Avalanche



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$74,816,000
Pro Players Total Average Salaries$74,816,000
Farm Players Total Salaries$2,311,100
Farm Players Total Average Salaries$2,284,433
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$23,706,492
Farm Year To Date Expenses$961,155
Pro Salary Cap To Date$22,699,103
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,285,306
Farm Estimated Season Revenue($368,732)
Pro Remaining Season Days136
Pro Expenses Per Days$397,020
Pro Estimated Expenses$53,994,720
Farm Remaining Season Days136
Farm Expenses Per Days$16,383
Farm Estimated Expenses$2,228,088
Estimated Season Expenses$56,222,808
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$86,602,712
Projected Bank Account$93,296,478

Pro Players Salaries

Alex Tuch (1 Way Contract) $6,075,000 (2)
-Salary Remaining : $4,215,306
-Salary Average : $6,075,000
-Salary Average Remaining : $4,215,306
Jonathan Marchessault (1 Way Contract) $5,773,000 (1)
-Salary Remaining : $4,005,755
-Salary Average : $5,773,000
-Salary Average Remaining : $4,005,755
Yanni Gourde (1 Way Contract) $5,501,000 (5)
-Salary Remaining : $3,817,020
-Salary Average : $5,501,000
-Salary Average Remaining : $3,817,020
Sergei Bobrovsky (1 Way Contract) $5,155,000 (5)
-Salary Remaining : $3,576,939
-Salary Average : $5,155,000
-Salary Average Remaining : $3,576,939
Travis Sanheim (1 Way Contract) $4,902,000 (2)
-Salary Remaining : $3,401,388
-Salary Average : $4,902,000
-Salary Average Remaining : $3,401,388
Sean Monahan (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,122,449
-Salary Average : $4,500,000
-Salary Average Remaining : $3,122,449
Jesper Bratt (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $2,983,673
-Salary Average : $4,300,000
-Salary Average Remaining : $2,983,673
Josh Manson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,775,510
-Salary Average : $4,000,000
-Salary Average Remaining : $2,775,510
Tomas Tatar (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,775,510
-Salary Average : $4,000,000
-Salary Average Remaining : $2,775,510
Justin Schultz (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,775,510
-Salary Average : $4,000,000
-Salary Average Remaining : $2,775,510
Philipp Kurashev (1 Way Contract) $3,570,000 (4)
-Salary Remaining : $2,477,143
-Salary Average : $3,570,000
-Salary Average Remaining : $2,477,143
Kyle Okposo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,185,714
-Salary Average : $3,150,000
-Salary Average Remaining : $2,185,714
David Savard (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,185,714
-Salary Average : $3,150,000
-Salary Average Remaining : $2,185,714
Andreas Athanasiou (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,081,633
-Salary Average : $3,000,000
-Salary Average Remaining : $2,081,633
Zach Whitecloud (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $1,630,612
-Salary Average : $2,350,000
-Salary Average Remaining : $1,630,612
Ryan Lomberg (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Kevin Lankinen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Calen Addison (1 Way Contract) $1,414,000 (1)
-Salary Remaining : $981,143
-Salary Average : $1,414,000
-Salary Average Remaining : $981,143
Kieffer Bellows (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $832,653
-Salary Average : $1,200,000
-Salary Average Remaining : $832,653
Jacob Moverare (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Georgi Romanov (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Sam Lafferty (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Justin Danforth $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Zachary Sanford $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Beck Malenstyn $876,000 (3)
-Salary Remaining : $607,837
-Salary Average : $876,000
-Salary Average Remaining : $607,837
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 : $69,110
Salary Average : $99,600
Salary Average Remaining : $69,110
Owen Sillinger $99,500 (2)
Salary Remaining : $69,041
Salary Average : $99,500
Salary Average Remaining : $69,041
Cole Cassels $99,500 (2)
Salary Remaining : $69,041
Salary Average : $99,500
Salary Average Remaining : $69,041
Joe Snively $98,000 (2)
Salary Remaining : $68,000
Salary Average : $98,000
Salary Average Remaining : $68,000
Shane Bowers $97,500 (2)
Salary Remaining : $67,653
Salary Average : $97,500
Salary Average Remaining : $67,653
Ethan Samson $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Caedan Bankier $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Robin Salo $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Graham McPhee $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Zachary L'Heureux $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
David Spacek $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Damien Giroux $95,000 (3)
Salary Remaining : $65,918
Salary Average : $68,333
Salary Average Remaining : $47,415
Marcel Marcel $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Spencer Martin $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Mason Geertsen $92,000 (2)
Salary Remaining : $63,837
Salary Average : $92,000
Salary Average Remaining : $63,837
Dan Renouf $90,000 (1)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
David Gust $87,500 (2)
Salary Remaining : $60,714
Salary Average : $87,500
Salary Average Remaining : $60,714
Jalen Luypen $85,000 (3)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Skyler Brind'Amour $77,500 (3)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Wyatt Newpower $77,500 (3)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Jake Leschyshyn $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Peyton Jones $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jeremy McKenna $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Nick Caamano $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Cale Morris $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Justin Richards $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players26
Salary Commitment
Year 2024 : $2,311,100
Year 2025 : $1,443,600
Year 2026 : $869,600
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,284,433
Year 2025 : $1,456,933
Year 2026 : $882,933
Year 2027 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $125 - 5,498 - 95.61%
Level 2: 4750 - $100 - 4,531 - 95.40%
Level 3: 3750 - $75 - 3,516 - 93.75%
Level 4: 2750 - $55 - 2,629 - 95.59%
Luxury : 1000 - $260 - 955 - 95.48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,325 - 66.27%
Farm Level 2: 1000 - $30 - 529 - 52.85%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17,128 - 95.16%
Average Income per Game$2,605,443
Year to Date Revenue$26,054,426
Farm
Home Games Left0
Average Attendance - %1,854 - 61.80%
Average Income per Game$86,089
Year to Date Revenue$860,888

Expense

Pro Players Total Salaries$78,919,998
Pro Players Total Average Salaries$78,919,998
Farm Players Total Salaries$2,317,500
Farm Players Total Average Salaries$2,317,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,601,750
Pro Year To Date Expenses$24,994,906
Farm Year To Date Expenses$1,170,785
Pro Salary Cap To Date$24,260,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,768,721
Farm Estimated Season Revenue$0
Pro Remaining Season Days136
Pro Expenses Per Days$410,306
Pro Estimated Expenses$55,801,616
Farm Remaining Season Days136
Farm Expenses Per Days$19,477
Farm Estimated Expenses$2,648,872
Estimated Season Expenses$58,450,488
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$6,491,369
Projected Bank Account$28,809,602

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,082,000 (1)
-Salary Remaining : $6,301,796
-Salary Average : $9,082,000
-Salary Average Remaining : $6,301,796
Roman Josi (1 Way Contract) $7,899,000 (2)
-Salary Remaining : $5,480,939
-Salary Average : $7,899,000
-Salary Average Remaining : $5,480,939
Mark Scheifele (1 Way Contract) $7,190,000 (5)
-Salary Remaining : $4,988,980
-Salary Average : $7,190,000
-Salary Average Remaining : $4,988,980
Gustav Forsling (1 Way Contract) $6,243,000 (3)
-Salary Remaining : $4,331,878
-Salary Average : $6,243,000
-Salary Average Remaining : $4,331,878
Alex Killorn (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,163,265
-Salary Average : $6,000,000
-Salary Average Remaining : $4,163,265
Jeremy Swayman (1 Way Contract) $4,826,000 (5)
-Salary Remaining : $3,348,653
-Salary Average : $4,826,000
-Salary Average Remaining : $3,348,653
Ryan O'Reilly (1 Way Contract) $4,274,000 (2)
-Salary Remaining : $2,965,633
-Salary Average : $4,274,000
-Salary Average Remaining : $2,965,633
Sebastian Aho (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,948,980
-Salary Average : $4,250,000
-Salary Average Remaining : $2,948,980
Dylan DeMelo (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,775,510
-Salary Average : $4,000,000
-Salary Average Remaining : $2,775,510
Blake Coleman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,428,571
-Salary Average : $3,500,000
-Salary Average Remaining : $2,428,571
Nick Jensen (1 Way Contract) $3,334,000 (4)
-Salary Remaining : $2,313,388
-Salary Average : $3,334,000
-Salary Average Remaining : $2,313,388
Yegor Sharangovich (1 Way Contract) $3,246,000 (2)
-Salary Remaining : $2,252,327
-Salary Average : $3,246,000
-Salary Average Remaining : $2,252,327
Lawson Crouse (1 Way Contract) $2,994,000 (1)
-Salary Remaining : $2,077,469
-Salary Average : $2,994,000
-Salary Average Remaining : $2,077,469
Nick Foligno (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,942,857
-Salary Average : $2,800,000
-Salary Average Remaining : $1,942,857
Jordan Martinook (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Pavel Dorofeyev (1 Way Contract) $1,313,000 (1)
-1 Way Contract Salary Cap : $1,313,000
-Salary Remaining : $911,061
-Salary Average : $1,313,000
-Salary Average Remaining : $911,061
James Reimer (1 Way Contract) $1,269,000 (2)
-Salary Remaining : $880,531
-Salary Average : $1,269,000
-Salary Average Remaining : $880,531
Brendan Smith $999,999 (1)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Austin Watson $999,999 (2)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Brock Faber $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Dylan Guenther $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Jarred Tinordi $800,000 (3)
-Salary Remaining : $555,102
-Salary Average : $800,000
-Salary Average Remaining : $555,102
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 : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Wilmer Skoog $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Alex Swetlikoff $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Matt Stienburg $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Max Sasson $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Tristan Allard $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Artem Grushnikov $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Elmer Soderblom $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Simon Johansson $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ryan Francis $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Cole Koepke $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Taylor Gauthier $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Daniil Miromanov $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Fredrik Karlstrom $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Lukas Rousek $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Luke Henman $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Maxence Guenette $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Adam Scheel $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Hunter Shepard $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Alex Jefferies $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Zachary Massicotte $80,000 (1)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Blade Jenkins $80,000 (1)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Devin Cooley $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Peter DiLiberatore $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Travis Mitchell $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players25
Salary Commitment
Year 2024 : $2,317,500
Year 2025 : $1,415,000
Year 2026 : $1,035,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,317,500
Year 2025 : $1,415,000
Year 2026 : $1,035,000
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$70,081,000
Pro Players Total Average Salaries$70,081,000
Farm Players Total Salaries$2,147,390
Farm Players Total Average Salaries$2,147,390
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Special Salary Cap Value$2,712,500
Pro Year To Date Expenses$22,524,780
Farm Year To Date Expenses$932,880
Pro Salary Cap To Date$21,453,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,950,795
Farm Estimated Season Revenue($159,628)
Pro Remaining Season Days136
Pro Expenses Per Days$375,413
Pro Estimated Expenses$51,056,168
Farm Remaining Season Days136
Farm Expenses Per Days$15,548
Farm Estimated Expenses$2,114,528
Estimated Season Expenses$53,170,696
Season Salary Cap$72,793,500
Estimate Under Maximum Salary Cap of $88,000,000$15,206,500
Estimate Over Minimum Salary Cap of $65,000,000 $7,793,500
Current Bank Account$73,410,579
Projected Bank Account$94,031,050

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (3)
-Salary Remaining : $5,252,653
-Salary Average : $7,570,000
-Salary Average Remaining : $5,252,653
Anton Lundell (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $4,163,265
-Salary Average : $6,000,000
-Salary Average Remaining : $4,163,265
J.T. Compher (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $4,163,265
-Salary Average : $6,000,000
-Salary Average Remaining : $4,163,265
Bryan Rust (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,163,265
-Salary Average : $6,000,000
-Salary Average Remaining : $4,163,265
Jamie Oleksiak (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,469,388
-Salary Average : $5,000,000
-Salary Average Remaining : $3,469,388
TJ Brodie (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $3,226,531
-Salary Average : $4,650,000
-Salary Average Remaining : $3,226,531
Ilya Samsonov (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $2,706,122
-Salary Average : $3,900,000
-Salary Average Remaining : $2,706,122
Nicolas Roy (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,428,571
-Salary Average : $3,500,000
-Salary Average Remaining : $2,428,571
Charlie Lindgren (1 Way Contract) $3,192,000 (2)
-Salary Remaining : $2,214,857
-Salary Average : $3,192,000
-Salary Average Remaining : $2,214,857
Daniel Sprong (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,081,633
-Salary Average : $3,000,000
-Salary Average Remaining : $2,081,633
Jake Bean (1 Way Contract) $2,940,000 (1)
-Salary Remaining : $2,040,000
-Salary Average : $2,940,000
-Salary Average Remaining : $2,040,000
Pierre Engvall (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $2,012,245
-Salary Average : $2,900,000
-Salary Average Remaining : $2,012,245
Alexander Romanov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,908,163
-Salary Average : $2,750,000
-Salary Average Remaining : $1,908,163
Dylan Gambrell (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Christian Fischer (1 Way Contract) $1,345,000 (1)
-Salary Remaining : $933,265
-Salary Average : $1,345,000
-Salary Average Remaining : $933,265
William Lagesson (1 Way Contract) $1,283,000 (3)
-1 Way Contract Salary Cap : $1,283,000
-Salary Remaining : $890,245
-Salary Average : $1,283,000
-Salary Average Remaining : $890,245
Philip Tomasino (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $867,347
-Salary Average : $1,250,000
-Salary Average Remaining : $867,347
Jacob Larsson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $832,653
-Salary Average : $1,200,000
-Salary Average Remaining : $832,653
Juuso Valimaki (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $780,612
-Salary Average : $1,125,000
-Salary Average Remaining : $780,612
Logan Stanley (1 Way Contract) $1,081,000 (1)
-Salary Remaining : $750,082
-Salary Average : $1,081,000
-Salary Average Remaining : $750,082
Liam Foudy (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Pierre-Olivier Joseph $995,000 (2)
-Salary Remaining : $690,408
-Salary Average : $995,000
-Salary Average Remaining : $690,408
Luke Evangelista $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Adam Fantilli $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Total Pro Players24
Salary Commitment
Year 2024 : $70,081,000
Year 2025 : $56,715,000
Year 2026 : $37,553,000
Year 2027 : $26,500,000
Salary Average Commitment
Year 2024 : $70,081,000
Year 2025 : $56,715,000
Year 2026 : $37,553,000
Year 2027 : $26,500,000
Salary Cap with 1 Way Contract
Year 2024 : $70,081,000
Year 2025 : $56,715,000
Year 2026 : $37,553,000
Year 2027 : $26,500,000

Farm Players Salaries

Gustav Lindstrom $99,890 (2)
Salary Remaining : $69,311
Salary Average : $99,890
Salary Average Remaining : $69,311
Brendan Gaunce $99,500 (2)
Salary Remaining : $69,041
Salary Average : $99,500
Salary Average Remaining : $69,041
Brayden Pachal $99,500 (2)
Salary Remaining : $69,041
Salary Average : $99,500
Salary Average Remaining : $69,041
Remi Poirier $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Xavier Parent $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Brendan Brisson $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Alex Steeves $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Graeme Clarke $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Patrick Guay $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Xavier Simoneau $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nathan Gaucher $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tyson Hinds $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ville Ottavainen $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jordan Spence $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Justin Barron $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nathan Legare $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Mason Morelli $90,000 (3)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
Brandon Halverson $90,000 (3)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
Matthew Highmore $90,000 (3)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
Alex Limoges $90,000 (3)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
Kaedan Korczak $89,000 (1)
Salary Remaining : $61,755
Salary Average : $89,000
Salary Average Remaining : $61,755
Aidan Fulp $87,000 (3)
Salary Remaining : $60,367
Salary Average : $87,000
Salary Average Remaining : $60,367
Brendan Lemieux $77,500 (2)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Total Farm Players23
Salary Commitment
Year 2024 : $2,147,390
Year 2025 : $1,678,390
Year 2026 : $732,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,147,390
Year 2025 : $1,678,390
Year 2026 : $732,000
Year 2027 : $0

Blues

Blues is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$88,235,098
Pro Players Total Average Salaries$88,235,098
Farm Players Total Salaries$1,970,000
Farm Players Total Average Salaries$1,970,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,479,568
Farm Year To Date Expenses$900,374
Pro Salary Cap To Date$26,894,659
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,444,788
Farm Estimated Season Revenue($189,658)
Pro Remaining Season Days136
Pro Expenses Per Days$455,281
Pro Estimated Expenses$61,918,216
Farm Remaining Season Days136
Farm Expenses Per Days$15,153
Farm Estimated Expenses$2,060,808
Estimated Season Expenses$63,979,024
Season Salary Cap$88,235,098
Estimate Under Maximum Salary Cap of $88,000,000-$235,098
Estimate Over Minimum Salary Cap of $65,000,000 $23,235,098
Current Bank Account$10,353,901
Projected Bank Account$13,630,007

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (2)
-Salary Remaining : $6,661,224
-Salary Average : $9,600,000
-Salary Average Remaining : $6,661,224
Jack Eichel (1 Way Contract) $8,980,000 (1)
-Salary Remaining : $6,231,020
-Salary Average : $8,980,000
-Salary Average Remaining : $6,231,020
Brad Marchand (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $5,516,327
-Salary Average : $7,950,000
-Salary Average Remaining : $5,516,327
Travis Konecny (1 Way Contract) $7,698,000 (5)
-Salary Remaining : $5,341,469
-Salary Average : $7,698,000
-Salary Average Remaining : $5,341,469
Carter Verhaeghe (1 Way Contract) $7,400,000 (5)
-Salary Remaining : $5,134,694
-Salary Average : $7,400,000
-Salary Average Remaining : $5,134,694
Chris Kreider (1 Way Contract) $7,105,000 (3)
-Salary Remaining : $4,930,000
-Salary Average : $7,105,000
-Salary Average Remaining : $4,930,000
Seth Jones (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $4,302,041
-Salary Average : $6,200,000
-Salary Average Remaining : $4,302,041
Brayden Schenn (1 Way Contract) $5,327,000 (4)
-Salary Remaining : $3,696,286
-Salary Average : $5,327,000
-Salary Average Remaining : $3,696,286
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $3,122,449
-Salary Average : $4,500,000
-Salary Average Remaining : $3,122,449
Ivan Provorov (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $2,983,673
-Salary Average : $4,300,000
-Salary Average Remaining : $2,983,673
Shea Theodore (1 Way Contract) $3,791,500 (3)
-Salary Remaining : $2,630,837
-Salary Average : $3,791,500
-Salary Average Remaining : $2,630,837
Michael Amadio (1 Way Contract) $2,547,000 (3)
-Salary Remaining : $1,767,306
-Salary Average : $2,547,000
-Salary Average Remaining : $1,767,306
Andrew Cogliano (1 Way Contract) $2,325,000 (2)
-Salary Remaining : $1,613,265
-Salary Average : $2,325,000
-Salary Average Remaining : $1,613,265
Olli Maatta (1 Way Contract) $1,710,000 (3)
-Salary Remaining : $1,186,531
-Salary Average : $1,710,000
-Salary Average Remaining : $1,186,531
Ross Colton (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
William Carrier (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Pavol Regenda $999,999 (2)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Nikita Tolopilo $999,999 (3)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Sebastien Aho $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Calvin de Haan $916,200 (1)
-Salary Remaining : $635,731
-Salary Average : $916,200
-Salary Average Remaining : $635,731
Trevor Lewis $910,400 (1)
-Salary Remaining : $631,706
-Salary Average : $910,400
-Salary Average Remaining : $631,706
Alex Lyon $775,000 (2)
-Salary Remaining : $537,755
-Salary Average : $775,000
-Salary Average Remaining : $537,755
Alexander True $750,000 (1)
-Salary Remaining : $520,408
-Salary Average : $750,000
-Salary Average Remaining : $520,408
Total Pro Players23
Salary Commitment
Year 2024 : $88,235,098
Year 2025 : $68,928,498
Year 2026 : $49,028,499
Year 2027 : $24,925,000
Salary Average Commitment
Year 2024 : $88,235,098
Year 2025 : $68,928,498
Year 2026 : $49,028,499
Year 2027 : $24,925,000
Salary Cap with 1 Way Contract
Year 2024 : $88,235,098
Year 2025 : $68,928,498
Year 2026 : $49,028,499
Year 2027 : $24,925,000

Farm Players Salaries

Filip Cederqvist $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Luke Toporowski $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Alex Green $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Josiah Slavin $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Josh Maniscalco $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Philip Kemp $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Sam Jardine $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Cedric Pare $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Riley Bezeau $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Austin Osmanski $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Colton Young $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Dominic Franco $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Aaron Ness $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Devante Stephens $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Zane McIntyre $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Troy Grosenick $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Tate Singleton $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Spencer Smallman $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Keaton Thompson $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Steven Fogarty $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Drew Callin $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Montana Onyebuchi $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Timur Ibragimov $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Rhett Gardner $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players24
Salary Commitment
Year 2024 : $1,970,000
Year 2025 : $635,000
Year 2026 : $340,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,970,000
Year 2025 : $635,000
Year 2026 : $340,000
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $165 - 3,780 - 65.74%
Level 2: 4750 - $110 - 3,447 - 72.56%
Level 3: 3750 - $95 - 2,543 - 67.80%
Level 4: 2750 - $65 - 1,879 - 68.33%
Luxury : 1000 - $390 - 596 - 59.59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1,118 - 55.89%
Farm Level 2: 1000 - $28 - 548 - 54.85%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %12,244 - 68.02%
Average Income per Game$2,318,378
Year to Date Revenue$34,775,677
Farm
Home Games Left-5
Average Attendance - %1,666 - 55.54%
Average Income per Game$86,268
Year to Date Revenue$1,294,025

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$28,175,526
Farm Year To Date Expenses$1,082,437
Pro Salary Cap To Date$26,644,926
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,277,840
Farm Estimated Season Revenue($431,342)
Pro Remaining Season Days136
Pro Expenses Per Days$468,510
Pro Estimated Expenses$63,717,360
Farm Remaining Season Days136
Farm Expenses Per Days$18,144
Farm Estimated Expenses$2,467,584
Estimated Season Expenses$66,184,944
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$76,808,910
Projected Bank Account$70,470,464

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $5,446,939
-Salary Average : $7,850,000
-Salary Average Remaining : $5,446,939
Kevin Fiala (1 Way Contract) $7,733,000 (5)
-Salary Remaining : $5,365,755
-Salary Average : $7,733,000
-Salary Average Remaining : $5,365,755
Sam Reinhart (1 Way Contract) $7,724,000 (3)
-Salary Remaining : $5,359,510
-Salary Average : $7,724,000
-Salary Average Remaining : $5,359,510
Vincent Trocheck (1 Way Contract) $6,735,000 (2)
-Salary Remaining : $4,673,265
-Salary Average : $6,735,000
-Salary Average Remaining : $4,673,265
Elias Pettersson (1 Way Contract) $5,830,000 (1)
-Salary Remaining : $4,045,306
-Salary Average : $5,830,000
-Salary Average Remaining : $4,045,306
Thatcher Demko (1 Way Contract) $5,788,000 (5)
-Salary Remaining : $4,016,163
-Salary Average : $5,788,000
-Salary Average Remaining : $4,016,163
Tom Wilson (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $3,955,102
-Salary Average : $5,700,000
-Salary Average Remaining : $3,955,102
Zach Hyman (1 Way Contract) $5,425,000 (2)
-Salary Remaining : $3,764,286
-Salary Average : $5,425,000
-Salary Average Remaining : $3,764,286
Damon Severson (1 Way Contract) $5,175,000 (2)
-Salary Remaining : $3,590,816
-Salary Average : $5,175,000
-Salary Average Remaining : $3,590,816
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,469,388
-Salary Average : $5,000,000
-Salary Average Remaining : $3,469,388
Alexander Wennberg (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $3,295,918
-Salary Average : $4,750,000
-Salary Average Remaining : $3,295,918
Brandon Carlo (1 Way Contract) $4,316,000 (5)
-Salary Remaining : $2,994,776
-Salary Average : $4,316,000
-Salary Average Remaining : $2,994,776
Ryan Hartman (1 Way Contract) $3,675,000 (3)
-Salary Remaining : $2,550,000
-Salary Average : $3,675,000
-Salary Average Remaining : $2,550,000
Zach Werenski (1 Way Contract) $3,193,000 (1)
-Salary Remaining : $2,215,551
-Salary Average : $3,193,000
-Salary Average Remaining : $2,215,551
Logan Thompson (1 Way Contract) $2,488,000 (1)
-Salary Remaining : $1,726,367
-Salary Average : $2,488,000
-Salary Average Remaining : $1,726,367
Yakov Trenin (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $936,735
-Salary Average : $1,350,000
-Salary Average Remaining : $936,735
Kevin Stenlund (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $829,878
-Salary Average : $1,196,000
-Salary Average Remaining : $829,878
Jack Johnson $999,999 (1)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Sean Walker $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Rafael Harvey-Pinard $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
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 : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Gage Goncalves $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jason Polin $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jon-Randall Avon $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Dmitry Kuzmin $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ty Tullio $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Brandon Bussi $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Patrick Khodorenko $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Georgii Merkulov $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Lukas Svejkovsky $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Danila Klimovich $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Hugh McGing $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ilya Solovyov $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Bobby Trivigno $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jacob Peterson $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nick Cicek $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nick Perbix $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Mack Guzda $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ben McCartney $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Austin Rueschhoff $92,500 (2)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Connor Mackey $92,500 (2)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Boris Katchouk $92,500 (1)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Dennis Gilbert $92,500 (3)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Jake Christiansen $92,500 (1)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Kyle MacLean $92,500 (1)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Uvis Balinskis $92,500 (2)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Dryden Hunt $92,500 (1)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Louie Belpedio $92,500 (3)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Mark Kastelic $83,550 (1)
Salary Remaining : $57,973
Salary Average : $83,550
Salary Average Remaining : $57,973
Jakub Zboril $80,180 (1)
Salary Remaining : $55,635
Salary Average : $80,180
Salary Average Remaining : $55,635
Mason Primeau $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Cole Schwindt $77,500 (2)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Total Farm Players32
Salary Commitment
Year 2024 : $2,956,230
Year 2025 : $1,395,000
Year 2026 : $565,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,956,230
Year 2025 : $1,395,000
Year 2026 : $565,000
Year 2027 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - $125 - 5,484 - 95.37%
Level 2: 4750 - $100 - 4,461 - 93.92%
Level 3: 3750 - $75 - 3,675 - 98.00%
Level 4: 2750 - $50 - 2,550 - 92.71%
Luxury : 1000 - $300 - 784 - 78.43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,973 - 98.65%
Farm Level 2: 1000 - $15 - 986 - 98.57%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$75,533,000
Pro Players Total Average Salaries$75,533,000
Farm Players Total Salaries$1,821,500
Farm Players Total Average Salaries$1,821,500
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$24,265,963
Farm Year To Date Expenses$838,785
Pro Salary Cap To Date$23,117,988
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,429,462
Farm Estimated Season Revenue($160,270)
Pro Remaining Season Days136
Pro Expenses Per Days$404,505
Pro Estimated Expenses$55,012,680
Farm Remaining Season Days136
Farm Expenses Per Days$14,395
Farm Estimated Expenses$1,957,720
Estimated Season Expenses$56,970,400
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$126,482,230
Projected Bank Account$143,781,022

Pro Players Salaries

Juuse Saros (1 Way Contract) $8,236,000 (1)
-Salary Remaining : $5,714,776
-Salary Average : $8,236,000
-Salary Average Remaining : $5,714,776
Dylan Cozens (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $4,510,204
-Salary Average : $6,500,000
-Salary Average Remaining : $4,510,204
Noah Dobson (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $4,336,735
-Salary Average : $6,250,000
-Salary Average Remaining : $4,336,735
Andrew Mangiapane (1 Way Contract) $5,720,000 (2)
-Salary Remaining : $3,968,980
-Salary Average : $5,720,000
-Salary Average Remaining : $3,968,980
Ben Chiarot (1 Way Contract) $4,760,000 (2)
-Salary Remaining : $3,302,857
-Salary Average : $4,760,000
-Salary Average Remaining : $3,302,857
John Marino (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $3,053,061
-Salary Average : $4,400,000
-Salary Average Remaining : $3,053,061
Cam York (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $2,948,980
-Salary Average : $4,250,000
-Salary Average Remaining : $2,948,980
Dante Fabbro (1 Way Contract) $4,042,000 (2)
-Salary Remaining : $2,804,653
-Salary Average : $4,042,000
-Salary Average Remaining : $2,804,653
Cal Petersen (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $2,775,510
-Salary Average : $4,000,000
-Salary Average Remaining : $2,775,510
Nils Hoglander (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,428,571
-Salary Average : $3,500,000
-Salary Average Remaining : $2,428,571
Ryan McLeod (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,151,020
-Salary Average : $3,100,000
-Salary Average Remaining : $2,151,020
Jason Zucker (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,081,633
-Salary Average : $3,000,000
-Salary Average Remaining : $2,081,633
Mattias Janmark (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,734,694
-Salary Average : $2,500,000
-Salary Average Remaining : $1,734,694
Sean Kuraly (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $1,457,143
-Salary Average : $2,100,000
-Salary Average Remaining : $1,457,143
Eric Robinson (1 Way Contract) $1,979,000 (1)
-Salary Remaining : $1,373,184
-Salary Average : $1,979,000
-Salary Average Remaining : $1,373,184
Brett Murray (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Alex Nylander (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $1,006,122
-Salary Average : $1,450,000
-Salary Average Remaining : $1,006,122
Matt Martin (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $902,041
-Salary Average : $1,300,000
-Salary Average Remaining : $902,041
Johnathan Kovacevic (1 Way Contract) $1,096,000 (1)
-Salary Remaining : $760,490
-Salary Average : $1,096,000
-Salary Average Remaining : $760,490
Jonas Johansson (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $728,571
-Salary Average : $1,050,000
-Salary Average Remaining : $728,571
Casey Fitzgerald (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Lucas Raymond $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
William Eklund $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Braden Schneider $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
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 : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Stanislav Svozil $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Eetu Liukas $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matthew Poitras $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Artem Anisimov $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Colten Ellis $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Anson Thornton $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ryan Shea $85,000 (2)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Emilio Pettersen $80,000 (2)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Jan Jenik $79,000 (1)
Salary Remaining : $54,816
Salary Average : $79,000
Salary Average Remaining : $54,816
Michael Callahan $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Arvid Holm $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Riley Tufte $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Brogan Rafferty $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Seth Griffith $77,500 (2)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Ben Jones (Out of Payroll) $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jimmy Lambert $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Marc Johnstone $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Marc Gatcomb $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jermaine Loewen $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Mark Duarte (Out of Payroll) $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Roman Kinal $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Robbie Russo $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
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 - 5,504 - 95.72%
Level 2: 4750 - $100 - 4,496 - 94.65%
Level 3: 3750 - $75 - 3,626 - 96.69%
Level 4: 2750 - $50 - 2,557 - 92.99%
Luxury : 1000 - $300 - 777 - 77.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,984 - 99.19%
Farm Level 2: 1000 - $15 - 991 - 99.05%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$77,817,000
Pro Players Total Average Salaries$77,817,000
Farm Players Total Salaries$2,414,300
Farm Players Total Average Salaries$2,414,300
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,388,000
Pro Year To Date Expenses$24,068,490
Farm Year To Date Expenses$1,045,200
Pro Salary Cap To Date$23,762,370
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,015,365
Farm Estimated Season Revenue($80,564)
Pro Remaining Season Days136
Pro Expenses Per Days$402,128
Pro Estimated Expenses$54,689,408
Farm Remaining Season Days136
Farm Expenses Per Days$17,420
Farm Estimated Expenses$2,369,120
Estimated Season Expenses$57,058,528
Season Salary Cap$84,205,000
Estimate Under Maximum Salary Cap of $88,000,000$3,795,000
Estimate Over Minimum Salary Cap of $65,000,000 $19,205,000
Current Bank Account$36,157,456
Projected Bank Account$56,033,729

Pro Players Salaries

Joe Pavelski (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $6,244,898
-Salary Average : $9,000,000
-Salary Average Remaining : $6,244,898
Mats Zuccarello (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $5,551,020
-Salary Average : $8,000,000
-Salary Average Remaining : $5,551,020
William Karlsson (1 Way Contract) $7,486,000 (2)
-Salary Remaining : $5,194,367
-Salary Average : $7,486,000
-Salary Average Remaining : $5,194,367
Alex DeBrincat (1 Way Contract) $6,106,000 (1)
-Salary Remaining : $4,236,816
-Salary Average : $6,106,000
-Salary Average Remaining : $4,236,816
Boone Jenner (1 Way Contract) $5,730,000 (3)
-Salary Remaining : $3,975,918
-Salary Average : $5,730,000
-Salary Average Remaining : $3,975,918
Brady Skjei (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $3,590,122
-Salary Average : $5,174,000
-Salary Average Remaining : $3,590,122
Quinton Byfield (1 Way Contract) $4,761,000 (5)
-Salary Remaining : $3,303,551
-Salary Average : $4,761,000
-Salary Average Remaining : $3,303,551
K'Andre Miller (1 Way Contract) $4,666,000 (2)
-Salary Remaining : $3,237,633
-Salary Average : $4,666,000
-Salary Average Remaining : $3,237,633
Ryan Suter (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $2,567,347
-Salary Average : $3,700,000
-Salary Average Remaining : $2,567,347
Josh Norris (1 Way Contract) $3,481,000 (1)
-Salary Remaining : $2,415,388
-Salary Average : $3,481,000
-Salary Average Remaining : $2,415,388
Ville Husso (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,081,633
-Salary Average : $3,000,000
-Salary Average Remaining : $2,081,633
Scott Wedgewood (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $1,665,306
-Salary Average : $2,400,000
-Salary Average Remaining : $1,665,306
Mark Giordano (1 Way Contract) $1,928,000 (1)
-Salary Remaining : $1,337,796
-Salary Average : $1,928,000
-Salary Average Remaining : $1,337,796
Ryan Poehling (1 Way Contract) $1,734,000 (1)
-Salary Remaining : $1,203,184
-Salary Average : $1,734,000
-Salary Average Remaining : $1,203,184
Kailer Yamamoto (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $1,179,592
-Salary Average : $1,700,000
-Salary Average Remaining : $1,179,592
Brett Howden (1 Way Contract) $1,452,000 (2)
-Salary Remaining : $1,007,510
-Salary Average : $1,452,000
-Salary Average Remaining : $1,007,510
Ilya Lyubushkin (1 Way Contract) $1,379,000 (1)
-Salary Remaining : $956,857
-Salary Average : $1,379,000
-Salary Average Remaining : $956,857
Aliaksei Protas (1 Way Contract) $1,160,000 (1)
-1 Way Contract Salary Cap : $1,160,000
-Salary Remaining : $804,898
-Salary Average : $1,160,000
-Salary Average Remaining : $804,898
Ty Dellandrea (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $784,082
-Salary Average : $1,130,000
-Salary Average Remaining : $784,082
Simon Holmstrom $980,000 (2)
-Salary Remaining : $680,000
-Salary Average : $980,000
-Salary Average Remaining : $680,000
Wyatt Johnston $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Jake Sanderson $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Noah Cates $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
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 : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Kevin Gravel $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Matt Irwin $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Ryan Donato $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Mads Sogaard $96,400 (3)
Salary Remaining : $66,890
Salary Average : $96,400
Salary Average Remaining : $66,890
Jakob Pelletier $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Dennis Hildeby $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Cole Guttman $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Corson Ceulemans $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Graham Slaggert $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jack Thompson $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jiri Kulich $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
JJ Peterka $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Dmitry Zlodeyev $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Thomas Miller $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Philip Broberg $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Marco Kasper $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Robert Mastrosimone $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jake Livingstone $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matthew Phillips $90,000 (2)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
Tyler Tucker $86,800 (2)
Salary Remaining : $60,229
Salary Average : $86,800
Salary Average Remaining : $60,229
Nathan Bastian $85,000 (1)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Jordan Gross $83,600 (2)
Salary Remaining : $58,008
Salary Average : $83,600
Salary Average Remaining : $58,008
Nicolas Beaudin $82,500 (2)
Salary Remaining : $57,245
Salary Average : $82,500
Salary Average Remaining : $57,245
Isaac Ratcliffe $80,000 (2)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Brendan Perlini $80,000 (2)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Total Farm Players26
Salary Commitment
Year 2024 : $2,414,300
Year 2025 : $2,044,300
Year 2026 : $576,400
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,414,300
Year 2025 : $2,044,300
Year 2026 : $576,400
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - $130 - 5,523 - 96.06%
Level 2: 4750 - $99 - 4,558 - 95.95%
Level 3: 3750 - $70 - 3,591 - 95.77%
Level 4: 2750 - $45 - 2,630 - 95.62%
Luxury : 1000 - $289 - 930 - 92.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,061 - 53.03%
Farm Level 2: 1000 - $25 - 630 - 63.01%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$80,769,000
Pro Players Total Average Salaries$80,769,000
Farm Players Total Salaries$2,712,500
Farm Players Total Average Salaries$2,712,500
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,165,000
Pro Year To Date Expenses$25,211,460
Farm Year To Date Expenses$1,012,120
Pro Salary Cap To Date$24,645,138
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,037,298
Farm Estimated Season Revenue($257,920)
Pro Remaining Season Days136
Pro Expenses Per Days$419,740
Pro Estimated Expenses$57,084,640
Farm Remaining Season Days136
Farm Expenses Per Days$16,901
Farm Estimated Expenses$2,298,536
Estimated Season Expenses$59,383,176
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$44,336,337
Projected Bank Account$58,732,539

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $7,055,000 (1)
-Salary Remaining : $4,895,306
-Salary Average : $7,055,000
-Salary Average Remaining : $4,895,306
Mathew Barzal (1 Way Contract) $6,209,000 (1)
-Salary Remaining : $4,308,286
-Salary Average : $6,209,000
-Salary Average Remaining : $4,308,286
Sam Bennett (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $4,163,265
-Salary Average : $6,000,000
-Salary Average Remaining : $4,163,265
Andre Burakovsky (1 Way Contract) $5,622,000 (2)
-Salary Remaining : $3,900,980
-Salary Average : $5,622,000
-Salary Average Remaining : $3,900,980
Travis Hamonic (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,469,388
-Salary Average : $5,000,000
-Salary Average Remaining : $3,469,388
Martin Jones (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,122,449
-Salary Average : $4,500,000
-Salary Average Remaining : $3,122,449
Tommy Novak (1 Way Contract) $4,477,000 (5)
-Salary Remaining : $3,106,490
-Salary Average : $4,477,000
-Salary Average Remaining : $3,106,490
Brock Boeser (1 Way Contract) $4,445,000 (1)
-Salary Remaining : $3,084,286
-Salary Average : $4,445,000
-Salary Average Remaining : $3,084,286
Jakub Vrana (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,775,510
-Salary Average : $4,000,000
-Salary Average Remaining : $2,775,510
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,775,510
-Salary Average : $4,000,000
-Salary Average Remaining : $2,775,510
Rasmus Ristolainen (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,775,510
-Salary Average : $4,000,000
-Salary Average Remaining : $2,775,510
Valeri Nichushkin (1 Way Contract) $3,682,000 (3)
-Salary Remaining : $2,554,857
-Salary Average : $3,682,000
-Salary Average Remaining : $2,554,857
Owen Tippett (1 Way Contract) $3,504,000 (1)
-Salary Remaining : $2,431,347
-Salary Average : $3,504,000
-Salary Average Remaining : $2,431,347
Oskar Sundqvist (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $2,345,306
-Salary Average : $3,380,000
-Salary Average Remaining : $2,345,306
Robert Thomas (1 Way Contract) $3,032,000 (2)
-Salary Remaining : $2,103,837
-Salary Average : $3,032,000
-Salary Average Remaining : $2,103,837
Jani Hakanpaa (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $1,811,020
-Salary Average : $2,610,000
-Salary Average Remaining : $1,811,020
Adam Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $1,289,918
-Salary Average : $1,859,000
-Salary Average Remaining : $1,289,918
Nikita Zadorov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,214,286
-Salary Average : $1,750,000
-Salary Average Remaining : $1,214,286
Blake Lizotte (1 Way Contract) $1,744,000 (1)
-Salary Remaining : $1,210,122
-Salary Average : $1,744,000
-Salary Average Remaining : $1,210,122
T.J. Tynan (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Luke Schenn (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Peyton Krebs $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Kevin Rooney $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
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 : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nikita Novikov $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Fabian Lysell $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
John Ludvig $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Hardy Haman Aktell $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nikolai Knyzhov $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Pontus Holmberg $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ruslan Iskhakov $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Leo Loof $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Maksymilian Szuber $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Luke Cavallin $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nikita Nesterenko $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nikita Chibrikov $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Pavel Mintyukov $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ivan Fedotov $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Kasimir Kaskisuo $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Lucas Johansen $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jesper Vikman $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matt Kiersted $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Mike Hardman $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nathan Smith $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ryan McAllister $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Vasily Podkolzin $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ivan Prosvetov $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Hunter Skinner $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Leon Gawanke $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Egor Sokolov $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Ilya Usau $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Peter Abbandonato $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jimmy Huntington $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players30
Salary Commitment
Year 2024 : $2,712,500
Year 2025 : $2,085,000
Year 2026 : $1,140,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,712,500
Year 2025 : $2,085,000
Year 2026 : $1,140,000
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - $124 - 5,434 - 94.50%
Level 2: 4750 - $99 - 4,390 - 92.42%
Level 3: 3750 - $74 - 3,553 - 94.73%
Level 4: 2750 - $49 - 2,632 - 95.71%
Luxury : 1000 - $295 - 942 - 94.19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$80,430,000
Pro Players Total Average Salaries$80,430,000
Farm Players Total Salaries$2,637,020
Farm Players Total Average Salaries$2,637,020
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,150,000
Pro Year To Date Expenses$24,934,829
Farm Year To Date Expenses$975,193
Pro Salary Cap To Date$24,361,823
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,193,087
Farm Estimated Season Revenue($187,500)
Pro Remaining Season Days136
Pro Expenses Per Days$418,010
Pro Estimated Expenses$56,849,360
Farm Remaining Season Days136
Farm Expenses Per Days$16,005
Farm Estimated Expenses$2,176,680
Estimated Season Expenses$59,026,040
Season Salary Cap$86,630,000
Estimate Under Maximum Salary Cap of $88,000,000$1,370,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,630,000
Current Bank Account$58,809,276
Projected Bank Account$71,788,823

Pro Players Salaries

Adrian Kempe (1 Way Contract) $7,237,000 (5)
-Salary Remaining : $5,021,592
-Salary Average : $7,237,000
-Salary Average Remaining : $5,021,592
Alex Pietrangelo (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $4,857,143
-Salary Average : $7,000,000
-Salary Average Remaining : $4,857,143
Timo Meier (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $4,773,184
-Salary Average : $6,879,000
-Salary Average Remaining : $4,773,184
Nico Hischier (1 Way Contract) $6,486,000 (2)
-Salary Remaining : $4,500,490
-Salary Average : $6,486,000
-Salary Average Remaining : $4,500,490
Drake Batherson (1 Way Contract) $5,694,000 (3)
-Salary Remaining : $3,950,939
-Salary Average : $5,694,000
-Salary Average Remaining : $3,950,939
Neal Pionk (1 Way Contract) $5,521,000 (3)
-Salary Remaining : $3,830,898
-Salary Average : $5,521,000
-Salary Average Remaining : $3,830,898
Shayne Gostisbehere (1 Way Contract) $5,231,000 (4)
-Salary Remaining : $3,629,673
-Salary Average : $5,231,000
-Salary Average Remaining : $3,629,673
Charlie Coyle (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,122,449
-Salary Average : $4,500,000
-Salary Average Remaining : $3,122,449
Linus Ullmark (1 Way Contract) $4,055,000 (2)
-Salary Remaining : $2,813,673
-Salary Average : $4,055,000
-Salary Average Remaining : $2,813,673
Brayden McNabb (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,775,510
-Salary Average : $4,000,000
-Salary Average Remaining : $2,775,510
Jake Middleton (1 Way Contract) $3,774,000 (4)
-Salary Remaining : $2,618,694
-Salary Average : $3,774,000
-Salary Average Remaining : $2,618,694
Evgeni Malkin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,428,571
-Salary Average : $3,500,000
-Salary Average Remaining : $2,428,571
Claude Giroux (1 Way Contract) $3,371,000 (5)
-Salary Remaining : $2,339,061
-Salary Average : $3,371,000
-Salary Average Remaining : $2,339,061
Eetu Luostarinen (1 Way Contract) $3,207,000 (2)
-Salary Remaining : $2,225,265
-Salary Average : $3,207,000
-Salary Average Remaining : $2,225,265
Nic Dowd (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,908,163
-Salary Average : $2,750,000
-Salary Average Remaining : $1,908,163
Jimmy Vesey (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $1,318,367
-Salary Average : $1,900,000
-Salary Average Remaining : $1,318,367
Simon Benoit $975,000 (2)
-Salary Remaining : $676,531
-Salary Average : $975,000
-Salary Average Remaining : $676,531
Cam Atkinson $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Alex Vlasic (Out of Payroll) $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Jack McBain $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Karel Vejmelka $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Joey Anderson $550,000 (1)
-Salary Remaining : $381,633
-Salary Average : $550,000
-Salary Average Remaining : $381,633
Total Pro Players22
Salary Commitment
Year 2024 : $80,430,000
Year 2025 : $77,244,000
Year 2026 : $56,271,000
Year 2027 : $31,206,000
Salary Average Commitment
Year 2024 : $80,430,000
Year 2025 : $72,530,000
Year 2026 : $51,557,000
Year 2027 : $26,492,000
Salary Cap with 1 Way Contract
Year 2024 : $80,430,000
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 : $67,653
Salary Average : $97,500
Salary Average Remaining : $67,653
Drew Commesso $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Kyle Masters $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Eemil Viro $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Emil Lilleberg $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ethan Del Maestro $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Frederic Brunet $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Mikko Kokkonen $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jacob Melanson $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nils Aman $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
James Malatesta $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ozzy Wiesblatt $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jiri Smejkal $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Josh Bloom $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ville Petman $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Lucas Ciona $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
William Trudeau $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matt Filipe $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Mikael Pyyhtia $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Oskar Pettersson $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Pavel Novak $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Stephen Halliday $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
William Stromgren $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Egor Afanasyev $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Cross Hanas $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Isaak Phillips $89,520 (2)
Salary Remaining : $62,116
Salary Average : $89,520
Salary Average Remaining : $62,116
Keith Kinkaid $85,000 (3)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Ben Gleason $85,000 (3)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Total Farm Players28
Salary Commitment
Year 2024 : $2,637,020
Year 2025 : $2,444,520
Year 2026 : $1,690,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,637,020
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 - 5,431 - 94.45%
Level 2: 4750 - $100 - 4,463 - 93.97%
Level 3: 3750 - $75 - 3,592 - 95.79%
Level 4: 2750 - $50 - 2,681 - 97.49%
Luxury : 1000 - $300 - 790 - 78.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,977 - 98.87%
Farm Level 2: 1000 - $15 - 987 - 98.73%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16,957 - 94.21%
Average Income per Game$2,560,070
Year to Date Revenue$33,280,907
Farm
Home Games Left-3
Average Attendance - %2,965 - 98.82%
Average Income per Game$80,305
Year to Date Revenue$1,043,968

Expense

Pro Players Total Salaries$75,812,998
Pro Players Total Average Salaries$75,812,998
Farm Players Total Salaries$2,877,860
Farm Players Total Average Salaries$2,877,860
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$11,815,000
Pro Year To Date Expenses$23,414,772
Farm Year To Date Expenses$1,019,623
Pro Salary Cap To Date$23,108,652
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,681,954
Farm Estimated Season Revenue($240,916)
Pro Remaining Season Days136
Pro Expenses Per Days$391,903
Pro Estimated Expenses$53,298,808
Farm Remaining Season Days136
Farm Expenses Per Days$17,234
Farm Estimated Expenses$2,343,824
Estimated Season Expenses$55,642,632
Season Salary Cap$87,627,998
Estimate Under Maximum Salary Cap of $88,000,000$372,002
Estimate Over Minimum Salary Cap of $65,000,000 $22,627,998
Current Bank Account$47,056,257
Projected Bank Account$62,854,663

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (5)
-Salary Remaining : $5,342,857
-Salary Average : $7,700,000
-Salary Average Remaining : $5,342,857
James van Riemsdyk (1 Way Contract) $7,050,000 (3)
-Salary Remaining : $4,891,837
-Salary Average : $7,050,000
-Salary Average Remaining : $4,891,837
Matt Roy (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $4,857,143
-Salary Average : $7,000,000
-Salary Average Remaining : $4,857,143
Jakob Chychrun (1 Way Contract) $6,550,000 (2)
-Salary Remaining : $4,544,898
-Salary Average : $6,550,000
-Salary Average Remaining : $4,544,898
Jason Dickinson (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $3,469,388
-Salary Average : $5,000,000
-Salary Average Remaining : $3,469,388
Dmitry Orlov (1 Way Contract) $4,525,000 (3)
-Salary Remaining : $3,139,796
-Salary Average : $4,525,000
-Salary Average Remaining : $3,139,796
Dominik Kubalik (1 Way Contract) $4,364,000 (4)
-Salary Remaining : $3,028,082
-Salary Average : $4,364,000
-Salary Average Remaining : $3,028,082
Joel Edmundson (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $2,844,898
-Salary Average : $4,100,000
-Salary Average Remaining : $2,844,898
Oskar Lindblom (1 Way Contract) $2,973,000 (1)
-1 Way Contract Salary Cap : $2,973,000
-Salary Remaining : $2,062,898
-Salary Average : $2,973,000
-Salary Average Remaining : $2,062,898
Nino Niederreiter (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $1,977,551
-Salary Average : $2,850,000
-Salary Average Remaining : $1,977,551
Sam Steel (1 Way Contract) $2,787,000 (4)
-Salary Remaining : $1,933,837
-Salary Average : $2,787,000
-Salary Average Remaining : $1,933,837
Cal Foote (1 Way Contract) $2,230,000 (2)
-1 Way Contract Salary Cap : $2,230,000
-Salary Remaining : $1,547,347
-Salary Average : $2,230,000
-Salary Average Remaining : $1,547,347
Colin White (1 Way Contract) $2,100,000 (3)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $1,457,143
-Salary Average : $2,100,000
-Salary Average Remaining : $1,457,143
Stefan Noesen (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Jesper Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $1,289,918
-Salary Average : $1,859,000
-Salary Average Remaining : $1,289,918
Jalen Chatfield (1 Way Contract) $1,834,000 (3)
-Salary Remaining : $1,272,571
-Salary Average : $1,834,000
-Salary Average Remaining : $1,272,571
Connor Ingram (1 Way Contract) $1,776,000 (3)
-Salary Remaining : $1,232,327
-Salary Average : $1,776,000
-Salary Average Remaining : $1,232,327
Brad Hunt (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,214,286
-Salary Average : $1,750,000
-Salary Average Remaining : $1,214,286
Nicolas Deslauriers (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $1,144,898
-Salary Average : $1,650,000
-Salary Average Remaining : $1,144,898
Pheonix Copley (1 Way Contract) $1,040,000 (2)
-Salary Remaining : $721,633
-Salary Average : $1,040,000
-Salary Average Remaining : $721,633
Logan Shaw $999,999 (3)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Adam Cracknell $999,999 (3)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Justus Annunen $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Nils Lundkvist $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Philippe Myers $775,000 (1)
-Salary Remaining : $537,755
-Salary Average : $775,000
-Salary Average Remaining : $537,755
Total Pro Players25
Salary Commitment
Year 2024 : $75,812,998
Year 2025 : $71,114,998
Year 2026 : $55,085,998
Year 2027 : $29,701,000
Salary Average Commitment
Year 2024 : $75,812,998
Year 2025 : $71,114,998
Year 2026 : $55,085,998
Year 2027 : $29,701,000
Salary Cap with 1 Way Contract
Year 2024 : $75,812,998
Year 2025 : $71,114,998
Year 2026 : $55,085,998
Year 2027 : $29,701,000

Farm Players Salaries

Mitchell Weeks $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Vinnie Hinostroza $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Michael Mersch $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Mackenzie MacEachern $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Cole Clayton $100,000 (1)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Jaret Anderson-Dolan $99,100 (2)
Salary Remaining : $68,763
Salary Average : $99,100
Salary Average Remaining : $68,763
Chase Stillman $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Henrik Rybinski $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Artemi Kniazev $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Fedor Svechkov $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jake Wise $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Kevin Korchinski $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Mason Millman $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nikolas Matinpalo $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tucker Robertson $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Zach Dean $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Connor Zary $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Cameron Hughes $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Christian Wolanin $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jacob Bernard-Docker $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Mathias Laferriere $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Reece Newkirk $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Sam Poulin $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jacob Ingham $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Alex Barre-Boulet $91,700 (2)
Salary Remaining : $63,629
Salary Average : $91,700
Salary Average Remaining : $63,629
Matt Luff $90,260 (3)
Salary Remaining : $62,629
Salary Average : $90,260
Salary Average Remaining : $62,629
Trey Fix-Wolansky $83,800 (2)
Salary Remaining : $58,147
Salary Average : $83,800
Salary Average Remaining : $58,147
Riley Stillman $78,000 (2)
Salary Remaining : $54,122
Salary Average : $78,000
Salary Average Remaining : $54,122
Alexander Petrovic $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Karson Kuhlman $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Parker Gahagen $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players31
Salary Commitment
Year 2024 : $2,877,860
Year 2025 : $1,982,860
Year 2026 : $1,045,260
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,877,860
Year 2025 : $1,982,860
Year 2026 : $1,045,260
Year 2027 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - $115 - 5,602 - 97.43%
Level 2: 4750 - $80 - 4,624 - 97.34%
Level 3: 3750 - $70 - 3,618 - 96.47%
Level 4: 2750 - $50 - 2,599 - 94.50%
Luxury : 1000 - $295 - 965 - 96.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,969 - 98.45%
Farm Level 2: 1000 - $15 - 994 - 99.44%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$69,628,998
Pro Players Total Average Salaries$69,628,998
Farm Players Total Salaries$2,360,890
Farm Players Total Average Salaries$2,360,890
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,500,000
Pro Year To Date Expenses$22,167,520
Farm Year To Date Expenses$1,027,292
Pro Salary Cap To Date$21,173,776
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,724,630
Farm Estimated Season Revenue($160,353)
Pro Remaining Season Days136
Pro Expenses Per Days$370,556
Pro Estimated Expenses$50,395,616
Farm Remaining Season Days136
Farm Expenses Per Days$17,147
Farm Estimated Expenses$2,331,992
Estimated Season Expenses$52,727,608
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$100,398,471
Projected Bank Account$118,235,140

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $4,232,653
-Salary Average : $6,100,000
-Salary Average Remaining : $4,232,653
Andrew Copp (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,163,265
-Salary Average : $6,000,000
-Salary Average Remaining : $4,163,265
Conor Garland (1 Way Contract) $5,345,000 (2)
-Salary Remaining : $3,708,776
-Salary Average : $5,345,000
-Salary Average Remaining : $3,708,776
Tanner Pearson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,469,388
-Salary Average : $5,000,000
-Salary Average Remaining : $3,469,388
Craig Smith (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,469,388
-Salary Average : $5,000,000
-Salary Average Remaining : $3,469,388
Josh Anderson (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $3,191,837
-Salary Average : $4,600,000
-Salary Average Remaining : $3,191,837
Connor Brown (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $2,844,898
-Salary Average : $4,100,000
-Salary Average Remaining : $2,844,898
Chris Tierney (1 Way Contract) $3,975,000 (1)
-Salary Remaining : $2,758,163
-Salary Average : $3,975,000
-Salary Average Remaining : $2,758,163
Matt Grzelcyk (1 Way Contract) $3,879,000 (1)
-Salary Remaining : $2,691,551
-Salary Average : $3,879,000
-Salary Average Remaining : $2,691,551
Kaapo Kahkonen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,428,571
-Salary Average : $3,500,000
-Salary Average Remaining : $2,428,571
Ethan Bear (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,081,633
-Salary Average : $3,000,000
-Salary Average Remaining : $2,081,633
Jon Merrill (1 Way Contract) $2,999,999 (1)
-Salary Remaining : $2,081,632
-Salary Average : $2,999,999
-Salary Average Remaining : $2,081,632
Matt Benning (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $1,561,224
-Salary Average : $2,250,000
-Salary Average Remaining : $1,561,224
Oliver Wahlstrom (1 Way Contract) $2,005,000 (2)
-Salary Remaining : $1,391,224
-Salary Average : $2,005,000
-Salary Average Remaining : $1,391,224
Joel Kiviranta (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,214,286
-Salary Average : $1,750,000
-Salary Average Remaining : $1,214,286
Sheldon Dries (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Laurent Brossoit (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Dennis Cholowski (1 Way Contract) $1,275,000 (1)
-1 Way Contract Salary Cap : $1,275,000
-Salary Remaining : $884,694
-Salary Average : $1,275,000
-Salary Average Remaining : $884,694
Cam Dineen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $763,265
-Salary Average : $1,100,000
-Salary Average Remaining : $763,265
Gustav Olofsson (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $763,265
-Salary Average : $1,100,000
-Salary Average Remaining : $763,265
Colin Blackwell $999,999 (2)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Jordan Harris $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
David Jiricek $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Tyler Pitlick $750,000 (1)
-Salary Remaining : $520,408
-Salary Average : $750,000
-Salary Average Remaining : $520,408
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 : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Samu Tuomaala $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Elliot Desnoyers $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Lucas Condotta $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Brett Harrison $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matt Tomkins $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Steven Kampfer $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
William Dufour $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jan Mysak $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Xavier Bourgault $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Trevor Kuntar $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Zack Bolduc $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Daniil Chayka $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Magnus Chrona $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Danil Zhilkin $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ross Johnston $92,010 (2)
Salary Remaining : $63,844
Salary Average : $92,010
Salary Average Remaining : $63,844
Sheldon Rempal $86,780 (2)
Salary Remaining : $60,215
Salary Average : $86,780
Salary Average Remaining : $60,215
Byron Froese $82,100 (1)
Salary Remaining : $56,967
Salary Average : $82,100
Salary Average Remaining : $56,967
Kyle Rau $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Evan Polei $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Kyle Keyser $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Cameron Hebig $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jeff Malott $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Mike Vecchione $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Max Lajoie $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Travis Barron $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Garrett Wilson $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players27
Salary Commitment
Year 2024 : $2,360,890
Year 2025 : $2,278,790
Year 2026 : $760,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,360,890
Year 2025 : $2,278,790
Year 2026 : $760,000
Year 2027 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - $140 - 4,375 - 76.09%
Level 2: 4750 - $110 - 3,555 - 74.84%
Level 3: 3750 - $85 - 2,865 - 76.39%
Level 4: 2750 - $60 - 2,021 - 73.47%
Luxury : 1000 - $350 - 670 - 67.05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,979 - 98.96%
Farm Level 2: 1000 - $20 - 781 - 78.09%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$87,277,700
Pro Players Total Average Salaries$87,277,700
Farm Players Total Salaries$2,953,100
Farm Players Total Average Salaries$2,953,100
Coaches Total Salaries$7,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,937,382
Farm Year To Date Expenses$1,087,680
Pro Salary Cap To Date$26,640,096
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,080,518
Farm Estimated Season Revenue($281,224)
Pro Remaining Season Days136
Pro Expenses Per Days$481,009
Pro Estimated Expenses$65,417,224
Farm Remaining Season Days136
Farm Expenses Per Days$18,128
Farm Estimated Expenses$2,465,408
Estimated Season Expenses$67,882,632
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$36,987,990
Projected Bank Account$33,904,652

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,090,000 (5)
-Salary Remaining : $7,001,224
-Salary Average : $10,090,000
-Salary Average Remaining : $7,001,224
Cale Makar (1 Way Contract) $8,885,000 (1)
-Salary Remaining : $6,165,102
-Salary Average : $8,885,000
-Salary Average Remaining : $6,165,102
Pavel Buchnevich (1 Way Contract) $7,350,000 (4)
-Salary Remaining : $5,100,000
-Salary Average : $7,350,000
-Salary Average Remaining : $5,100,000
John Tavares (1 Way Contract) $7,104,000 (3)
-Salary Remaining : $4,929,306
-Salary Average : $7,104,000
-Salary Average Remaining : $4,929,306
Jacob Trouba (1 Way Contract) $6,350,000 (3)
-Salary Remaining : $4,406,122
-Salary Average : $6,350,000
-Salary Average Remaining : $4,406,122
Andrei Svechnikov (1 Way Contract) $5,483,000 (2)
-Salary Remaining : $3,804,531
-Salary Average : $5,483,000
-Salary Average Remaining : $3,804,531
Justin Faulk (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $3,677,551
-Salary Average : $5,300,000
-Salary Average Remaining : $3,677,551
Adam Pelech (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $3,261,224
-Salary Average : $4,700,000
-Salary Average Remaining : $3,261,224
Bowen Byram (1 Way Contract) $4,075,000 (2)
-Salary Remaining : $2,827,551
-Salary Average : $4,075,000
-Salary Average Remaining : $2,827,551
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (2)
-Salary Remaining : $2,708,898
-Salary Average : $3,904,000
-Salary Average Remaining : $2,708,898
Alexandar Georgiev (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $2,567,347
-Salary Average : $3,700,000
-Salary Average Remaining : $2,567,347
Scott Laughton (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $2,289,796
-Salary Average : $3,300,000
-Salary Average Remaining : $2,289,796
Mike Matheson (1 Way Contract) $2,712,500 (3)
-Salary Remaining : $1,882,143
-Salary Average : $2,712,500
-Salary Average Remaining : $1,882,143
Jonathan Quick (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,734,694
-Salary Average : $2,500,000
-Salary Average Remaining : $1,734,694
Frank Vatrano (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Michael Rasmussen (1 Way Contract) $1,969,000 (1)
-Salary Remaining : $1,366,245
-Salary Average : $1,969,000
-Salary Average Remaining : $1,366,245
Gustav Nyquist (1 Way Contract) $1,375,000 (1)
-Salary Remaining : $954,082
-Salary Average : $1,375,000
-Salary Average Remaining : $954,082
Jack Quinn (1 Way Contract) $1,329,000 (1)
-1 Way Contract Salary Cap : $1,329,000
-Salary Remaining : $922,163
-Salary Average : $1,329,000
-Salary Average Remaining : $922,163
Mark Jankowski (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $867,347
-Salary Average : $1,250,000
-Salary Average Remaining : $867,347
Connor Dewar (1 Way Contract) $1,159,000 (1)
-Salary Remaining : $804,204
-Salary Average : $1,159,000
-Salary Average Remaining : $804,204
Kirill Marchenko $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Travis Dermott $942,200 (2)
-Salary Remaining : $653,771
-Salary Average : $942,200
-Salary Average Remaining : $653,771
Michael McCarron $850,000 (2)
-Salary Remaining : $589,796
-Salary Average : $850,000
-Salary Average Remaining : $589,796
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 : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Joona Koppanen $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Vladislav Kolyachonok $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Oskar Steen $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Michal Teply $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Jonas Rondbjerg $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Samuel Knazko $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Adam Wilsby $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Albert Johansson $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Danil Gushchin $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Daniil Misyul $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jake Bischoff $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Dawson Barteaux $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Dmitry Ovchinnikov $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Karl Henriksson $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Marat Khusnutdinov $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Dylan Garand $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Parker Ford $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Lukas Reichel $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Rory Kerins $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Brad Malone $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Samuel Bolduc $89,200 (2)
Salary Remaining : $61,894
Salary Average : $89,200
Salary Average Remaining : $61,894
Jamieson Rees $80,000 (2)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Dylan McIlrath $80,000 (1)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Jack Studnicka $78,900 (1)
Salary Remaining : $54,747
Salary Average : $78,900
Salary Average Remaining : $54,747
Nicolas Aube-Kubel $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
William Lockwood $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Adam Gaudette $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Rourke Chartier $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Wade Allison $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Matt Villalta $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Kyle Burroughs $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Nathan Walker (Out of Payroll) $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Axel Jonsson-Fjallby $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players34
Salary Commitment
Year 2024 : $3,028,100
Year 2025 : $2,529,200
Year 2026 : $1,195,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,028,100
Year 2025 : $2,529,200
Year 2026 : $1,195,000
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - $120 - 5,509 - 95.80%
Level 2: 4750 - $100 - 4,474 - 94.19%
Level 3: 3750 - $75 - 3,632 - 96.86%
Level 4: 2750 - $30 - 2,747 - 99.87%
Luxury : 1000 - $225 - 982 - 98.19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,952 - 97.59%
Farm Level 2: 1000 - $15 - 989 - 98.92%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$78,389,997
Pro Players Total Average Salaries$78,389,997
Farm Players Total Salaries$2,387,570
Farm Players Total Average Salaries$2,387,570
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,224,000
Pro Year To Date Expenses$24,916,282
Farm Year To Date Expenses$969,295
Pro Salary Cap To Date$24,111,005
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,819,172
Farm Estimated Season Revenue($183,481)
Pro Remaining Season Days136
Pro Expenses Per Days$412,704
Pro Estimated Expenses$56,127,744
Farm Remaining Season Days136
Farm Expenses Per Days$16,263
Farm Estimated Expenses$2,211,768
Estimated Season Expenses$58,339,512
Season Salary Cap$82,429,997
Estimate Under Maximum Salary Cap of $88,000,000$5,570,003
Estimate Over Minimum Salary Cap of $65,000,000 $17,429,997
Current Bank Account$30,615,544
Projected Bank Account$42,911,723

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (4)
-Salary Remaining : $5,768,898
-Salary Average : $8,314,000
-Salary Average Remaining : $5,768,898
Igor Shesterkin (1 Way Contract) $7,528,000 (2)
-Salary Remaining : $5,223,510
-Salary Average : $7,528,000
-Salary Average Remaining : $5,223,510
Bo Horvat (1 Way Contract) $7,147,000 (4)
-Salary Remaining : $4,959,143
-Salary Average : $7,147,000
-Salary Average Remaining : $4,959,143
Morgan Rielly (1 Way Contract) $6,875,000 (1)
-Salary Remaining : $4,770,408
-Salary Average : $6,875,000
-Salary Average Remaining : $4,770,408
Quinn Hughes (1 Way Contract) $6,554,000 (1)
-Salary Remaining : $4,547,673
-Salary Average : $6,554,000
-Salary Average Remaining : $4,547,673
Tyler Toffoli (1 Way Contract) $6,410,000 (5)
-Salary Remaining : $4,447,755
-Salary Average : $6,410,000
-Salary Average Remaining : $4,447,755
Nazem Kadri (1 Way Contract) $5,945,000 (2)
-Salary Remaining : $4,125,102
-Salary Average : $5,945,000
-Salary Average Remaining : $4,125,102
Jack Hughes (1 Way Contract) $5,084,000 (1)
-Salary Remaining : $3,527,673
-Salary Average : $5,084,000
-Salary Average Remaining : $3,527,673
Viktor Arvidsson (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $3,261,224
-Salary Average : $4,700,000
-Salary Average Remaining : $3,261,224
Antti Raanta (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,289,796
-Salary Average : $3,300,000
-Salary Average Remaining : $2,289,796
MacKenzie Weegar (1 Way Contract) $2,724,000 (1)
-Salary Remaining : $1,890,122
-Salary Average : $2,724,000
-Salary Average Remaining : $1,890,122
Jesper Fast (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Garnet Hathaway (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,214,286
-Salary Average : $1,750,000
-Salary Average Remaining : $1,214,286
Kasperi Kapanen (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $1,196,939
-Salary Average : $1,725,000
-Salary Average Remaining : $1,196,939
Niko Mikkola (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $867,347
-Salary Average : $1,250,000
-Salary Average Remaining : $867,347
Mason Appleton (Out of Payroll) $1,184,000 (1)
-Salary Remaining : $821,551
-Salary Average : $1,184,000
-Salary Average Remaining : $821,551
Dan Vladar (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Travis Boyd $999,999 (2)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Jacob Bryson $999,999 (2)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Joel Armia $999,999 (2)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Luke Hughes $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Nicholas Robertson $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Total Pro Players22
Salary Commitment
Year 2024 : $78,389,997
Year 2025 : $43,018,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000
Salary Average Commitment
Year 2024 : $78,389,997
Year 2025 : $43,018,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000
Salary Cap with 1 Way Contract
Year 2024 : $78,389,997
Year 2025 : $43,018,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000

Farm Players Salaries

Radim Zohorna $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Brian Halonen $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Max Comtois $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Givani Smith $99,570 (1)
Salary Remaining : $69,089
Salary Average : $99,570
Salary Average Remaining : $69,089
Radim Simek $98,000 (1)
Salary Remaining : $68,000
Salary Average : $98,000
Salary Average Remaining : $68,000
Maxwell Crozier $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Carl Berglund $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ethan Cardwell $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Quinn Schmiemann $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
William Villeneuve $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matthew Murray $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ondrej Pavel $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tanner Dickinson $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Michael Karow $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jakub Dobes $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nathan Todd $90,000 (2)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
Anders Bjork $90,000 (2)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
Tye Felhaber $80,000 (2)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Xavier Ouellet $80,000 (2)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Jakub Skarek $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Derrick Pouliot $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Trevor Carrick $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Hudson Fasching $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Kevin Connauton $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Sam Carrick $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Michael Sgarbossa $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Billy Sweezey $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
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 - 5,455 - 94.87%
Level 2: 4750 - $105 - 3,942 - 82.99%
Level 3: 3750 - $80 - 3,431 - 91.50%
Level 4: 2750 - $50 - 2,598 - 94.48%
Luxury : 1000 - $305 - 767 - 76.69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,827 - 91.36%
Farm Level 2: 1000 - $22 - 789 - 78.93%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16,193 - 89.96%
Average Income per Game$2,553,670
Year to Date Revenue$28,090,374
Farm
Home Games Left-1
Average Attendance - %2,616 - 87.22%
Average Income per Game$93,511
Year to Date Revenue$1,028,618

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$24,664,740
Farm Year To Date Expenses$1,032,520
Pro Salary Cap To Date$24,021,864
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,610,111
Farm Estimated Season Revenue($93,511)
Pro Remaining Season Days136
Pro Expenses Per Days$423,327
Pro Estimated Expenses$57,572,472
Farm Remaining Season Days136
Farm Expenses Per Days$17,298
Farm Estimated Expenses$2,352,528
Estimated Season Expenses$59,925,000
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$68,681,592
Projected Bank Account$85,273,192

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,775,000 (1)
-Salary Remaining : $7,476,531
-Salary Average : $10,775,000
-Salary Average Remaining : $7,476,531
Jeff Petry (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $5,967,347
-Salary Average : $8,600,000
-Salary Average Remaining : $5,967,347
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (5)
-Salary Remaining : $5,262,367
-Salary Average : $7,584,000
-Salary Average Remaining : $5,262,367
Charlie McAvoy (1 Way Contract) $7,172,000 (1)
-Salary Remaining : $4,976,490
-Salary Average : $7,172,000
-Salary Average Remaining : $4,976,490
Clayton Keller (1 Way Contract) $6,325,000 (2)
-Salary Remaining : $4,388,776
-Salary Average : $6,325,000
-Salary Average Remaining : $4,388,776
Reilly Smith (1 Way Contract) $4,895,000 (1)
-Salary Remaining : $3,396,531
-Salary Average : $4,895,000
-Salary Average Remaining : $3,396,531
Jaden Schwartz (1 Way Contract) $4,437,000 (4)
-Salary Remaining : $3,078,735
-Salary Average : $4,437,000
-Salary Average Remaining : $3,078,735
Timothy Liljegren (1 Way Contract) $4,043,000 (3)
-Salary Remaining : $2,805,347
-Salary Average : $4,043,000
-Salary Average Remaining : $2,805,347
Anthony Mantha (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,775,510
-Salary Average : $4,000,000
-Salary Average Remaining : $2,775,510
Max Domi (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $2,706,122
-Salary Average : $3,900,000
-Salary Average Remaining : $2,706,122
Ivan Barbashev (1 Way Contract) $3,537,000 (5)
-Salary Remaining : $2,454,245
-Salary Average : $3,537,000
-Salary Average Remaining : $2,454,245
Morgan Frost (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,908,163
-Salary Average : $2,750,000
-Salary Average Remaining : $1,908,163
Danton Heinen (1 Way Contract) $2,029,000 (2)
-Salary Remaining : $1,407,878
-Salary Average : $2,029,000
-Salary Average Remaining : $1,407,878
Sam Malinski (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $1,075,510
-Salary Average : $1,550,000
-Salary Average Remaining : $1,075,510
Colin Miller (1 Way Contract) $1,401,000 (2)
-Salary Remaining : $972,122
-Salary Average : $1,401,000
-Salary Average Remaining : $972,122
Aku Raty (1 Way Contract) $1,110,000 (3)
-1 Way Contract Salary Cap : $1,110,000
-Salary Remaining : $770,204
-Salary Average : $1,110,000
-Salary Average Remaining : $770,204
Arthur Kaliyev (1 Way Contract) $1,096,000 (1)
-1 Way Contract Salary Cap : $1,096,000
-Salary Remaining : $760,490
-Salary Average : $1,096,000
-Salary Average Remaining : $760,490
Urho Vaakanainen (1 Way Contract) $1,043,000 (1)
-Salary Remaining : $723,714
-Salary Average : $1,043,000
-Salary Average Remaining : $723,714
Rem Pitlick (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Erik Gustafsson $999,999 (3)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Juuso Parssinen $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Daniil Tarasov $775,000 (2)
-Salary Remaining : $537,755
-Salary Average : $775,000
-Salary Average Remaining : $537,755
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 : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Jonny Brodzinski $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
A.J. Greer $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Samuel Morton $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Justin Bailey $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Dylan Wells $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Luke Krys $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Filip Zadina $96,120 (1)
Salary Remaining : $66,696
Salary Average : $96,120
Salary Average Remaining : $66,696
Leevi Merilainen $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Simon Nemec $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Aidan McDonough $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Brad Lambert $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Henry Thrun $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Oskar Olausson $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Santtu Kinnunen $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Shakir Mukhamadullin $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Helge Grans $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matthew Kessel $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Shawn Element $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Joel Blomqvist $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Adam Sykora $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Brett Leason $90,900 (3)
Salary Remaining : $63,073
Salary Average : $90,900
Salary Average Remaining : $63,073
Ville Heinola $87,970 (2)
Salary Remaining : $61,040
Salary Average : $87,970
Salary Average Remaining : $61,040
Denis Gurianov $79,500 (1)
Salary Remaining : $55,163
Salary Average : $79,500
Salary Average Remaining : $55,163
Brandon Baddock $76,000 (1)
Salary Remaining : $52,735
Salary Average : $76,000
Salary Average Remaining : $52,735
Wyatt Aamodt $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Wyatt Bongiovanni $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Joseph Cecconi $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Nate Clurman $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jacob Perreault $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Alex Kannok-Leipert $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Akito Hirose $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players32
Salary Commitment
Year 2024 : $2,890,490
Year 2025 : $2,128,870
Year 2026 : $1,045,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,890,490
Year 2025 : $2,128,870
Year 2026 : $1,045,900
Year 2027 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5,399 - 93.89%
Level 2: 4750 - $100 - 4,617 - 97.21%
Level 3: 3750 - $75 - 3,644 - 97.17%
Level 4: 2750 - $50 - 2,654 - 96.50%
Luxury : 1000 - $300 - 806 - 80.63%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,980 - 98.99%
Farm Level 2: 1000 - $15 - 981 - 98.07%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$82,346,298
Pro Players Total Average Salaries$82,346,298
Farm Players Total Salaries$3,588,810
Farm Players Total Average Salaries$3,588,810
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$5,265,870
Pro Year To Date Expenses$26,840,350
Farm Year To Date Expenses$1,371,696
Pro Salary Cap To Date$25,309,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,623,080
Farm Estimated Season Revenue($80,255)
Pro Remaining Season Days136
Pro Expenses Per Days$445,644
Pro Estimated Expenses$60,607,584
Farm Remaining Season Days136
Farm Expenses Per Days$22,902
Farm Estimated Expenses$3,114,672
Estimated Season Expenses$63,722,256
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$53,918,523
Projected Bank Account$67,739,092

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (1)
-Salary Remaining : $7,563,265
-Salary Average : $10,900,000
-Salary Average Remaining : $7,563,265
Frederik Andersen (1 Way Contract) $8,784,000 (1)
-Salary Remaining : $6,095,020
-Salary Average : $8,784,000
-Salary Average Remaining : $6,095,020
Jake Guentzel (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $5,967,347
-Salary Average : $8,600,000
-Salary Average Remaining : $5,967,347
Darnell Nurse (1 Way Contract) $7,550,000 (4)
-Salary Remaining : $5,238,776
-Salary Average : $7,550,000
-Salary Average Remaining : $5,238,776
Mikael Granlund (1 Way Contract) $5,900,000 (5)
-Salary Remaining : $4,093,878
-Salary Average : $5,900,000
-Salary Average Remaining : $4,093,878
Esa Lindell (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,816,327
-Salary Average : $5,500,000
-Salary Average Remaining : $3,816,327
Sean Durzi (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $3,712,245
-Salary Average : $5,350,000
-Salary Average Remaining : $3,712,245
Joel Farabee (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $3,677,551
-Salary Average : $5,300,000
-Salary Average Remaining : $3,677,551
Cam Fowler (1 Way Contract) $4,960,000 (2)
-Salary Remaining : $3,441,633
-Salary Average : $4,960,000
-Salary Average Remaining : $3,441,633
Mark Stone (1 Way Contract) $4,210,000 (2)
-Salary Remaining : $2,921,224
-Salary Average : $4,210,000
-Salary Average Remaining : $2,921,224
Artturi Lehkonen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,289,796
-Salary Average : $3,300,000
-Salary Average Remaining : $2,289,796
Marcus Johansson (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $1,804,082
-Salary Average : $2,600,000
-Salary Average Remaining : $1,804,082
Keegan Kolesar (1 Way Contract) $1,916,000 (1)
-Salary Remaining : $1,329,469
-Salary Average : $1,916,000
-Salary Average Remaining : $1,329,469
Max Pacioretty (1 Way Contract) $1,907,000 (2)
-Salary Remaining : $1,323,224
-Salary Average : $1,907,000
-Salary Average Remaining : $1,323,224
Nick Seeler $999,999 (1)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Vincent Desharnais $999,999 (1)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Phillip Di Giuseppe $990,000 (2)
-Salary Remaining : $686,939
-Salary Average : $990,000
-Salary Average Remaining : $686,939
Joseph Woll $929,300 (1)
-Salary Remaining : $644,820
-Salary Average : $929,300
-Salary Average Remaining : $644,820
Ryan Carpenter $900,000 (2)
-Salary Remaining : $624,490
-Salary Average : $900,000
-Salary Average Remaining : $624,490
Noel Acciari $750,000 (1)
-Salary Remaining : $520,408
-Salary Average : $750,000
-Salary Average Remaining : $520,408
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 : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Tyson Kozak $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Max Ellis $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Ivan Ivan $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Pavel Cajan $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Ian Mitchell $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Navrin Mutter $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Luka Profaca $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Jack St. Ivany $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Ty Glover $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Matt Rempe $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Vincent Sevigny $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Drake Caggiula $100,000 (1)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Brandon Biro $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Chad Nychuk $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Riley Sutter $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Dino Kambeitz $100,000 (1)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Samuel Houde $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Ales Stezka $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Matej Blumel $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
John Beecher $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Josh Doan $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Daniel Torgersson $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Adam Beckman $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jayden Grubbe $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Riley Kidney $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ryan Winterton $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jakub Lauko $92,500 (2)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Devin Shore $92,500 (1)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Mathieu Olivier $92,500 (1)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Calle Sjalin $92,500 (2)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Milos Kelemen $88,810 (2)
Salary Remaining : $61,623
Salary Average : $88,810
Salary Average Remaining : $61,623
Donald Busdeker $82,500 (2)
Salary Remaining : $57,245
Salary Average : $82,500
Salary Average Remaining : $57,245
Andrew Perrott $82,500 (1)
Salary Remaining : $57,245
Salary Average : $82,500
Salary Average Remaining : $57,245
Jonathan Gruden $80,000 (2)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Brandon Scanlin $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Layton Ahac $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Matej Pekar $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players38
Salary Commitment
Year 2024 : $3,588,810
Year 2025 : $2,926,310
Year 2026 : $835,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,588,810
Year 2025 : $2,926,310
Year 2026 : $835,000
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$71,944,800
Pro Players Total Average Salaries$71,944,800
Farm Players Total Salaries$1,822,500
Farm Players Total Average Salaries$1,822,500
Coaches Total Salaries$6,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,359,120
Farm Year To Date Expenses$925,260
Pro Salary Cap To Date$23,675,450
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,641,714
Farm Estimated Season Revenue($92,057)
Pro Remaining Season Days136
Pro Expenses Per Days$395,127
Pro Estimated Expenses$53,737,272
Farm Remaining Season Days136
Farm Expenses Per Days$15,421
Farm Estimated Expenses$2,097,256
Estimated Season Expenses$55,834,528
Season Salary Cap$71,944,800
Estimate Under Maximum Salary Cap of $88,000,000$16,055,200
Estimate Over Minimum Salary Cap of $65,000,000 $6,944,800
Current Bank Account$22,077,151
Projected Bank Account$41,792,280

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (4)
-Salary Remaining : $7,882,449
-Salary Average : $11,360,000
-Salary Average Remaining : $7,882,449
Nick Schmaltz (1 Way Contract) $6,763,000 (2)
-Salary Remaining : $4,692,694
-Salary Average : $6,763,000
-Salary Average Remaining : $4,692,694
Drew Doughty (1 Way Contract) $6,675,000 (4)
-Salary Remaining : $4,631,633
-Salary Average : $6,675,000
-Salary Average Remaining : $4,631,633
Patrik Laine (Out of Payroll) $6,474,000 (4)
-Salary Remaining : $4,492,163
-Salary Average : $6,474,000
-Salary Average Remaining : $4,492,163
Josh Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $4,336,735
-Salary Average : $6,250,000
-Salary Average Remaining : $4,336,735
Trevor Zegras (1 Way Contract) $5,734,000 (4)
-Salary Remaining : $3,978,694
-Salary Average : $5,734,000
-Salary Average Remaining : $3,978,694
Jake DeBrusk (1 Way Contract) $5,198,000 (4)
-Salary Remaining : $3,606,776
-Salary Average : $5,198,000
-Salary Average Remaining : $3,606,776
Vladislav Gavrikov (1 Way Contract) $4,427,000 (3)
-Salary Remaining : $3,071,796
-Salary Average : $4,427,000
-Salary Average Remaining : $3,071,796
Carter Hart (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,636,735
-Salary Average : $3,800,000
-Salary Average Remaining : $2,636,735
Adin Hill (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $2,310,612
-Salary Average : $3,330,000
-Salary Average Remaining : $2,310,612
Mario Ferraro (1 Way Contract) $3,088,000 (2)
-Salary Remaining : $2,142,694
-Salary Average : $3,088,000
-Salary Average Remaining : $2,142,694
Warren Foegele (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,081,633
-Salary Average : $3,000,000
-Salary Average Remaining : $2,081,633
Phillip Danault (1 Way Contract) $2,888,000 (1)
-Salary Remaining : $2,003,918
-Salary Average : $2,888,000
-Salary Average Remaining : $2,003,918
Casey DeSmith (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $1,110,204
-Salary Average : $1,600,000
-Salary Average Remaining : $1,110,204
Marc-Edouard Vlasic (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Akil Thomas $981,800 (3)
-Salary Remaining : $681,249
-Salary Average : $981,800
-Salary Average Remaining : $681,249
Kent Johnson $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Kaiden Guhle $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Alex Newhook $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Leo Carlsson $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Derek Ryan $775,000 (1)
-Salary Remaining : $537,755
-Salary Average : $775,000
-Salary Average Remaining : $537,755
Pierre-Edouard Bellemare $775,000 (1)
-Salary Remaining : $537,755
-Salary Average : $775,000
-Salary Average Remaining : $537,755
Total Pro Players22
Salary Commitment
Year 2024 : $78,418,800
Year 2025 : $67,730,800
Year 2026 : $48,049,800
Year 2027 : $41,691,000
Salary Average Commitment
Year 2024 : $78,418,800
Year 2025 : $67,730,800
Year 2026 : $48,049,800
Year 2027 : $41,691,000
Salary Cap with 1 Way Contract
Year 2024 : $78,418,800
Year 2025 : $67,730,800
Year 2026 : $48,049,800
Year 2027 : $41,691,000

Farm Players Salaries

Mark Pysyk $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Michael Hutchinson $77,500 (3)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Tanner Kero $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Tyler Wotherspoon $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Brady Lyle $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Kyle Criscuolo $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Corey Schueneman $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Cody Haiskanen $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Chase DeLeo $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Glenn Gawdin $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Gabriel Bourque $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Joe Hicketts $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Garret Sparks $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Michael Bullion $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Mason Jobst $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Max Willman $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Sean Day $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
John Hayden $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Gage Quinney $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Colton White $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Dominic Toninato $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Lane Pederson $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Brett Seney $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Cooper Marody $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players24
Salary Commitment
Year 2024 : $1,822,500
Year 2025 : $1,822,500
Year 2026 : $1,672,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,822,500
Year 2025 : $1,822,500
Year 2026 : $1,672,500
Year 2027 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - $120 - 5,426 - 94.37%
Level 2: 4750 - $90 - 4,583 - 96.48%
Level 3: 3750 - $80 - 3,282 - 87.52%
Level 4: 2750 - $60 - 2,039 - 74.14%
Luxury : 1000 - $300 - 780 - 78.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,980 - 98.98%
Farm Level 2: 1000 - $15 - 977 - 97.69%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$77,922,000
Pro Players Total Average Salaries$77,922,000
Farm Players Total Salaries$1,775,300
Farm Players Total Average Salaries$1,775,300
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$10,654,000
Pro Year To Date Expenses$25,643,635
Farm Year To Date Expenses$830,977
Pro Salary Cap To Date$24,679,885
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,627,746
Farm Estimated Season Revenue$0
Pro Remaining Season Days136
Pro Expenses Per Days$405,214
Pro Estimated Expenses$55,109,104
Farm Remaining Season Days136
Farm Expenses Per Days$14,160
Farm Estimated Expenses$1,925,760
Estimated Season Expenses$57,034,864
Season Salary Cap$83,571,000
Estimate Under Maximum Salary Cap of $88,000,000$4,429,000
Estimate Over Minimum Salary Cap of $65,000,000 $18,571,000
Current Bank Account$41,898,259
Projected Bank Account$60,491,141

Pro Players Salaries

Jared McCann (1 Way Contract) $6,726,000 (5)
-Salary Remaining : $4,667,020
-Salary Average : $6,726,000
-Salary Average Remaining : $4,667,020
Darcy Kuemper (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,510,204
-Salary Average : $6,500,000
-Salary Average Remaining : $4,510,204
Taylor Hall (1 Way Contract) $5,810,000 (2)
-Salary Remaining : $4,031,429
-Salary Average : $5,810,000
-Salary Average Remaining : $4,031,429
Patrick Kane (1 Way Contract) $5,370,000 (2)
-Salary Remaining : $3,726,122
-Salary Average : $5,370,000
-Salary Average Remaining : $3,726,122
Sean Couturier (Out of Payroll) $5,005,000 (4)
-Salary Remaining : $3,472,857
-Salary Average : $5,005,000
-Salary Average Remaining : $3,472,857
Ryan Pulock (1 Way Contract) $4,714,000 (2)
-Salary Remaining : $3,270,939
-Salary Average : $4,714,000
-Salary Average Remaining : $3,270,939
Matt Duchene (1 Way Contract) $4,182,000 (2)
-Salary Remaining : $2,901,796
-Salary Average : $4,182,000
-Salary Average Remaining : $2,901,796
Elvis Merzlikins (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,775,510
-Salary Average : $4,000,000
-Salary Average Remaining : $2,775,510
Carson Soucy (1 Way Contract) $3,463,000 (2)
-Salary Remaining : $2,402,898
-Salary Average : $3,463,000
-Salary Average Remaining : $2,402,898
Ian Cole (1 Way Contract) $3,161,000 (2)
-Salary Remaining : $2,193,347
-Salary Average : $3,161,000
-Salary Average Remaining : $2,193,347
Radko Gudas (1 Way Contract) $3,002,000 (4)
-Salary Remaining : $2,083,020
-Salary Average : $3,002,000
-Salary Average Remaining : $2,083,020
Jonathan Drouin (1 Way Contract) $2,856,000 (2)
-Salary Remaining : $1,981,714
-Salary Average : $2,856,000
-Salary Average Remaining : $1,981,714
Alexandre Carrier (1 Way Contract) $2,611,000 (2)
-Salary Remaining : $1,811,714
-Salary Average : $2,611,000
-Salary Average Remaining : $1,811,714
Radek Faksa (1 Way Contract) $2,518,000 (1)
-Salary Remaining : $1,747,184
-Salary Average : $2,518,000
-Salary Average Remaining : $1,747,184
Connor Murphy (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,734,694
-Salary Average : $2,500,000
-Salary Average Remaining : $1,734,694
Cal Clutterbuck (1 Way Contract) $2,225,000 (2)
-Salary Remaining : $1,543,878
-Salary Average : $2,225,000
-Salary Average Remaining : $1,543,878
Conor Sheary (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Calle Jarnkrok (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Brock McGinn (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Alexander Barabanov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Matt Nieto (1 Way Contract) $1,930,000 (2)
-Salary Remaining : $1,339,184
-Salary Average : $1,930,000
-Salary Average Remaining : $1,339,184
Kevin Bahl (1 Way Contract) $1,384,000 (1)
-Salary Remaining : $960,327
-Salary Average : $1,384,000
-Salary Average Remaining : $960,327
Chad Ruhwedel $990,000 (2)
-Salary Remaining : $686,939
-Salary Average : $990,000
-Salary Average Remaining : $686,939
Andrew Poturalski $975,000 (3)
-Salary Remaining : $676,531
-Salary Average : $975,000
-Salary Average Remaining : $676,531
Total Pro Players24
Salary Commitment
Year 2024 : $77,922,000
Year 2025 : $74,020,000
Year 2026 : $19,708,000
Year 2027 : $18,733,000
Salary Average Commitment
Year 2024 : $77,922,000
Year 2025 : $74,020,000
Year 2026 : $19,708,000
Year 2027 : $18,733,000
Salary Cap with 1 Way Contract
Year 2024 : $77,922,000
Year 2025 : $74,020,000
Year 2026 : $19,708,000
Year 2027 : $18,733,000

Farm Players Salaries

Julien Gauthier $98,920 (1)
Salary Remaining : $68,638
Salary Average : $98,920
Salary Average Remaining : $68,638
Michael Houser $97,500 (3)
Salary Remaining : $67,653
Salary Average : $97,500
Salary Average Remaining : $67,653
Reilly Walsh $97,500 (3)
Salary Remaining : $67,653
Salary Average : $97,500
Salary Average Remaining : $67,653
Hayden Hodgson $97,500 (3)
Salary Remaining : $67,653
Salary Average : $97,500
Salary Average Remaining : $67,653
Antonio Stranges $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Max Jones $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
William Wallinder $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Zayde Wisdom $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Marc Del Gaizo $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Aaron Dell $83,880 (2)
Salary Remaining : $58,202
Salary Average : $83,880
Salary Average Remaining : $58,202
Brett Sutter $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Mitch Reinke $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Kyle Marino $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Matt Pietroniro $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Dmitry Osipov $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Ethan de Jong $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Brian Pinho $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Casey Dornbach $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Brendan Furry $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Gerry Mayhew $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
CJ Suess $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players21
Salary Commitment
Year 2024 : $1,775,300
Year 2025 : $756,380
Year 2026 : $387,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,775,300
Year 2025 : $756,380
Year 2026 : $387,500
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$75,890,000
Pro Players Total Average Salaries$75,890,000
Farm Players Total Salaries$1,883,500
Farm Players Total Average Salaries$1,883,500
Coaches Total Salaries$4,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$24,165,306
Farm Year To Date Expenses$747,971
Pro Salary Cap To Date$23,017,356
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,019,413
Farm Estimated Season Revenue($92,182)
Pro Remaining Season Days136
Pro Expenses Per Days$405,051
Pro Estimated Expenses$55,086,936
Farm Remaining Season Days136
Farm Expenses Per Days$12,671
Farm Estimated Expenses$1,723,256
Estimated Season Expenses$56,810,192
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$43,624,978
Projected Bank Account$58,742,017

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (2)
-Salary Remaining : $5,828,571
-Salary Average : $8,400,000
-Salary Average Remaining : $5,828,571
Brock Nelson (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $4,406,122
-Salary Average : $6,350,000
-Salary Average Remaining : $4,406,122
Mike Hoffman (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,163,265
-Salary Average : $6,000,000
-Salary Average Remaining : $4,163,265
Tyler Myers (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,163,265
-Salary Average : $6,000,000
-Salary Average Remaining : $4,163,265
John Gibson (1 Way Contract) $5,455,000 (1)
-Salary Remaining : $3,785,102
-Salary Average : $5,455,000
-Salary Average Remaining : $3,785,102
Brian Dumoulin (1 Way Contract) $4,260,000 (1)
-Salary Remaining : $2,955,918
-Salary Average : $4,260,000
-Salary Average Remaining : $2,955,918
Trent Frederic (1 Way Contract) $4,166,000 (5)
-Salary Remaining : $2,890,694
-Salary Average : $4,166,000
-Salary Average Remaining : $2,890,694
Brandon Saad (1 Way Contract) $4,136,000 (1)
-Salary Remaining : $2,869,878
-Salary Average : $4,136,000
-Salary Average Remaining : $2,869,878
Adam Larsson (1 Way Contract) $4,023,000 (3)
-Salary Remaining : $2,791,469
-Salary Average : $4,023,000
-Salary Average Remaining : $2,791,469
Morgan Geekie (1 Way Contract) $3,505,000 (4)
-Salary Remaining : $2,432,041
-Salary Average : $3,505,000
-Salary Average Remaining : $2,432,041
Alex Kerfoot (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $2,324,490
-Salary Average : $3,350,000
-Salary Average Remaining : $2,324,490
Connor Clifton (1 Way Contract) $2,861,000 (1)
-Salary Remaining : $1,985,184
-Salary Average : $2,861,000
-Salary Average Remaining : $1,985,184
Andrew Peeke (1 Way Contract) $2,670,000 (2)
-Salary Remaining : $1,852,653
-Salary Average : $2,670,000
-Salary Average Remaining : $1,852,653
Tomas Nosek (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,734,694
-Salary Average : $2,500,000
-Salary Average Remaining : $1,734,694
Petr Mrazek (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,734,694
-Salary Average : $2,500,000
-Salary Average Remaining : $1,734,694
Mason Shaw (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Jordan Oesterle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Carl Grundstrom (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,248,980
-Salary Average : $1,800,000
-Salary Average Remaining : $1,248,980
Cayden Primeau (1 Way Contract) $1,030,000 (2)
-Salary Remaining : $714,694
-Salary Average : $1,030,000
-Salary Average Remaining : $714,694
MacKenzie Entwistle $984,000 (2)
-Salary Remaining : $682,776
-Salary Average : $984,000
-Salary Average Remaining : $682,776
Mavrik Bourque $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Dylan Holloway $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
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 : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matt Coronato $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Arturs Silovs $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Josh Lopina $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ben King $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Carter Mazur $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Calle Clang $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Dustin Tokarski $90,000 (1)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
David Gustafsson $78,500 (2)
Salary Remaining : $54,469
Salary Average : $78,500
Salary Average Remaining : $54,469
Patrik Koch $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Markus Niemelainen $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Cal O'Reilly $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Rasmus Asplund $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Erik Middendorf $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Carsen Twarynski $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Scott Reedy $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Colton Poolman $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Brett Budgell $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Benjamin Berard $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Brendan Warren $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Dillon Heatherington $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Dominik Shine $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Adam Karashik $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players23
Salary Commitment
Year 2024 : $1,883,500
Year 2025 : $1,023,500
Year 2026 : $455,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,883,500
Year 2025 : $1,023,500
Year 2026 : $455,000
Year 2027 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$87,086,004
Pro Players Total Average Salaries$87,086,004
Farm Players Total Salaries$2,035,000
Farm Players Total Average Salaries$2,035,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,148,768
Farm Year To Date Expenses$880,096
Pro Salary Cap To Date$26,505,916
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,051,104
Farm Estimated Season Revenue($337,357)
Pro Remaining Season Days136
Pro Expenses Per Days$454,520
Pro Estimated Expenses$61,814,720
Farm Remaining Season Days136
Farm Expenses Per Days$14,464
Farm Estimated Expenses$1,967,104
Estimated Season Expenses$63,781,824
Season Salary Cap$87,086,004
Estimate Under Maximum Salary Cap of $88,000,000$913,996
Estimate Over Minimum Salary Cap of $65,000,000 $22,086,004
Current Bank Account$19,707,832
Projected Bank Account$24,639,755

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $6,591,837
-Salary Average : $9,500,000
-Salary Average Remaining : $6,591,837
Anze Kopitar (1 Way Contract) $8,869,000 (4)
-Salary Remaining : $6,154,000
-Salary Average : $8,869,000
-Salary Average Remaining : $6,154,000
Steven Stamkos (1 Way Contract) $8,302,000 (3)
-Salary Remaining : $5,760,571
-Salary Average : $8,302,000
-Salary Average Remaining : $5,760,571
Kyle Palmieri (1 Way Contract) $5,250,001 (5)
-Salary Remaining : $3,642,858
-Salary Average : $5,250,001
-Salary Average Remaining : $3,642,858
Anthony Cirelli (1 Way Contract) $4,847,000 (4)
-Salary Remaining : $3,363,224
-Salary Average : $4,847,000
-Salary Average Remaining : $3,363,224
Marcus Pettersson (1 Way Contract) $4,817,000 (4)
-Salary Remaining : $3,342,408
-Salary Average : $4,817,000
-Salary Average Remaining : $3,342,408
Jack Campbell (1 Way Contract) $4,794,000 (1)
-Salary Remaining : $3,326,449
-Salary Average : $4,794,000
-Salary Average Remaining : $3,326,449
Ryan Graves (1 Way Contract) $4,660,000 (4)
-Salary Remaining : $3,233,469
-Salary Average : $4,660,000
-Salary Average Remaining : $3,233,469
Ondrej Palat (1 Way Contract) $4,529,000 (4)
-Salary Remaining : $3,142,571
-Salary Average : $4,529,000
-Salary Average Remaining : $3,142,571
John Carlson (1 Way Contract) $4,336,000 (4)
-Salary Remaining : $3,008,653
-Salary Average : $4,336,000
-Salary Average Remaining : $3,008,653
Jakob Silfverberg (1 Way Contract) $4,211,000 (1)
-Salary Remaining : $2,921,918
-Salary Average : $4,211,000
-Salary Average Remaining : $2,921,918
Matt Murray (1 Way Contract) $3,684,000 (3)
-1 Way Contract Salary Cap : $3,684,000
-Salary Remaining : $2,556,245
-Salary Average : $3,684,000
-Salary Average Remaining : $2,556,245
Chris Tanev (1 Way Contract) $3,500,001 (4)
-Salary Remaining : $2,428,572
-Salary Average : $3,500,001
-Salary Average Remaining : $2,428,572
Kaapo Kakko (1 Way Contract) $3,310,000 (2)
-Salary Remaining : $2,296,735
-Salary Average : $3,310,000
-Salary Average Remaining : $2,296,735
Mason Marchment (1 Way Contract) $3,027,000 (2)
-Salary Remaining : $2,100,367
-Salary Average : $3,027,000
-Salary Average Remaining : $2,100,367
Erik Johnson (1 Way Contract) $2,000,001 (3)
-Salary Remaining : $1,387,756
-Salary Average : $2,000,001
-Salary Average Remaining : $1,387,756
Evan Bouchard (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Nick Bonino (1 Way Contract) $1,250,001 (3)
-Salary Remaining : $867,348
-Salary Average : $1,250,001
-Salary Average Remaining : $867,348
Anton Forsberg (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $867,347
-Salary Average : $1,250,000
-Salary Average Remaining : $867,347
Dillon Dube (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $832,653
-Salary Average : $1,200,000
-Salary Average Remaining : $832,653
Vladislav Namestnikov (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Cooper Walker $750,000 (1)
-Salary Remaining : $520,408
-Salary Average : $750,000
-Salary Average Remaining : $520,408
Total Pro Players22
Salary Commitment
Year 2024 : $87,086,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Average Commitment
Year 2024 : $87,086,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Cap with 1 Way Contract
Year 2024 : $87,086,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002

Farm Players Salaries

Ashton Sautner $100,000 (1)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Andreas Englund $100,000 (1)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Callahan Burke $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Grant Cruikshank $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Blake Hillman $100,000 (1)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Avery Hayes $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Cory Conacher $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tyler Boucher $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matt Donovan $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Curtis McKenzie $85,000 (1)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Evan Cormier $85,000 (1)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Keaton Middleton $80,000 (2)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Justin Addamo $80,000 (2)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Cole Bardreau $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Ryan Wagner $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Cody Hodgson $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Ludovic Waeber $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Nolan Yaremko $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Riley Sawchuk $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Kevin Wall $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Dysin Mayo $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Ryan McGregor $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Roman Ahcan $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jagger Joshua $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players24
Salary Commitment
Year 2024 : $2,035,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,035,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$61,618,900
Pro Players Total Average Salaries$61,618,900
Farm Players Total Salaries$2,615,930
Farm Players Total Average Salaries$2,615,930
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,933,000
Pro Year To Date Expenses$19,628,220
Farm Year To Date Expenses$940,455
Pro Salary Cap To Date$18,862,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,207,058
Farm Estimated Season Revenue($271,822)
Pro Remaining Season Days136
Pro Expenses Per Days$327,137
Pro Estimated Expenses$44,490,632
Farm Remaining Season Days136
Farm Expenses Per Days$15,898
Farm Estimated Expenses$2,162,128
Estimated Season Expenses$46,652,760
Season Salary Cap$71,551,900
Estimate Under Maximum Salary Cap of $88,000,000$16,448,100
Estimate Over Minimum Salary Cap of $65,000,000 $6,551,900
Current Bank Account$115,654,272
Projected Bank Account$139,936,748

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $4,926,531
-Salary Average : $7,100,000
-Salary Average Remaining : $4,926,531
Matt Boldy (1 Way Contract) $6,597,000 (5)
-Salary Remaining : $4,577,510
-Salary Average : $6,597,000
-Salary Average Remaining : $4,577,510
Ilya Mikheyev (1 Way Contract) $4,003,000 (4)
-Salary Remaining : $2,777,592
-Salary Average : $4,003,000
-Salary Average Remaining : $2,777,592
Artem Zub (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $2,525,714
-Salary Average : $3,640,000
-Salary Average Remaining : $2,525,714
Cole Perfetti (1 Way Contract) $3,517,000 (5)
-Salary Remaining : $2,440,367
-Salary Average : $3,517,000
-Salary Average Remaining : $2,440,367
Adam Lowry (1 Way Contract) $3,360,000 (4)
-Salary Remaining : $2,331,429
-Salary Average : $3,360,000
-Salary Average Remaining : $2,331,429
Isac Lundestrom (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $2,220,408
-Salary Average : $3,200,000
-Salary Average Remaining : $2,220,408
Lukas Dostal (1 Way Contract) $3,148,000 (4)
-Salary Remaining : $2,184,327
-Salary Average : $3,148,000
-Salary Average Remaining : $2,184,327
Rocco Grimaldi (1 Way Contract) $2,753,000 (1)
-Salary Remaining : $1,910,245
-Salary Average : $2,753,000
-Salary Average Remaining : $1,910,245
Anthony Stolarz (1 Way Contract) $2,638,000 (2)
-Salary Remaining : $1,830,449
-Salary Average : $2,638,000
-Salary Average Remaining : $1,830,449
Scott Mayfield (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $1,804,082
-Salary Average : $2,600,000
-Salary Average Remaining : $1,804,082
Haydn Fleury (1 Way Contract) $2,311,000 (1)
-Salary Remaining : $1,603,551
-Salary Average : $2,311,000
-Salary Average Remaining : $1,603,551
Drew O'Connor (1 Way Contract) $2,076,000 (2)
-Salary Remaining : $1,440,490
-Salary Average : $2,076,000
-Salary Average Remaining : $1,440,490
David Rittich (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $1,318,367
-Salary Average : $1,900,000
-Salary Average Remaining : $1,318,367
Luke Philp (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Libor Hajek (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Erik Kallgren (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Mikhail Maltsev (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Austin Strand (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Ethen Frank (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Logan Cooley $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Owen Power $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Connor Bedard $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Parker Kelly $925,900 (1)
-Salary Remaining : $642,461
-Salary Average : $925,900
-Salary Average Remaining : $642,461
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 : $66,709
Salary Average : $96,140
Salary Average Remaining : $66,709
Jeremie Poirier $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matthew Maggio $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Colton Dach $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jakub Brabenec $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jakub Demek $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Noel Hoefenmayer $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Trent Miner $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Judd Caulfield $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Vincent Iorio $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matvey Petrov $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Emil Heineman $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Zack Ostapchuk $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Drew Helleson $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Samuel Helenius $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Declan Chisholm $93,260 (2)
Salary Remaining : $64,711
Salary Average : $93,260
Salary Average Remaining : $64,711
Spencer Knight $91,530 (2)
Salary Remaining : $63,511
Salary Average : $91,530
Salary Average Remaining : $63,511
Nick DeSimone $85,000 (1)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Arnaud Durandeau $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Carson Meyer $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Daniel D'Amato $77,500 (2)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Kristian Reichel $77,500 (2)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Bobby McMann $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Brandon Gignac $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Taylor Ward $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Isaac Poulter $77,500 (2)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Michael Milne $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Matthew Strome $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Kyle Capobianco $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jett Woo $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
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 - 2,864 - 49.81%
Level 2: 4750 - $180 - 2,189 - 46.08%
Level 3: 3750 - $160 - 1,471 - 39.23%
Level 4: 2750 - $150 - 821 - 29.87%
Luxury : 1000 - $550 - 430 - 43.03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,342 - 67.12%
Farm Level 2: 1000 - $25 - 633 - 63.34%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %7,775 - 43.20%
Average Income per Game$2,360,422
Year to Date Revenue$33,045,906
Farm
Home Games Left-4
Average Attendance - %1,976 - 65.86%
Average Income per Game$86,914
Year to Date Revenue$1,216,792

Expense

Pro Players Total Salaries$82,746,100
Pro Players Total Average Salaries$82,746,100
Farm Players Total Salaries$2,187,500
Farm Players Total Average Salaries$2,187,500
Coaches Total Salaries$3,350,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$26,455,580
Farm Year To Date Expenses$906,960
Pro Salary Cap To Date$25,690,280
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,731,390
Farm Estimated Season Revenue($347,655)
Pro Remaining Season Days136
Pro Expenses Per Days$434,929
Pro Estimated Expenses$59,150,344
Farm Remaining Season Days136
Farm Expenses Per Days$15,497
Farm Estimated Expenses$2,107,592
Estimated Season Expenses$61,257,936
Season Salary Cap$85,746,100
Estimate Under Maximum Salary Cap of $88,000,000$2,253,900
Estimate Over Minimum Salary Cap of $65,000,000 $20,746,100
Current Bank Account$58,851,885
Projected Bank Account$60,977,684

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (4)
-Salary Remaining : $9,297,959
-Salary Average : $13,400,000
-Salary Average Remaining : $9,297,959
Dougie Hamilton (1 Way Contract) $8,281,000 (2)
-Salary Remaining : $5,746,000
-Salary Average : $8,281,000
-Salary Average Remaining : $5,746,000
Mikhail Sergachev (1 Way Contract) $6,786,000 (2)
-Salary Remaining : $4,708,653
-Salary Average : $6,786,000
-Salary Average Remaining : $4,708,653
Nikolaj Ehlers (1 Way Contract) $6,389,000 (5)
-Salary Remaining : $4,433,184
-Salary Average : $6,389,000
-Salary Average Remaining : $4,433,184
Jordan Kyrou (1 Way Contract) $5,843,000 (1)
-Salary Remaining : $4,054,327
-Salary Average : $5,843,000
-Salary Average Remaining : $4,054,327
Alex Ovechkin (1 Way Contract) $5,423,000 (4)
-Salary Remaining : $3,762,898
-Salary Average : $5,423,000
-Salary Average Remaining : $3,762,898
Vitek Vanecek (1 Way Contract) $5,090,000 (5)
-Salary Remaining : $3,531,837
-Salary Average : $5,090,000
-Salary Average Remaining : $3,531,837
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $2,844,898
-Salary Average : $4,100,000
-Salary Average Remaining : $2,844,898
Jake McCabe (1 Way Contract) $3,896,000 (2)
-Salary Remaining : $2,703,347
-Salary Average : $3,896,000
-Salary Average Remaining : $2,703,347
Jake Walman (1 Way Contract) $3,865,000 (5)
-Salary Remaining : $2,681,837
-Salary Average : $3,865,000
-Salary Average Remaining : $2,681,837
Pavel Zacha (1 Way Contract) $3,811,000 (1)
-Salary Remaining : $2,644,367
-Salary Average : $3,811,000
-Salary Average Remaining : $2,644,367
Brenden Dillon (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,151,020
-Salary Average : $3,100,000
-Salary Average Remaining : $2,151,020
Trevor Moore (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,734,694
-Salary Average : $2,500,000
-Salary Average Remaining : $1,734,694
Brandon Tanev (1 Way Contract) $2,319,000 (2)
-Salary Remaining : $1,609,102
-Salary Average : $2,319,000
-Salary Average Remaining : $1,609,102
Nicholas Paul (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Pius Suter (1 Way Contract) $1,627,500 (2)
-Salary Remaining : $1,129,286
-Salary Average : $1,627,500
-Salary Average Remaining : $1,129,286
Jan Rutta (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $1,006,122
-Salary Average : $1,450,000
-Salary Average Remaining : $1,006,122
Jesse Puljujarvi (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Pyotr Kochetkov $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Cole Smith $915,600 (2)
-Salary Remaining : $635,314
-Salary Average : $915,600
-Salary Average Remaining : $635,314
Total Pro Players20
Salary Commitment
Year 2024 : $82,746,100
Year 2025 : $72,142,100
Year 2026 : $45,867,000
Year 2027 : $39,767,000
Salary Average Commitment
Year 2024 : $82,746,100
Year 2025 : $72,142,100
Year 2026 : $45,867,000
Year 2027 : $39,767,000
Salary Cap with 1 Way Contract
Year 2024 : $82,746,100
Year 2025 : $72,142,100
Year 2026 : $45,867,000
Year 2027 : $39,767,000

Farm Players Salaries

Olof Lindbom $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Viktor Neuchev $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Reid Schaefer $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Roni Hirvonen $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jacob Doty $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matthew Robertson $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Vasily Ponomarev $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Corey Andonovski $80,000 (3)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Andre Lee $80,000 (2)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Brenden Miller $77,500 (3)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Cameron Gaunce $77,500 (3)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Adam Ruzicka (Out of Payroll) $77,500 (2)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Jacob Lucchini $77,500 (2)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Colin Felix $77,500 (3)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Chris Harpur $77,500 (3)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Austin Poganski $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Anthony Vincent $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Cameron Wright $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Brennan Saulnier $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Bryce Kindopp $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Ethan Frisch $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Anthony Angello $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Julian Junca $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jack Ahcan $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jake Massie $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Roland McKeown (Out of Payroll) $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Ethan Prow $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Alex Gallant $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players28
Salary Commitment
Year 2024 : $2,265,000
Year 2025 : $1,250,000
Year 2026 : $865,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,265,000
Year 2025 : $1,250,000
Year 2026 : $865,000
Year 2027 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5750 - $140 - 4,477 - 77.87%
Level 2: 4750 - $115 - 3,298 - 69.44%
Level 3: 3750 - $85 - 2,720 - 72.53%
Level 4: 2750 - $60 - 1,979 - 71.96%
Luxury : 1000 - $310 - 754 - 75.35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,942 - 97.09%
Farm Level 2: 1000 - $20 - 788 - 78.83%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$82,849,100
Pro Players Total Average Salaries$82,849,100
Farm Players Total Salaries$3,551,690
Farm Players Total Average Salaries$3,551,690
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$4,120,290
Pro Year To Date Expenses$25,713,024
Farm Year To Date Expenses$1,358,770
Pro Salary Cap To Date$25,360,941
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,842,806
Farm Estimated Season Revenue($185,048)
Pro Remaining Season Days136
Pro Expenses Per Days$427,802
Pro Estimated Expenses$58,181,072
Farm Remaining Season Days136
Farm Expenses Per Days$22,713
Farm Estimated Expenses$3,088,968
Estimated Season Expenses$61,270,040
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$63,530,214
Projected Bank Account$68,917,932

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (5)
-Salary Remaining : $7,903,265
-Salary Average : $11,390,000
-Salary Average Remaining : $7,903,265
Tim Stutzle (1 Way Contract) $8,114,000 (5)
-Salary Remaining : $5,630,122
-Salary Average : $8,114,000
-Salary Average Remaining : $5,630,122
Sidney Crosby (1 Way Contract) $7,923,000 (2)
-Salary Remaining : $5,497,592
-Salary Average : $7,923,000
-Salary Average Remaining : $5,497,592
Adam Fox (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $5,273,469
-Salary Average : $7,600,000
-Salary Average Remaining : $5,273,469
Marc-Andre Fleury (1 Way Contract) $7,587,500 (1)
-Salary Remaining : $5,264,796
-Salary Average : $7,587,500
-Salary Average Remaining : $5,264,796
Martin Necas (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,816,327
-Salary Average : $5,500,000
-Salary Average Remaining : $3,816,327
Colton Parayko (1 Way Contract) $5,226,000 (1)
-Salary Remaining : $3,626,204
-Salary Average : $5,226,000
-Salary Average Remaining : $3,626,204
Rasmus Sandin (1 Way Contract) $4,119,000 (4)
-Salary Remaining : $2,858,082
-Salary Average : $4,119,000
-Salary Average Remaining : $2,858,082
Filip Gustavsson (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $2,511,143
-Salary Average : $3,619,000
-Salary Average Remaining : $2,511,143
Casey Mittelstadt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,428,571
-Salary Average : $3,500,000
-Salary Average Remaining : $2,428,571
Colton Sissons (1 Way Contract) $2,770,600 (4)
-Salary Remaining : $1,922,457
-Salary Average : $2,770,600
-Salary Average Remaining : $1,922,457
Derek Forbort (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,734,694
-Salary Average : $2,500,000
-Salary Average Remaining : $1,734,694
Barclay Goodrow (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Jaycob Megna (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $936,735
-Salary Average : $1,350,000
-Salary Average Remaining : $936,735
Luke Glendening (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Robert Bortuzzo (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Jujhar Khaira (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $693,878
-Salary Average : $1,000,000
-Salary Average Remaining : $693,878
Andrei Kuzmenko $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Matty Beniers $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Yegor Chinakhov $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Dawson Mercer $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Moritz Seider $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Martin Fehervary $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Samuel Ersson $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
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 : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Tomas Suchanek $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Spencer Stastney $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Maxim Cajkovic $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Cameron Morrison $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Mason Lohrei $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Will Cuylle $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Logan Morrison $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tristen Robins $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Joshua Roy $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nico Myatovic $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ryan O'Rourke $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ronan Seeley $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Bo Groulx $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Lukas Cormier $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Justin Sourdif $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Emil Andrae $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Thomas Milic $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Maximus Wanner $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ryan Tverberg $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ryder Rolston $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Michael Dipietro $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Strauss Mann $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Isaiah Saville $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Yan Kuznetsov $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ty Emberson $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ronnie Attard $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Roby Jarventie $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Rasmus Kupari $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Grigori Denisenko $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Connor McMichael $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Vladislav Firstov $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Alex Beaucage $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Alexander Alexeyev $88,790 (1)
Salary Remaining : $61,609
Salary Average : $88,790
Salary Average Remaining : $61,609
Zac Jones $87,050 (2)
Salary Remaining : $60,402
Salary Average : $87,050
Salary Average Remaining : $60,402
Dmitri Samorukov $85,850 (2)
Salary Remaining : $59,569
Salary Average : $85,850
Salary Average Remaining : $59,569
Ty Smith $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Mitchell Chaffee $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players38
Salary Commitment
Year 2024 : $3,551,690
Year 2025 : $2,512,900
Year 2026 : $1,215,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,551,690
Year 2025 : $2,512,900
Year 2026 : $1,215,000
Year 2027 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - $125 - 5,520 - 96.00%
Level 2: 4750 - $100 - 4,511 - 94.97%
Level 3: 3750 - $75 - 3,596 - 95.90%
Level 4: 2750 - $55 - 2,583 - 93.92%
Luxury : 1000 - $300 - 772 - 77.21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,957 - 97.85%
Farm Level 2: 1000 - $15 - 996 - 99.62%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$73,659,000
Pro Players Total Average Salaries$73,659,000
Farm Players Total Salaries$2,280,000
Farm Players Total Average Salaries$2,280,000
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$23,595,614
Farm Year To Date Expenses$881,020
Pro Salary Cap To Date$22,232,842
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,865,707
Farm Estimated Season Revenue($378,040)
Pro Remaining Season Days136
Pro Expenses Per Days$396,219
Pro Estimated Expenses$53,885,784
Farm Remaining Season Days136
Farm Expenses Per Days$16,224
Farm Estimated Expenses$2,206,464
Estimated Season Expenses$56,092,248
Season Salary Cap$79,909,000
Estimate Under Maximum Salary Cap of $88,000,000$8,091,000
Estimate Over Minimum Salary Cap of $65,000,000 $14,909,000
Current Bank Account$100,829,838
Projected Bank Account$114,225,257

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,897,959
-Salary Average : $8,500,000
-Salary Average Remaining : $5,897,959
Teuvo Teravainen (1 Way Contract) $7,148,000 (3)
-Salary Remaining : $4,959,837
-Salary Average : $7,148,000
-Salary Average Remaining : $4,959,837
Corey Perry (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,857,143
-Salary Average : $7,000,000
-Salary Average Remaining : $4,857,143
David Perron (1 Way Contract) $6,861,000 (2)
-Salary Remaining : $4,760,694
-Salary Average : $6,861,000
-Salary Average Remaining : $4,760,694
Jake Allen (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,510,204
-Salary Average : $6,500,000
-Salary Average Remaining : $4,510,204
Tony DeAngelo (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $3,955,102
-Salary Average : $5,700,000
-Salary Average Remaining : $3,955,102
Jeff Carter (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,122,449
-Salary Average : $4,500,000
-Salary Average Remaining : $3,122,449
Mike Reilly (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,775,510
-Salary Average : $4,000,000
-Salary Average Remaining : $2,775,510
Brett Kulak (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,428,571
-Salary Average : $3,500,000
-Salary Average Remaining : $2,428,571
Chris Driedger (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,873,469
-Salary Average : $2,700,000
-Salary Average Remaining : $1,873,469
Cody Glass (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,734,694
-Salary Average : $2,500,000
-Salary Average Remaining : $1,734,694
Zach Bogosian (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,734,694
-Salary Average : $2,500,000
-Salary Average Remaining : $1,734,694
Nick Cousins (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Noah Gregor (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $1,006,122
-Salary Average : $1,450,000
-Salary Average Remaining : $1,006,122
Brandon Duhaime (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $971,429
-Salary Average : $1,400,000
-Salary Average Remaining : $971,429
Michael Pezzetta (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $971,429
-Salary Average : $1,400,000
-Salary Average Remaining : $971,429
Joe Veleno (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $902,041
-Salary Average : $1,300,000
-Salary Average Remaining : $902,041
Ridly Greig $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Shane Pinto $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Conor Timmins $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Zach Benson $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Jack Rathbone $900,000 (3)
-Salary Remaining : $624,490
-Salary Average : $900,000
-Salary Average Remaining : $624,490
Total Pro Players22
Salary Commitment
Year 2024 : $73,659,000
Year 2025 : $34,509,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $73,659,000
Year 2025 : $34,509,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $73,659,000
Year 2025 : $34,509,000
Year 2026 : $8,998,000
Year 2027 : $0

Farm Players Salaries

Yaroslav Askarov $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Stefan Matteau $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Filip Johansson $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jack Matier $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Bobby Brink $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Oscar Dansk $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Austin Czarnik $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ryan Johnson $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Thomas Bordeleau $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tyler Madden $90,000 (2)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
Jesse Ylonen $90,000 (3)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
Samuel Laberge $90,000 (2)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
Logan Day $90,000 (2)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
Taylor Fedun $90,000 (1)
Salary Remaining : $62,449
Salary Average : $90,000
Salary Average Remaining : $62,449
Jayson Megna $85,000 (2)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Adam Brooks $85,000 (2)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Bokondji Imama $85,000 (3)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Cavan Fitzgerald $85,000 (2)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Chase Priskie $85,000 (2)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Ryan Suzuki $80,000 (3)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Clark Bishop $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jarid Lukosevicius $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Hudson Elynuik $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Daniel Walcott $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Dennis Cesana $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players26
Salary Commitment
Year 2024 : $2,280,000
Year 2025 : $1,720,000
Year 2026 : $825,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,280,000
Year 2025 : $1,720,000
Year 2026 : $825,000
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$80,929,900
Pro Players Total Average Salaries$80,929,900
Farm Players Total Salaries$2,612,850
Farm Players Total Average Salaries$2,612,850
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,961,000
Pro Year To Date Expenses$25,352,899
Farm Year To Date Expenses$1,011,886
Pro Salary Cap To Date$24,677,521
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,532,763
Farm Estimated Season Revenue($347,564)
Pro Remaining Season Days136
Pro Expenses Per Days$423,112
Pro Estimated Expenses$57,543,232
Farm Remaining Season Days136
Farm Expenses Per Days$17,157
Farm Estimated Expenses$2,333,352
Estimated Season Expenses$59,876,584
Season Salary Cap$85,890,900
Estimate Under Maximum Salary Cap of $88,000,000$2,109,100
Estimate Over Minimum Salary Cap of $65,000,000 $20,890,900
Current Bank Account$41,971,201
Projected Bank Account$47,279,816

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $5,620,408
-Salary Average : $8,100,000
-Salary Average Remaining : $5,620,408
Thomas Chabot (1 Way Contract) $7,179,000 (1)
-Salary Remaining : $4,981,347
-Salary Average : $7,179,000
-Salary Average Remaining : $4,981,347
Erik Karlsson (1 Way Contract) $6,925,000 (3)
-Salary Remaining : $4,805,102
-Salary Average : $6,925,000
-Salary Average Remaining : $4,805,102
Jeff Skinner (1 Way Contract) $6,593,000 (4)
-Salary Remaining : $4,574,735
-Salary Average : $6,593,000
-Salary Average Remaining : $4,574,735
Torey Krug (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $4,510,204
-Salary Average : $6,500,000
-Salary Average Remaining : $4,510,204
Alex Iafallo (1 Way Contract) $5,711,000 (2)
-Salary Remaining : $3,962,735
-Salary Average : $5,711,000
-Salary Average Remaining : $3,962,735
Jordan Staal (1 Way Contract) $5,706,000 (1)
-Salary Remaining : $3,959,265
-Salary Average : $5,706,000
-Salary Average Remaining : $3,959,265
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $3,538,776
-Salary Average : $5,100,000
-Salary Average Remaining : $3,538,776
Justin Holl (1 Way Contract) $4,125,000 (2)
-Salary Remaining : $2,862,245
-Salary Average : $4,125,000
-Salary Average Remaining : $2,862,245
Dmitry Kulikov (1 Way Contract) $4,067,000 (3)
-Salary Remaining : $2,822,000
-Salary Average : $4,067,000
-Salary Average Remaining : $2,822,000
Gabriel Vilardi (1 Way Contract) $3,789,000 (2)
-Salary Remaining : $2,629,102
-Salary Average : $3,789,000
-Salary Average Remaining : $2,629,102
Ryan Strome (1 Way Contract) $3,641,000 (2)
-Salary Remaining : $2,526,408
-Salary Average : $3,641,000
-Salary Average Remaining : $2,526,408
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (3)
-Salary Remaining : $2,262,041
-Salary Average : $3,260,000
-Salary Average Remaining : $2,262,041
Joonas Korpisalo (1 Way Contract) $2,877,000 (3)
-Salary Remaining : $1,996,286
-Salary Average : $2,877,000
-Salary Average Remaining : $1,996,286
Tyson Jost (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,873,469
-Salary Average : $2,700,000
-Salary Average Remaining : $1,873,469
Alexey Toropchenko (1 Way Contract) $1,257,000 (1)
-Salary Remaining : $872,204
-Salary Average : $1,257,000
-Salary Average Remaining : $872,204
Akira Schmid $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Michael Carcone $899,900 (3)
-Salary Remaining : $624,420
-Salary Average : $899,900
-Salary Average Remaining : $624,420
Marc Staal $800,000 (1)
-Salary Remaining : $555,102
-Salary Average : $800,000
-Salary Average Remaining : $555,102
Martin Pospisil $750,000 (1)
-Salary Remaining : $520,408
-Salary Average : $750,000
-Salary Average Remaining : $520,408
Total Pro Players20
Salary Commitment
Year 2024 : $80,929,900
Year 2025 : $53,487,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000
Salary Average Commitment
Year 2024 : $80,929,900
Year 2025 : $53,487,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000
Salary Cap with 1 Way Contract
Year 2024 : $80,929,900
Year 2025 : $53,487,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000

Farm Players Salaries

Jeffrey Viel $100,000 (1)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Hunter McDonald $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Tim Gettinger $96,380 (2)
Salary Remaining : $66,876
Salary Average : $96,380
Salary Average Remaining : $66,876
Keith Petruzzelli $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jayden Struble $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Brandon Coe $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Antti Tuomisto $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Liam O'Brien $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Alexander Peters $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Henri Nikkanen $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Louis Crevier $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jamie Drysdale $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Alex Laferriere $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Luca Del Bel Belluz $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Maxim Groshev $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Wyatt Kaiser $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Cole Sillinger $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Simon Lundmark $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Benjamin Kraws $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
John Leonard $91,970 (3)
Salary Remaining : $63,816
Salary Average : $91,970
Salary Average Remaining : $63,816
Justin Kirkland $89,500 (3)
Salary Remaining : $62,102
Salary Average : $89,500
Salary Average Remaining : $62,102
Joel Teasdale $80,000 (3)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Jaxsen Wiebe $80,000 (3)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Brett Kemp $77,500 (3)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Anton Malmstrom $77,500 (3)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Riley McKay $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Olivier Rodrigue $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jonathan Aspirot $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Lassi Thomson $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players29
Salary Commitment
Year 2024 : $2,612,850
Year 2025 : $2,002,850
Year 2026 : $1,621,470
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,612,850
Year 2025 : $2,002,850
Year 2026 : $1,621,470
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $101 - 5,480 - 95.31%
Level 2: 4750 - $68 - 4,677 - 98.45%
Level 3: 3750 - $62 - 3,641 - 97.08%
Level 4: 2750 - $37 - 2,703 - 98.30%
Luxury : 1000 - $215 - 980 - 97.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,979 - 98.94%
Farm Level 2: 1000 - $20 - 835 - 83.53%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$72,530,300
Pro Players Total Average Salaries$72,530,300
Farm Players Total Salaries$1,959,500
Farm Players Total Average Salaries$1,959,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,041,667
Pro Year To Date Expenses$22,683,722
Farm Year To Date Expenses$1,052,654
Pro Salary Cap To Date$22,003,292
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,831,120
Farm Estimated Season Revenue($280,199)
Pro Remaining Season Days136
Pro Expenses Per Days$380,257
Pro Estimated Expenses$51,714,952
Farm Remaining Season Days136
Farm Expenses Per Days$17,651
Farm Estimated Expenses$2,400,536
Estimated Season Expenses$54,115,488
Season Salary Cap$76,571,967
Estimate Under Maximum Salary Cap of $88,000,000$11,428,033
Estimate Over Minimum Salary Cap of $65,000,000 $11,571,967
Current Bank Account$6,276,473
Projected Bank Account$8,711,906

Pro Players Salaries

Alec Martinez (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $5,897,959
-Salary Average : $8,500,000
-Salary Average Remaining : $5,897,959
Kevin Hayes (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,510,204
-Salary Average : $6,500,000
-Salary Average Remaining : $4,510,204
Nick Suzuki (1 Way Contract) $6,293,000 (3)
-Salary Remaining : $4,366,571
-Salary Average : $6,293,000
-Salary Average Remaining : $4,366,571
Jordan Binnington (1 Way Contract) $6,170,000 (2)
-Salary Remaining : $4,281,224
-Salary Average : $6,170,000
-Salary Average Remaining : $4,281,224
Nick Leddy (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $3,590,122
-Salary Average : $5,174,000
-Salary Average Remaining : $3,590,122
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,469,388
-Salary Average : $5,000,000
-Salary Average Remaining : $3,469,388
Erik Brannstrom (1 Way Contract) $4,088,000 (3)
-Salary Remaining : $2,836,571
-Salary Average : $4,088,000
-Salary Average Remaining : $2,836,571
Nikita Zaitsev (1 Way Contract) $3,301,000 (3)
-Salary Remaining : $2,290,490
-Salary Average : $3,301,000
-Salary Average Remaining : $2,290,490
Anthony Beauvillier (1 Way Contract) $3,274,000 (1)
-Salary Remaining : $2,271,755
-Salary Average : $3,274,000
-Salary Average Remaining : $2,271,755
Robert Hagg (1 Way Contract) $2,955,000 (3)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $2,050,408
-Salary Average : $2,955,000
-Salary Average Remaining : $2,050,408
Joel Hofer (1 Way Contract) $2,932,000 (3)
-Salary Remaining : $2,034,449
-Salary Average : $2,932,000
-Salary Average Remaining : $2,034,449
Troy Terry (1 Way Contract) $2,797,000 (1)
-Salary Remaining : $1,940,776
-Salary Average : $2,797,000
-Salary Average Remaining : $1,940,776
Curtis Lazar (1 Way Contract) $2,377,000 (2)
-Salary Remaining : $1,649,347
-Salary Average : $2,377,000
-Salary Average Remaining : $1,649,347
Adam Erne (1 Way Contract) $2,337,000 (3)
-Salary Remaining : $1,621,592
-Salary Average : $2,337,000
-Salary Average Remaining : $1,621,592
Josh Brown (1 Way Contract) $2,218,000 (1)
-Salary Remaining : $1,539,020
-Salary Average : $2,218,000
-Salary Average Remaining : $1,539,020
Sammy Blais (1 Way Contract) $1,363,000 (3)
-Salary Remaining : $945,755
-Salary Average : $1,363,000
-Salary Average Remaining : $945,755
Chris Wagner (1 Way Contract) $1,154,000 (1)
-1 Way Contract Salary Cap : $1,154,000
-Salary Remaining : $800,735
-Salary Average : $1,154,000
-Salary Average Remaining : $800,735
Devon Levi $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Matthew Knies $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Paul Cotter $945,900 (2)
-Salary Remaining : $656,339
-Salary Average : $945,900
-Salary Average Remaining : $656,339
Noah Juulsen $821,500 (1)
-Salary Remaining : $570,020
-Salary Average : $821,500
-Salary Average Remaining : $570,020
Reese Johnson $812,600 (1)
-Salary Remaining : $563,845
-Salary Average : $812,600
-Salary Average Remaining : $563,845
Gavin Bayreuther $810,000 (1)
-Salary Remaining : $562,041
-Salary Average : $810,000
-Salary Average Remaining : $562,041
Justin Brazeau $807,300 (1)
-Salary Remaining : $560,167
-Salary Average : $807,300
-Salary Average Remaining : $560,167
Total Pro Players24
Salary Commitment
Year 2024 : $72,530,300
Year 2025 : $54,835,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $72,530,300
Year 2025 : $54,835,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,530,300
Year 2025 : $54,835,900
Year 2026 : $32,719,000
Year 2027 : $0

Farm Players Salaries

Artem Guryev $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Bradley Marek $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Jacob Gaucher $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Joe Carroll $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Henrik Tikkanen $98,500 (3)
Salary Remaining : $68,347
Salary Average : $98,500
Salary Average Remaining : $68,347
Jacob Murray $98,500 (3)
Salary Remaining : $68,347
Salary Average : $98,500
Salary Average Remaining : $68,347
Mitchell Gibson $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Joakim Kemell $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Lucas Edmonds $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tyrel Bauer $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Brandt Clarke $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Matthew Seminoff $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tristan Luneau $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Parker Wotherspoon $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Patrick Giles $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Greg Meireles $87,500 (1)
Salary Remaining : $60,714
Salary Average : $87,500
Salary Average Remaining : $60,714
Jake Gaudet (Out of Payroll) $87,500 (1)
Salary Remaining : $60,714
Salary Average : $87,500
Salary Average Remaining : $60,714
Jonah Gadjovich $85,000 (2)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Colin Theisen $85,000 (1)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Mac Hollowell $85,000 (2)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Raphael Lavoie $77,500 (2)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Total Farm Players21
Salary Commitment
Year 2024 : $1,959,500
Year 2025 : $1,509,500
Year 2026 : $882,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,959,500
Year 2025 : $1,509,500
Year 2026 : $882,000
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 5,536 - 96.28%
Level 2: 4750 - $100 - 4,543 - 95.64%
Level 3: 3750 - $75 - 3,485 - 92.92%
Level 4: 2750 - $50 - 2,629 - 95.60%
Luxury : 1000 - $300 - 782 - 78.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,979 - 98.96%
Farm Level 2: 1000 - $15 - 997 - 99.68%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16,974 - 94.30%
Average Income per Game$2,571,699
Year to Date Revenue$30,860,386
Farm
Home Games Left-2
Average Attendance - %2,976 - 99.20%
Average Income per Game$80,538
Year to Date Revenue$966,457

Expense

Pro Players Total Salaries$83,451,000
Pro Players Total Average Salaries$83,451,000
Farm Players Total Salaries$2,069,480
Farm Players Total Average Salaries$2,069,480
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$26,794,432
Farm Year To Date Expenses$815,265
Pro Salary Cap To Date$25,876,066
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,579,266
Farm Estimated Season Revenue($161,076)
Pro Remaining Season Days136
Pro Expenses Per Days$441,077
Pro Estimated Expenses$59,986,472
Farm Remaining Season Days136
Farm Expenses Per Days$13,110
Farm Estimated Expenses$1,782,960
Estimated Season Expenses$61,769,432
Season Salary Cap$84,701,000
Estimate Under Maximum Salary Cap of $88,000,000$3,299,000
Estimate Over Minimum Salary Cap of $65,000,000 $19,701,000
Current Bank Account$77,775,449
Projected Bank Account$90,424,207

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,930,000 (1)
-Salary Remaining : $8,971,837
-Salary Average : $12,930,000
-Salary Average Remaining : $8,971,837
Brett Pesce (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $4,340,204
-Salary Average : $6,255,000
-Salary Average Remaining : $4,340,204
Aaron Ekblad (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,163,265
-Salary Average : $6,000,000
-Salary Average Remaining : $4,163,265
Evander Kane (1 Way Contract) $5,740,000 (4)
-Salary Remaining : $3,982,857
-Salary Average : $5,740,000
-Salary Average Remaining : $3,982,857
Samuel Girard (1 Way Contract) $5,715,000 (2)
-Salary Remaining : $3,965,510
-Salary Average : $5,715,000
-Salary Average Remaining : $3,965,510
Chandler Stephenson (1 Way Contract) $5,543,000 (2)
-Salary Remaining : $3,846,163
-Salary Average : $5,543,000
-Salary Average Remaining : $3,846,163
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,816,327
-Salary Average : $5,500,000
-Salary Average Remaining : $3,816,327
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,816,327
-Salary Average : $5,500,000
-Salary Average Remaining : $3,816,327
Cam Talbot (1 Way Contract) $4,770,000 (1)
-Salary Remaining : $3,309,796
-Salary Average : $4,770,000
-Salary Average Remaining : $3,309,796
Tyler Bertuzzi (1 Way Contract) $4,405,000 (4)
-Salary Remaining : $3,056,531
-Salary Average : $4,405,000
-Salary Average Remaining : $3,056,531
Mattias Samuelsson (1 Way Contract) $3,582,000 (4)
-Salary Remaining : $2,485,469
-Salary Average : $3,582,000
-Salary Average Remaining : $2,485,469
Ryan Lindgren (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,428,571
-Salary Average : $3,500,000
-Salary Average Remaining : $2,428,571
Cody Ceci (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $1,873,469
-Salary Average : $2,700,000
-Salary Average Remaining : $1,873,469
Jonas Siegenthaler (1 Way Contract) $2,356,000 (1)
-Salary Remaining : $1,634,776
-Salary Average : $2,356,000
-Salary Average Remaining : $1,634,776
Mathieu Joseph (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Michael McLeod (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $1,144,898
-Salary Average : $1,650,000
-Salary Average Remaining : $1,144,898
Ukko-Pekka Luukkonen (1 Way Contract) $1,505,000 (1)
-Salary Remaining : $1,044,286
-Salary Average : $1,505,000
-Salary Average Remaining : $1,044,286
Alexander Holtz (Out of Payroll) $1,401,000 (2)
-1 Way Contract Salary Cap : $1,401,000
-Salary Remaining : $972,122
-Salary Average : $1,401,000
-Salary Average Remaining : $972,122
Logan Stankoven $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Mason McTavish $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Matias Maccelli $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Seth Jarvis $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Total Pro Players22
Salary Commitment
Year 2024 : $84,852,000
Year 2025 : $53,891,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Average Commitment
Year 2024 : $84,852,000
Year 2025 : $53,891,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Cap with 1 Way Contract
Year 2024 : $84,852,000
Year 2025 : $53,891,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000

Farm Players Salaries

Max McCormick $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Dakota Mermis $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Steven Santini $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Zach Aston-Reese $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Connor Carrick $100,000 (2)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Anthony Richard $97,480 (3)
Salary Remaining : $67,639
Salary Average : $97,480
Salary Average Remaining : $67,639
Brett Berard $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Isak Rosen $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Francesco Pinelli $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Shane Wright $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Hugo Alnefelt $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jack LaFontaine $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ryder Korczak $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Sean Farrell $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Topi Niemela $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Justin Dowling $78,500 (1)
Salary Remaining : $54,469
Salary Average : $78,500
Salary Average Remaining : $54,469
Andrew Agozzino $78,500 (1)
Salary Remaining : $54,469
Salary Average : $78,500
Salary Average Remaining : $54,469
Kyle Clifford $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Greg McKegg $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Mitchell Stephens $77,500 (2)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Alex Stalock $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Paul LaDue $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Charles Hudon $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Donovan Sebrango $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
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 - 5,526 - 96.10%
Level 2: 4750 - $90 - 4,570 - 96.20%
Level 3: 3750 - $70 - 3,592 - 95.79%
Level 4: 2750 - $40 - 2,700 - 98.20%
Luxury : 1000 - $190 - 982 - 98.24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,523 - 76.17%
Farm Level 2: 1000 - $15 - 989 - 98.85%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17,371 - 96.50%
Average Income per Game$2,285,640
Year to Date Revenue$29,713,321
Farm
Home Games Left-3
Average Attendance - %2,512 - 83.73%
Average Income per Game$85,180
Year to Date Revenue$1,107,338

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$24,635,197
Farm Year To Date Expenses$853,337
Pro Salary Cap To Date$22,784,373
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,997,922
Farm Estimated Season Revenue($255,540)
Pro Remaining Season Days136
Pro Expenses Per Days$412,222
Pro Estimated Expenses$56,062,192
Farm Remaining Season Days136
Farm Expenses Per Days$14,615
Farm Estimated Expenses$1,987,640
Estimated Season Expenses$58,049,832
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$15,313,370
Projected Bank Account$21,005,920

Pro Players Salaries

J.T. Miller (1 Way Contract) $8,541,000 (5)
-Salary Remaining : $5,926,408
-Salary Average : $8,541,000
-Salary Average Remaining : $5,926,408
Kris Letang (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $4,961,224
-Salary Average : $7,150,000
-Salary Average Remaining : $4,961,224
Jordan Eberle (1 Way Contract) $5,923,000 (4)
-Salary Remaining : $4,109,837
-Salary Average : $5,923,000
-Salary Average Remaining : $4,109,837
Erik Haula (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $3,538,776
-Salary Average : $5,100,000
-Salary Average Remaining : $3,538,776
T.J. Oshie (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,122,449
-Salary Average : $4,500,000
-Salary Average Remaining : $3,122,449
Anthony Duclair (1 Way Contract) $4,010,000 (4)
-Salary Remaining : $2,782,449
-Salary Average : $4,010,000
-Salary Average Remaining : $2,782,449
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $2,567,347
-Salary Average : $3,700,000
-Salary Average Remaining : $2,567,347
Robby Fabbri (1 Way Contract) $3,604,000 (4)
-Salary Remaining : $2,500,735
-Salary Average : $3,604,000
-Salary Average Remaining : $2,500,735
Nate Schmidt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,428,571
-Salary Average : $3,500,000
-Salary Average Remaining : $2,428,571
Filip Chytil (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $2,324,490
-Salary Average : $3,350,000
-Salary Average Remaining : $2,324,490
Erik Gudbranson (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $2,151,020
-Salary Average : $3,100,000
-Salary Average Remaining : $2,151,020
Tyson Barrie (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,081,633
-Salary Average : $3,000,000
-Salary Average Remaining : $2,081,633
Will Borgen (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $2,029,592
-Salary Average : $2,925,000
-Salary Average Remaining : $2,029,592
Egor Zamula (1 Way Contract) $2,841,000 (3)
-Salary Remaining : $1,971,306
-Salary Average : $2,841,000
-Salary Average Remaining : $1,971,306
Mackenzie Blackwood (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,734,694
-Salary Average : $2,500,000
-Salary Average Remaining : $1,734,694
Lars Eller (1 Way Contract) $2,466,500 (2)
-Salary Remaining : $1,711,449
-Salary Average : $2,466,500
-Salary Average Remaining : $1,711,449
Pat Maroon (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,457,143
-Salary Average : $2,100,000
-Salary Average Remaining : $1,457,143
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,457,143
-Salary Average : $2,100,000
-Salary Average Remaining : $1,457,143
Kevin Labanc (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,387,755
-Salary Average : $2,000,000
-Salary Average Remaining : $1,387,755
Klim Kostin (1 Way Contract) $1,485,000 (1)
-Salary Remaining : $1,030,408
-Salary Average : $1,485,000
-Salary Average Remaining : $1,030,408
Dmitri Voronkov $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Fabian Zetterlund $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
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 : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Lleyton Moore $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Carson Golder $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Grant Hutton $100,000 (1)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Griffin Mendel $100,000 (1)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Vinni Lettieri $97,000 (1)
Salary Remaining : $67,306
Salary Average : $97,000
Salary Average Remaining : $67,306
Antti Saarela $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jack Finley $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Kim Nousiainen $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Olle Lycksell $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Angus Crookshank $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Olen Zellweger $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Philippe Maillet $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jackson Cates $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Keean Washkurak $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Mikhail Abramov $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tristen Nielsen $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Walker Duehr $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Malcolm Subban $77,500 (2)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Andy Welinski $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Brayden Tracey $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Brady Keeper $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Collin Delia $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players23
Salary Commitment
Year 2024 : $2,114,500
Year 2025 : $1,192,500
Year 2026 : $735,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,114,500
Year 2025 : $1,192,500
Year 2026 : $735,000
Year 2027 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5750 - $125 - 5,530 - 96.18%
Level 2: 4750 - $100 - 4,533 - 95.42%
Level 3: 3750 - $75 - 3,509 - 93.58%
Level 4: 2750 - $50 - 2,607 - 94.79%
Luxury : 1000 - $300 - 789 - 78.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,986 - 99.28%
Farm Level 2: 1000 - $15 - 996 - 99.55%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$87,401,750
Pro Players Total Average Salaries$87,401,750
Farm Players Total Salaries$2,424,870
Farm Players Total Average Salaries$2,424,870
Coaches Total Salaries$6,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,439,340
Farm Year To Date Expenses$898,098
Pro Salary Cap To Date$26,755,620
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,051,726
Farm Estimated Season Revenue($242,143)
Pro Remaining Season Days136
Pro Expenses Per Days$473,989
Pro Estimated Expenses$64,462,504
Farm Remaining Season Days136
Farm Expenses Per Days$15,178
Farm Estimated Expenses$2,064,208
Estimated Season Expenses$66,526,712
Season Salary Cap$87,401,750
Estimate Under Maximum Salary Cap of $88,000,000$598,250
Estimate Over Minimum Salary Cap of $65,000,000 $22,401,750
Current Bank Account$97,422,060
Projected Bank Account$102,704,931

Pro Players Salaries

William Nylander (1 Way Contract) $8,158,000 (3)
-Salary Remaining : $5,660,653
-Salary Average : $8,158,000
-Salary Average Remaining : $5,660,653
Roope Hintz (1 Way Contract) $7,934,000 (5)
-Salary Remaining : $5,505,224
-Salary Average : $7,934,000
-Salary Average Remaining : $5,505,224
Jason Robertson (1 Way Contract) $7,845,000 (1)
-Salary Remaining : $5,443,469
-Salary Average : $7,845,000
-Salary Average Remaining : $5,443,469
Brayden Point (1 Way Contract) $7,271,000 (4)
-Salary Remaining : $5,045,184
-Salary Average : $7,271,000
-Salary Average Remaining : $5,045,184
Rasmus Andersson (1 Way Contract) $7,079,000 (4)
-Salary Remaining : $4,911,959
-Salary Average : $7,079,000
-Salary Average Remaining : $4,911,959
Jacob Markstrom (1 Way Contract) $6,563,750 (2)
-Salary Remaining : $4,554,439
-Salary Average : $6,563,750
-Salary Average Remaining : $4,554,439
Elias Lindholm (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $4,024,490
-Salary Average : $5,800,000
-Salary Average Remaining : $4,024,490
Anders Lee (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,816,327
-Salary Average : $5,500,000
-Salary Average Remaining : $3,816,327
Filip Hronek (1 Way Contract) $4,623,000 (1)
-Salary Remaining : $3,207,796
-Salary Average : $4,623,000
-Salary Average Remaining : $3,207,796
Brandon Montour (1 Way Contract) $4,146,000 (2)
-Salary Remaining : $2,876,816
-Salary Average : $4,146,000
-Salary Average Remaining : $2,876,816
Mattias Ekholm (1 Way Contract) $4,009,000 (1)
-Salary Remaining : $2,781,755
-Salary Average : $4,009,000
-Salary Average Remaining : $2,781,755
Sam Montembeault (1 Way Contract) $3,669,000 (4)
-Salary Remaining : $2,545,837
-Salary Average : $3,669,000
-Salary Average Remaining : $2,545,837
Barrett Hayton (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,151,020
-Salary Average : $3,100,000
-Salary Average Remaining : $2,151,020
Brandon Hagel (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $2,116,327
-Salary Average : $3,050,000
-Salary Average Remaining : $2,116,327
Thomas Harley (1 Way Contract) $3,025,000 (1)
-Salary Remaining : $2,098,980
-Salary Average : $3,025,000
-Salary Average Remaining : $2,098,980
Josh Mahura (1 Way Contract) $1,153,000 (1)
-Salary Remaining : $800,041
-Salary Average : $1,153,000
-Salary Average Remaining : $800,041
Nick Bjugstad (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $763,265
-Salary Average : $1,100,000
-Salary Average Remaining : $763,265
Kevin Shattenkirk $971,000 (2)
-Salary Remaining : $673,755
-Salary Average : $971,000
-Salary Average Remaining : $673,755
Jamie Benn $880,000 (2)
-Salary Remaining : $610,612
-Salary Average : $880,000
-Salary Average Remaining : $610,612
Evgenii Dadonov $775,000 (1)
-Salary Remaining : $537,755
-Salary Average : $775,000
-Salary Average Remaining : $537,755
Ryan Reaves $750,000 (2)
-Salary Remaining : $520,408
-Salary Average : $750,000
-Salary Average Remaining : $520,408
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 : $66,383
Salary Average : $95,670
Salary Average Remaining : $66,383
Adam Raska $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Alex Turcotte $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Christian Kyrou $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Daemon Hunt $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Sebastian Cossa $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Gavin White $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nick Abruzzese $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Kyle McDonald $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Landon Slaggert $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Amadeus Lombardi $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Oliver Kylington $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Alexandre Texier $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Blake McLaughlin $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Arshdeep Bains $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Carson Lambos $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Fredrik Olofsson $92,000 (2)
Salary Remaining : $63,837
Salary Average : $92,000
Salary Average Remaining : $63,837
Will Butcher $87,500 (2)
Salary Remaining : $60,714
Salary Average : $87,500
Salary Average Remaining : $60,714
Zach Sawchenko $85,200 (1)
Salary Remaining : $59,118
Salary Average : $85,200
Salary Average Remaining : $59,118
Alex Whelan $85,000 (1)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Joel Hanley $84,000 (2)
Salary Remaining : $58,286
Salary Average : $84,000
Salary Average Remaining : $58,286
William Bitten $80,500 (1)
Salary Remaining : $55,857
Salary Average : $80,500
Salary Average Remaining : $55,857
Gabriel Fortier $80,000 (1)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Calvin Pickard $80,000 (2)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Emil Bemstrom $80,000 (1)
Salary Remaining : $55,510
Salary Average : $80,000
Salary Average Remaining : $55,510
Ben Hutton $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Dylan Coghlan $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players27
Salary Commitment
Year 2024 : $2,424,870
Year 2025 : $1,674,170
Year 2026 : $855,670
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,424,870
Year 2025 : $1,674,170
Year 2026 : $855,670
Year 2027 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - $120 - 5,447 - 94.72%
Level 2: 4750 - $80 - 4,637 - 97.61%
Level 3: 3750 - $60 - 3,664 - 97.72%
Level 4: 2750 - $25 - 2,750 - 100.00%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100.00%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$68,236,000
Pro Players Total Average Salaries$68,236,000
Farm Players Total Salaries$2,515,000
Farm Players Total Average Salaries$2,515,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,113,060
Farm Year To Date Expenses$988,332
Pro Salary Cap To Date$20,888,580
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,524,762
Farm Estimated Season Revenue($125,000)
Pro Remaining Season Days136
Pro Expenses Per Days$368,551
Pro Estimated Expenses$50,122,936
Farm Remaining Season Days136
Farm Expenses Per Days$16,658
Farm Estimated Expenses$2,265,488
Estimated Season Expenses$52,388,424
Season Salary Cap$68,236,000
Estimate Under Maximum Salary Cap of $88,000,000$19,764,000
Estimate Over Minimum Salary Cap of $65,000,000 $3,236,000
Current Bank Account$43,445,592
Projected Bank Account$52,456,930

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,524,000 (1)
-Salary Remaining : $5,914,612
-Salary Average : $8,524,000
-Salary Average Remaining : $5,914,612
Tage Thompson (1 Way Contract) $8,148,000 (4)
-Salary Remaining : $5,653,714
-Salary Average : $8,148,000
-Salary Average Remaining : $5,653,714
Tristan Jarry (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $4,596,939
-Salary Average : $6,625,000
-Salary Average Remaining : $4,596,939
Mathew Dumba (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $4,024,490
-Salary Average : $5,800,000
-Salary Average Remaining : $4,024,490
Mikey Anderson (1 Way Contract) $5,320,000 (4)
-Salary Remaining : $3,691,429
-Salary Average : $5,320,000
-Salary Average Remaining : $3,691,429
Victor Olofsson (1 Way Contract) $5,128,000 (4)
-Salary Remaining : $3,558,204
-Salary Average : $5,128,000
-Salary Average Remaining : $3,558,204
Jack Roslovic (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $3,330,612
-Salary Average : $4,800,000
-Salary Average Remaining : $3,330,612
Dylan Strome (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $2,983,673
-Salary Average : $4,300,000
-Salary Average Remaining : $2,983,673
Henri Jokiharju (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $2,706,122
-Salary Average : $3,900,000
-Salary Average Remaining : $2,706,122
Logan O'Connor (1 Way Contract) $2,951,000 (4)
-Salary Remaining : $2,047,633
-Salary Average : $2,951,000
-Salary Average Remaining : $2,047,633
Sonny Milano (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $1,665,306
-Salary Average : $2,400,000
-Salary Average Remaining : $1,665,306
Steven Lorentz (1 Way Contract) $1,578,000 (2)
-Salary Remaining : $1,094,939
-Salary Average : $1,578,000
-Salary Average Remaining : $1,094,939
Michael Bunting (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Dylan Samberg (1 Way Contract) $1,313,000 (3)
-Salary Remaining : $911,061
-Salary Average : $1,313,000
-Salary Average Remaining : $911,061
Joey Daccord (1 Way Contract) $1,224,000 (3)
-Salary Remaining : $849,306
-Salary Average : $1,224,000
-Salary Average Remaining : $849,306
Tyson Foerster $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Jack Drury $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Jake Neighbours $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
J.J. Moser $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Calle Rosen $925,000 (3)
-Salary Remaining : $641,837
-Salary Average : $925,000
-Salary Average Remaining : $641,837
Total Pro Players20
Salary Commitment
Year 2024 : $68,236,000
Year 2025 : $52,012,000
Year 2026 : $36,434,000
Year 2027 : $21,547,000
Salary Average Commitment
Year 2024 : $68,236,000
Year 2025 : $52,012,000
Year 2026 : $36,434,000
Year 2027 : $21,547,000
Salary Cap with 1 Way Contract
Year 2024 : $68,236,000
Year 2025 : $52,012,000
Year 2026 : $36,434,000
Year 2027 : $21,547,000

Farm Players Salaries

Arber Xhekaj $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jaxson Stauber $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ben Meyers $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Alexis Gendron $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Carter Savoie $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Brennan Othmann $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Filip Roos $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Hunter McKown $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Cole McWard $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Daylan Kuefler $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nick Blankenburg $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Sammy Walker $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Simon Edvinsson $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Lian Bichsel $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tye Kartye $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Mackie Samoskevich $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Santeri Hatakka $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Sasha Pastujov $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Waltteri Merela $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jonatan Berggren $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Marc McLaughlin $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Clay Stevenson $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Josh Dunne $92,500 (3)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Tyler Angle $92,500 (3)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Wyatt Kalynuk $92,500 (3)
Salary Remaining : $64,184
Salary Average : $92,500
Salary Average Remaining : $64,184
Victor Soderstrom $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jet Greaves $72,500 (1)
Salary Remaining : $50,306
Salary Average : $72,500
Salary Average Remaining : $50,306
Total Farm Players27
Salary Commitment
Year 2024 : $2,515,000
Year 2025 : $2,252,500
Year 2026 : $1,207,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,515,000
Year 2025 : $2,252,500
Year 2026 : $1,207,500
Year 2027 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$63,131,500
Pro Players Total Average Salaries$63,131,500
Farm Players Total Salaries$2,027,360
Farm Players Total Average Salaries$2,027,360
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,800,000
Pro Year To Date Expenses$19,827,249
Farm Year To Date Expenses$758,550
Pro Salary Cap To Date$19,252,619
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,471,949
Farm Estimated Season Revenue($257,484)
Pro Remaining Season Days136
Pro Expenses Per Days$329,753
Pro Estimated Expenses$44,846,408
Farm Remaining Season Days136
Farm Expenses Per Days$12,895
Farm Estimated Expenses$1,753,720
Estimated Season Expenses$46,600,128
Season Salary Cap$68,931,500
Estimate Under Maximum Salary Cap of $88,000,000$19,068,500
Estimate Over Minimum Salary Cap of $65,000,000 $3,931,500
Current Bank Account$21,093,189
Projected Bank Account$44,707,526

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (3)
-Salary Remaining : $7,299,592
-Salary Average : $10,520,000
-Salary Average Remaining : $7,299,592
Blake Wheeler (1 Way Contract) $6,636,000 (1)
-Salary Remaining : $4,604,571
-Salary Average : $6,636,000
-Salary Average Remaining : $4,604,571
Alexis Lafreniere (1 Way Contract) $5,926,000 (5)
-Salary Remaining : $4,111,918
-Salary Average : $5,926,000
-Salary Average Remaining : $4,111,918
Jonathan Huberdeau (1 Way Contract) $4,895,500 (2)
-Salary Remaining : $3,396,878
-Salary Average : $4,895,500
-Salary Average Remaining : $3,396,878
Hampus Lindholm (1 Way Contract) $4,543,000 (1)
-Salary Remaining : $3,152,286
-Salary Average : $4,543,000
-Salary Average Remaining : $3,152,286
Ryan Johansen (1 Way Contract) $4,184,000 (2)
-Salary Remaining : $2,903,184
-Salary Average : $4,184,000
-Salary Average Remaining : $2,903,184
Teddy Blueger (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $2,497,959
-Salary Average : $3,600,000
-Salary Average Remaining : $2,497,959
Marcus Foligno (1 Way Contract) $3,512,000 (1)
-Salary Remaining : $2,436,898
-Salary Average : $3,512,000
-Salary Average Remaining : $2,436,898
Tyler Motte (1 Way Contract) $2,695,000 (3)
-Salary Remaining : $1,870,000
-Salary Average : $2,695,000
-Salary Average Remaining : $1,870,000
Marco Scandella (1 Way Contract) $2,444,000 (1)
-Salary Remaining : $1,695,837
-Salary Average : $2,444,000
-Salary Average Remaining : $1,695,837
Troy Stecher (1 Way Contract) $2,002,000 (3)
-Salary Remaining : $1,389,143
-Salary Average : $2,002,000
-Salary Average Remaining : $1,389,143
Alex Goligoski (1 Way Contract) $1,637,000 (2)
-Salary Remaining : $1,135,878
-Salary Average : $1,637,000
-Salary Average Remaining : $1,135,878
Eric Comrie (1 Way Contract) $1,352,000 (3)
-Salary Remaining : $938,122
-Salary Average : $1,352,000
-Salary Average Remaining : $938,122
Riley Nash (1 Way Contract) $1,211,000 (1)
-Salary Remaining : $840,286
-Salary Average : $1,211,000
-Salary Average Remaining : $840,286
Kurtis MacDermid (1 Way Contract) $1,174,000 (3)
-1 Way Contract Salary Cap : $1,174,000
-Salary Remaining : $814,612
-Salary Average : $1,174,000
-Salary Average Remaining : $814,612
Tanner Jeannot (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $763,265
-Salary Average : $1,100,000
-Salary Average Remaining : $763,265
Arvid Soderblom $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Valtteri Puustinen $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Marcus Bjork $950,000 (2)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Oskar Back $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Nikita Alexandrov $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Magnus Hellberg $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Total Pro Players22
Salary Commitment
Year 2024 : $63,131,500
Year 2025 : $35,335,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000
Salary Average Commitment
Year 2024 : $63,131,500
Year 2025 : $35,335,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000
Salary Cap with 1 Way Contract
Year 2024 : $63,131,500
Year 2025 : $35,335,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000

Farm Players Salaries

Cole Schneider $100,000 (1)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Matthew Peca $100,000 (1)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Ilya Nikolayev $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Linus Weissbach $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Linus Karlsson $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Kale Clague $94,290 (3)
Salary Remaining : $65,426
Salary Average : $94,290
Salary Average Remaining : $65,426
James Hamblin $93,070 (3)
Salary Remaining : $64,579
Salary Average : $93,070
Salary Average Remaining : $64,579
Anton Blidh $77,500 (1)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Louis Domingue $77,500 (2)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Joseph Blandisi $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Cameron Butler $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Cole Reinhardt $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Felix Robert $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Marshall Rifai $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Kenneth Appleby $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Hunter Drew $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Conor Murphy $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jack Becker $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Ryan Dzingel $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jeremie Bucheler $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Justin Hryckowian $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Mike Benning $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Riley Duran $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Ryan Hofer $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Alec Regula $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players25
Salary Commitment
Year 2024 : $2,027,360
Year 2025 : $1,504,860
Year 2026 : $957,360
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,027,360
Year 2025 : $1,504,860
Year 2026 : $957,360
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $130 - 5,401 - 93.94%
Level 2: 4750 - $100 - 4,506 - 94.87%
Level 3: 3750 - $60 - 3,636 - 96.95%
Level 4: 2750 - $40 - 2,682 - 97.53%
Luxury : 1000 - $210 - 990 - 98.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,217 - 60.85%
Farm Level 2: 1000 - $35 - 470 - 46.99%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17,215 - 95.64%
Average Income per Game$2,414,977
Year to Date Revenue$28,979,727
Farm
Home Games Left-2
Average Attendance - %1,687 - 56.23%
Average Income per Game$84,539
Year to Date Revenue$1,014,463

Expense

Pro Players Total Salaries$86,587,000
Pro Players Total Average Salaries$86,587,000
Farm Players Total Salaries$3,018,700
Farm Players Total Average Salaries$3,018,700
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,191,770
Farm Year To Date Expenses$1,010,262
Pro Salary Cap To Date$27,385,144
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,034,340
Farm Estimated Season Revenue($169,077)
Pro Remaining Season Days136
Pro Expenses Per Days$454,526
Pro Estimated Expenses$61,815,536
Farm Remaining Season Days136
Farm Expenses Per Days$17,953
Farm Estimated Expenses$2,441,608
Estimated Season Expenses$64,257,144
Season Salary Cap$86,587,000
Estimate Under Maximum Salary Cap of $88,000,000$1,413,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,587,000
Current Bank Account$38,114,039
Projected Bank Account$43,722,158

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $9,727,000 (4)
-Salary Remaining : $6,749,347
-Salary Average : $9,727,000
-Salary Average Remaining : $6,749,347
Devon Toews (1 Way Contract) $7,983,000 (4)
-Salary Remaining : $5,539,224
-Salary Average : $7,983,000
-Salary Average Remaining : $5,539,224
Tomas Hertl (1 Way Contract) $7,373,000 (2)
-Salary Remaining : $5,115,959
-Salary Average : $7,373,000
-Salary Average Remaining : $5,115,959
Vince Dunn (1 Way Contract) $6,879,000 (5)
-Salary Remaining : $4,773,184
-Salary Average : $6,879,000
-Salary Average Remaining : $4,773,184
Filip Forsberg (1 Way Contract) $6,290,000 (3)
-Salary Remaining : $4,364,490
-Salary Average : $6,290,000
-Salary Average Remaining : $4,364,490
Ryan McDonagh (1 Way Contract) $5,615,000 (3)
-Salary Remaining : $3,896,122
-Salary Average : $5,615,000
-Salary Average Remaining : $3,896,122
Rickard Rakell (1 Way Contract) $5,572,000 (5)
-Salary Remaining : $3,866,286
-Salary Average : $5,572,000
-Salary Average Remaining : $3,866,286
Jake Oettinger (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,469,388
-Salary Average : $5,000,000
-Salary Average Remaining : $3,469,388
Brendan Gallagher (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $3,247,347
-Salary Average : $4,680,000
-Salary Average Remaining : $3,247,347
Nicolas Hague (1 Way Contract) $3,340,000 (3)
-Salary Remaining : $2,317,551
-Salary Average : $3,340,000
-Salary Average Remaining : $2,317,551
Luke Kunin (1 Way Contract) $3,231,000 (1)
-Salary Remaining : $2,241,918
-Salary Average : $3,231,000
-Salary Average Remaining : $2,241,918
Jake Evans (1 Way Contract) $3,068,000 (4)
-Salary Remaining : $2,128,816
-Salary Average : $3,068,000
-Salary Average Remaining : $2,128,816
Jordan Greenway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,081,633
-Salary Average : $3,000,000
-Salary Average Remaining : $2,081,633
Christian Dvorak (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $1,942,857
-Salary Average : $2,800,000
-Salary Average Remaining : $1,942,857
Frederick Gaudreau (1 Way Contract) $2,700,000 (4)
-Salary Remaining : $1,873,469
-Salary Average : $2,700,000
-Salary Average Remaining : $1,873,469
Zemgus Girgensons (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,734,694
-Salary Average : $2,500,000
-Salary Average Remaining : $1,734,694
Alex Nedeljkovic (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,734,694
-Salary Average : $2,500,000
-Salary Average Remaining : $1,734,694
Victor Mete (1 Way Contract) $2,327,000 (3)
-Salary Remaining : $1,614,653
-Salary Average : $2,327,000
-Salary Average Remaining : $1,614,653
Lias Andersson (Out of Payroll) $1,097,000 (1)
-1 Way Contract Salary Cap : $1,097,000
-Salary Remaining : $761,184
-Salary Average : $1,097,000
-Salary Average Remaining : $761,184
Tobias Bjornfot (1 Way Contract) $1,052,000 (2)
-Salary Remaining : $729,959
-Salary Average : $1,052,000
-Salary Average Remaining : $729,959
Morgan Barron $950,000 (1)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Total Pro Players21
Salary Commitment
Year 2024 : $87,684,000
Year 2025 : $74,726,000
Year 2026 : $58,801,000
Year 2027 : $41,229,000
Salary Average Commitment
Year 2024 : $87,684,000
Year 2025 : $74,726,000
Year 2026 : $58,801,000
Year 2027 : $41,229,000
Salary Cap with 1 Way Contract
Year 2024 : $87,684,000
Year 2025 : $74,726,000
Year 2026 : $58,801,000
Year 2027 : $41,229,000

Farm Players Salaries

Gabriel Dumont $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Alex Belzile $100,000 (1)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Dustin Wolf $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Chaz Lucius $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Hendrix Lapierre $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Martin Chromiak $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jared Davidson $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
John Farinacci $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Ryker Evans $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Logan Mailloux $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Cameron Crotty $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nolan Allan $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jordan Papirny $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tyler Kleven $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Adam Ginning $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Michael Eyssimont $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Taylor Raddysh $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tanner Laczynski $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Scott Perunovich $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nolan Stevens $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Curtis Douglas $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Michael Vukojevic $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jeremy Davies $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jasper Weatherby $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Jared McIsaac $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Garrett Pilon $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Caleb Jones $88,700 (3)
Salary Remaining : $61,547
Salary Average : $88,700
Salary Average Remaining : $61,547
Kiefer Sherwood $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Mark Friedman $75,000 (2)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Zac Dalpe $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Sam Gagner $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Jacob MacDonald $75,000 (3)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Tobie Paquette-Bisson $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Total Farm Players33
Salary Commitment
Year 2024 : $3,018,700
Year 2025 : $1,608,700
Year 2026 : $963,700
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,018,700
Year 2025 : $1,608,700
Year 2026 : $963,700
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$81,548,499
Pro Players Total Average Salaries$81,548,499
Farm Players Total Salaries$2,601,000
Farm Players Total Average Salaries$2,601,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,291,231
Farm Year To Date Expenses$1,031,860
Pro Salary Cap To Date$24,770,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,933,488
Farm Estimated Season Revenue$0
Pro Remaining Season Days136
Pro Expenses Per Days$423,717
Pro Estimated Expenses$57,625,512
Farm Remaining Season Days136
Farm Expenses Per Days$16,842
Farm Estimated Expenses$2,290,512
Estimated Season Expenses$59,916,024
Season Salary Cap$81,548,499
Estimate Under Maximum Salary Cap of $88,000,000$6,451,501
Estimate Over Minimum Salary Cap of $65,000,000 $16,548,499
Current Bank Account$102,658,544
Projected Bank Account$114,676,008

Pro Players Salaries

Kyle Connor (1 Way Contract) $9,137,000 (5)
-Salary Remaining : $6,339,959
-Salary Average : $9,137,000
-Salary Average Remaining : $6,339,959
Kirill Kaprizov (1 Way Contract) $8,042,000 (1)
-Salary Remaining : $5,580,163
-Salary Average : $8,042,000
-Salary Average Remaining : $5,580,163
Dylan Larkin (1 Way Contract) $7,175,000 (4)
-Salary Remaining : $4,978,571
-Salary Average : $7,175,000
-Salary Average Remaining : $4,978,571
Cole Caufield (1 Way Contract) $5,991,000 (2)
-Salary Remaining : $4,157,020
-Salary Average : $5,991,000
-Salary Average Remaining : $4,157,020
Jaccob Slavin (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $4,024,490
-Salary Average : $5,800,000
-Salary Average Remaining : $4,024,490
Rasmus Dahlin (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $3,608,163
-Salary Average : $5,200,000
-Salary Average Remaining : $3,608,163
Joel Eriksson Ek (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $3,465,918
-Salary Average : $4,995,000
-Salary Average Remaining : $3,465,918
Noah Hanifin (1 Way Contract) $4,470,000 (1)
-Salary Remaining : $3,101,633
-Salary Average : $4,470,000
-Salary Average Remaining : $3,101,633
Erik Cernak (1 Way Contract) $4,441,000 (1)
-Salary Remaining : $3,081,510
-Salary Average : $4,441,000
-Salary Average Remaining : $3,081,510
Tyler Seguin (1 Way Contract) $4,222,000 (2)
-Salary Remaining : $2,929,551
-Salary Average : $4,222,000
-Salary Average Remaining : $2,929,551
Mikael Backlund (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,602,041
-Salary Average : $3,750,000
-Salary Average Remaining : $2,602,041
Jeremy Lauzon (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,081,633
-Salary Average : $3,000,000
-Salary Average Remaining : $2,081,633
Jared Spurgeon (1 Way Contract) $2,862,500 (1)
-Salary Remaining : $1,986,224
-Salary Average : $2,862,500
-Salary Average Remaining : $1,986,224
Eeli Tolvanen (1 Way Contract) $2,344,000 (1)
-Salary Remaining : $1,626,449
-Salary Average : $2,344,000
-Salary Average Remaining : $1,626,449
Semyon Varlamov (1 Way Contract) $1,775,000 (2)
-Salary Remaining : $1,231,633
-Salary Average : $1,775,000
-Salary Average Remaining : $1,231,633
Casey Cizikas (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,040,816
-Salary Average : $1,500,000
-Salary Average Remaining : $1,040,816
Dakota Joshua (1 Way Contract) $1,195,000 (2)
-Salary Remaining : $829,184
-Salary Average : $1,195,000
-Salary Average Remaining : $829,184
David Kampf $999,999 (2)
-Salary Remaining : $693,877
-Salary Average : $999,999
-Salary Average Remaining : $693,877
Nico Sturm $999,000 (2)
-Salary Remaining : $693,184
-Salary Average : $999,000
-Salary Average Remaining : $693,184
Darren Raddysh $975,000 (2)
-Salary Remaining : $676,531
-Salary Average : $975,000
-Salary Average Remaining : $676,531
Patrick Brown $975,000 (2)
-Salary Remaining : $676,531
-Salary Average : $975,000
-Salary Average Remaining : $676,531
Erik Portillo $950,000 (3)
-Salary Remaining : $659,184
-Salary Average : $950,000
-Salary Average Remaining : $659,184
Stuart Skinner $750,000 (1)
-Salary Remaining : $520,408
-Salary Average : $750,000
-Salary Average Remaining : $520,408
Total Pro Players23
Salary Commitment
Year 2024 : $81,548,499
Year 2025 : $46,893,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Average Commitment
Year 2024 : $81,548,499
Year 2025 : $46,893,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Cap with 1 Way Contract
Year 2024 : $81,548,499
Year 2025 : $46,893,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000

Farm Players Salaries

Bogdan Trineyev $100,000 (3)
Salary Remaining : $69,388
Salary Average : $100,000
Salary Average Remaining : $69,388
Lucas Carlsson $99,500 (1)
Salary Remaining : $69,041
Salary Average : $99,500
Salary Average Remaining : $69,041
Felix Sandstrom $99,500 (1)
Salary Remaining : $69,041
Salary Average : $99,500
Salary Average Remaining : $69,041
Nic Petan $99,500 (1)
Salary Remaining : $69,041
Salary Average : $99,500
Salary Average Remaining : $69,041
Vadim Zherenko $97,500 (2)
Salary Remaining : $67,653
Salary Average : $97,500
Salary Average Remaining : $67,653
Pierrick Dube $97,500 (2)
Salary Remaining : $67,653
Salary Average : $97,500
Salary Average Remaining : $67,653
Raivis Ansons $97,500 (2)
Salary Remaining : $67,653
Salary Average : $97,500
Salary Average Remaining : $67,653
Kole Lind $97,500 (1)
Salary Remaining : $67,653
Salary Average : $97,500
Salary Average Remaining : $67,653
Adam Klapka $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Chase Wheatcroft $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Domenick Fensore $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Miles Wood $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Peetro Seppala $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Nico Daws $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Marian Studenic $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Chase Wouters $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Topias Vilen (Out of Payroll) $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Tyler Benson $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Zack MacEwen $95,000 (3)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Marco Rossi $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Mattias Norlinder $95,000 (1)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Aatu Raty $95,000 (2)
Salary Remaining : $65,918
Salary Average : $95,000
Salary Average Remaining : $65,918
Joel L'Esperance $85,000 (2)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Declan Carlile $85,000 (1)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Oskari Salminen $85,000 (2)
Salary Remaining : $58,980
Salary Average : $85,000
Salary Average Remaining : $58,980
Riley Damiani $77,500 (3)
Salary Remaining : $53,776
Salary Average : $77,500
Salary Average Remaining : $53,776
Michael Kesselring $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
Cale Fleury $75,000 (1)
Salary Remaining : $52,041
Salary Average : $75,000
Salary Average Remaining : $52,041
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 $86,602,712 $80,816,000 $7,184,000 $15,816,000 252651
Blackhawks $6,491,369 $83,521,748 $4,478,252 $18,521,748 222547
Blue Jackets $73,410,579 $72,793,500 $15,206,500 $7,793,500 242347
Blues $10,353,901 $88,235,098 -$235,098 $23,235,098 232447
Bruins $76,808,910 $86,827,999 $1,172,001 $21,827,999 203252
Canadiens $126,482,230 $76,033,000 $11,967,000 $11,033,000 252348
Canucks $36,157,456 $84,205,000 $3,795,000 $19,205,000 232649
Capitals $44,336,337 $81,934,000 $6,066,000 $16,934,000 233053
Devils $58,809,276 $86,630,000 $1,370,000 $21,630,000 222850
Ducks $47,056,257 $87,627,998 $372,002 $22,627,998 253156
Flames $100,398,471 $75,128,998 $12,871,002 $10,128,998 242751
Flyers $36,987,990 $87,277,700 $722,300 $22,277,700 233457
Golden Knights $30,615,544 $82,429,997 $5,570,003 $17,429,997 222749
Hockey Club $68,681,592 $87,842,999 $157,001 $22,842,999 223254
Hurricanes $53,918,523 $87,612,168 $387,832 $22,612,168 203858
Islanders $22,077,151 $71,944,800 $16,055,200 $6,944,800 222446
Jets $41,898,259 $83,571,000 $4,429,000 $18,571,000 242145
Kings $43,624,978 $77,890,000 $10,110,000 $12,890,000 222345
Kraken $19,707,832 $87,086,004 $913,996 $22,086,004 222446
Lightning $115,654,272 $71,551,900 $16,448,100 $6,551,900 243054
Maple Leafs $58,851,885 $85,746,100 $2,253,900 $20,746,100 202848
Oilers $63,530,214 $86,969,390 $1,030,610 $21,969,390 243862
Panthers $100,829,838 $79,909,000 $8,091,000 $14,909,000 222648
Penguins $41,971,201 $85,890,900 $2,109,100 $20,890,900 202949
Predators $6,276,473 $76,571,967 $11,428,033 $11,571,967 242145
Rangers $77,775,449 $84,701,000 $3,299,000 $19,701,000 222446
Red Wings $15,313,370 $79,995,500 $8,004,500 $14,995,500 222345
Sabres $97,422,060 $87,401,750 $598,250 $22,401,750 212748
Senators $43,445,592 $68,236,000 $19,764,000 $3,236,000 202747
Sharks $21,093,189 $68,931,500 $19,068,500 $3,931,500 222547
Stars $38,114,039 $86,587,000 $1,413,000 $21,587,000 213354
Wild $102,658,544 $81,548,499 $6,451,501 $16,548,499 232851