - $80 - 3,461 - 92.29%
Level 4: 2750 - $60 - 2,003 - 72.85%
Luxury : 1000 - $260 - 975 - 97.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,471 - 73.54%
Farm Level 2: 1000 - $25 - 603 - 60.29%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %16,478 - 91.54%
Average Income per Game$2,518,634
Year to Date Revenue$57,928,571
Farm
Home Games Left-13
Average Attendance - %2,074 - 69.12%
Average Income per Game$86,200
Year to Date Revenue$1,982,607

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$35,279,695
Farm Year To Date Expenses$1,369,205
Pro Salary Cap To Date$34,345,372
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,335,403
Farm Estimated Season Revenue($1,120,604)
Pro Remaining Season Days89
Pro Expenses Per Days$328,732
Pro Estimated Expenses$29,257,148
Farm Remaining Season Days89
Farm Expenses Per Days$12,997
Farm Estimated Expenses$1,156,733
Estimated Season Expenses$30,413,881
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$31,106,385
Projected Bank Account$44,907,303

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (3)
-Salary Remaining : $4,776,939
-Salary Average : $10,520,000
-Salary Average Remaining : $4,776,939
Blake Wheeler (1 Way Contract) $6,636,000 (1)
-Salary Remaining : $3,013,286
-Salary Average : $6,636,000
-Salary Average Remaining : $3,013,286
Alexis Lafreniere (1 Way Contract) $5,926,000 (5)
-Salary Remaining : $2,690,888
-Salary Average : $5,926,000
-Salary Average Remaining : $2,690,888
Jonathan Huberdeau (1 Way Contract) $4,895,500 (2)
-Salary Remaining : $2,222,957
-Salary Average : $4,895,500
-Salary Average Remaining : $2,222,957
Hampus Lindholm (1 Way Contract) $4,543,000 (1)
-Salary Remaining : $2,062,893
-Salary Average : $4,543,000
-Salary Average Remaining : $2,062,893
Ryan Johansen (1 Way Contract) $4,184,000 (2)
-Salary Remaining : $1,899,878
-Salary Average : $4,184,000
-Salary Average Remaining : $1,899,878
Teddy Blueger (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $1,634,694
-Salary Average : $3,600,000
-Salary Average Remaining : $1,634,694
Marcus Foligno (1 Way Contract) $3,512,000 (1)
-Salary Remaining : $1,594,735
-Salary Average : $3,512,000
-Salary Average Remaining : $1,594,735
Tyler Motte (1 Way Contract) $2,695,000 (3)
-Salary Remaining : $1,223,750
-Salary Average : $2,695,000
-Salary Average Remaining : $1,223,750
Marco Scandella (1 Way Contract) $2,444,000 (1)
-Salary Remaining : $1,109,776
-Salary Average : $2,444,000
-Salary Average Remaining : $1,109,776
Troy Stecher (1 Way Contract) $2,002,000 (3)
-Salary Remaining : $909,071
-Salary Average : $2,002,000
-Salary Average Remaining : $909,071
Alex Goligoski (1 Way Contract) $1,637,000 (2)
-Salary Remaining : $743,332
-Salary Average : $1,637,000
-Salary Average Remaining : $743,332
Eric Comrie (1 Way Contract) $1,352,000 (3)
-Salary Remaining : $613,918
-Salary Average : $1,352,000
-Salary Average Remaining : $613,918
Riley Nash (1 Way Contract) $1,211,000 (1)
-Salary Remaining : $549,893
-Salary Average : $1,211,000
-Salary Average Remaining : $549,893
Kurtis MacDermid (1 Way Contract) $1,174,000 (3)
-Salary Remaining : $533,092
-Salary Average : $1,174,000
-Salary Average Remaining : $533,092
Tanner Jeannot (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $499,490
-Salary Average : $1,100,000
-Salary Average Remaining : $499,490
Oskar Back $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Marcus Bjork $950,000 (2)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Valtteri Puustinen $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Arvid Soderblom $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Magnus Hellberg $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Ryan Dzingel $750,000 (2)
-Salary Remaining : $340,561
-Salary Average : $750,000
-Salary Average Remaining : $340,561
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 : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Matthew Peca $100,000 (1)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Ilya Nikolayev $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nikita Alexandrov $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Linus Weissbach $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Linus Karlsson $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Kale Clague $94,290 (3)
Salary Remaining : $42,815
Salary Average : $94,290
Salary Average Remaining : $42,815
James Hamblin $93,070 (3)
Salary Remaining : $42,261
Salary Average : $93,070
Salary Average Remaining : $42,261
Louis Domingue $77,500 (2)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Anton Blidh $77,500 (1)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Marshall Rifai $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Joseph Blandisi $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Cameron Butler $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Cole Reinhardt $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Felix Robert $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Kenneth Appleby $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Hunter Drew $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Conor Murphy $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jack Becker $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jeremie Bucheler $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Justin Hryckowian $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Mike Benning $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Riley Duran $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Ryan Hofer $75,000 (2)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Alec Regula $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Total Farm Players25
Salary Commitment
Year 2024 : $2,047,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,047,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $250 - 5,472 - 95.16%
Level 2: 4750 - $150 - 4,490 - 94.53%
Level 3: 3750 - $90 - 3,646 - 97.24%
Level 4: 2750 - $60 - 2,682 - 97.52%
Luxury : 1000 - $300 - 984 - 98.41%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,198 - 59.91%
Farm Level 2: 1000 - $35 - 465 - 46.50%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17,274 - 95.97%
Average Income per Game$2,439,324
Year to Date Revenue$56,104,442
Farm
Home Games Left-13
Average Attendance - %1,663 - 55.44%
Average Income per Game$85,412
Year to Date Revenue$1,964,481

Expense

Pro Players Total Salaries$87,684,000
Pro Players Total Average Salaries$87,684,000
Farm Players Total Salaries$2,848,700
Farm Players Total Average Salaries$2,848,700
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,789,524
Farm Year To Date Expenses$1,850,862
Pro Salary Cap To Date$48,361,020
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,907,824
Farm Estimated Season Revenue($1,110,359)
Pro Remaining Season Days89
Pro Expenses Per Days$460,122
Pro Estimated Expenses$40,950,858
Farm Remaining Season Days89
Farm Expenses Per Days$17,085
Farm Estimated Expenses$1,520,565
Estimated Season Expenses$42,471,423
Season Salary Cap$87,684,000
Estimate Under Maximum Salary Cap of $88,000,000$316,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,684,000
Current Bank Account$43,750,418
Projected Bank Account$44,076,460

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $9,727,000 (4)
-Salary Remaining : $4,416,852
-Salary Average : $9,727,000
-Salary Average Remaining : $4,416,852
Devon Toews (1 Way Contract) $7,983,000 (4)
-Salary Remaining : $3,624,934
-Salary Average : $7,983,000
-Salary Average Remaining : $3,624,934
Tomas Hertl (1 Way Contract) $7,373,000 (2)
-Salary Remaining : $3,347,944
-Salary Average : $7,373,000
-Salary Average Remaining : $3,347,944
Vince Dunn (1 Way Contract) $6,879,000 (5)
-Salary Remaining : $3,123,628
-Salary Average : $6,879,000
-Salary Average Remaining : $3,123,628
Filip Forsberg (1 Way Contract) $6,290,000 (3)
-Salary Remaining : $2,856,173
-Salary Average : $6,290,000
-Salary Average Remaining : $2,856,173
Ryan McDonagh (1 Way Contract) $5,615,000 (3)
-Salary Remaining : $2,549,668
-Salary Average : $5,615,000
-Salary Average Remaining : $2,549,668
Rickard Rakell (1 Way Contract) $5,572,000 (5)
-Salary Remaining : $2,530,143
-Salary Average : $5,572,000
-Salary Average Remaining : $2,530,143
Jake Oettinger (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,270,408
-Salary Average : $5,000,000
-Salary Average Remaining : $2,270,408
Brendan Gallagher (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $2,125,102
-Salary Average : $4,680,000
-Salary Average Remaining : $2,125,102
Nicolas Hague (1 Way Contract) $3,340,000 (3)
-Salary Remaining : $1,516,633
-Salary Average : $3,340,000
-Salary Average Remaining : $1,516,633
Luke Kunin (1 Way Contract) $3,231,000 (1)
-Salary Remaining : $1,467,138
-Salary Average : $3,231,000
-Salary Average Remaining : $1,467,138
Jake Evans (1 Way Contract) $3,068,000 (4)
-Salary Remaining : $1,393,122
-Salary Average : $3,068,000
-Salary Average Remaining : $1,393,122
Jordan Greenway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,362,245
-Salary Average : $3,000,000
-Salary Average Remaining : $1,362,245
Christian Dvorak (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $1,271,429
-Salary Average : $2,800,000
-Salary Average Remaining : $1,271,429
Frederick Gaudreau (1 Way Contract) $2,700,000 (4)
-Salary Remaining : $1,226,020
-Salary Average : $2,700,000
-Salary Average Remaining : $1,226,020
Zemgus Girgensons (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,135,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,135,204
Alex Nedeljkovic (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,135,204
-Salary Average : $2,500,000
-Salary Average Remaining : $1,135,204
Victor Mete (1 Way Contract) $2,327,000 (3)
-Salary Remaining : $1,056,648
-Salary Average : $2,327,000
-Salary Average Remaining : $1,056,648
Lias Andersson (1 Way Contract) $1,097,000 (1)
-1 Way Contract Salary Cap : $1,097,000
-Salary Remaining : $498,128
-Salary Average : $1,097,000
-Salary Average Remaining : $498,128
Tobias Bjornfot (1 Way Contract) $1,052,000 (2)
-Salary Remaining : $477,694
-Salary Average : $1,052,000
-Salary Average Remaining : $477,694
Morgan Barron $950,000 (1)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Total Pro Players21
Salary Commitment
Year 2024 : $87,684,000
Year 2025 : $74,726,000
Year 2026 : $58,801,000
Year 2027 : $41,229,000
Salary Average Commitment
Year 2024 : $87,684,000
Year 2025 : $74,726,000
Year 2026 : $58,801,000
Year 2027 : $41,229,000
Salary Cap with 1 Way Contract
Year 2024 : $87,684,000
Year 2025 : $74,726,000
Year 2026 : $58,801,000
Year 2027 : $41,229,000

Farm Players Salaries

Alex Belzile $100,000 (1)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Gabriel Dumont $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Dustin Wolf $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Curtis Douglas $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Chaz Lucius $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Hendrix Lapierre $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Martin Chromiak $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jared Davidson $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
John Farinacci $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Ryker Evans $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Logan Mailloux $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Cameron Crotty $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nolan Allan $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tyler Kleven $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Garrett Pilon $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Michael Vukojevic $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jordan Papirny $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Taylor Raddysh $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tanner Laczynski $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jared McIsaac $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nolan Stevens $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Scott Perunovich $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Michael Eyssimont $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jeremy Davies $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Jasper Weatherby $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Adam Ginning $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Caleb Jones $88,700 (3)
Salary Remaining : $40,277
Salary Average : $88,700
Salary Average Remaining : $40,277
Kiefer Sherwood $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Zac Dalpe $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Sam Gagner $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Peyton Jones $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Jacob MacDonald $75,000 (3)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Total Farm Players32
Salary Commitment
Year 2024 : $2,943,700
Year 2025 : $1,533,700
Year 2026 : $963,700
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,943,700
Year 2025 : $1,533,700
Year 2026 : $963,700
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $250 - 2,502 - 43.52%
Level 2: 4750 - $150 - 2,590 - 54.53%
Level 3: 3750 - $100 - 2,341 - 62.41%
Level 4: 2750 - $90 - 1,345 - 48.91%
Luxury : 1000 - $350 - 667 - 66.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,054 - 52.71%
Farm Level 2: 1000 - $30 - 523 - 52.28%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %9,445 - 52.47%
Average Income per Game$2,323,898
Year to Date Revenue$51,125,753
Farm
Home Games Left-12
Average Attendance - %1,577 - 52.57%
Average Income per Game$85,492
Year to Date Revenue$1,880,822

Expense

Pro Players Total Salaries$83,386,499
Pro Players Total Average Salaries$83,386,499
Farm Players Total Salaries$2,601,000
Farm Players Total Average Salaries$2,601,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,595,818
Farm Year To Date Expenses$1,818,252
Pro Salary Cap To Date$44,529,249
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,154,059
Farm Estimated Season Revenue($1,025,903)
Pro Remaining Season Days89
Pro Expenses Per Days$433,094
Pro Estimated Expenses$38,545,366
Farm Remaining Season Days89
Farm Expenses Per Days$16,842
Farm Estimated Expenses$1,498,938
Estimated Season Expenses$40,044,304
Season Salary Cap$83,386,499
Estimate Under Maximum Salary Cap of $88,000,000$4,613,501
Estimate Over Minimum Salary Cap of $65,000,000 $18,386,499
Current Bank Account$110,505,090
Projected Bank Account$113,588,942

Pro Players Salaries

Kyle Connor (1 Way Contract) $9,137,000 (5)
-Salary Remaining : $4,148,944
-Salary Average : $9,137,000
-Salary Average Remaining : $4,148,944
Kirill Kaprizov (1 Way Contract) $8,042,000 (1)
-Salary Remaining : $3,651,724
-Salary Average : $8,042,000
-Salary Average Remaining : $3,651,724
Dylan Larkin (1 Way Contract) $7,175,000 (4)
-Salary Remaining : $3,258,036
-Salary Average : $7,175,000
-Salary Average Remaining : $3,258,036
Cole Caufield (1 Way Contract) $5,991,000 (2)
-Salary Remaining : $2,720,403
-Salary Average : $5,991,000
-Salary Average Remaining : $2,720,403
Jaccob Slavin (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $2,633,673
-Salary Average : $5,800,000
-Salary Average Remaining : $2,633,673
Rasmus Dahlin (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $2,361,224
-Salary Average : $5,200,000
-Salary Average Remaining : $2,361,224
Joel Eriksson Ek (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $2,268,138
-Salary Average : $4,995,000
-Salary Average Remaining : $2,268,138
Noah Hanifin (1 Way Contract) $4,470,000 (1)
-Salary Remaining : $2,029,745
-Salary Average : $4,470,000
-Salary Average Remaining : $2,029,745
Erik Cernak (1 Way Contract) $4,441,000 (1)
-Salary Remaining : $2,016,577
-Salary Average : $4,441,000
-Salary Average Remaining : $2,016,577
Tyler Seguin (1 Way Contract) $4,222,000 (2)
-Salary Remaining : $1,917,133
-Salary Average : $4,222,000
-Salary Average Remaining : $1,917,133
Matt Duchene (1 Way Contract) $4,182,000 (2)
-Salary Remaining : $1,898,969
-Salary Average : $4,182,000
-Salary Average Remaining : $1,898,969
Mikael Backlund (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,702,806
-Salary Average : $3,750,000
-Salary Average Remaining : $1,702,806
Jeremy Lauzon (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,362,245
-Salary Average : $3,000,000
-Salary Average Remaining : $1,362,245
Jared Spurgeon (1 Way Contract) $2,862,500 (1)
-Salary Remaining : $1,299,809
-Salary Average : $2,862,500
-Salary Average Remaining : $1,299,809
Semyon Varlamov (1 Way Contract) $1,775,000 (2)
-Salary Remaining : $805,995
-Salary Average : $1,775,000
-Salary Average Remaining : $805,995
Casey Cizikas (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $681,122
-Salary Average : $1,500,000
-Salary Average Remaining : $681,122
Dakota Joshua (1 Way Contract) $1,195,000 (2)
-Salary Remaining : $542,628
-Salary Average : $1,195,000
-Salary Average Remaining : $542,628
David Kampf $999,999 (2)
-Salary Remaining : $454,081
-Salary Average : $999,999
-Salary Average Remaining : $454,081
Nico Sturm $999,000 (2)
-Salary Remaining : $453,628
-Salary Average : $999,000
-Salary Average Remaining : $453,628
Patrick Brown $975,000 (2)
-Salary Remaining : $442,730
-Salary Average : $975,000
-Salary Average Remaining : $442,730
Darren Raddysh $975,000 (2)
-Salary Remaining : $442,730
-Salary Average : $975,000
-Salary Average Remaining : $442,730
Erik Portillo $950,000 (3)
-Salary Remaining : $431,378
-Salary Average : $950,000
-Salary Average Remaining : $431,378
Stuart Skinner $750,000 (1)
-Salary Remaining : $340,561
-Salary Average : $750,000
-Salary Average Remaining : $340,561
Total Pro Players23
Salary Commitment
Year 2024 : $83,386,499
Year 2025 : $51,075,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Average Commitment
Year 2024 : $83,386,499
Year 2025 : $51,075,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Cap with 1 Way Contract
Year 2024 : $83,386,499
Year 2025 : $51,075,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000

Farm Players Salaries

Bogdan Trineyev $100,000 (3)
Salary Remaining : $45,408
Salary Average : $100,000
Salary Average Remaining : $45,408
Lucas Carlsson $99,500 (1)
Salary Remaining : $45,181
Salary Average : $99,500
Salary Average Remaining : $45,181
Felix Sandstrom $99,500 (1)
Salary Remaining : $45,181
Salary Average : $99,500
Salary Average Remaining : $45,181
Nic Petan $99,500 (1)
Salary Remaining : $45,181
Salary Average : $99,500
Salary Average Remaining : $45,181
Vadim Zherenko $97,500 (2)
Salary Remaining : $44,273
Salary Average : $97,500
Salary Average Remaining : $44,273
Pierrick Dube $97,500 (2)
Salary Remaining : $44,273
Salary Average : $97,500
Salary Average Remaining : $44,273
Raivis Ansons $97,500 (2)
Salary Remaining : $44,273
Salary Average : $97,500
Salary Average Remaining : $44,273
Kole Lind $97,500 (1)
Salary Remaining : $44,273
Salary Average : $97,500
Salary Average Remaining : $44,273
Adam Klapka $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Chase Wheatcroft $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Domenick Fensore $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Miles Wood $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Peetro Seppala $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Nico Daws $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Marian Studenic $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Chase Wouters $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Topias Vilen $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Tyler Benson $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Zack MacEwen $95,000 (3)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Marco Rossi $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Mattias Norlinder $95,000 (1)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Aatu Raty $95,000 (2)
Salary Remaining : $43,138
Salary Average : $95,000
Salary Average Remaining : $43,138
Joel L'Esperance $85,000 (2)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Declan Carlile $85,000 (1)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Oskari Salminen $85,000 (2)
Salary Remaining : $38,597
Salary Average : $85,000
Salary Average Remaining : $38,597
Riley Damiani $77,500 (3)
Salary Remaining : $35,191
Salary Average : $77,500
Salary Average Remaining : $35,191
Michael Kesselring $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Cale Fleury $75,000 (1)
Salary Remaining : $34,056
Salary Average : $75,000
Salary Average Remaining : $34,056
Total Farm Players28
Salary Commitment
Year 2024 : $2,601,000
Year 2025 : $1,590,000
Year 2026 : $557,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,601,000
Year 2025 : $1,590,000
Year 2026 : $557,500
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Avalanche $91,684,723 $80,816,000 $7,184,000 $15,816,000 252752
Blackhawks $21,361,101 $83,521,748 $4,478,252 $18,521,748 222547
Blue Jackets $87,058,876 $68,168,500 $19,831,500 $3,168,500 252247
Blues $14,368,042 $79,585,098 $8,414,902 $14,585,098 242347
Bruins $73,274,549 $86,827,999 $1,172,001 $21,827,999 203252
Canadiens $133,536,188 $76,033,000 $11,967,000 $11,033,000 252348
Canucks $48,125,800 $84,205,000 $3,795,000 $19,205,000 232649
Capitals $53,229,141 $81,934,000 $6,066,000 $16,934,000 233053
Devils $67,594,573 $87,030,000 $970,000 $22,030,000 212950
Ducks $51,793,723 $83,927,998 $4,072,002 $18,927,998 253156
Flames $109,355,113 $75,128,998 $12,871,002 $10,128,998 242751
Flyers $35,282,243 $87,277,700 $722,300 $22,277,700 233457
Golden Knights $41,229,998 $83,613,997 $4,386,003 $18,613,997 222749
Hockey Club $77,538,871 $87,842,999 $157,001 $22,842,999 223254
Hurricanes $66,369,648 $87,612,168 $387,832 $22,612,168 203858
Islanders $27,052,382 $77,291,800 $10,708,200 $12,291,800 212445
Jets $54,193,980 $81,692,000 $6,308,000 $16,692,000 222244
Kings $40,955,711 $77,890,000 $10,110,000 $12,890,000 222345
Kraken $21,271,622 $88,186,003 -$186,003 $23,186,003 232447
Lightning $123,694,599 $68,191,900 $19,808,100 $3,191,900 243054
Maple Leafs $68,987,610 $81,520,100 $6,479,900 $16,520,100 222850
Oilers $69,104,039 $86,969,390 $1,030,610 $21,969,390 243862
Panthers $108,456,869 $80,759,000 $7,241,000 $15,759,000 232548
Penguins $48,569,936 $86,837,900 $1,162,100 $21,837,900 212748
Predators $7,070,978 $77,521,967 $10,478,033 $12,521,967 252045
Rangers $80,224,361 $86,255,000 $1,745,000 $21,255,000 222446
Red Wings $23,883,912 $79,995,500 $8,004,500 $14,995,500 222345
Sabres $103,788,253 $87,401,750 $598,250 $22,401,750 212748
Senators $40,012,872 $70,113,000 $17,887,000 $5,113,000 212748
Sharks $31,106,385 $68,731,500 $19,268,500 $3,731,500 222547
Stars $43,750,418 $87,684,000 $316,000 $22,684,000 213253
Wild $110,505,090 $83,386,499 $4,613,501 $18,386,499 232851