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$26,882,652
Farm Year To Date Expenses$1,092,219
Pro Salary Cap To Date$25,752,815
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,285,306
Farm Estimated Season Revenue($368,732)
Pro Remaining Season Days128
Pro Expenses Per Days$397,020
Pro Estimated Expenses$50,818,560
Farm Remaining Season Days128
Farm Expenses Per Days$16,383
Farm Estimated Expenses$2,097,024
Estimated Season Expenses$52,915,584
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$83,295,488
Projected Bank Account$93,296,478

Pro Players Salaries

Alex Tuch (1 Way Contract) $6,075,000 (2)
-Salary Remaining : $3,967,347
-Salary Average : $6,075,000
-Salary Average Remaining : $3,967,347
Jonathan Marchessault (1 Way Contract) $5,773,000 (1)
-Salary Remaining : $3,770,122
-Salary Average : $5,773,000
-Salary Average Remaining : $3,770,122
Yanni Gourde (1 Way Contract) $5,501,000 (5)
-Salary Remaining : $3,592,490
-Salary Average : $5,501,000
-Salary Average Remaining : $3,592,490
Sergei Bobrovsky (1 Way Contract) $5,155,000 (5)
-Salary Remaining : $3,366,531
-Salary Average : $5,155,000
-Salary Average Remaining : $3,366,531
Travis Sanheim (1 Way Contract) $4,902,000 (2)
-Salary Remaining : $3,201,306
-Salary Average : $4,902,000
-Salary Average Remaining : $3,201,306
Sean Monahan (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Jesper Bratt (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $2,808,163
-Salary Average : $4,300,000
-Salary Average Remaining : $2,808,163
Josh Manson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Tomas Tatar (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Justin Schultz (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Philipp Kurashev (1 Way Contract) $3,570,000 (4)
-Salary Remaining : $2,331,429
-Salary Average : $3,570,000
-Salary Average Remaining : $2,331,429
Kyle Okposo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,057,143
-Salary Average : $3,150,000
-Salary Average Remaining : $2,057,143
David Savard (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,057,143
-Salary Average : $3,150,000
-Salary Average Remaining : $2,057,143
Andreas Athanasiou (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Zach Whitecloud (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $1,534,694
-Salary Average : $2,350,000
-Salary Average Remaining : $1,534,694
Ryan Lomberg (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Kevin Lankinen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Calen Addison (1 Way Contract) $1,414,000 (1)
-Salary Remaining : $923,429
-Salary Average : $1,414,000
-Salary Average Remaining : $923,429
Kieffer Bellows (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $783,673
-Salary Average : $1,200,000
-Salary Average Remaining : $783,673
Jacob Moverare (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Georgi Romanov (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Sam Lafferty (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Justin Danforth $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Zachary Sanford $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Beck Malenstyn $876,000 (3)
-Salary Remaining : $572,082
-Salary Average : $876,000
-Salary Average Remaining : $572,082
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 : $65,045
Salary Average : $99,600
Salary Average Remaining : $65,045
Owen Sillinger $99,500 (2)
Salary Remaining : $64,980
Salary Average : $99,500
Salary Average Remaining : $64,980
Cole Cassels $99,500 (2)
Salary Remaining : $64,980
Salary Average : $99,500
Salary Average Remaining : $64,980
Joe Snively $98,000 (2)
Salary Remaining : $64,000
Salary Average : $98,000
Salary Average Remaining : $64,000
Shane Bowers $97,500 (2)
Salary Remaining : $63,673
Salary Average : $97,500
Salary Average Remaining : $63,673
Ethan Samson $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Caedan Bankier $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Robin Salo $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Graham McPhee $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Zachary L'Heureux $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
David Spacek $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Damien Giroux $95,000 (3)
Salary Remaining : $62,041
Salary Average : $68,333
Salary Average Remaining : $44,626
Marcel Marcel $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Spencer Martin $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Mason Geertsen $92,000 (2)
Salary Remaining : $60,082
Salary Average : $92,000
Salary Average Remaining : $60,082
Dan Renouf $90,000 (1)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
David Gust $87,500 (2)
Salary Remaining : $57,143
Salary Average : $87,500
Salary Average Remaining : $57,143
Jalen Luypen $85,000 (3)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Skyler Brind'Amour $77,500 (3)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Wyatt Newpower $77,500 (3)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Jake Leschyshyn $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Peyton Jones $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jeremy McKenna $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Nick Caamano $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Cale Morris $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Justin Richards $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,458 - 94.92%
Level 2: 4750 - $100 - 4,526 - 95.28%
Level 3: 3750 - $75 - 3,485 - 92.92%
Level 4: 2750 - $55 - 2,617 - 95.17%
Luxury : 1000 - $260 - 959 - 95.90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,314 - 65.69%
Farm Level 2: 1000 - $30 - 531 - 53.11%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17,045 - 94.69%
Average Income per Game$2,594,737
Year to Date Revenue$31,136,843
Farm
Home Games Left-2
Average Attendance - %1,845 - 61.50%
Average Income per Game$85,607
Year to Date Revenue$1,027,288

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$28,277,354
Farm Year To Date Expenses$1,326,601
Pro Salary Cap To Date$27,481,437
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,247,371
Farm Estimated Season Revenue($171,215)
Pro Remaining Season Days128
Pro Expenses Per Days$410,306
Pro Estimated Expenses$52,519,168
Farm Remaining Season Days128
Farm Expenses Per Days$19,477
Farm Estimated Expenses$2,493,056
Estimated Season Expenses$55,012,224
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$8,301,922
Projected Bank Account$28,365,854

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,082,000 (1)
-Salary Remaining : $5,931,102
-Salary Average : $9,082,000
-Salary Average Remaining : $5,931,102
Roman Josi (1 Way Contract) $7,899,000 (2)
-Salary Remaining : $5,158,531
-Salary Average : $7,899,000
-Salary Average Remaining : $5,158,531
Mark Scheifele (1 Way Contract) $7,190,000 (5)
-Salary Remaining : $4,695,510
-Salary Average : $7,190,000
-Salary Average Remaining : $4,695,510
Gustav Forsling (1 Way Contract) $6,243,000 (3)
-Salary Remaining : $4,077,061
-Salary Average : $6,243,000
-Salary Average Remaining : $4,077,061
Alex Killorn (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Jeremy Swayman (1 Way Contract) $4,826,000 (5)
-Salary Remaining : $3,151,673
-Salary Average : $4,826,000
-Salary Average Remaining : $3,151,673
Ryan O'Reilly (1 Way Contract) $4,274,000 (2)
-Salary Remaining : $2,791,184
-Salary Average : $4,274,000
-Salary Average Remaining : $2,791,184
Sebastian Aho (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,775,510
-Salary Average : $4,250,000
-Salary Average Remaining : $2,775,510
Dylan DeMelo (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Blake Coleman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Nick Jensen (1 Way Contract) $3,334,000 (4)
-Salary Remaining : $2,177,306
-Salary Average : $3,334,000
-Salary Average Remaining : $2,177,306
Yegor Sharangovich (1 Way Contract) $3,246,000 (2)
-Salary Remaining : $2,119,837
-Salary Average : $3,246,000
-Salary Average Remaining : $2,119,837
Lawson Crouse (1 Way Contract) $2,994,000 (1)
-Salary Remaining : $1,955,265
-Salary Average : $2,994,000
-Salary Average Remaining : $1,955,265
Nick Foligno (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,828,571
-Salary Average : $2,800,000
-Salary Average Remaining : $1,828,571
Jordan Martinook (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Pavel Dorofeyev (1 Way Contract) $1,313,000 (1)
-1 Way Contract Salary Cap : $1,313,000
-Salary Remaining : $857,469
-Salary Average : $1,313,000
-Salary Average Remaining : $857,469
James Reimer (1 Way Contract) $1,269,000 (2)
-Salary Remaining : $828,735
-Salary Average : $1,269,000
-Salary Average Remaining : $828,735
Brendan Smith $999,999 (1)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Austin Watson $999,999 (2)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Brock Faber $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Dylan Guenther $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Jarred Tinordi $800,000 (3)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Wilmer Skoog $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Alex Swetlikoff $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Matt Stienburg $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Max Sasson $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Tristan Allard $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Artem Grushnikov $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Elmer Soderblom $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Simon Johansson $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ryan Francis $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Cole Koepke $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Taylor Gauthier $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Daniil Miromanov $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Fredrik Karlstrom $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Lukas Rousek $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Luke Henman $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Maxence Guenette $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Adam Scheel $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Hunter Shepard $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Alex Jefferies $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Zachary Massicotte $80,000 (1)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Blade Jenkins $80,000 (1)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Devin Cooley $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Peter DiLiberatore $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Travis Mitchell $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 93.94%
Level 2: 4750 - $100 - 4,564 - 96.08%
Level 3: 3750 - $75 - 3,486 - 92.96%
Level 4: 2750 - $50 - 2,599 - 94.50%
Luxury : 1000 - $300 - 796 - 79.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,969 - 98.43%
Farm Level 2: 1000 - $15 - 982 - 98.16%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16,847 - 93.59%
Average Income per Game$2,554,719
Year to Date Revenue$33,211,344
Farm
Home Games Left-3
Average Attendance - %2,950 - 98.34%
Average Income per Game$79,924
Year to Date Revenue$1,039,018

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$25,528,084
Farm Year To Date Expenses$1,056,805
Pro Salary Cap To Date$24,313,808
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,532,126
Farm Estimated Season Revenue($239,773)
Pro Remaining Season Days128
Pro Expenses Per Days$375,413
Pro Estimated Expenses$48,052,864
Farm Remaining Season Days128
Farm Expenses Per Days$15,548
Farm Estimated Expenses$1,990,144
Estimated Season Expenses$50,043,008
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$72,975,615
Projected Bank Account$94,224,960

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (3)
-Salary Remaining : $4,943,673
-Salary Average : $7,570,000
-Salary Average Remaining : $4,943,673
Anton Lundell (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
J.T. Compher (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Bryan Rust (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Jamie Oleksiak (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
TJ Brodie (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $3,036,735
-Salary Average : $4,650,000
-Salary Average Remaining : $3,036,735
Ilya Samsonov (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $2,546,939
-Salary Average : $3,900,000
-Salary Average Remaining : $2,546,939
Nicolas Roy (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Charlie Lindgren (1 Way Contract) $3,192,000 (2)
-Salary Remaining : $2,084,571
-Salary Average : $3,192,000
-Salary Average Remaining : $2,084,571
Daniel Sprong (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Jake Bean (1 Way Contract) $2,940,000 (1)
-Salary Remaining : $1,920,000
-Salary Average : $2,940,000
-Salary Average Remaining : $1,920,000
Pierre Engvall (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $1,893,878
-Salary Average : $2,900,000
-Salary Average Remaining : $1,893,878
Alexander Romanov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,795,918
-Salary Average : $2,750,000
-Salary Average Remaining : $1,795,918
Dylan Gambrell (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Christian Fischer (1 Way Contract) $1,345,000 (1)
-Salary Remaining : $878,367
-Salary Average : $1,345,000
-Salary Average Remaining : $878,367
William Lagesson (1 Way Contract) $1,283,000 (3)
-1 Way Contract Salary Cap : $1,283,000
-Salary Remaining : $837,878
-Salary Average : $1,283,000
-Salary Average Remaining : $837,878
Philip Tomasino (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Jacob Larsson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $783,673
-Salary Average : $1,200,000
-Salary Average Remaining : $783,673
Juuso Valimaki (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $734,694
-Salary Average : $1,125,000
-Salary Average Remaining : $734,694
Logan Stanley (1 Way Contract) $1,081,000 (1)
-Salary Remaining : $705,959
-Salary Average : $1,081,000
-Salary Average Remaining : $705,959
Liam Foudy (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Pierre-Olivier Joseph $995,000 (2)
-Salary Remaining : $649,796
-Salary Average : $995,000
-Salary Average Remaining : $649,796
Luke Evangelista $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Adam Fantilli $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
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 : $65,234
Salary Average : $99,890
Salary Average Remaining : $65,234
Brendan Gaunce $99,500 (2)
Salary Remaining : $64,980
Salary Average : $99,500
Salary Average Remaining : $64,980
Brayden Pachal $99,500 (2)
Salary Remaining : $64,980
Salary Average : $99,500
Salary Average Remaining : $64,980
Remi Poirier $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Xavier Parent $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Brendan Brisson $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Alex Steeves $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Graeme Clarke $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Patrick Guay $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Xavier Simoneau $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nathan Gaucher $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tyson Hinds $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ville Ottavainen $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jordan Spence $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Justin Barron $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nathan Legare $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Mason Morelli (Out of Payroll) $90,000 (3)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
Brandon Halverson $90,000 (3)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
Matthew Highmore $90,000 (3)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
Alex Limoges $90,000 (3)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
Kaedan Korczak $89,000 (1)
Salary Remaining : $58,122
Salary Average : $89,000
Salary Average Remaining : $58,122
Aidan Fulp $87,000 (3)
Salary Remaining : $56,816
Salary Average : $87,000
Salary Average Remaining : $56,816
Brendan Lemieux $77,500 (2)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
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$31,121,816
Farm Year To Date Expenses$1,021,598
Pro Salary Cap To Date$30,496,091
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,444,788
Farm Estimated Season Revenue($189,658)
Pro Remaining Season Days128
Pro Expenses Per Days$455,281
Pro Estimated Expenses$58,275,968
Farm Remaining Season Days128
Farm Expenses Per Days$15,153
Farm Estimated Expenses$1,939,584
Estimated Season Expenses$60,215,552
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$6,590,429
Projected Bank Account$13,630,007

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (2)
-Salary Remaining : $6,269,388
-Salary Average : $9,600,000
-Salary Average Remaining : $6,269,388
Jack Eichel (1 Way Contract) $8,980,000 (1)
-Salary Remaining : $5,864,490
-Salary Average : $8,980,000
-Salary Average Remaining : $5,864,490
Brad Marchand (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $5,191,837
-Salary Average : $7,950,000
-Salary Average Remaining : $5,191,837
Travis Konecny (1 Way Contract) $7,698,000 (5)
-Salary Remaining : $5,027,265
-Salary Average : $7,698,000
-Salary Average Remaining : $5,027,265
Carter Verhaeghe (1 Way Contract) $7,400,000 (5)
-Salary Remaining : $4,832,653
-Salary Average : $7,400,000
-Salary Average Remaining : $4,832,653
Chris Kreider (1 Way Contract) $7,105,000 (3)
-Salary Remaining : $4,640,000
-Salary Average : $7,105,000
-Salary Average Remaining : $4,640,000
Seth Jones (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $4,048,980
-Salary Average : $6,200,000
-Salary Average Remaining : $4,048,980
Brayden Schenn (1 Way Contract) $5,327,000 (4)
-Salary Remaining : $3,478,857
-Salary Average : $5,327,000
-Salary Average Remaining : $3,478,857
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Ivan Provorov (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $2,808,163
-Salary Average : $4,300,000
-Salary Average Remaining : $2,808,163
Shea Theodore (1 Way Contract) $3,791,500 (3)
-Salary Remaining : $2,476,082
-Salary Average : $3,791,500
-Salary Average Remaining : $2,476,082
Michael Amadio (1 Way Contract) $2,547,000 (3)
-Salary Remaining : $1,663,347
-Salary Average : $2,547,000
-Salary Average Remaining : $1,663,347
Andrew Cogliano (1 Way Contract) $2,325,000 (2)
-Salary Remaining : $1,518,367
-Salary Average : $2,325,000
-Salary Average Remaining : $1,518,367
Olli Maatta (1 Way Contract) $1,710,000 (3)
-Salary Remaining : $1,116,735
-Salary Average : $1,710,000
-Salary Average Remaining : $1,116,735
Ross Colton (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
William Carrier (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Pavol Regenda $999,999 (2)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Nikita Tolopilo $999,999 (3)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Sebastien Aho $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Calvin de Haan $916,200 (1)
-Salary Remaining : $598,335
-Salary Average : $916,200
-Salary Average Remaining : $598,335
Trevor Lewis $910,400 (1)
-Salary Remaining : $594,547
-Salary Average : $910,400
-Salary Average Remaining : $594,547
Alex Lyon $775,000 (2)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Alexander True $750,000 (1)
-Salary Remaining : $489,796
-Salary Average : $750,000
-Salary Average Remaining : $489,796
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Luke Toporowski $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Alex Green $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Josiah Slavin $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Josh Maniscalco $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Philip Kemp $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Sam Jardine $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Cedric Pare $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Riley Bezeau $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Austin Osmanski $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Colton Young $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Dominic Franco $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Aaron Ness $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Devante Stephens $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Zane McIntyre $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Troy Grosenick $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Tate Singleton $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Spencer Smallman $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Keaton Thompson $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Steven Fogarty $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Drew Callin $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Montana Onyebuchi $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Timur Ibragimov $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Rhett Gardner $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 3,778 - 65.70%
Level 2: 4750 - $110 - 3,462 - 72.89%
Level 3: 3750 - $95 - 2,525 - 67.33%
Level 4: 2750 - $65 - 1,896 - 68.96%
Luxury : 1000 - $390 - 594 - 59.35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1,118 - 55.90%
Farm Level 2: 1000 - $28 - 547 - 54.75%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %12,255 - 68.08%
Average Income per Game$2,318,183
Year to Date Revenue$39,409,116
Farm
Home Games Left-7
Average Attendance - %1,665 - 55.52%
Average Income per Game$86,241
Year to Date Revenue$1,466,105

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$31,933,046
Farm Year To Date Expenses$1,226,645
Pro Salary Cap To Date$30,198,364
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,636,399
Farm Estimated Season Revenue($603,690)
Pro Remaining Season Days128
Pro Expenses Per Days$468,510
Pro Estimated Expenses$59,969,280
Farm Remaining Season Days128
Farm Expenses Per Days$18,144
Farm Estimated Expenses$2,322,432
Estimated Season Expenses$62,291,712
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$77,712,701
Projected Bank Account$70,453,698

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $5,126,531
-Salary Average : $7,850,000
-Salary Average Remaining : $5,126,531
Kevin Fiala (1 Way Contract) $7,733,000 (5)
-Salary Remaining : $5,050,122
-Salary Average : $7,733,000
-Salary Average Remaining : $5,050,122
Sam Reinhart (1 Way Contract) $7,724,000 (3)
-Salary Remaining : $5,044,245
-Salary Average : $7,724,000
-Salary Average Remaining : $5,044,245
Vincent Trocheck (1 Way Contract) $6,735,000 (2)
-Salary Remaining : $4,398,367
-Salary Average : $6,735,000
-Salary Average Remaining : $4,398,367
Elias Pettersson (1 Way Contract) $5,830,000 (1)
-Salary Remaining : $3,807,347
-Salary Average : $5,830,000
-Salary Average Remaining : $3,807,347
Thatcher Demko (1 Way Contract) $5,788,000 (5)
-Salary Remaining : $3,779,918
-Salary Average : $5,788,000
-Salary Average Remaining : $3,779,918
Tom Wilson (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $3,722,449
-Salary Average : $5,700,000
-Salary Average Remaining : $3,722,449
Zach Hyman (1 Way Contract) $5,425,000 (2)
-Salary Remaining : $3,542,857
-Salary Average : $5,425,000
-Salary Average Remaining : $3,542,857
Damon Severson (1 Way Contract) $5,175,000 (2)
-Salary Remaining : $3,379,592
-Salary Average : $5,175,000
-Salary Average Remaining : $3,379,592
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Alexander Wennberg (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $3,102,041
-Salary Average : $4,750,000
-Salary Average Remaining : $3,102,041
Brandon Carlo (1 Way Contract) $4,316,000 (5)
-Salary Remaining : $2,818,612
-Salary Average : $4,316,000
-Salary Average Remaining : $2,818,612
Ryan Hartman (1 Way Contract) $3,675,000 (3)
-Salary Remaining : $2,400,000
-Salary Average : $3,675,000
-Salary Average Remaining : $2,400,000
Zach Werenski (1 Way Contract) $3,193,000 (1)
-Salary Remaining : $2,085,224
-Salary Average : $3,193,000
-Salary Average Remaining : $2,085,224
Logan Thompson (1 Way Contract) $2,488,000 (1)
-Salary Remaining : $1,624,816
-Salary Average : $2,488,000
-Salary Average Remaining : $1,624,816
Yakov Trenin (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $881,633
-Salary Average : $1,350,000
-Salary Average Remaining : $881,633
Kevin Stenlund (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $781,061
-Salary Average : $1,196,000
-Salary Average Remaining : $781,061
Jack Johnson $999,999 (1)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Sean Walker $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Rafael Harvey-Pinard $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
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 : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Gage Goncalves $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jason Polin $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jon-Randall Avon $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Dmitry Kuzmin $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ty Tullio $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Brandon Bussi $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Patrick Khodorenko $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Georgii Merkulov $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Lukas Svejkovsky $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Danila Klimovich $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Hugh McGing $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ilya Solovyov $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Bobby Trivigno $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jacob Peterson $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nick Cicek $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nick Perbix $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Mack Guzda $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ben McCartney $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Austin Rueschhoff $92,500 (2)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Connor Mackey $92,500 (2)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Boris Katchouk $92,500 (1)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Dennis Gilbert $92,500 (3)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Jake Christiansen $92,500 (1)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Kyle MacLean $92,500 (1)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Uvis Balinskis $92,500 (2)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Dryden Hunt $92,500 (1)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Louie Belpedio $92,500 (3)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Mark Kastelic $83,550 (1)
Salary Remaining : $54,563
Salary Average : $83,550
Salary Average Remaining : $54,563
Jakub Zboril $80,180 (1)
Salary Remaining : $52,362
Salary Average : $80,180
Salary Average Remaining : $52,362
Mason Primeau $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Cole Schwindt $77,500 (2)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
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 - 5,488 - 95.44%
Level 2: 4750 - $100 - 4,496 - 94.65%
Level 3: 3750 - $75 - 3,654 - 97.43%
Level 4: 2750 - $50 - 2,573 - 93.57%
Luxury : 1000 - $300 - 792 - 79.24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,975 - 98.73%
Farm Level 2: 1000 - $15 - 989 - 98.93%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,003 - 94.46%
Average Income per Game$2,575,134
Year to Date Revenue$41,202,148
Farm
Home Games Left-6
Average Attendance - %2,964 - 98.79%
Average Income per Game$80,254
Year to Date Revenue$1,284,056

Expense

Pro Players Total Salaries$73,433,000
Pro Players Total Average Salaries$73,433,000
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$27,416,291
Farm Year To Date Expenses$953,945
Pro Salary Cap To Date$26,115,252
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,378,356
Farm Estimated Season Revenue($481,521)
Pro Remaining Season Days128
Pro Expenses Per Days$393,791
Pro Estimated Expenses$50,405,248
Farm Remaining Season Days128
Farm Expenses Per Days$14,395
Farm Estimated Expenses$1,842,560
Estimated Season Expenses$52,247,808
Season Salary Cap$73,933,000
Estimate Under Maximum Salary Cap of $88,000,000$14,067,000
Estimate Over Minimum Salary Cap of $65,000,000 $8,933,000
Current Bank Account$133,942,930
Projected Bank Account$145,591,957

Pro Players Salaries

Juuse Saros (1 Way Contract) $8,236,000 (1)
-Salary Remaining : $5,378,612
-Salary Average : $8,236,000
-Salary Average Remaining : $5,378,612
Dylan Cozens (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Noah Dobson (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $4,081,633
-Salary Average : $6,250,000
-Salary Average Remaining : $4,081,633
Andrew Mangiapane (1 Way Contract) $5,720,000 (2)
-Salary Remaining : $3,735,510
-Salary Average : $5,720,000
-Salary Average Remaining : $3,735,510
Ben Chiarot (1 Way Contract) $4,760,000 (2)
-Salary Remaining : $3,108,571
-Salary Average : $4,760,000
-Salary Average Remaining : $3,108,571
John Marino (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $2,873,469
-Salary Average : $4,400,000
-Salary Average Remaining : $2,873,469
Cam York (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $2,775,510
-Salary Average : $4,250,000
-Salary Average Remaining : $2,775,510
Dante Fabbro (1 Way Contract) $4,042,000 (2)
-Salary Remaining : $2,639,673
-Salary Average : $4,042,000
-Salary Average Remaining : $2,639,673
Cal Petersen (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Nils Hoglander (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Ryan McLeod (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,024,490
-Salary Average : $3,100,000
-Salary Average Remaining : $2,024,490
Jason Zucker (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Mattias Janmark (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Sean Kuraly (Out of Payroll) $2,100,000 (3)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Eric Robinson (1 Way Contract) $1,979,000 (1)
-Salary Remaining : $1,292,408
-Salary Average : $1,979,000
-Salary Average Remaining : $1,292,408
Brett Murray (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Alex Nylander (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $946,939
-Salary Average : $1,450,000
-Salary Average Remaining : $946,939
Matt Martin (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $848,980
-Salary Average : $1,300,000
-Salary Average Remaining : $848,980
Johnathan Kovacevic (1 Way Contract) $1,096,000 (1)
-Salary Remaining : $715,755
-Salary Average : $1,096,000
-Salary Average Remaining : $715,755
Jonas Johansson (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $685,714
-Salary Average : $1,050,000
-Salary Average Remaining : $685,714
Casey Fitzgerald (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Lucas Raymond $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
William Eklund $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Braden Schneider $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
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 : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Stanislav Svozil $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Eetu Liukas $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matthew Poitras $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Artem Anisimov $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Colten Ellis $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Anson Thornton $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ryan Shea $85,000 (2)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Emilio Pettersen $80,000 (2)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Jan Jenik $79,000 (1)
Salary Remaining : $51,592
Salary Average : $79,000
Salary Average Remaining : $51,592
Michael Callahan $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Arvid Holm $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Riley Tufte $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Brogan Rafferty $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Seth Griffith $77,500 (2)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Ben Jones (Out of Payroll) $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jimmy Lambert $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Marc Johnstone $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Marc Gatcomb $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jermaine Loewen $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Mark Duarte $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Roman Kinal $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Robbie Russo $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,493 - 95.53%
Level 2: 4750 - $100 - 4,516 - 95.06%
Level 3: 3750 - $75 - 3,587 - 95.65%
Level 4: 2750 - $50 - 2,554 - 92.89%
Luxury : 1000 - $300 - 768 - 76.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,987 - 99.36%
Farm Level 2: 1000 - $15 - 987 - 98.69%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16,918 - 93.99%
Average Income per Game$2,559,773
Year to Date Revenue$35,836,822
Farm
Home Games Left-4
Average Attendance - %2,974 - 99.14%
Average Income per Game$80,605
Year to Date Revenue$1,128,475

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$27,285,514
Farm Year To Date Expenses$1,184,560
Pro Salary Cap To Date$26,938,578
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,113,871
Farm Estimated Season Revenue($322,421)
Pro Remaining Season Days128
Pro Expenses Per Days$402,128
Pro Estimated Expenses$51,472,384
Farm Remaining Season Days128
Farm Expenses Per Days$17,420
Farm Estimated Expenses$2,229,760
Estimated Season Expenses$53,702,144
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$40,641,196
Projected Bank Account$55,730,502

Pro Players Salaries

Joe Pavelski (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $5,877,551
-Salary Average : $9,000,000
-Salary Average Remaining : $5,877,551
Mats Zuccarello (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $5,224,490
-Salary Average : $8,000,000
-Salary Average Remaining : $5,224,490
William Karlsson (1 Way Contract) $7,486,000 (2)
-Salary Remaining : $4,888,816
-Salary Average : $7,486,000
-Salary Average Remaining : $4,888,816
Alex DeBrincat (1 Way Contract) $6,106,000 (1)
-Salary Remaining : $3,987,592
-Salary Average : $6,106,000
-Salary Average Remaining : $3,987,592
Boone Jenner (1 Way Contract) $5,730,000 (3)
-Salary Remaining : $3,742,041
-Salary Average : $5,730,000
-Salary Average Remaining : $3,742,041
Brady Skjei (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $3,378,939
-Salary Average : $5,174,000
-Salary Average Remaining : $3,378,939
Quinton Byfield (1 Way Contract) $4,761,000 (5)
-Salary Remaining : $3,109,224
-Salary Average : $4,761,000
-Salary Average Remaining : $3,109,224
K'Andre Miller (1 Way Contract) $4,666,000 (2)
-Salary Remaining : $3,047,184
-Salary Average : $4,666,000
-Salary Average Remaining : $3,047,184
Ryan Suter (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $2,416,327
-Salary Average : $3,700,000
-Salary Average Remaining : $2,416,327
Josh Norris (1 Way Contract) $3,481,000 (1)
-Salary Remaining : $2,273,306
-Salary Average : $3,481,000
-Salary Average Remaining : $2,273,306
Ville Husso (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Scott Wedgewood (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $1,567,347
-Salary Average : $2,400,000
-Salary Average Remaining : $1,567,347
Mark Giordano (1 Way Contract) $1,928,000 (1)
-Salary Remaining : $1,259,102
-Salary Average : $1,928,000
-Salary Average Remaining : $1,259,102
Ryan Poehling (1 Way Contract) $1,734,000 (1)
-Salary Remaining : $1,132,408
-Salary Average : $1,734,000
-Salary Average Remaining : $1,132,408
Kailer Yamamoto (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $1,110,204
-Salary Average : $1,700,000
-Salary Average Remaining : $1,110,204
Brett Howden (1 Way Contract) $1,452,000 (2)
-Salary Remaining : $948,245
-Salary Average : $1,452,000
-Salary Average Remaining : $948,245
Ilya Lyubushkin (1 Way Contract) $1,379,000 (1)
-Salary Remaining : $900,571
-Salary Average : $1,379,000
-Salary Average Remaining : $900,571
Aliaksei Protas (1 Way Contract) $1,160,000 (1)
-1 Way Contract Salary Cap : $1,160,000
-Salary Remaining : $757,551
-Salary Average : $1,160,000
-Salary Average Remaining : $757,551
Ty Dellandrea (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $737,959
-Salary Average : $1,130,000
-Salary Average Remaining : $737,959
Simon Holmstrom $980,000 (2)
-Salary Remaining : $640,000
-Salary Average : $980,000
-Salary Average Remaining : $640,000
Wyatt Johnston $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Jake Sanderson $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Noah Cates $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Kevin Gravel $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Matt Irwin $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Ryan Donato $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Mads Sogaard $96,400 (3)
Salary Remaining : $62,955
Salary Average : $96,400
Salary Average Remaining : $62,955
Jakob Pelletier $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Dennis Hildeby $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Cole Guttman $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Corson Ceulemans $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Graham Slaggert $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jack Thompson $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jiri Kulich $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
JJ Peterka $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Dmitry Zlodeyev $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Thomas Miller $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Philip Broberg $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Marco Kasper $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Robert Mastrosimone $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jake Livingstone $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matthew Phillips $90,000 (2)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
Tyler Tucker $86,800 (2)
Salary Remaining : $56,686
Salary Average : $86,800
Salary Average Remaining : $56,686
Nathan Bastian $85,000 (1)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Jordan Gross $83,600 (2)
Salary Remaining : $54,596
Salary Average : $83,600
Salary Average Remaining : $54,596
Nicolas Beaudin $82,500 (2)
Salary Remaining : $53,878
Salary Average : $82,500
Salary Average Remaining : $53,878
Isaac Ratcliffe $80,000 (2)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Brendan Perlini $80,000 (2)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
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 - 5,508 - 95.79%
Level 2: 4750 - $99 - 4,572 - 96.24%
Level 3: 3750 - $70 - 3,600 - 96.01%
Level 4: 2750 - $45 - 2,638 - 95.93%
Luxury : 1000 - $289 - 935 - 93.48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,067 - 53.36%
Farm Level 2: 1000 - $25 - 633 - 63.26%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,253 - 95.85%
Average Income per Game$2,645,243
Year to Date Revenue$37,033,398
Farm
Home Games Left-4
Average Attendance - %1,700 - 56.66%
Average Income per Game$86,464
Year to Date Revenue$1,210,499

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$28,569,380
Farm Year To Date Expenses$1,147,328
Pro Salary Cap To Date$27,941,834
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,421,553
Farm Estimated Season Revenue($345,857)
Pro Remaining Season Days128
Pro Expenses Per Days$419,740
Pro Estimated Expenses$53,726,720
Farm Remaining Season Days128
Farm Expenses Per Days$16,901
Farm Estimated Expenses$2,163,328
Estimated Season Expenses$55,890,048
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$43,594,991
Projected Bank Account$58,780,639

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $7,055,000 (1)
-Salary Remaining : $4,607,347
-Salary Average : $7,055,000
-Salary Average Remaining : $4,607,347
Mathew Barzal (1 Way Contract) $6,209,000 (1)
-Salary Remaining : $4,054,857
-Salary Average : $6,209,000
-Salary Average Remaining : $4,054,857
Sam Bennett (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Andre Burakovsky (1 Way Contract) $5,622,000 (2)
-Salary Remaining : $3,671,510
-Salary Average : $5,622,000
-Salary Average Remaining : $3,671,510
Travis Hamonic (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Martin Jones (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Tommy Novak (1 Way Contract) $4,477,000 (5)
-Salary Remaining : $2,923,755
-Salary Average : $4,477,000
-Salary Average Remaining : $2,923,755
Brock Boeser (1 Way Contract) $4,445,000 (1)
-Salary Remaining : $2,902,857
-Salary Average : $4,445,000
-Salary Average Remaining : $2,902,857
Jakub Vrana (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Rasmus Ristolainen (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Valeri Nichushkin (1 Way Contract) $3,682,000 (3)
-Salary Remaining : $2,404,571
-Salary Average : $3,682,000
-Salary Average Remaining : $2,404,571
Owen Tippett (1 Way Contract) $3,504,000 (1)
-Salary Remaining : $2,288,327
-Salary Average : $3,504,000
-Salary Average Remaining : $2,288,327
Oskar Sundqvist (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $2,207,347
-Salary Average : $3,380,000
-Salary Average Remaining : $2,207,347
Robert Thomas (1 Way Contract) $3,032,000 (2)
-Salary Remaining : $1,980,082
-Salary Average : $3,032,000
-Salary Average Remaining : $1,980,082
Jani Hakanpaa (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $1,704,490
-Salary Average : $2,610,000
-Salary Average Remaining : $1,704,490
Adam Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $1,214,041
-Salary Average : $1,859,000
-Salary Average Remaining : $1,214,041
Nikita Zadorov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,142,857
-Salary Average : $1,750,000
-Salary Average Remaining : $1,142,857
Blake Lizotte (1 Way Contract) $1,744,000 (1)
-Salary Remaining : $1,138,939
-Salary Average : $1,744,000
-Salary Average Remaining : $1,138,939
T.J. Tynan (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Luke Schenn (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Peyton Krebs $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Kevin Rooney $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
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 : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nikita Novikov $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Fabian Lysell $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
John Ludvig $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Hardy Haman Aktell $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nikolai Knyzhov $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Pontus Holmberg $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ruslan Iskhakov $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Leo Loof $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Maksymilian Szuber $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Luke Cavallin $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nikita Nesterenko $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nikita Chibrikov $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Pavel Mintyukov $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ivan Fedotov $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Kasimir Kaskisuo $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Lucas Johansen $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jesper Vikman $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matt Kiersted $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Mike Hardman $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nathan Smith $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ryan McAllister $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Vasily Podkolzin $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ivan Prosvetov $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Hunter Skinner $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Leon Gawanke $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Egor Sokolov $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Ilya Usau $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Peter Abbandonato $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jimmy Huntington $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,482 - 95.34%
Level 2: 4750 - $99 - 4,405 - 92.74%
Level 3: 3750 - $74 - 3,540 - 94.39%
Level 4: 2750 - $49 - 2,641 - 96.02%
Luxury : 1000 - $295 - 937 - 93.69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,999 - 99.95%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,004 - 94.47%
Average Income per Game$2,586,132
Year to Date Revenue$41,378,111
Farm
Home Games Left-6
Average Attendance - %2,999 - 99.96%
Average Income per Game$62,473
Year to Date Revenue$999,575

Expense

Pro Players Total Salaries$79,880,000
Pro Players Total Average Salaries$79,880,000
Farm Players Total Salaries$2,692,020
Farm Players Total Average Salaries$2,692,020
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,150,000
Pro Year To Date Expenses$28,273,297
Farm Year To Date Expenses$1,103,795
Pro Salary Cap To Date$27,639,067
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,653,298
Farm Estimated Season Revenue($374,841)
Pro Remaining Season Days128
Pro Expenses Per Days$415,204
Pro Estimated Expenses$53,146,112
Farm Remaining Season Days128
Farm Expenses Per Days$16,286
Farm Estimated Expenses$2,084,608
Estimated Season Expenses$55,230,720
Season Salary Cap$87,030,000
Estimate Under Maximum Salary Cap of $88,000,000$970,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,030,000
Current Bank Account$63,389,173
Projected Bank Account$72,436,910

Pro Players Salaries

Adrian Kempe (1 Way Contract) $7,237,000 (5)
-Salary Remaining : $4,726,204
-Salary Average : $7,237,000
-Salary Average Remaining : $4,726,204
Alex Pietrangelo (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $4,571,429
-Salary Average : $7,000,000
-Salary Average Remaining : $4,571,429
Timo Meier (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $4,492,408
-Salary Average : $6,879,000
-Salary Average Remaining : $4,492,408
Nico Hischier (1 Way Contract) $6,486,000 (2)
-Salary Remaining : $4,235,755
-Salary Average : $6,486,000
-Salary Average Remaining : $4,235,755
Drake Batherson (1 Way Contract) $5,694,000 (3)
-Salary Remaining : $3,718,531
-Salary Average : $5,694,000
-Salary Average Remaining : $3,718,531
Neal Pionk (1 Way Contract) $5,521,000 (3)
-Salary Remaining : $3,605,551
-Salary Average : $5,521,000
-Salary Average Remaining : $3,605,551
Shayne Gostisbehere (1 Way Contract) $5,231,000 (4)
-Salary Remaining : $3,416,163
-Salary Average : $5,231,000
-Salary Average Remaining : $3,416,163
Charlie Coyle (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Linus Ullmark (1 Way Contract) $4,055,000 (2)
-Salary Remaining : $2,648,163
-Salary Average : $4,055,000
-Salary Average Remaining : $2,648,163
Brayden McNabb (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Jake Middleton (1 Way Contract) $3,774,000 (4)
-Salary Remaining : $2,464,653
-Salary Average : $3,774,000
-Salary Average Remaining : $2,464,653
Evgeni Malkin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Claude Giroux (1 Way Contract) $3,371,000 (5)
-Salary Remaining : $2,201,469
-Salary Average : $3,371,000
-Salary Average Remaining : $2,201,469
Eetu Luostarinen (1 Way Contract) $3,207,000 (2)
-Salary Remaining : $2,094,367
-Salary Average : $3,207,000
-Salary Average Remaining : $2,094,367
Nic Dowd (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,795,918
-Salary Average : $2,750,000
-Salary Average Remaining : $1,795,918
Jimmy Vesey (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $1,240,816
-Salary Average : $1,900,000
-Salary Average Remaining : $1,240,816
Simon Benoit $975,000 (2)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Cam Atkinson $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Alex Vlasic $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Jack McBain $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Karel Vejmelka $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Total Pro Players21
Salary Commitment
Year 2024 : $79,880,000
Year 2025 : $77,244,000
Year 2026 : $56,271,000
Year 2027 : $31,206,000
Salary Average Commitment
Year 2024 : $79,880,000
Year 2025 : $72,530,000
Year 2026 : $51,557,000
Year 2027 : $26,492,000
Salary Cap with 1 Way Contract
Year 2024 : $79,880,000
Year 2025 : $72,530,000
Year 2026 : $51,557,000
Year 2027 : $26,492,000

Farm Players Salaries

Otto Koivula $97,500 (1)
Salary Remaining : $63,673
Salary Average : $97,500
Salary Average Remaining : $63,673
Drew Commesso $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Kyle Masters $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Eemil Viro $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Emil Lilleberg $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ethan Del Maestro $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Frederic Brunet $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Mikko Kokkonen $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jacob Melanson $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nils Aman $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
James Malatesta $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ozzy Wiesblatt $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jiri Smejkal $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Josh Bloom $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ville Petman $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Lucas Ciona $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
William Trudeau $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matt Filipe $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Mikael Pyyhtia $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Oskar Pettersson $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Pavel Novak $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Stephen Halliday $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
William Stromgren $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Egor Afanasyev $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Cross Hanas $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Isaak Phillips $89,520 (2)
Salary Remaining : $58,462
Salary Average : $89,520
Salary Average Remaining : $58,462
Keith Kinkaid $85,000 (3)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Ben Gleason $85,000 (3)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Joey Anderson $55,000 (1)
Salary Remaining : $35,918
Salary Average : $55,000
Salary Average Remaining : $35,918
Total Farm Players29
Salary Commitment
Year 2024 : $2,692,020
Year 2025 : $2,444,520
Year 2026 : $1,690,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,692,020
Year 2025 : $2,444,520
Year 2026 : $1,690,000
Year 2027 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - $125 - 5,447 - 94.73%
Level 2: 4750 - $100 - 4,487 - 94.46%
Level 3: 3750 - $75 - 3,594 - 95.83%
Level 4: 2750 - $50 - 2,687 - 97.72%
Luxury : 1000 - $300 - 791 - 79.07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,980 - 99.02%
Farm Level 2: 1000 - $15 - 989 - 98.90%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,006 - 94.48%
Average Income per Game$2,567,474
Year to Date Revenue$38,512,108
Farm
Home Games Left-5
Average Attendance - %2,969 - 98.98%
Average Income per Game$80,431
Year to Date Revenue$1,206,468

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$26,549,996
Farm Year To Date Expenses$1,157,495
Pro Salary Cap To Date$26,203,060
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,754,321
Farm Estimated Season Revenue($402,156)
Pro Remaining Season Days128
Pro Expenses Per Days$391,903
Pro Estimated Expenses$50,163,584
Farm Remaining Season Days128
Farm Expenses Per Days$17,234
Farm Estimated Expenses$2,205,952
Estimated Season Expenses$52,369,536
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$49,176,862
Projected Bank Account$63,159,491

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (5)
-Salary Remaining : $5,028,571
-Salary Average : $7,700,000
-Salary Average Remaining : $5,028,571
James van Riemsdyk (1 Way Contract) $7,050,000 (3)
-Salary Remaining : $4,604,082
-Salary Average : $7,050,000
-Salary Average Remaining : $4,604,082
Matt Roy (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $4,571,429
-Salary Average : $7,000,000
-Salary Average Remaining : $4,571,429
Jakob Chychrun (1 Way Contract) $6,550,000 (2)
-Salary Remaining : $4,277,551
-Salary Average : $6,550,000
-Salary Average Remaining : $4,277,551
Jason Dickinson (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Dmitry Orlov (1 Way Contract) $4,525,000 (3)
-Salary Remaining : $2,955,102
-Salary Average : $4,525,000
-Salary Average Remaining : $2,955,102
Dominik Kubalik (1 Way Contract) $4,364,000 (4)
-Salary Remaining : $2,849,959
-Salary Average : $4,364,000
-Salary Average Remaining : $2,849,959
Joel Edmundson (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $2,677,551
-Salary Average : $4,100,000
-Salary Average Remaining : $2,677,551
Oskar Lindblom (1 Way Contract) $2,973,000 (1)
-1 Way Contract Salary Cap : $2,973,000
-Salary Remaining : $1,941,551
-Salary Average : $2,973,000
-Salary Average Remaining : $1,941,551
Nino Niederreiter (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $1,861,224
-Salary Average : $2,850,000
-Salary Average Remaining : $1,861,224
Sam Steel (1 Way Contract) $2,787,000 (4)
-Salary Remaining : $1,820,082
-Salary Average : $2,787,000
-Salary Average Remaining : $1,820,082
Cal Foote (1 Way Contract) $2,230,000 (2)
-1 Way Contract Salary Cap : $2,230,000
-Salary Remaining : $1,456,327
-Salary Average : $2,230,000
-Salary Average Remaining : $1,456,327
Colin White (1 Way Contract) $2,100,000 (3)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Stefan Noesen (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Jesper Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $1,214,041
-Salary Average : $1,859,000
-Salary Average Remaining : $1,214,041
Jalen Chatfield (1 Way Contract) $1,834,000 (3)
-Salary Remaining : $1,197,714
-Salary Average : $1,834,000
-Salary Average Remaining : $1,197,714
Connor Ingram (1 Way Contract) $1,776,000 (3)
-Salary Remaining : $1,159,837
-Salary Average : $1,776,000
-Salary Average Remaining : $1,159,837
Brad Hunt (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,142,857
-Salary Average : $1,750,000
-Salary Average Remaining : $1,142,857
Nicolas Deslauriers (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $1,077,551
-Salary Average : $1,650,000
-Salary Average Remaining : $1,077,551
Pheonix Copley (1 Way Contract) $1,040,000 (2)
-Salary Remaining : $679,184
-Salary Average : $1,040,000
-Salary Average Remaining : $679,184
Logan Shaw $999,999 (3)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Adam Cracknell $999,999 (3)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Justus Annunen $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Nils Lundkvist $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Philippe Myers $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Vinnie Hinostroza $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Michael Mersch $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Mackenzie MacEachern $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Cole Clayton $100,000 (1)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Jaret Anderson-Dolan $99,100 (2)
Salary Remaining : $64,718
Salary Average : $99,100
Salary Average Remaining : $64,718
Chase Stillman $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Henrik Rybinski $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Artemi Kniazev $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Fedor Svechkov $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jake Wise $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Kevin Korchinski $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Mason Millman $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nikolas Matinpalo $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tucker Robertson $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Zach Dean $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Connor Zary $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Cameron Hughes $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Christian Wolanin $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jacob Bernard-Docker $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Mathias Laferriere $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Reece Newkirk $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Sam Poulin $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jacob Ingham $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Alex Barre-Boulet $91,700 (2)
Salary Remaining : $59,886
Salary Average : $91,700
Salary Average Remaining : $59,886
Matt Luff $90,260 (3)
Salary Remaining : $58,945
Salary Average : $90,260
Salary Average Remaining : $58,945
Trey Fix-Wolansky $83,800 (2)
Salary Remaining : $54,727
Salary Average : $83,800
Salary Average Remaining : $54,727
Riley Stillman $78,000 (2)
Salary Remaining : $50,939
Salary Average : $78,000
Salary Average Remaining : $50,939
Alexander Petrovic $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Karson Kuhlman $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Parker Gahagen $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,623 - 97.79%
Level 2: 4750 - $80 - 4,642 - 97.72%
Level 3: 3750 - $70 - 3,619 - 96.51%
Level 4: 2750 - $50 - 2,578 - 93.73%
Luxury : 1000 - $295 - 958 - 95.80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,973 - 98.67%
Farm Level 2: 1000 - $15 - 994 - 99.38%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,419 - 96.77%
Average Income per Game$2,440,043
Year to Date Revenue$34,160,600
Farm
Home Games Left-4
Average Attendance - %2,967 - 98.91%
Average Income per Game$80,303
Year to Date Revenue$1,124,245

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$25,131,968
Farm Year To Date Expenses$1,164,468
Pro Salary Cap To Date$24,015,776
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,881,157
Farm Estimated Season Revenue($321,213)
Pro Remaining Season Days128
Pro Expenses Per Days$370,556
Pro Estimated Expenses$47,431,168
Farm Remaining Season Days128
Farm Expenses Per Days$17,147
Farm Estimated Expenses$2,194,816
Estimated Season Expenses$49,625,984
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$102,354,208
Projected Bank Account$118,288,168

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $3,983,673
-Salary Average : $6,100,000
-Salary Average Remaining : $3,983,673
Andrew Copp (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Conor Garland (1 Way Contract) $5,345,000 (2)
-Salary Remaining : $3,490,612
-Salary Average : $5,345,000
-Salary Average Remaining : $3,490,612
Tanner Pearson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Craig Smith (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Josh Anderson (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $3,004,082
-Salary Average : $4,600,000
-Salary Average Remaining : $3,004,082
Connor Brown (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $2,677,551
-Salary Average : $4,100,000
-Salary Average Remaining : $2,677,551
Chris Tierney (1 Way Contract) $3,975,000 (1)
-Salary Remaining : $2,595,918
-Salary Average : $3,975,000
-Salary Average Remaining : $2,595,918
Matt Grzelcyk (1 Way Contract) $3,879,000 (1)
-Salary Remaining : $2,533,224
-Salary Average : $3,879,000
-Salary Average Remaining : $2,533,224
Kaapo Kahkonen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Ethan Bear (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Jon Merrill (1 Way Contract) $2,999,999 (1)
-Salary Remaining : $1,959,183
-Salary Average : $2,999,999
-Salary Average Remaining : $1,959,183
Matt Benning (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $1,469,388
-Salary Average : $2,250,000
-Salary Average Remaining : $1,469,388
Oliver Wahlstrom (1 Way Contract) $2,005,000 (2)
-Salary Remaining : $1,309,388
-Salary Average : $2,005,000
-Salary Average Remaining : $1,309,388
Joel Kiviranta (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,142,857
-Salary Average : $1,750,000
-Salary Average Remaining : $1,142,857
Sheldon Dries (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Laurent Brossoit (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Dennis Cholowski (1 Way Contract) $1,275,000 (1)
-1 Way Contract Salary Cap : $1,275,000
-Salary Remaining : $832,653
-Salary Average : $1,275,000
-Salary Average Remaining : $832,653
Cam Dineen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Gustav Olofsson (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Colin Blackwell $999,999 (2)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Jordan Harris $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
David Jiricek $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Tyler Pitlick $750,000 (1)
-Salary Remaining : $489,796
-Salary Average : $750,000
-Salary Average Remaining : $489,796
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 : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Samu Tuomaala $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Elliot Desnoyers $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Lucas Condotta $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Brett Harrison $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matt Tomkins $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Steven Kampfer $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
William Dufour $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jan Mysak $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Xavier Bourgault $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Trevor Kuntar $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Zack Bolduc $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Daniil Chayka $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Magnus Chrona $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Danil Zhilkin $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ross Johnston $92,010 (2)
Salary Remaining : $60,088
Salary Average : $92,010
Salary Average Remaining : $60,088
Sheldon Rempal $86,780 (2)
Salary Remaining : $56,673
Salary Average : $86,780
Salary Average Remaining : $56,673
Byron Froese $82,100 (1)
Salary Remaining : $53,616
Salary Average : $82,100
Salary Average Remaining : $53,616
Kyle Rau $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Evan Polei $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Kyle Keyser $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Cameron Hebig $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jeff Malott $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Mike Vecchione $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Max Lajoie $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Travis Barron $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Garrett Wilson $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 4,368 - 75.96%
Level 2: 4750 - $110 - 3,559 - 74.92%
Level 3: 3750 - $85 - 2,833 - 75.53%
Level 4: 2750 - $60 - 2,025 - 73.62%
Luxury : 1000 - $350 - 674 - 67.43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,982 - 99.10%
Farm Level 2: 1000 - $20 - 778 - 77.82%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %13,458 - 74.77%
Average Income per Game$2,321,687
Year to Date Revenue$34,825,302
Farm
Home Games Left-5
Average Attendance - %2,760 - 92.00%
Average Income per Game$93,777
Year to Date Revenue$1,406,662

Expense

Pro Players Total Salaries$87,277,700
Pro Players Total Average Salaries$87,277,700
Farm Players Total Salaries$3,028,100
Farm Players Total Average Salaries$3,028,100
Coaches Total Salaries$7,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,785,454
Farm Year To Date Expenses$1,234,236
Pro Salary Cap To Date$30,202,448
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,363,857
Farm Estimated Season Revenue($468,887)
Pro Remaining Season Days128
Pro Expenses Per Days$481,009
Pro Estimated Expenses$61,569,152
Farm Remaining Season Days128
Farm Expenses Per Days$18,511
Farm Estimated Expenses$2,369,408
Estimated Season Expenses$63,938,560
Season Salary Cap$87,277,700
Estimate Under Maximum Salary Cap of $88,000,000$722,300
Estimate Over Minimum Salary Cap of $65,000,000 $22,277,700
Current Bank Account$37,790,734
Projected Bank Account$33,747,144

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,090,000 (5)
-Salary Remaining : $6,589,388
-Salary Average : $10,090,000
-Salary Average Remaining : $6,589,388
Cale Makar (1 Way Contract) $8,885,000 (1)
-Salary Remaining : $5,802,449
-Salary Average : $8,885,000
-Salary Average Remaining : $5,802,449
Pavel Buchnevich (1 Way Contract) $7,350,000 (4)
-Salary Remaining : $4,800,000
-Salary Average : $7,350,000
-Salary Average Remaining : $4,800,000
John Tavares (1 Way Contract) $7,104,000 (3)
-Salary Remaining : $4,639,347
-Salary Average : $7,104,000
-Salary Average Remaining : $4,639,347
Jacob Trouba (1 Way Contract) $6,350,000 (3)
-Salary Remaining : $4,146,939
-Salary Average : $6,350,000
-Salary Average Remaining : $4,146,939
Andrei Svechnikov (1 Way Contract) $5,483,000 (2)
-Salary Remaining : $3,580,735
-Salary Average : $5,483,000
-Salary Average Remaining : $3,580,735
Justin Faulk (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $3,461,224
-Salary Average : $5,300,000
-Salary Average Remaining : $3,461,224
Adam Pelech (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $3,069,388
-Salary Average : $4,700,000
-Salary Average Remaining : $3,069,388
Bowen Byram (1 Way Contract) $4,075,000 (2)
-Salary Remaining : $2,661,224
-Salary Average : $4,075,000
-Salary Average Remaining : $2,661,224
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (2)
-Salary Remaining : $2,549,551
-Salary Average : $3,904,000
-Salary Average Remaining : $2,549,551
Alexandar Georgiev (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $2,416,327
-Salary Average : $3,700,000
-Salary Average Remaining : $2,416,327
Scott Laughton (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $2,155,102
-Salary Average : $3,300,000
-Salary Average Remaining : $2,155,102
Mike Matheson (1 Way Contract) $2,712,500 (3)
-Salary Remaining : $1,771,429
-Salary Average : $2,712,500
-Salary Average Remaining : $1,771,429
Jonathan Quick (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Frank Vatrano (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Michael Rasmussen (1 Way Contract) $1,969,000 (1)
-Salary Remaining : $1,285,878
-Salary Average : $1,969,000
-Salary Average Remaining : $1,285,878
Gustav Nyquist (1 Way Contract) $1,375,000 (1)
-Salary Remaining : $897,959
-Salary Average : $1,375,000
-Salary Average Remaining : $897,959
Jack Quinn (1 Way Contract) $1,329,000 (1)
-1 Way Contract Salary Cap : $1,329,000
-Salary Remaining : $867,918
-Salary Average : $1,329,000
-Salary Average Remaining : $867,918
Mark Jankowski (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Connor Dewar (1 Way Contract) $1,159,000 (1)
-Salary Remaining : $756,898
-Salary Average : $1,159,000
-Salary Average Remaining : $756,898
Kirill Marchenko $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Travis Dermott $942,200 (2)
-Salary Remaining : $615,314
-Salary Average : $942,200
-Salary Average Remaining : $615,314
Michael McCarron $850,000 (2)
-Salary Remaining : $555,102
-Salary Average : $850,000
-Salary Average Remaining : $555,102
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Joona Koppanen $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Vladislav Kolyachonok $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Oskar Steen $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Michal Teply $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Jonas Rondbjerg $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Samuel Knazko $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Adam Wilsby $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Albert Johansson $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Danil Gushchin $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Daniil Misyul $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jake Bischoff $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Dawson Barteaux $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Dmitry Ovchinnikov $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Karl Henriksson $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Marat Khusnutdinov $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Dylan Garand $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Parker Ford $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Lukas Reichel $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Rory Kerins $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Brad Malone $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Samuel Bolduc $89,200 (2)
Salary Remaining : $58,253
Salary Average : $89,200
Salary Average Remaining : $58,253
Jamieson Rees $80,000 (2)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Dylan McIlrath $80,000 (1)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Jack Studnicka $78,900 (1)
Salary Remaining : $51,527
Salary Average : $78,900
Salary Average Remaining : $51,527
Nicolas Aube-Kubel $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
William Lockwood $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Adam Gaudette $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Rourke Chartier $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Wade Allison $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Matt Villalta $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Kyle Burroughs $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Nathan Walker $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Axel Jonsson-Fjallby $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,543 - 96.40%
Level 2: 4750 - $100 - 4,489 - 94.51%
Level 3: 3750 - $75 - 3,639 - 97.05%
Level 4: 2750 - $30 - 2,747 - 99.89%
Luxury : 1000 - $225 - 980 - 97.99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,951 - 97.53%
Farm Level 2: 1000 - $15 - 991 - 99.07%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,399 - 96.66%
Average Income per Game$2,450,401
Year to Date Revenue$34,305,607
Farm
Home Games Left-4
Average Attendance - %2,941 - 98.05%
Average Income per Game$91,725
Year to Date Revenue$1,284,147

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$28,217,914
Farm Year To Date Expenses$1,097,944
Pro Salary Cap To Date$27,298,515
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,160,814
Farm Estimated Season Revenue($366,899)
Pro Remaining Season Days128
Pro Expenses Per Days$412,704
Pro Estimated Expenses$52,826,112
Farm Remaining Season Days128
Farm Expenses Per Days$16,263
Farm Estimated Expenses$2,081,664
Estimated Season Expenses$54,907,776
Season Salary Cap$83,613,997
Estimate Under Maximum Salary Cap of $88,000,000$4,386,003
Estimate Over Minimum Salary Cap of $65,000,000 $18,613,997
Current Bank Account$32,369,647
Projected Bank Account$43,255,786

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (4)
-Salary Remaining : $5,429,551
-Salary Average : $8,314,000
-Salary Average Remaining : $5,429,551
Igor Shesterkin (1 Way Contract) $7,528,000 (2)
-Salary Remaining : $4,916,245
-Salary Average : $7,528,000
-Salary Average Remaining : $4,916,245
Bo Horvat (1 Way Contract) $7,147,000 (4)
-Salary Remaining : $4,667,429
-Salary Average : $7,147,000
-Salary Average Remaining : $4,667,429
Morgan Rielly (1 Way Contract) $6,875,000 (1)
-Salary Remaining : $4,489,796
-Salary Average : $6,875,000
-Salary Average Remaining : $4,489,796
Quinn Hughes (1 Way Contract) $6,554,000 (1)
-Salary Remaining : $4,280,163
-Salary Average : $6,554,000
-Salary Average Remaining : $4,280,163
Tyler Toffoli (1 Way Contract) $6,410,000 (5)
-Salary Remaining : $4,186,122
-Salary Average : $6,410,000
-Salary Average Remaining : $4,186,122
Nazem Kadri (1 Way Contract) $5,945,000 (2)
-Salary Remaining : $3,882,449
-Salary Average : $5,945,000
-Salary Average Remaining : $3,882,449
Jack Hughes (1 Way Contract) $5,084,000 (1)
-Salary Remaining : $3,320,163
-Salary Average : $5,084,000
-Salary Average Remaining : $3,320,163
Viktor Arvidsson (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $3,069,388
-Salary Average : $4,700,000
-Salary Average Remaining : $3,069,388
Antti Raanta (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,155,102
-Salary Average : $3,300,000
-Salary Average Remaining : $2,155,102
MacKenzie Weegar (1 Way Contract) $2,724,000 (1)
-Salary Remaining : $1,778,939
-Salary Average : $2,724,000
-Salary Average Remaining : $1,778,939
Jesper Fast (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Garnet Hathaway (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,142,857
-Salary Average : $1,750,000
-Salary Average Remaining : $1,142,857
Kasperi Kapanen (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $1,126,531
-Salary Average : $1,725,000
-Salary Average Remaining : $1,126,531
Niko Mikkola (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Mason Appleton (1 Way Contract) $1,184,000 (1)
-Salary Remaining : $773,224
-Salary Average : $1,184,000
-Salary Average Remaining : $773,224
Dan Vladar (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Travis Boyd $999,999 (2)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Jacob Bryson $999,999 (2)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Joel Armia $999,999 (2)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Luke Hughes $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Nicholas Robertson $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Brian Halonen $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Max Comtois $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Givani Smith $99,570 (1)
Salary Remaining : $65,025
Salary Average : $99,570
Salary Average Remaining : $65,025
Radim Simek $98,000 (1)
Salary Remaining : $64,000
Salary Average : $98,000
Salary Average Remaining : $64,000
Maxwell Crozier $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Carl Berglund $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ethan Cardwell $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Quinn Schmiemann $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
William Villeneuve $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matthew Murray $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ondrej Pavel (Out of Payroll) $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tanner Dickinson $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Michael Karow $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jakub Dobes $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nathan Todd $90,000 (2)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
Anders Bjork $90,000 (2)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
Tye Felhaber $80,000 (2)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Xavier Ouellet $80,000 (2)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Jakub Skarek $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Derrick Pouliot $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Trevor Carrick $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Hudson Fasching $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Kevin Connauton $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Sam Carrick $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Michael Sgarbossa $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Billy Sweezey $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,474 - 95.20%
Level 2: 4750 - $105 - 3,917 - 82.47%
Level 3: 3750 - $80 - 3,455 - 92.13%
Level 4: 2750 - $50 - 2,611 - 94.94%
Luxury : 1000 - $305 - 764 - 76.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,829 - 91.45%
Farm Level 2: 1000 - $22 - 789 - 78.85%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16,221 - 90.12%
Average Income per Game$2,559,314
Year to Date Revenue$30,711,764
Farm
Home Games Left-2
Average Attendance - %2,618 - 87.25%
Average Income per Game$93,480
Year to Date Revenue$1,121,756

Expense

Pro Players Total Salaries$75,928,999
Pro Players Total Average Salaries$75,928,999
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$27,968,844
Farm Year To Date Expenses$1,170,904
Pro Salary Cap To Date$27,203,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,220,096
Farm Estimated Season Revenue($186,959)
Pro Remaining Season Days128
Pro Expenses Per Days$402,699
Pro Estimated Expenses$51,545,472
Farm Remaining Season Days128
Farm Expenses Per Days$17,298
Farm Estimated Expenses$2,214,144
Estimated Season Expenses$53,759,616
Season Salary Cap$83,799,999
Estimate Under Maximum Salary Cap of $88,000,000$4,200,001
Estimate Over Minimum Salary Cap of $65,000,000 $18,799,999
Current Bank Account$67,953,632
Projected Bank Account$88,227,153

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,775,000 (1)
-Salary Remaining : $7,036,735
-Salary Average : $10,775,000
-Salary Average Remaining : $7,036,735
Jeff Petry (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $5,616,327
-Salary Average : $8,600,000
-Salary Average Remaining : $5,616,327
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (5)
-Salary Remaining : $4,952,816
-Salary Average : $7,584,000
-Salary Average Remaining : $4,952,816
Charlie McAvoy (1 Way Contract) $7,172,000 (1)
-Salary Remaining : $4,683,755
-Salary Average : $7,172,000
-Salary Average Remaining : $4,683,755
Clayton Keller (1 Way Contract) $6,325,000 (2)
-Salary Remaining : $4,130,612
-Salary Average : $6,325,000
-Salary Average Remaining : $4,130,612
Reilly Smith (1 Way Contract) $4,895,000 (1)
-Salary Remaining : $3,196,735
-Salary Average : $4,895,000
-Salary Average Remaining : $3,196,735
Jaden Schwartz (1 Way Contract) $4,437,000 (4)
-Salary Remaining : $2,897,633
-Salary Average : $4,437,000
-Salary Average Remaining : $2,897,633
Timothy Liljegren (Out of Payroll) $4,043,000 (3)
-Salary Remaining : $2,640,327
-Salary Average : $4,043,000
-Salary Average Remaining : $2,640,327
Anthony Mantha (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Max Domi (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $2,546,939
-Salary Average : $3,900,000
-Salary Average Remaining : $2,546,939
Ivan Barbashev (1 Way Contract) $3,537,000 (5)
-Salary Remaining : $2,309,878
-Salary Average : $3,537,000
-Salary Average Remaining : $2,309,878
Morgan Frost (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,795,918
-Salary Average : $2,750,000
-Salary Average Remaining : $1,795,918
Danton Heinen (1 Way Contract) $2,029,000 (2)
-Salary Remaining : $1,325,061
-Salary Average : $2,029,000
-Salary Average Remaining : $1,325,061
Sam Malinski (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $1,012,245
-Salary Average : $1,550,000
-Salary Average Remaining : $1,012,245
Colin Miller (1 Way Contract) $1,401,000 (2)
-Salary Remaining : $914,939
-Salary Average : $1,401,000
-Salary Average Remaining : $914,939
Aku Raty (1 Way Contract) $1,110,000 (3)
-Salary Remaining : $724,898
-Salary Average : $1,110,000
-Salary Average Remaining : $724,898
Arthur Kaliyev (1 Way Contract) $1,096,000 (1)
-1 Way Contract Salary Cap : $1,096,000
-Salary Remaining : $715,755
-Salary Average : $1,096,000
-Salary Average Remaining : $715,755
Urho Vaakanainen (1 Way Contract) $1,043,000 (1)
-Salary Remaining : $681,143
-Salary Average : $1,043,000
-Salary Average Remaining : $681,143
Rem Pitlick (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Erik Gustafsson $999,999 (3)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Juuso Parssinen $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Daniil Tarasov $775,000 (2)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Jonny Brodzinski $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
A.J. Greer $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Samuel Morton $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Justin Bailey $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Dylan Wells $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Luke Krys $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Filip Zadina $96,120 (1)
Salary Remaining : $62,772
Salary Average : $96,120
Salary Average Remaining : $62,772
Leevi Merilainen $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Simon Nemec $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Aidan McDonough $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Brad Lambert $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Henry Thrun $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Oskar Olausson $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Santtu Kinnunen $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Shakir Mukhamadullin $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Helge Grans $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matthew Kessel $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Shawn Element $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Joel Blomqvist $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Adam Sykora $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Brett Leason $90,900 (3)
Salary Remaining : $59,363
Salary Average : $90,900
Salary Average Remaining : $59,363
Ville Heinola $87,970 (2)
Salary Remaining : $57,450
Salary Average : $87,970
Salary Average Remaining : $57,450
Denis Gurianov $79,500 (1)
Salary Remaining : $51,918
Salary Average : $79,500
Salary Average Remaining : $51,918
Brandon Baddock $76,000 (1)
Salary Remaining : $49,633
Salary Average : $76,000
Salary Average Remaining : $49,633
Wyatt Aamodt $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Wyatt Bongiovanni $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Joseph Cecconi $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Nate Clurman $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jacob Perreault $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Alex Kannok-Leipert $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Akito Hirose $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,474 - 95.20%
Level 2: 4750 - $100 - 4,586 - 96.54%
Level 3: 3750 - $75 - 3,601 - 96.03%
Level 4: 2750 - $50 - 2,649 - 96.32%
Luxury : 1000 - $300 - 805 - 80.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,984 - 99.20%
Farm Level 2: 1000 - $15 - 981 - 98.09%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,115 - 95.08%
Average Income per Game$2,590,759
Year to Date Revenue$36,270,626
Farm
Home Games Left-4
Average Attendance - %2,965 - 98.83%
Average Income per Game$80,393
Year to Date Revenue$1,125,507

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$30,405,502
Farm Year To Date Expenses$1,554,912
Pro Salary Cap To Date$28,670,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,950,493
Farm Estimated Season Revenue($321,573)
Pro Remaining Season Days128
Pro Expenses Per Days$445,644
Pro Estimated Expenses$57,042,432
Farm Remaining Season Days128
Farm Expenses Per Days$22,902
Farm Estimated Expenses$2,931,456
Estimated Season Expenses$59,973,888
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$58,221,685
Projected Bank Account$67,876,717

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (1)
-Salary Remaining : $7,118,367
-Salary Average : $10,900,000
-Salary Average Remaining : $7,118,367
Frederik Andersen (1 Way Contract) $8,784,000 (1)
-Salary Remaining : $5,736,490
-Salary Average : $8,784,000
-Salary Average Remaining : $5,736,490
Jake Guentzel (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $5,616,327
-Salary Average : $8,600,000
-Salary Average Remaining : $5,616,327
Darnell Nurse (1 Way Contract) $7,550,000 (4)
-Salary Remaining : $4,930,612
-Salary Average : $7,550,000
-Salary Average Remaining : $4,930,612
Mikael Granlund (1 Way Contract) $5,900,000 (5)
-Salary Remaining : $3,853,061
-Salary Average : $5,900,000
-Salary Average Remaining : $3,853,061
Esa Lindell (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,591,837
-Salary Average : $5,500,000
-Salary Average Remaining : $3,591,837
Sean Durzi (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $3,493,878
-Salary Average : $5,350,000
-Salary Average Remaining : $3,493,878
Joel Farabee (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $3,461,224
-Salary Average : $5,300,000
-Salary Average Remaining : $3,461,224
Cam Fowler (1 Way Contract) $4,960,000 (2)
-Salary Remaining : $3,239,184
-Salary Average : $4,960,000
-Salary Average Remaining : $3,239,184
Mark Stone (1 Way Contract) $4,210,000 (2)
-Salary Remaining : $2,749,388
-Salary Average : $4,210,000
-Salary Average Remaining : $2,749,388
Artturi Lehkonen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,155,102
-Salary Average : $3,300,000
-Salary Average Remaining : $2,155,102
Marcus Johansson (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $1,697,959
-Salary Average : $2,600,000
-Salary Average Remaining : $1,697,959
Keegan Kolesar (1 Way Contract) $1,916,000 (1)
-Salary Remaining : $1,251,265
-Salary Average : $1,916,000
-Salary Average Remaining : $1,251,265
Max Pacioretty (1 Way Contract) $1,907,000 (2)
-Salary Remaining : $1,245,388
-Salary Average : $1,907,000
-Salary Average Remaining : $1,245,388
Nick Seeler $999,999 (1)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Vincent Desharnais $999,999 (1)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Phillip Di Giuseppe $990,000 (2)
-Salary Remaining : $646,531
-Salary Average : $990,000
-Salary Average Remaining : $646,531
Joseph Woll $929,300 (1)
-Salary Remaining : $606,890
-Salary Average : $929,300
-Salary Average Remaining : $606,890
Ryan Carpenter $900,000 (2)
-Salary Remaining : $587,755
-Salary Average : $900,000
-Salary Average Remaining : $587,755
Noel Acciari $750,000 (1)
-Salary Remaining : $489,796
-Salary Average : $750,000
-Salary Average Remaining : $489,796
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Tyson Kozak $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Max Ellis $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Ivan Ivan $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Pavel Cajan $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Ian Mitchell $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Navrin Mutter $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Luka Profaca $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Jack St. Ivany $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Ty Glover $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Matt Rempe $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Vincent Sevigny $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Drake Caggiula $100,000 (1)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Brandon Biro $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Chad Nychuk $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Riley Sutter $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Dino Kambeitz $100,000 (1)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Samuel Houde $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Ales Stezka $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Matej Blumel $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
John Beecher $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Josh Doan $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Daniel Torgersson $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Adam Beckman $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jayden Grubbe $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Riley Kidney $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ryan Winterton $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jakub Lauko $92,500 (2)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Devin Shore $92,500 (1)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Mathieu Olivier $92,500 (1)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Calle Sjalin $92,500 (2)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Milos Kelemen $88,810 (2)
Salary Remaining : $57,998
Salary Average : $88,810
Salary Average Remaining : $57,998
Donald Busdeker $82,500 (2)
Salary Remaining : $53,878
Salary Average : $82,500
Salary Average Remaining : $53,878
Andrew Perrott $82,500 (1)
Salary Remaining : $53,878
Salary Average : $82,500
Salary Average Remaining : $53,878
Jonathan Gruden $80,000 (2)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Brandon Scanlin $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Layton Ahac $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Matej Pekar $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,571 - 96.88%
Level 2: 4750 - $95 - 4,515 - 95.06%
Level 3: 3750 - $75 - 3,591 - 95.76%
Level 4: 2750 - $45 - 2,703 - 98.30%
Luxury : 1000 - $225 - 978 - 97.77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,966 - 98.30%
Farm Level 2: 1000 - $15 - 990 - 99.04%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,358 - 96.43%
Average Income per Game$2,517,553
Year to Date Revenue$35,245,737
Farm
Home Games Left-4
Average Attendance - %2,956 - 98.54%
Average Income per Game$92,292
Year to Date Revenue$1,292,082

Expense

Pro Players Total Salaries$78,418,800
Pro Players Total Average Salaries$78,418,800
Farm Players Total Salaries$1,747,500
Farm Players Total Average Salaries$1,747,500
Coaches Total Salaries$6,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,718,316
Farm Year To Date Expenses$1,047,479
Pro Salary Cap To Date$26,711,063
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,973,921
Farm Estimated Season Revenue($369,166)
Pro Remaining Season Days128
Pro Expenses Per Days$428,157
Pro Estimated Expenses$54,804,096
Farm Remaining Season Days128
Farm Expenses Per Days$15,038
Farm Estimated Expenses$1,924,864
Estimated Season Expenses$56,728,960
Season Salary Cap$78,418,800
Estimate Under Maximum Salary Cap of $88,000,000$9,581,200
Estimate Over Minimum Salary Cap of $65,000,000 $13,418,800
Current Bank Account$26,385,628
Projected Bank Account$37,261,423

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (4)
-Salary Remaining : $7,418,776
-Salary Average : $11,360,000
-Salary Average Remaining : $7,418,776
Nick Schmaltz (1 Way Contract) $6,763,000 (2)
-Salary Remaining : $4,416,653
-Salary Average : $6,763,000
-Salary Average Remaining : $4,416,653
Drew Doughty (1 Way Contract) $6,675,000 (4)
-Salary Remaining : $4,359,184
-Salary Average : $6,675,000
-Salary Average Remaining : $4,359,184
Patrik Laine (1 Way Contract) $6,474,000 (4)
-Salary Remaining : $4,227,918
-Salary Average : $6,474,000
-Salary Average Remaining : $4,227,918
Josh Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $4,081,633
-Salary Average : $6,250,000
-Salary Average Remaining : $4,081,633
Trevor Zegras (1 Way Contract) $5,734,000 (4)
-Salary Remaining : $3,744,653
-Salary Average : $5,734,000
-Salary Average Remaining : $3,744,653
Jake DeBrusk (1 Way Contract) $5,198,000 (4)
-Salary Remaining : $3,394,612
-Salary Average : $5,198,000
-Salary Average Remaining : $3,394,612
Vladislav Gavrikov (1 Way Contract) $4,427,000 (3)
-Salary Remaining : $2,891,102
-Salary Average : $4,427,000
-Salary Average Remaining : $2,891,102
Carter Hart (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,481,633
-Salary Average : $3,800,000
-Salary Average Remaining : $2,481,633
Adin Hill (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $2,174,694
-Salary Average : $3,330,000
-Salary Average Remaining : $2,174,694
Mario Ferraro (1 Way Contract) $3,088,000 (2)
-Salary Remaining : $2,016,653
-Salary Average : $3,088,000
-Salary Average Remaining : $2,016,653
Warren Foegele (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Phillip Danault (1 Way Contract) $2,888,000 (1)
-Salary Remaining : $1,886,041
-Salary Average : $2,888,000
-Salary Average Remaining : $1,886,041
Casey DeSmith (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $1,044,898
-Salary Average : $1,600,000
-Salary Average Remaining : $1,044,898
Marc-Edouard Vlasic (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Akil Thomas $981,800 (3)
-Salary Remaining : $641,176
-Salary Average : $981,800
-Salary Average Remaining : $641,176
Kent Johnson $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Kaiden Guhle $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Alex Newhook $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Leo Carlsson $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Derek Ryan $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Pierre-Edouard Bellemare $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
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 : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Michael Hutchinson $77,500 (3)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Tanner Kero $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Tyler Wotherspoon $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Brady Lyle $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Kyle Criscuolo $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Corey Schueneman $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Cody Haiskanen $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Chase DeLeo (Out of Payroll) $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Glenn Gawdin $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Gabriel Bourque $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Joe Hicketts $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Garret Sparks $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Michael Bullion $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Mason Jobst $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Max Willman $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Sean Day $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
John Hayden $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Gage Quinney $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Colton White $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Dominic Toninato $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Lane Pederson $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Brett Seney $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Cooper Marody $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Total Farm Players24
Salary Commitment
Year 2024 : $1,822,500
Year 2025 : $1,822,500
Year 2026 : $1,672,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,822,500
Year 2025 : $1,822,500
Year 2026 : $1,672,500
Year 2027 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - $120 - 5,498 - 95.63%
Level 2: 4750 - $90 - 4,578 - 96.37%
Level 3: 3750 - $80 - 3,365 - 89.72%
Level 4: 2750 - $60 - 2,011 - 73.14%
Luxury : 1000 - $300 - 787 - 78.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,980 - 98.98%
Farm Level 2: 1000 - $15 - 982 - 98.22%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16,239 - 90.22%
Average Income per Game$2,461,806
Year to Date Revenue$32,003,472
Farm
Home Games Left-3
Average Attendance - %2,962 - 98.73%
Average Income per Game$80,282
Year to Date Revenue$1,043,669

Expense

Pro Players Total Salaries$75,109,000
Pro Players Total Average Salaries$75,109,000
Farm Players Total Salaries$1,773,880
Farm Players Total Average Salaries$1,773,880
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$10,654,000
Pro Year To Date Expenses$28,824,110
Farm Year To Date Expenses$943,744
Pro Salary Cap To Date$27,748,066
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,930,555
Farm Estimated Season Revenue($240,847)
Pro Remaining Season Days128
Pro Expenses Per Days$390,862
Pro Estimated Expenses$50,030,336
Farm Remaining Season Days128
Farm Expenses Per Days$14,152
Farm Estimated Expenses$1,811,456
Estimated Season Expenses$51,841,792
Season Salary Cap$85,763,000
Estimate Under Maximum Salary Cap of $88,000,000$2,237,000
Estimate Over Minimum Salary Cap of $65,000,000 $20,763,000
Current Bank Account$46,454,348
Projected Bank Account$63,302,264

Pro Players Salaries

Jared McCann (1 Way Contract) $6,726,000 (5)
-Salary Remaining : $4,392,490
-Salary Average : $6,726,000
-Salary Average Remaining : $4,392,490
Darcy Kuemper (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Taylor Hall (1 Way Contract) $5,810,000 (2)
-Salary Remaining : $3,794,286
-Salary Average : $5,810,000
-Salary Average Remaining : $3,794,286
Patrick Kane (1 Way Contract) $5,370,000 (2)
-Salary Remaining : $3,506,939
-Salary Average : $5,370,000
-Salary Average Remaining : $3,506,939
Sean Couturier (1 Way Contract) $5,005,000 (4)
-Salary Remaining : $3,268,571
-Salary Average : $5,005,000
-Salary Average Remaining : $3,268,571
Ryan Pulock (1 Way Contract) $4,714,000 (2)
-Salary Remaining : $3,078,531
-Salary Average : $4,714,000
-Salary Average Remaining : $3,078,531
Elvis Merzlikins (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Carson Soucy (1 Way Contract) $3,463,000 (2)
-Salary Remaining : $2,261,551
-Salary Average : $3,463,000
-Salary Average Remaining : $2,261,551
Ian Cole (1 Way Contract) $3,161,000 (2)
-Salary Remaining : $2,064,327
-Salary Average : $3,161,000
-Salary Average Remaining : $2,064,327
Radko Gudas (1 Way Contract) $3,002,000 (4)
-Salary Remaining : $1,960,490
-Salary Average : $3,002,000
-Salary Average Remaining : $1,960,490
Jonathan Drouin (1 Way Contract) $2,856,000 (2)
-Salary Remaining : $1,865,143
-Salary Average : $2,856,000
-Salary Average Remaining : $1,865,143
Alexandre Carrier (1 Way Contract) $2,611,000 (2)
-Salary Remaining : $1,705,143
-Salary Average : $2,611,000
-Salary Average Remaining : $1,705,143
Radek Faksa (1 Way Contract) $2,518,000 (1)
-Salary Remaining : $1,644,408
-Salary Average : $2,518,000
-Salary Average Remaining : $1,644,408
Connor Murphy (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Eeli Tolvanen (1 Way Contract) $2,344,000 (1)
-Salary Remaining : $1,530,776
-Salary Average : $2,344,000
-Salary Average Remaining : $1,530,776
Cal Clutterbuck (1 Way Contract) $2,225,000 (2)
-Salary Remaining : $1,453,061
-Salary Average : $2,225,000
-Salary Average Remaining : $1,453,061
Conor Sheary (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Calle Jarnkrok (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Brock McGinn (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Alexander Barabanov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Matt Nieto (1 Way Contract) $1,930,000 (2)
-Salary Remaining : $1,260,408
-Salary Average : $1,930,000
-Salary Average Remaining : $1,260,408
Kevin Bahl (1 Way Contract) $1,384,000 (1)
-Salary Remaining : $903,837
-Salary Average : $1,384,000
-Salary Average Remaining : $903,837
Chad Ruhwedel $990,000 (2)
-Salary Remaining : $646,531
-Salary Average : $990,000
-Salary Average Remaining : $646,531
Total Pro Players23
Salary Commitment
Year 2024 : $75,109,000
Year 2025 : $68,863,000
Year 2026 : $18,733,000
Year 2027 : $18,733,000
Salary Average Commitment
Year 2024 : $75,109,000
Year 2025 : $68,863,000
Year 2026 : $18,733,000
Year 2027 : $18,733,000
Salary Cap with 1 Way Contract
Year 2024 : $75,109,000
Year 2025 : $68,863,000
Year 2026 : $18,733,000
Year 2027 : $18,733,000

Farm Players Salaries

Julien Gauthier $98,920 (1)
Salary Remaining : $64,601
Salary Average : $98,920
Salary Average Remaining : $64,601
Michael Houser $97,500 (3)
Salary Remaining : $63,673
Salary Average : $97,500
Salary Average Remaining : $63,673
Reilly Walsh $97,500 (3)
Salary Remaining : $63,673
Salary Average : $97,500
Salary Average Remaining : $63,673
Hayden Hodgson $97,500 (3)
Salary Remaining : $63,673
Salary Average : $97,500
Salary Average Remaining : $63,673
Andrew Poturalski $97,500 (3)
Salary Remaining : $63,673
Salary Average : $97,500
Salary Average Remaining : $63,673
Antonio Stranges $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Max Jones $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
William Wallinder $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Zayde Wisdom $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Marc Del Gaizo $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Aaron Dell $83,880 (2)
Salary Remaining : $54,779
Salary Average : $83,880
Salary Average Remaining : $54,779
Brett Sutter $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Mitch Reinke $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Kyle Marino $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Matt Pietroniro $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Dmitry Osipov $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Ethan de Jong $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Brian Pinho $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Casey Dornbach $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Brendan Furry $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Gerry Mayhew $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
CJ Suess $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Total Farm Players22
Salary Commitment
Year 2024 : $1,872,800
Year 2025 : $853,880
Year 2026 : $485,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,872,800
Year 2025 : $853,880
Year 2026 : $485,000
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - $140 - 4,612 - 80.20%
Level 2: 4750 - $111 - 3,494 - 73.55%
Level 3: 3750 - $83 - 2,913 - 77.68%
Level 4: 2750 - $55 - 2,594 - 94.32%
Luxury : 1000 - $300 - 789 - 78.91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,939 - 96.93%
Farm Level 2: 1000 - $20 - 789 - 78.87%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %14,401 - 80.01%
Average Income per Game$2,399,127
Year to Date Revenue$31,188,654
Farm
Home Games Left-3
Average Attendance - %2,727 - 90.91%
Average Income per Game$92,413
Year to Date Revenue$1,201,364

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$27,405,714
Farm Year To Date Expenses$849,339
Pro Salary Cap To Date$26,114,908
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,175,562
Farm Estimated Season Revenue($277,238)
Pro Remaining Season Days128
Pro Expenses Per Days$405,051
Pro Estimated Expenses$51,846,528
Farm Remaining Season Days128
Farm Expenses Per Days$12,671
Farm Estimated Expenses$1,621,888
Estimated Season Expenses$53,468,416
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$45,252,100
Projected Bank Account$58,682,008

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (2)
-Salary Remaining : $5,485,714
-Salary Average : $8,400,000
-Salary Average Remaining : $5,485,714
Brock Nelson (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $4,146,939
-Salary Average : $6,350,000
-Salary Average Remaining : $4,146,939
Mike Hoffman (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Tyler Myers (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
John Gibson (1 Way Contract) $5,455,000 (1)
-Salary Remaining : $3,562,449
-Salary Average : $5,455,000
-Salary Average Remaining : $3,562,449
Brian Dumoulin (1 Way Contract) $4,260,000 (1)
-Salary Remaining : $2,782,041
-Salary Average : $4,260,000
-Salary Average Remaining : $2,782,041
Trent Frederic (1 Way Contract) $4,166,000 (5)
-Salary Remaining : $2,720,653
-Salary Average : $4,166,000
-Salary Average Remaining : $2,720,653
Brandon Saad (1 Way Contract) $4,136,000 (1)
-Salary Remaining : $2,701,061
-Salary Average : $4,136,000
-Salary Average Remaining : $2,701,061
Adam Larsson (1 Way Contract) $4,023,000 (3)
-Salary Remaining : $2,627,265
-Salary Average : $4,023,000
-Salary Average Remaining : $2,627,265
Morgan Geekie (1 Way Contract) $3,505,000 (4)
-Salary Remaining : $2,288,980
-Salary Average : $3,505,000
-Salary Average Remaining : $2,288,980
Alex Kerfoot (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $2,187,755
-Salary Average : $3,350,000
-Salary Average Remaining : $2,187,755
Connor Clifton (1 Way Contract) $2,861,000 (1)
-Salary Remaining : $1,868,408
-Salary Average : $2,861,000
-Salary Average Remaining : $1,868,408
Andrew Peeke (1 Way Contract) $2,670,000 (2)
-Salary Remaining : $1,743,673
-Salary Average : $2,670,000
-Salary Average Remaining : $1,743,673
Tomas Nosek (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Petr Mrazek (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Mason Shaw (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Jordan Oesterle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Carl Grundstrom (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,175,510
-Salary Average : $1,800,000
-Salary Average Remaining : $1,175,510
Cayden Primeau (1 Way Contract) $1,030,000 (2)
-Salary Remaining : $672,653
-Salary Average : $1,030,000
-Salary Average Remaining : $672,653
MacKenzie Entwistle $984,000 (2)
-Salary Remaining : $642,612
-Salary Average : $984,000
-Salary Average Remaining : $642,612
Mavrik Bourque $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Dylan Holloway $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
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 : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matt Coronato $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Arturs Silovs $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Josh Lopina $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ben King $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Carter Mazur $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Calle Clang $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Dustin Tokarski $90,000 (1)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
David Gustafsson $78,500 (2)
Salary Remaining : $51,265
Salary Average : $78,500
Salary Average Remaining : $51,265
Patrik Koch $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Markus Niemelainen $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Cal O'Reilly $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Rasmus Asplund $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Erik Middendorf $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Carsen Twarynski $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Scott Reedy $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Colton Poolman $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Brett Budgell $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Benjamin Berard $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Brendan Warren $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Dillon Heatherington $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Dominik Shine $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Adam Karashik $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,484 - 95.38%
Level 2: 4750 - $100 - 4,546 - 95.70%
Level 3: 3750 - $65 - 3,593 - 95.81%
Level 4: 2750 - $55 - 2,623 - 95.39%
Luxury : 1000 - $290 - 941 - 94.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,476 - 73.79%
Farm Level 2: 1000 - $25 - 640 - 64.04%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,187 - 95.49%
Average Income per Game$2,556,951
Year to Date Revenue$38,354,260
Farm
Home Games Left-5
Average Attendance - %2,116 - 70.54%
Average Income per Game$84,579
Year to Date Revenue$1,268,680

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$30,784,928
Farm Year To Date Expenses$995,808
Pro Salary Cap To Date$30,060,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,480,717
Farm Estimated Season Revenue($422,893)
Pro Remaining Season Days128
Pro Expenses Per Days$454,520
Pro Estimated Expenses$58,178,560
Farm Remaining Season Days128
Farm Expenses Per Days$14,464
Farm Estimated Expenses$1,851,392
Estimated Season Expenses$60,029,952
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$18,593,875
Projected Bank Account$24,621,747

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $6,204,082
-Salary Average : $9,500,000
-Salary Average Remaining : $6,204,082
Anze Kopitar (1 Way Contract) $8,869,000 (4)
-Salary Remaining : $5,792,000
-Salary Average : $8,869,000
-Salary Average Remaining : $5,792,000
Steven Stamkos (1 Way Contract) $8,302,000 (3)
-Salary Remaining : $5,421,714
-Salary Average : $8,302,000
-Salary Average Remaining : $5,421,714
Kyle Palmieri (1 Way Contract) $5,250,001 (5)
-Salary Remaining : $3,428,572
-Salary Average : $5,250,001
-Salary Average Remaining : $3,428,572
Anthony Cirelli (1 Way Contract) $4,847,000 (4)
-Salary Remaining : $3,165,388
-Salary Average : $4,847,000
-Salary Average Remaining : $3,165,388
Marcus Pettersson (1 Way Contract) $4,817,000 (4)
-Salary Remaining : $3,145,796
-Salary Average : $4,817,000
-Salary Average Remaining : $3,145,796
Jack Campbell (1 Way Contract) $4,794,000 (1)
-Salary Remaining : $3,130,776
-Salary Average : $4,794,000
-Salary Average Remaining : $3,130,776
Ryan Graves (1 Way Contract) $4,660,000 (4)
-Salary Remaining : $3,043,265
-Salary Average : $4,660,000
-Salary Average Remaining : $3,043,265
Ondrej Palat (1 Way Contract) $4,529,000 (4)
-Salary Remaining : $2,957,714
-Salary Average : $4,529,000
-Salary Average Remaining : $2,957,714
John Carlson (1 Way Contract) $4,336,000 (4)
-Salary Remaining : $2,831,673
-Salary Average : $4,336,000
-Salary Average Remaining : $2,831,673
Jakob Silfverberg (1 Way Contract) $4,211,000 (1)
-Salary Remaining : $2,750,041
-Salary Average : $4,211,000
-Salary Average Remaining : $2,750,041
Matt Murray (1 Way Contract) $3,684,000 (3)
-1 Way Contract Salary Cap : $3,684,000
-Salary Remaining : $2,405,878
-Salary Average : $3,684,000
-Salary Average Remaining : $2,405,878
Chris Tanev (1 Way Contract) $3,500,001 (4)
-Salary Remaining : $2,285,715
-Salary Average : $3,500,001
-Salary Average Remaining : $2,285,715
Kaapo Kakko (1 Way Contract) $3,310,000 (2)
-Salary Remaining : $2,161,633
-Salary Average : $3,310,000
-Salary Average Remaining : $2,161,633
Mason Marchment (1 Way Contract) $3,027,000 (2)
-Salary Remaining : $1,976,816
-Salary Average : $3,027,000
-Salary Average Remaining : $1,976,816
Erik Johnson (1 Way Contract) $2,000,001 (3)
-Salary Remaining : $1,306,123
-Salary Average : $2,000,001
-Salary Average Remaining : $1,306,123
Evan Bouchard (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Nick Bonino (1 Way Contract) $1,250,001 (3)
-Salary Remaining : $816,327
-Salary Average : $1,250,001
-Salary Average Remaining : $816,327
Anton Forsberg (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Dillon Dube (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $783,673
-Salary Average : $1,200,000
-Salary Average Remaining : $783,673
Vladislav Namestnikov (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Cooper Walker $750,000 (1)
-Salary Remaining : $489,796
-Salary Average : $750,000
-Salary Average Remaining : $489,796
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Andreas Englund $100,000 (1)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Callahan Burke $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Grant Cruikshank $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Blake Hillman $100,000 (1)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Avery Hayes $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Cory Conacher $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tyler Boucher $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matt Donovan $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Curtis McKenzie $85,000 (1)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Evan Cormier $85,000 (1)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Keaton Middleton $80,000 (2)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Justin Addamo $80,000 (2)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Cole Bardreau $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Ryan Wagner $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Cody Hodgson $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Ludovic Waeber $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Nolan Yaremko $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Riley Sawchuk $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Kevin Wall $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Dysin Mayo $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Ryan McGregor $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Roman Ahcan $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jagger Joshua $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,468 - 95.09%
Level 2: 4750 - $105 - 3,775 - 79.46%
Level 3: 3750 - $80 - 3,332 - 88.86%
Level 4: 2750 - $55 - 2,676 - 97.30%
Luxury : 1000 - $310 - 753 - 75.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1,985 - 99.24%
Farm Level 2: 1000 - $17 - 995 - 99.52%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16,003 - 88.91%
Average Income per Game$2,543,683
Year to Date Revenue$35,611,564
Farm
Home Games Left-4
Average Attendance - %2,980 - 99.34%
Average Income per Game$90,618
Year to Date Revenue$1,268,656

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$22,245,316
Farm Year To Date Expenses$1,067,639
Pro Salary Cap To Date$21,377,976
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,679,445
Farm Estimated Season Revenue($362,473)
Pro Remaining Season Days128
Pro Expenses Per Days$327,137
Pro Estimated Expenses$41,873,536
Farm Remaining Season Days128
Farm Expenses Per Days$15,898
Farm Estimated Expenses$2,034,944
Estimated Season Expenses$43,908,480
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$115,551,896
Projected Bank Account$139,960,388

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $4,636,735
-Salary Average : $7,100,000
-Salary Average Remaining : $4,636,735
Matt Boldy (1 Way Contract) $6,597,000 (5)
-Salary Remaining : $4,308,245
-Salary Average : $6,597,000
-Salary Average Remaining : $4,308,245
Ilya Mikheyev (1 Way Contract) $4,003,000 (4)
-Salary Remaining : $2,614,204
-Salary Average : $4,003,000
-Salary Average Remaining : $2,614,204
Artem Zub (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $2,377,143
-Salary Average : $3,640,000
-Salary Average Remaining : $2,377,143
Cole Perfetti (1 Way Contract) $3,517,000 (5)
-Salary Remaining : $2,296,816
-Salary Average : $3,517,000
-Salary Average Remaining : $2,296,816
Adam Lowry (1 Way Contract) $3,360,000 (4)
-Salary Remaining : $2,194,286
-Salary Average : $3,360,000
-Salary Average Remaining : $2,194,286
Isac Lundestrom (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $2,089,796
-Salary Average : $3,200,000
-Salary Average Remaining : $2,089,796
Lukas Dostal (1 Way Contract) $3,148,000 (4)
-Salary Remaining : $2,055,837
-Salary Average : $3,148,000
-Salary Average Remaining : $2,055,837
Rocco Grimaldi (1 Way Contract) $2,753,000 (1)
-Salary Remaining : $1,797,878
-Salary Average : $2,753,000
-Salary Average Remaining : $1,797,878
Anthony Stolarz (1 Way Contract) $2,638,000 (2)
-Salary Remaining : $1,722,776
-Salary Average : $2,638,000
-Salary Average Remaining : $1,722,776
Scott Mayfield (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $1,697,959
-Salary Average : $2,600,000
-Salary Average Remaining : $1,697,959
Haydn Fleury (1 Way Contract) $2,311,000 (1)
-Salary Remaining : $1,509,224
-Salary Average : $2,311,000
-Salary Average Remaining : $1,509,224
Drew O'Connor (1 Way Contract) $2,076,000 (2)
-Salary Remaining : $1,355,755
-Salary Average : $2,076,000
-Salary Average Remaining : $1,355,755
David Rittich (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $1,240,816
-Salary Average : $1,900,000
-Salary Average Remaining : $1,240,816
Luke Philp (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Libor Hajek (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Erik Kallgren (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Mikhail Maltsev (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Austin Strand (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Ethen Frank (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Logan Cooley $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Owen Power $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Connor Bedard $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Parker Kelly $925,900 (1)
-Salary Remaining : $604,669
-Salary Average : $925,900
-Salary Average Remaining : $604,669
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 : $62,785
Salary Average : $96,140
Salary Average Remaining : $62,785
Jeremie Poirier $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matthew Maggio $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Colton Dach $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jakub Brabenec $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jakub Demek $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Noel Hoefenmayer $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Trent Miner $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Judd Caulfield $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Vincent Iorio $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matvey Petrov $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Emil Heineman $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Zack Ostapchuk $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Drew Helleson $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Samuel Helenius $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Declan Chisholm $93,260 (2)
Salary Remaining : $60,904
Salary Average : $93,260
Salary Average Remaining : $60,904
Spencer Knight $91,530 (2)
Salary Remaining : $59,775
Salary Average : $91,530
Salary Average Remaining : $59,775
Nick DeSimone $85,000 (1)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Arnaud Durandeau $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Carson Meyer $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Daniel D'Amato $77,500 (2)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Kristian Reichel $77,500 (2)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Bobby McMann $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Brandon Gignac $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Taylor Ward $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Isaac Poulter $77,500 (2)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Michael Milne $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Matthew Strome $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Kyle Capobianco $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jett Woo $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 2,829 - 49.19%
Level 2: 4750 - $180 - 2,175 - 45.79%
Level 3: 3750 - $160 - 1,474 - 39.31%
Level 4: 2750 - $150 - 820 - 29.81%
Luxury : 1000 - $550 - 433 - 43.28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,336 - 66.81%
Farm Level 2: 1000 - $25 - 633 - 63.33%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %7,731 - 42.95%
Average Income per Game$2,347,779
Year to Date Revenue$37,564,468
Farm
Home Games Left-6
Average Attendance - %1,969 - 65.65%
Average Income per Game$86,597
Year to Date Revenue$1,385,555

Expense

Pro Players Total Salaries$82,746,100
Pro Players Total Average Salaries$82,746,100
Farm Players Total Salaries$2,265,000
Farm Players Total Average Salaries$2,265,000
Coaches Total Salaries$3,350,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$29,935,012
Farm Year To Date Expenses$1,032,124
Pro Salary Cap To Date$29,067,672
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,694,481
Farm Estimated Season Revenue($519,583)
Pro Remaining Season Days128
Pro Expenses Per Days$434,929
Pro Estimated Expenses$55,670,912
Farm Remaining Season Days128
Farm Expenses Per Days$15,893
Farm Estimated Expenses$2,034,304
Estimated Season Expenses$57,705,216
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$59,934,614
Projected Bank Account$60,404,296

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (4)
-Salary Remaining : $8,751,020
-Salary Average : $13,400,000
-Salary Average Remaining : $8,751,020
Dougie Hamilton (1 Way Contract) $8,281,000 (2)
-Salary Remaining : $5,408,000
-Salary Average : $8,281,000
-Salary Average Remaining : $5,408,000
Mikhail Sergachev (1 Way Contract) $6,786,000 (2)
-Salary Remaining : $4,431,673
-Salary Average : $6,786,000
-Salary Average Remaining : $4,431,673
Nikolaj Ehlers (1 Way Contract) $6,389,000 (5)
-Salary Remaining : $4,172,408
-Salary Average : $6,389,000
-Salary Average Remaining : $4,172,408
Jordan Kyrou (1 Way Contract) $5,843,000 (1)
-Salary Remaining : $3,815,837
-Salary Average : $5,843,000
-Salary Average Remaining : $3,815,837
Alex Ovechkin (1 Way Contract) $5,423,000 (4)
-Salary Remaining : $3,541,551
-Salary Average : $5,423,000
-Salary Average Remaining : $3,541,551
Vitek Vanecek (1 Way Contract) $5,090,000 (5)
-Salary Remaining : $3,324,082
-Salary Average : $5,090,000
-Salary Average Remaining : $3,324,082
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $2,677,551
-Salary Average : $4,100,000
-Salary Average Remaining : $2,677,551
Jake McCabe (1 Way Contract) $3,896,000 (2)
-Salary Remaining : $2,544,327
-Salary Average : $3,896,000
-Salary Average Remaining : $2,544,327
Jake Walman (1 Way Contract) $3,865,000 (5)
-Salary Remaining : $2,524,082
-Salary Average : $3,865,000
-Salary Average Remaining : $2,524,082
Pavel Zacha (1 Way Contract) $3,811,000 (1)
-Salary Remaining : $2,488,816
-Salary Average : $3,811,000
-Salary Average Remaining : $2,488,816
Brenden Dillon (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,024,490
-Salary Average : $3,100,000
-Salary Average Remaining : $2,024,490
Trevor Moore (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Brandon Tanev (1 Way Contract) $2,319,000 (2)
-Salary Remaining : $1,514,449
-Salary Average : $2,319,000
-Salary Average Remaining : $1,514,449
Nicholas Paul (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Pius Suter (1 Way Contract) $1,627,500 (2)
-Salary Remaining : $1,062,857
-Salary Average : $1,627,500
-Salary Average Remaining : $1,062,857
Jan Rutta (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $946,939
-Salary Average : $1,450,000
-Salary Average Remaining : $946,939
Jesse Puljujarvi (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Pyotr Kochetkov $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Cole Smith $915,600 (2)
-Salary Remaining : $597,943
-Salary Average : $915,600
-Salary Average Remaining : $597,943
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 : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Viktor Neuchev $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Reid Schaefer $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Roni Hirvonen $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jacob Doty $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matthew Robertson $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Vasily Ponomarev $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Corey Andonovski $80,000 (3)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Andre Lee $80,000 (2)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Brenden Miller $77,500 (3)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Cameron Gaunce $77,500 (3)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Adam Ruzicka (Out of Payroll) $77,500 (2)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Jacob Lucchini $77,500 (2)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Colin Felix $77,500 (3)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Chris Harpur $77,500 (3)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Austin Poganski $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Anthony Vincent $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Cameron Wright $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Brennan Saulnier $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Bryce Kindopp $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Ethan Frisch $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Anthony Angello $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Julian Junca $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jack Ahcan $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jake Massie $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Roland McKeown $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Ethan Prow $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Alex Gallant $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 4,460 - 77.56%
Level 2: 4750 - $115 - 3,300 - 69.48%
Level 3: 3750 - $85 - 2,693 - 71.82%
Level 4: 2750 - $60 - 1,975 - 71.81%
Luxury : 1000 - $310 - 761 - 76.05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,938 - 96.91%
Farm Level 2: 1000 - $20 - 783 - 78.31%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %13,189 - 73.27%
Average Income per Game$2,301,252
Year to Date Revenue$34,518,782
Farm
Home Games Left-5
Average Attendance - %2,721 - 90.71%
Average Income per Game$92,261
Year to Date Revenue$1,383,913

Expense

Pro Players Total Salaries$80,899,100
Pro Players Total Average Salaries$80,899,100
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$29,070,898
Farm Year To Date Expenses$1,539,989
Pro Salary Cap To Date$28,677,999
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,832,555
Farm Estimated Season Revenue($461,304)
Pro Remaining Season Days128
Pro Expenses Per Days$417,853
Pro Estimated Expenses$53,485,184
Farm Remaining Season Days128
Farm Expenses Per Days$22,713
Farm Estimated Expenses$2,907,264
Estimated Season Expenses$56,392,448
Season Salary Cap$85,019,390
Estimate Under Maximum Salary Cap of $88,000,000$2,980,610
Estimate Over Minimum Salary Cap of $65,000,000 $20,019,390
Current Bank Account$67,124,435
Projected Bank Account$70,103,238

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (5)
-Salary Remaining : $7,438,367
-Salary Average : $11,390,000
-Salary Average Remaining : $7,438,367
Tim Stutzle (1 Way Contract) $8,114,000 (5)
-Salary Remaining : $5,298,939
-Salary Average : $8,114,000
-Salary Average Remaining : $5,298,939
Sidney Crosby (1 Way Contract) $7,923,000 (2)
-Salary Remaining : $5,174,204
-Salary Average : $7,923,000
-Salary Average Remaining : $5,174,204
Adam Fox (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $4,963,265
-Salary Average : $7,600,000
-Salary Average Remaining : $4,963,265
Marc-Andre Fleury (1 Way Contract) $7,587,500 (1)
-Salary Remaining : $4,955,102
-Salary Average : $7,587,500
-Salary Average Remaining : $4,955,102
Martin Necas (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,591,837
-Salary Average : $5,500,000
-Salary Average Remaining : $3,591,837
Colton Parayko (1 Way Contract) $5,226,000 (1)
-Salary Remaining : $3,412,898
-Salary Average : $5,226,000
-Salary Average Remaining : $3,412,898
Rasmus Sandin (1 Way Contract) $4,119,000 (4)
-Salary Remaining : $2,689,959
-Salary Average : $4,119,000
-Salary Average Remaining : $2,689,959
Filip Gustavsson (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $2,363,429
-Salary Average : $3,619,000
-Salary Average Remaining : $2,363,429
Casey Mittelstadt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Colton Sissons (1 Way Contract) $2,770,600 (4)
-Salary Remaining : $1,809,371
-Salary Average : $2,770,600
-Salary Average Remaining : $1,809,371
Derek Forbort (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Barclay Goodrow (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Jaycob Megna (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $881,633
-Salary Average : $1,350,000
-Salary Average Remaining : $881,633
Luke Glendening (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Robert Bortuzzo (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Jujhar Khaira (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Andrei Kuzmenko $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Matty Beniers $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Yegor Chinakhov $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Dawson Mercer $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Moritz Seider (Out of Payroll) $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Martin Fehervary $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Samuel Ersson $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Tomas Suchanek $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Spencer Stastney $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Maxim Cajkovic $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Cameron Morrison $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Mason Lohrei $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Will Cuylle $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Logan Morrison $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tristen Robins $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Joshua Roy $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nico Myatovic $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ryan O'Rourke $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ronan Seeley $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Bo Groulx $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Lukas Cormier $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Justin Sourdif $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Emil Andrae $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Thomas Milic $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Maximus Wanner $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ryan Tverberg $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ryder Rolston $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Michael Dipietro $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Strauss Mann $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Isaiah Saville $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Yan Kuznetsov $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ty Emberson $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ronnie Attard $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Roby Jarventie $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Rasmus Kupari $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Grigori Denisenko $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Connor McMichael $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Vladislav Firstov $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Alex Beaucage $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Alexander Alexeyev $88,790 (1)
Salary Remaining : $57,985
Salary Average : $88,790
Salary Average Remaining : $57,985
Zac Jones $87,050 (2)
Salary Remaining : $56,849
Salary Average : $87,050
Salary Average Remaining : $56,849
Dmitri Samorukov $85,850 (2)
Salary Remaining : $56,065
Salary Average : $85,850
Salary Average Remaining : $56,065
Ty Smith $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Mitchell Chaffee $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,536 - 96.27%
Level 2: 4750 - $100 - 4,527 - 95.31%
Level 3: 3750 - $75 - 3,607 - 96.18%
Level 4: 2750 - $55 - 2,589 - 94.13%
Luxury : 1000 - $300 - 775 - 77.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,960 - 97.99%
Farm Level 2: 1000 - $15 - 996 - 99.65%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,032 - 94.62%
Average Income per Game$2,595,335
Year to Date Revenue$38,930,021
Farm
Home Games Left-5
Average Attendance - %2,956 - 98.54%
Average Income per Game$94,626
Year to Date Revenue$1,419,389

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$26,765,366
Farm Year To Date Expenses$1,010,812
Pro Salary Cap To Date$25,239,330
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,478,703
Farm Estimated Season Revenue($473,130)
Pro Remaining Season Days128
Pro Expenses Per Days$396,219
Pro Estimated Expenses$50,716,032
Farm Remaining Season Days128
Farm Expenses Per Days$16,224
Farm Estimated Expenses$2,076,672
Estimated Season Expenses$52,792,704
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$100,329,902
Projected Bank Account$114,542,771

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,551,020
-Salary Average : $8,500,000
-Salary Average Remaining : $5,551,020
Teuvo Teravainen (1 Way Contract) $7,148,000 (3)
-Salary Remaining : $4,668,082
-Salary Average : $7,148,000
-Salary Average Remaining : $4,668,082
Corey Perry (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,571,429
-Salary Average : $7,000,000
-Salary Average Remaining : $4,571,429
David Perron (1 Way Contract) $6,861,000 (2)
-Salary Remaining : $4,480,653
-Salary Average : $6,861,000
-Salary Average Remaining : $4,480,653
Jake Allen (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Tony DeAngelo (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $3,722,449
-Salary Average : $5,700,000
-Salary Average Remaining : $3,722,449
Jeff Carter (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Mike Reilly (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Brett Kulak (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Chris Driedger (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,763,265
-Salary Average : $2,700,000
-Salary Average Remaining : $1,763,265
Cody Glass (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Zach Bogosian (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Nick Cousins (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Noah Gregor (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $946,939
-Salary Average : $1,450,000
-Salary Average Remaining : $946,939
Brandon Duhaime (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $914,286
-Salary Average : $1,400,000
-Salary Average Remaining : $914,286
Michael Pezzetta (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $914,286
-Salary Average : $1,400,000
-Salary Average Remaining : $914,286
Joe Veleno (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $848,980
-Salary Average : $1,300,000
-Salary Average Remaining : $848,980
Ridly Greig $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Shane Pinto $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Conor Timmins $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Zach Benson $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Jack Rathbone $900,000 (3)
-Salary Remaining : $587,755
-Salary Average : $900,000
-Salary Average Remaining : $587,755
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 : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Stefan Matteau $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Filip Johansson $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jack Matier $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Bobby Brink $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Oscar Dansk $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Austin Czarnik $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ryan Johnson $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Thomas Bordeleau $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tyler Madden $90,000 (2)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
Jesse Ylonen $90,000 (3)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
Samuel Laberge $90,000 (2)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
Logan Day $90,000 (2)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
Taylor Fedun $90,000 (1)
Salary Remaining : $58,776
Salary Average : $90,000
Salary Average Remaining : $58,776
Jayson Megna $85,000 (2)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Adam Brooks $85,000 (2)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Bokondji Imama $85,000 (3)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Cavan Fitzgerald $85,000 (2)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Chase Priskie $85,000 (2)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Ryan Suzuki $80,000 (3)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Clark Bishop $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jarid Lukosevicius $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Hudson Elynuik $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Daniel Walcott $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Dennis Cesana $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 3,153 - 54.83%
Level 2: 4750 - $115 - 3,400 - 71.59%
Level 3: 3750 - $75 - 3,577 - 95.40%
Level 4: 2750 - $55 - 2,579 - 93.77%
Luxury : 1000 - $360 - 659 - 65.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $41 - 1,303 - 65.15%
Farm Level 2: 1000 - $21 - 759 - 75.89%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %13,369 - 74.27%
Average Income per Game$2,420,175
Year to Date Revenue$41,142,980
Farm
Home Games Left-7
Average Attendance - %2,062 - 68.73%
Average Income per Game$86,698
Year to Date Revenue$1,473,865

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$28,737,795
Farm Year To Date Expenses$1,149,142
Pro Salary Cap To Date$27,980,785
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,084,207
Farm Estimated Season Revenue($606,886)
Pro Remaining Season Days128
Pro Expenses Per Days$423,112
Pro Estimated Expenses$54,158,336
Farm Remaining Season Days128
Farm Expenses Per Days$17,157
Farm Estimated Expenses$2,196,096
Estimated Season Expenses$56,354,432
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$45,869,470
Projected Bank Account$46,992,359

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $5,289,796
-Salary Average : $8,100,000
-Salary Average Remaining : $5,289,796
Thomas Chabot (1 Way Contract) $7,179,000 (1)
-Salary Remaining : $4,688,327
-Salary Average : $7,179,000
-Salary Average Remaining : $4,688,327
Erik Karlsson (1 Way Contract) $6,925,000 (3)
-Salary Remaining : $4,522,449
-Salary Average : $6,925,000
-Salary Average Remaining : $4,522,449
Jeff Skinner (1 Way Contract) $6,593,000 (4)
-Salary Remaining : $4,305,633
-Salary Average : $6,593,000
-Salary Average Remaining : $4,305,633
Torey Krug (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Alex Iafallo (1 Way Contract) $5,711,000 (2)
-Salary Remaining : $3,729,633
-Salary Average : $5,711,000
-Salary Average Remaining : $3,729,633
Jordan Staal (1 Way Contract) $5,706,000 (1)
-Salary Remaining : $3,726,367
-Salary Average : $5,706,000
-Salary Average Remaining : $3,726,367
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $3,330,612
-Salary Average : $5,100,000
-Salary Average Remaining : $3,330,612
Justin Holl (1 Way Contract) $4,125,000 (2)
-Salary Remaining : $2,693,878
-Salary Average : $4,125,000
-Salary Average Remaining : $2,693,878
Dmitry Kulikov (1 Way Contract) $4,067,000 (3)
-Salary Remaining : $2,656,000
-Salary Average : $4,067,000
-Salary Average Remaining : $2,656,000
Gabriel Vilardi (1 Way Contract) $3,789,000 (2)
-Salary Remaining : $2,474,449
-Salary Average : $3,789,000
-Salary Average Remaining : $2,474,449
Ryan Strome (1 Way Contract) $3,641,000 (2)
-Salary Remaining : $2,377,796
-Salary Average : $3,641,000
-Salary Average Remaining : $2,377,796
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (3)
-Salary Remaining : $2,128,980
-Salary Average : $3,260,000
-Salary Average Remaining : $2,128,980
Joonas Korpisalo (1 Way Contract) $2,877,000 (3)
-Salary Remaining : $1,878,857
-Salary Average : $2,877,000
-Salary Average Remaining : $1,878,857
Tyson Jost (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,763,265
-Salary Average : $2,700,000
-Salary Average Remaining : $1,763,265
Alexey Toropchenko (1 Way Contract) $1,257,000 (1)
-Salary Remaining : $820,898
-Salary Average : $1,257,000
-Salary Average Remaining : $820,898
Akira Schmid $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Michael Carcone $899,900 (3)
-Salary Remaining : $587,690
-Salary Average : $899,900
-Salary Average Remaining : $587,690
Marc Staal $800,000 (1)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Martin Pospisil $750,000 (1)
-Salary Remaining : $489,796
-Salary Average : $750,000
-Salary Average Remaining : $489,796
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Hunter McDonald $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Tim Gettinger $96,380 (2)
Salary Remaining : $62,942
Salary Average : $96,380
Salary Average Remaining : $62,942
Keith Petruzzelli $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jayden Struble $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Brandon Coe $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Antti Tuomisto $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Liam O'Brien $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Alexander Peters $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Henri Nikkanen $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Louis Crevier $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jamie Drysdale $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Alex Laferriere $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Luca Del Bel Belluz $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Maxim Groshev $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Wyatt Kaiser $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Cole Sillinger $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Simon Lundmark $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Benjamin Kraws $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
John Leonard $91,970 (3)
Salary Remaining : $60,062
Salary Average : $91,970
Salary Average Remaining : $60,062
Justin Kirkland $89,500 (3)
Salary Remaining : $58,449
Salary Average : $89,500
Salary Average Remaining : $58,449
Joel Teasdale $80,000 (3)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Jaxsen Wiebe $80,000 (3)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Brett Kemp $77,500 (3)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Anton Malmstrom $77,500 (3)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Riley McKay $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Olivier Rodrigue $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jonathan Aspirot $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Lassi Thomson $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,482 - 95.34%
Level 2: 4750 - $68 - 4,682 - 98.56%
Level 3: 3750 - $62 - 3,639 - 97.03%
Level 4: 2750 - $37 - 2,707 - 98.42%
Luxury : 1000 - $215 - 981 - 98.13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,977 - 98.85%
Farm Level 2: 1000 - $20 - 830 - 82.96%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,490 - 97.17%
Average Income per Game$2,031,683
Year to Date Revenue$28,443,562
Farm
Home Games Left-4
Average Attendance - %2,807 - 93.55%
Average Income per Game$93,310
Year to Date Revenue$1,306,333

Expense

Pro Players Total Salaries$72,530,300
Pro Players Total Average Salaries$72,530,300
Farm Players Total Salaries$1,859,500
Farm Players Total Average Salaries$1,859,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,041,667
Pro Year To Date Expenses$25,725,778
Farm Year To Date Expenses$1,192,955
Pro Salary Cap To Date$24,963,716
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,855,441
Farm Estimated Season Revenue($373,238)
Pro Remaining Season Days128
Pro Expenses Per Days$380,257
Pro Estimated Expenses$48,672,896
Farm Remaining Season Days128
Farm Expenses Per Days$17,140
Farm Estimated Expenses$2,193,920
Estimated Season Expenses$50,866,816
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$5,243,939
Projected Bank Account$8,859,326

Pro Players Salaries

Alec Martinez (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $5,551,020
-Salary Average : $8,500,000
-Salary Average Remaining : $5,551,020
Kevin Hayes (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Nick Suzuki (1 Way Contract) $6,293,000 (3)
-Salary Remaining : $4,109,714
-Salary Average : $6,293,000
-Salary Average Remaining : $4,109,714
Jordan Binnington (1 Way Contract) $6,170,000 (2)
-Salary Remaining : $4,029,388
-Salary Average : $6,170,000
-Salary Average Remaining : $4,029,388
Nick Leddy (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $3,378,939
-Salary Average : $5,174,000
-Salary Average Remaining : $3,378,939
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Erik Brannstrom (1 Way Contract) $4,088,000 (3)
-Salary Remaining : $2,669,714
-Salary Average : $4,088,000
-Salary Average Remaining : $2,669,714
Nikita Zaitsev (1 Way Contract) $3,301,000 (3)
-Salary Remaining : $2,155,755
-Salary Average : $3,301,000
-Salary Average Remaining : $2,155,755
Anthony Beauvillier (1 Way Contract) $3,274,000 (1)
-Salary Remaining : $2,138,122
-Salary Average : $3,274,000
-Salary Average Remaining : $2,138,122
Robert Hagg (1 Way Contract) $2,955,000 (3)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $1,929,796
-Salary Average : $2,955,000
-Salary Average Remaining : $1,929,796
Joel Hofer (1 Way Contract) $2,932,000 (3)
-Salary Remaining : $1,914,776
-Salary Average : $2,932,000
-Salary Average Remaining : $1,914,776
Troy Terry (1 Way Contract) $2,797,000 (1)
-Salary Remaining : $1,826,612
-Salary Average : $2,797,000
-Salary Average Remaining : $1,826,612
Curtis Lazar (1 Way Contract) $2,377,000 (2)
-Salary Remaining : $1,552,327
-Salary Average : $2,377,000
-Salary Average Remaining : $1,552,327
Adam Erne (1 Way Contract) $2,337,000 (3)
-Salary Remaining : $1,526,204
-Salary Average : $2,337,000
-Salary Average Remaining : $1,526,204
Josh Brown (1 Way Contract) $2,218,000 (1)
-Salary Remaining : $1,448,490
-Salary Average : $2,218,000
-Salary Average Remaining : $1,448,490
Sammy Blais (1 Way Contract) $1,363,000 (3)
-Salary Remaining : $890,122
-Salary Average : $1,363,000
-Salary Average Remaining : $890,122
Chris Wagner (1 Way Contract) $1,154,000 (1)
-1 Way Contract Salary Cap : $1,154,000
-Salary Remaining : $753,633
-Salary Average : $1,154,000
-Salary Average Remaining : $753,633
Devon Levi $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Matthew Knies $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Paul Cotter $945,900 (2)
-Salary Remaining : $617,731
-Salary Average : $945,900
-Salary Average Remaining : $617,731
Noah Juulsen $821,500 (1)
-Salary Remaining : $536,490
-Salary Average : $821,500
-Salary Average Remaining : $536,490
Reese Johnson $812,600 (1)
-Salary Remaining : $530,678
-Salary Average : $812,600
-Salary Average Remaining : $530,678
Gavin Bayreuther $810,000 (1)
-Salary Remaining : $528,980
-Salary Average : $810,000
-Salary Average Remaining : $528,980
Justin Brazeau $807,300 (1)
-Salary Remaining : $527,216
-Salary Average : $807,300
-Salary Average Remaining : $527,216
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Bradley Marek (Out of Payroll) $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Jacob Gaucher $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Joe Carroll $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Henrik Tikkanen $98,500 (3)
Salary Remaining : $64,327
Salary Average : $98,500
Salary Average Remaining : $64,327
Jacob Murray $98,500 (3)
Salary Remaining : $64,327
Salary Average : $98,500
Salary Average Remaining : $64,327
Mitchell Gibson $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Joakim Kemell $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Lucas Edmonds $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tyrel Bauer $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Brandt Clarke $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Matthew Seminoff $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tristan Luneau $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Parker Wotherspoon $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Patrick Giles $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Greg Meireles $87,500 (1)
Salary Remaining : $57,143
Salary Average : $87,500
Salary Average Remaining : $57,143
Jake Gaudet $87,500 (1)
Salary Remaining : $57,143
Salary Average : $87,500
Salary Average Remaining : $57,143
Jonah Gadjovich $85,000 (2)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Colin Theisen $85,000 (1)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Mac Hollowell $85,000 (2)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Raphael Lavoie (Out of Payroll) $77,500 (2)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
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 - 5,549 - 96.51%
Level 2: 4750 - $100 - 4,523 - 95.23%
Level 3: 3750 - $75 - 3,489 - 93.03%
Level 4: 2750 - $50 - 2,639 - 95.95%
Luxury : 1000 - $300 - 783 - 78.27%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,983 - 99.17%
Farm Level 2: 1000 - $15 - 994 - 99.43%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16,983 - 94.35%
Average Income per Game$2,572,873
Year to Date Revenue$38,593,091
Farm
Home Games Left-5
Average Attendance - %2,978 - 99.26%
Average Income per Game$80,623
Year to Date Revenue$1,209,345

Expense

Pro Players Total Salaries$84,852,000
Pro Players Total Average Salaries$84,852,000
Farm Players Total Salaries$2,146,980
Farm Players Total Average Salaries$2,146,980
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$30,351,636
Farm Year To Date Expenses$920,935
Pro Salary Cap To Date$29,289,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,894,691
Farm Estimated Season Revenue($403,115)
Pro Remaining Season Days128
Pro Expenses Per Days$448,224
Pro Estimated Expenses$57,372,672
Farm Remaining Season Days128
Farm Expenses Per Days$13,505
Farm Estimated Expenses$1,728,640
Estimated Season Expenses$59,101,312
Season Salary Cap$86,102,000
Estimate Under Maximum Salary Cap of $88,000,000$1,898,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,102,000
Current Bank Account$82,088,168
Projected Bank Account$89,478,432

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,930,000 (1)
-Salary Remaining : $8,444,082
-Salary Average : $12,930,000
-Salary Average Remaining : $8,444,082
Brett Pesce (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $4,084,898
-Salary Average : $6,255,000
-Salary Average Remaining : $4,084,898
Aaron Ekblad (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Evander Kane (1 Way Contract) $5,740,000 (4)
-Salary Remaining : $3,748,571
-Salary Average : $5,740,000
-Salary Average Remaining : $3,748,571
Samuel Girard (1 Way Contract) $5,715,000 (2)
-Salary Remaining : $3,732,245
-Salary Average : $5,715,000
-Salary Average Remaining : $3,732,245
Chandler Stephenson (1 Way Contract) $5,543,000 (2)
-Salary Remaining : $3,619,918
-Salary Average : $5,543,000
-Salary Average Remaining : $3,619,918
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,591,837
-Salary Average : $5,500,000
-Salary Average Remaining : $3,591,837
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,591,837
-Salary Average : $5,500,000
-Salary Average Remaining : $3,591,837
Cam Talbot (1 Way Contract) $4,770,000 (1)
-Salary Remaining : $3,115,102
-Salary Average : $4,770,000
-Salary Average Remaining : $3,115,102
Tyler Bertuzzi (1 Way Contract) $4,405,000 (4)
-Salary Remaining : $2,876,735
-Salary Average : $4,405,000
-Salary Average Remaining : $2,876,735
Mattias Samuelsson (1 Way Contract) $3,582,000 (4)
-Salary Remaining : $2,339,265
-Salary Average : $3,582,000
-Salary Average Remaining : $2,339,265
Ryan Lindgren (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Cody Ceci (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $1,763,265
-Salary Average : $2,700,000
-Salary Average Remaining : $1,763,265
Jonas Siegenthaler (1 Way Contract) $2,356,000 (1)
-Salary Remaining : $1,538,612
-Salary Average : $2,356,000
-Salary Average Remaining : $1,538,612
Mathieu Joseph (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Michael McLeod (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $1,077,551
-Salary Average : $1,650,000
-Salary Average Remaining : $1,077,551
Ukko-Pekka Luukkonen (1 Way Contract) $1,505,000 (1)
-Salary Remaining : $982,857
-Salary Average : $1,505,000
-Salary Average Remaining : $982,857
Alexander Holtz (1 Way Contract) $1,401,000 (2)
-1 Way Contract Salary Cap : $1,401,000
-Salary Remaining : $914,939
-Salary Average : $1,401,000
-Salary Average Remaining : $914,939
Logan Stankoven $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Mason McTavish $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Matias Maccelli $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Seth Jarvis $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Dakota Mermis $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Steven Santini $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Zach Aston-Reese $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Connor Carrick $100,000 (2)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Anthony Richard $97,480 (3)
Salary Remaining : $63,660
Salary Average : $97,480
Salary Average Remaining : $63,660
Brett Berard $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Isak Rosen $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Francesco Pinelli $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Shane Wright $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Hugo Alnefelt $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jack LaFontaine $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ryder Korczak $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Sean Farrell $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Topi Niemela $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Justin Dowling $78,500 (1)
Salary Remaining : $51,265
Salary Average : $78,500
Salary Average Remaining : $51,265
Andrew Agozzino $78,500 (1)
Salary Remaining : $51,265
Salary Average : $78,500
Salary Average Remaining : $51,265
Kyle Clifford $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Greg McKegg $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Mitchell Stephens $77,500 (2)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Alex Stalock $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Paul LaDue $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Charles Hudon $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Donovan Sebrango $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,504 - 95.73%
Level 2: 4750 - $90 - 4,582 - 96.47%
Level 3: 3750 - $70 - 3,577 - 95.40%
Level 4: 2750 - $40 - 2,704 - 98.33%
Luxury : 1000 - $190 - 984 - 98.36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,522 - 76.09%
Farm Level 2: 1000 - $15 - 989 - 98.94%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,352 - 96.40%
Average Income per Game$2,282,830
Year to Date Revenue$31,959,623
Farm
Home Games Left-4
Average Attendance - %2,511 - 83.70%
Average Income per Game$85,129
Year to Date Revenue$1,191,800

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$27,932,973
Farm Year To Date Expenses$970,257
Pro Salary Cap To Date$25,878,069
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,636,416
Farm Estimated Season Revenue($340,514)
Pro Remaining Season Days128
Pro Expenses Per Days$412,222
Pro Estimated Expenses$52,764,416
Farm Remaining Season Days128
Farm Expenses Per Days$14,615
Farm Estimated Expenses$1,870,720
Estimated Season Expenses$54,635,136
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$14,229,438
Projected Bank Account$20,890,204

Pro Players Salaries

J.T. Miller (1 Way Contract) $8,541,000 (5)
-Salary Remaining : $5,577,796
-Salary Average : $8,541,000
-Salary Average Remaining : $5,577,796
Kris Letang (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $4,669,388
-Salary Average : $7,150,000
-Salary Average Remaining : $4,669,388
Jordan Eberle (1 Way Contract) $5,923,000 (4)
-Salary Remaining : $3,868,082
-Salary Average : $5,923,000
-Salary Average Remaining : $3,868,082
Erik Haula (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $3,330,612
-Salary Average : $5,100,000
-Salary Average Remaining : $3,330,612
T.J. Oshie (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Anthony Duclair (1 Way Contract) $4,010,000 (4)
-Salary Remaining : $2,618,776
-Salary Average : $4,010,000
-Salary Average Remaining : $2,618,776
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $2,416,327
-Salary Average : $3,700,000
-Salary Average Remaining : $2,416,327
Robby Fabbri (1 Way Contract) $3,604,000 (4)
-Salary Remaining : $2,353,633
-Salary Average : $3,604,000
-Salary Average Remaining : $2,353,633
Nate Schmidt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Filip Chytil (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $2,187,755
-Salary Average : $3,350,000
-Salary Average Remaining : $2,187,755
Erik Gudbranson (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $2,024,490
-Salary Average : $3,100,000
-Salary Average Remaining : $2,024,490
Tyson Barrie (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Will Borgen (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $1,910,204
-Salary Average : $2,925,000
-Salary Average Remaining : $1,910,204
Egor Zamula (1 Way Contract) $2,841,000 (3)
-Salary Remaining : $1,855,347
-Salary Average : $2,841,000
-Salary Average Remaining : $1,855,347
Mackenzie Blackwood (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Lars Eller (1 Way Contract) $2,466,500 (2)
-Salary Remaining : $1,610,776
-Salary Average : $2,466,500
-Salary Average Remaining : $1,610,776
Pat Maroon (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Kevin Labanc (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Klim Kostin (1 Way Contract) $1,485,000 (1)
-Salary Remaining : $969,796
-Salary Average : $1,485,000
-Salary Average Remaining : $969,796
Dmitri Voronkov $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Fabian Zetterlund $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Lleyton Moore $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Carson Golder $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Grant Hutton $100,000 (1)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Griffin Mendel $100,000 (1)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Vinni Lettieri $97,000 (1)
Salary Remaining : $63,347
Salary Average : $97,000
Salary Average Remaining : $63,347
Antti Saarela $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jack Finley $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Kim Nousiainen $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Olle Lycksell $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Angus Crookshank $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Olen Zellweger $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Philippe Maillet $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jackson Cates $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Keean Washkurak $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Mikhail Abramov $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tristen Nielsen $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Walker Duehr $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Malcolm Subban $77,500 (2)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Andy Welinski $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Brayden Tracey $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Brady Keeper $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Collin Delia $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,542 - 96.39%
Level 2: 4750 - $100 - 4,531 - 95.39%
Level 3: 3750 - $75 - 3,517 - 93.79%
Level 4: 2750 - $50 - 2,600 - 94.54%
Luxury : 1000 - $300 - 789 - 78.91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,982 - 99.10%
Farm Level 2: 1000 - $15 - 994 - 99.41%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %16,979 - 94.33%
Average Income per Game$2,575,735
Year to Date Revenue$43,787,498
Farm
Home Games Left-7
Average Attendance - %2,976 - 99.20%
Average Income per Game$80,574
Year to Date Revenue$1,369,763

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$32,231,252
Farm Year To Date Expenses$1,019,522
Pro Salary Cap To Date$30,323,036
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,817,644
Farm Estimated Season Revenue($564,020)
Pro Remaining Season Days128
Pro Expenses Per Days$473,989
Pro Estimated Expenses$60,670,592
Farm Remaining Season Days128
Farm Expenses Per Days$15,178
Farm Estimated Expenses$1,942,784
Estimated Season Expenses$62,613,376
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$104,164,110
Projected Bank Account$102,804,358

Pro Players Salaries

William Nylander (1 Way Contract) $8,158,000 (3)
-Salary Remaining : $5,327,673
-Salary Average : $8,158,000
-Salary Average Remaining : $5,327,673
Roope Hintz (1 Way Contract) $7,934,000 (5)
-Salary Remaining : $5,181,388
-Salary Average : $7,934,000
-Salary Average Remaining : $5,181,388
Jason Robertson (1 Way Contract) $7,845,000 (1)
-Salary Remaining : $5,123,265
-Salary Average : $7,845,000
-Salary Average Remaining : $5,123,265
Brayden Point (1 Way Contract) $7,271,000 (4)
-Salary Remaining : $4,748,408
-Salary Average : $7,271,000
-Salary Average Remaining : $4,748,408
Rasmus Andersson (1 Way Contract) $7,079,000 (4)
-Salary Remaining : $4,623,020
-Salary Average : $7,079,000
-Salary Average Remaining : $4,623,020
Jacob Markstrom (1 Way Contract) $6,563,750 (2)
-Salary Remaining : $4,286,531
-Salary Average : $6,563,750
-Salary Average Remaining : $4,286,531
Elias Lindholm (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $3,787,755
-Salary Average : $5,800,000
-Salary Average Remaining : $3,787,755
Anders Lee (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,591,837
-Salary Average : $5,500,000
-Salary Average Remaining : $3,591,837
Filip Hronek (1 Way Contract) $4,623,000 (1)
-Salary Remaining : $3,019,102
-Salary Average : $4,623,000
-Salary Average Remaining : $3,019,102
Brandon Montour (1 Way Contract) $4,146,000 (2)
-Salary Remaining : $2,707,592
-Salary Average : $4,146,000
-Salary Average Remaining : $2,707,592
Mattias Ekholm (1 Way Contract) $4,009,000 (1)
-Salary Remaining : $2,618,122
-Salary Average : $4,009,000
-Salary Average Remaining : $2,618,122
Sam Montembeault (1 Way Contract) $3,669,000 (4)
-Salary Remaining : $2,396,082
-Salary Average : $3,669,000
-Salary Average Remaining : $2,396,082
Barrett Hayton (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,024,490
-Salary Average : $3,100,000
-Salary Average Remaining : $2,024,490
Brandon Hagel (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $1,991,837
-Salary Average : $3,050,000
-Salary Average Remaining : $1,991,837
Thomas Harley (1 Way Contract) $3,025,000 (1)
-Salary Remaining : $1,975,510
-Salary Average : $3,025,000
-Salary Average Remaining : $1,975,510
Josh Mahura (1 Way Contract) $1,153,000 (1)
-Salary Remaining : $752,980
-Salary Average : $1,153,000
-Salary Average Remaining : $752,980
Nick Bjugstad (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Kevin Shattenkirk $971,000 (2)
-Salary Remaining : $634,122
-Salary Average : $971,000
-Salary Average Remaining : $634,122
Jamie Benn $880,000 (2)
-Salary Remaining : $574,694
-Salary Average : $880,000
-Salary Average Remaining : $574,694
Evgenii Dadonov $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Ryan Reaves $750,000 (2)
-Salary Remaining : $489,796
-Salary Average : $750,000
-Salary Average Remaining : $489,796
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 : $62,478
Salary Average : $95,670
Salary Average Remaining : $62,478
Adam Raska $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Alex Turcotte $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Christian Kyrou $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Daemon Hunt $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Sebastian Cossa $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Gavin White $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nick Abruzzese $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Kyle McDonald $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Landon Slaggert $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Amadeus Lombardi $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Oliver Kylington $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Alexandre Texier $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Blake McLaughlin $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Arshdeep Bains $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Carson Lambos $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Fredrik Olofsson $92,000 (2)
Salary Remaining : $60,082
Salary Average : $92,000
Salary Average Remaining : $60,082
Will Butcher $87,500 (2)
Salary Remaining : $57,143
Salary Average : $87,500
Salary Average Remaining : $57,143
Zach Sawchenko $85,200 (1)
Salary Remaining : $55,641
Salary Average : $85,200
Salary Average Remaining : $55,641
Alex Whelan $85,000 (1)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Joel Hanley $84,000 (2)
Salary Remaining : $54,857
Salary Average : $84,000
Salary Average Remaining : $54,857
William Bitten $80,500 (1)
Salary Remaining : $52,571
Salary Average : $80,500
Salary Average Remaining : $52,571
Gabriel Fortier $80,000 (1)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Calvin Pickard $80,000 (2)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Emil Bemstrom $80,000 (1)
Salary Remaining : $52,245
Salary Average : $80,000
Salary Average Remaining : $52,245
Ben Hutton $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Dylan Coghlan $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 5,480 - 95.30%
Level 2: 4750 - $80 - 4,613 - 97.11%
Level 3: 3750 - $60 - 3,638 - 97.01%
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 Left26
Average Attendance - %17,480 - 97.11%
Average Income per Game$2,122,186
Year to Date Revenue$31,832,794
Farm
Home Games Left-5
Average Attendance - %3,000 - 100.00%
Average Income per Game$62,500
Year to Date Revenue$937,500

Expense

Pro Players Total Salaries$69,186,000
Pro Players Total Average Salaries$69,186,000
Farm Players Total Salaries$2,420,000
Farm Players Total Average Salaries$2,420,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,066,315
Farm Year To Date Expenses$1,121,111
Pro Salary Cap To Date$23,678,571
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,176,843
Farm Estimated Season Revenue($312,500)
Pro Remaining Season Days128
Pro Expenses Per Days$373,398
Pro Estimated Expenses$47,794,944
Farm Remaining Season Days128
Farm Expenses Per Days$16,173
Farm Estimated Expenses$2,070,144
Estimated Season Expenses$49,865,088
Season Salary Cap$69,186,000
Estimate Under Maximum Salary Cap of $88,000,000$18,814,000
Estimate Over Minimum Salary Cap of $65,000,000 $4,186,000
Current Bank Account$46,921,330
Projected Bank Account$51,920,585

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,524,000 (1)
-Salary Remaining : $5,566,694
-Salary Average : $8,524,000
-Salary Average Remaining : $5,566,694
Tage Thompson (1 Way Contract) $8,148,000 (4)
-Salary Remaining : $5,321,143
-Salary Average : $8,148,000
-Salary Average Remaining : $5,321,143
Tristan Jarry (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $4,326,531
-Salary Average : $6,625,000
-Salary Average Remaining : $4,326,531
Mathew Dumba (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $3,787,755
-Salary Average : $5,800,000
-Salary Average Remaining : $3,787,755
Mikey Anderson (1 Way Contract) $5,320,000 (4)
-Salary Remaining : $3,474,286
-Salary Average : $5,320,000
-Salary Average Remaining : $3,474,286
Victor Olofsson (1 Way Contract) $5,128,000 (4)
-Salary Remaining : $3,348,898
-Salary Average : $5,128,000
-Salary Average Remaining : $3,348,898
Jack Roslovic (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $3,134,694
-Salary Average : $4,800,000
-Salary Average Remaining : $3,134,694
Dylan Strome (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $2,808,163
-Salary Average : $4,300,000
-Salary Average Remaining : $2,808,163
Henri Jokiharju (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $2,546,939
-Salary Average : $3,900,000
-Salary Average Remaining : $2,546,939
Logan O'Connor (1 Way Contract) $2,951,000 (4)
-Salary Remaining : $1,927,184
-Salary Average : $2,951,000
-Salary Average Remaining : $1,927,184
Sonny Milano (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $1,567,347
-Salary Average : $2,400,000
-Salary Average Remaining : $1,567,347
Steven Lorentz (1 Way Contract) $1,578,000 (2)
-Salary Remaining : $1,030,531
-Salary Average : $1,578,000
-Salary Average Remaining : $1,030,531
Michael Bunting (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Dylan Samberg (1 Way Contract) $1,313,000 (3)
-Salary Remaining : $857,469
-Salary Average : $1,313,000
-Salary Average Remaining : $857,469
Joey Daccord (1 Way Contract) $1,224,000 (3)
-Salary Remaining : $799,347
-Salary Average : $1,224,000
-Salary Average Remaining : $799,347
Tyson Foerster $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Jack Drury $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Jake Neighbours $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
J.J. Moser $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Arber Xhekaj $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Calle Rosen $925,000 (3)
-Salary Remaining : $604,082
-Salary Average : $925,000
-Salary Average Remaining : $604,082
Total Pro Players21
Salary Commitment
Year 2024 : $69,186,000
Year 2025 : $52,962,000
Year 2026 : $36,434,000
Year 2027 : $21,547,000
Salary Average Commitment
Year 2024 : $69,186,000
Year 2025 : $52,962,000
Year 2026 : $36,434,000
Year 2027 : $21,547,000
Salary Cap with 1 Way Contract
Year 2024 : $69,186,000
Year 2025 : $52,962,000
Year 2026 : $36,434,000
Year 2027 : $21,547,000

Farm Players Salaries

Ben Meyers $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jaxson Stauber $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Alexis Gendron $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Carter Savoie $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Brennan Othmann $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Filip Roos $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Hunter McKown $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Cole McWard $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Daylan Kuefler $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nick Blankenburg $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Sammy Walker $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Simon Edvinsson $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Lian Bichsel $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tye Kartye $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Mackie Samoskevich $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Santeri Hatakka $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Sasha Pastujov $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Waltteri Merela $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jonatan Berggren $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Marc McLaughlin $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Clay Stevenson $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Josh Dunne $92,500 (3)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Tyler Angle $92,500 (3)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Wyatt Kalynuk $92,500 (3)
Salary Remaining : $60,408
Salary Average : $92,500
Salary Average Remaining : $60,408
Victor Soderstrom $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jet Greaves $72,500 (1)
Salary Remaining : $47,347
Salary Average : $72,500
Salary Average Remaining : $47,347
Total Farm Players26
Salary Commitment
Year 2024 : $2,420,000
Year 2025 : $2,157,500
Year 2026 : $1,207,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,420,000
Year 2025 : $2,157,500
Year 2026 : $1,207,500
Year 2027 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - $115 - 5,558 - 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$62,931,500
Pro Players Total Average Salaries$62,931,500
Farm Players Total Salaries$2,047,360
Farm Players Total Average Salaries$2,047,360
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,800,000
Pro Year To Date Expenses$22,459,147
Farm Year To Date Expenses$862,322
Pro Salary Cap To Date$21,823,291
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,471,949
Farm Estimated Season Revenue($257,484)
Pro Remaining Season Days128
Pro Expenses Per Days$328,732
Pro Estimated Expenses$42,077,696
Farm Remaining Season Days128
Farm Expenses Per Days$12,997
Farm Estimated Expenses$1,663,616
Estimated Season Expenses$43,741,312
Season Salary Cap$68,731,500
Estimate Under Maximum Salary Cap of $88,000,000$19,268,500
Estimate Over Minimum Salary Cap of $65,000,000 $3,731,500
Current Bank Account$18,357,519
Projected Bank Account$44,830,672

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (3)
-Salary Remaining : $6,870,204
-Salary Average : $10,520,000
-Salary Average Remaining : $6,870,204
Blake Wheeler (1 Way Contract) $6,636,000 (1)
-Salary Remaining : $4,333,714
-Salary Average : $6,636,000
-Salary Average Remaining : $4,333,714
Alexis Lafreniere (1 Way Contract) $5,926,000 (5)
-Salary Remaining : $3,870,041
-Salary Average : $5,926,000
-Salary Average Remaining : $3,870,041
Jonathan Huberdeau (1 Way Contract) $4,895,500 (2)
-Salary Remaining : $3,197,061
-Salary Average : $4,895,500
-Salary Average Remaining : $3,197,061
Hampus Lindholm (1 Way Contract) $4,543,000 (1)
-Salary Remaining : $2,966,857
-Salary Average : $4,543,000
-Salary Average Remaining : $2,966,857
Ryan Johansen (1 Way Contract) $4,184,000 (2)
-Salary Remaining : $2,732,408
-Salary Average : $4,184,000
-Salary Average Remaining : $2,732,408
Teddy Blueger (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $2,351,020
-Salary Average : $3,600,000
-Salary Average Remaining : $2,351,020
Marcus Foligno (1 Way Contract) $3,512,000 (1)
-Salary Remaining : $2,293,551
-Salary Average : $3,512,000
-Salary Average Remaining : $2,293,551
Tyler Motte (1 Way Contract) $2,695,000 (3)
-Salary Remaining : $1,760,000
-Salary Average : $2,695,000
-Salary Average Remaining : $1,760,000
Marco Scandella (1 Way Contract) $2,444,000 (1)
-Salary Remaining : $1,596,082
-Salary Average : $2,444,000
-Salary Average Remaining : $1,596,082
Troy Stecher (1 Way Contract) $2,002,000 (3)
-Salary Remaining : $1,307,429
-Salary Average : $2,002,000
-Salary Average Remaining : $1,307,429
Alex Goligoski (1 Way Contract) $1,637,000 (2)
-Salary Remaining : $1,069,061
-Salary Average : $1,637,000
-Salary Average Remaining : $1,069,061
Eric Comrie (1 Way Contract) $1,352,000 (3)
-Salary Remaining : $882,939
-Salary Average : $1,352,000
-Salary Average Remaining : $882,939
Riley Nash (1 Way Contract) $1,211,000 (1)
-Salary Remaining : $790,857
-Salary Average : $1,211,000
-Salary Average Remaining : $790,857
Kurtis MacDermid (1 Way Contract) $1,174,000 (3)
-Salary Remaining : $766,694
-Salary Average : $1,174,000
-Salary Average Remaining : $766,694
Tanner Jeannot (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Oskar Back $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Marcus Bjork $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Valtteri Puustinen $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Arvid Soderblom $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Magnus Hellberg $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Ryan Dzingel $750,000 (2)
-Salary Remaining : $489,796
-Salary Average : $750,000
-Salary Average Remaining : $489,796
Total Pro Players22
Salary Commitment
Year 2024 : $62,931,500
Year 2025 : $36,085,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000
Salary Average Commitment
Year 2024 : $62,931,500
Year 2025 : $36,085,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000
Salary Cap with 1 Way Contract
Year 2024 : $62,931,500
Year 2025 : $36,085,500
Year 2026 : $23,669,000
Year 2027 : $5,926,000

Farm Players Salaries

Cole Schneider $100,000 (1)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Matthew Peca $100,000 (1)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Ilya Nikolayev $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nikita Alexandrov $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Linus Weissbach $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Linus Karlsson $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Kale Clague $94,290 (3)
Salary Remaining : $61,577
Salary Average : $94,290
Salary Average Remaining : $61,577
James Hamblin $93,070 (3)
Salary Remaining : $60,780
Salary Average : $93,070
Salary Average Remaining : $60,780
Louis Domingue $77,500 (2)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Anton Blidh $77,500 (1)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Marshall Rifai $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Joseph Blandisi $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Cameron Butler $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Cole Reinhardt $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Felix Robert $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Kenneth Appleby $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Hunter Drew $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Conor Murphy $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jack Becker $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jeremie Bucheler $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Justin Hryckowian $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Mike Benning $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Riley Duran $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Ryan Hofer $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Alec Regula $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Total Farm Players25
Salary Commitment
Year 2024 : $2,047,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,047,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $130 - 5,412 - 94.12%
Level 2: 4750 - $100 - 4,511 - 94.96%
Level 3: 3750 - $60 - 3,644 - 97.18%
Level 4: 2750 - $40 - 2,673 - 97.19%
Luxury : 1000 - $210 - 991 - 99.05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,220 - 61.00%
Farm Level 2: 1000 - $35 - 469 - 46.92%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17,230 - 95.72%
Average Income per Game$2,420,294
Year to Date Revenue$31,463,823
Farm
Home Games Left-3
Average Attendance - %1,689 - 56.31%
Average Income per Game$85,027
Year to Date Revenue$1,105,351

Expense

Pro Players Total Salaries$87,684,000
Pro Players Total Average Salaries$87,684,000
Farm Players Total Salaries$3,018,700
Farm Players Total Average Salaries$3,018,700
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,844,766
Farm Year To Date Expenses$1,153,886
Pro Salary Cap To Date$30,919,304
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,768,234
Farm Estimated Season Revenue($255,081)
Pro Remaining Season Days128
Pro Expenses Per Days$460,122
Pro Estimated Expenses$58,895,616
Farm Remaining Season Days128
Farm Expenses Per Days$17,953
Farm Estimated Expenses$2,297,984
Estimated Season Expenses$61,193,600
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$36,892,403
Projected Bank Account$43,211,956

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $9,727,000 (4)
-Salary Remaining : $6,352,327
-Salary Average : $9,727,000
-Salary Average Remaining : $6,352,327
Devon Toews (1 Way Contract) $7,983,000 (4)
-Salary Remaining : $5,213,388
-Salary Average : $7,983,000
-Salary Average Remaining : $5,213,388
Tomas Hertl (1 Way Contract) $7,373,000 (2)
-Salary Remaining : $4,815,020
-Salary Average : $7,373,000
-Salary Average Remaining : $4,815,020
Vince Dunn (1 Way Contract) $6,879,000 (5)
-Salary Remaining : $4,492,408
-Salary Average : $6,879,000
-Salary Average Remaining : $4,492,408
Filip Forsberg (1 Way Contract) $6,290,000 (3)
-Salary Remaining : $4,107,755
-Salary Average : $6,290,000
-Salary Average Remaining : $4,107,755
Ryan McDonagh (1 Way Contract) $5,615,000 (3)
-Salary Remaining : $3,666,939
-Salary Average : $5,615,000
-Salary Average Remaining : $3,666,939
Rickard Rakell (1 Way Contract) $5,572,000 (5)
-Salary Remaining : $3,638,857
-Salary Average : $5,572,000
-Salary Average Remaining : $3,638,857
Jake Oettinger (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Brendan Gallagher (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $3,056,327
-Salary Average : $4,680,000
-Salary Average Remaining : $3,056,327
Nicolas Hague (1 Way Contract) $3,340,000 (3)
-Salary Remaining : $2,181,224
-Salary Average : $3,340,000
-Salary Average Remaining : $2,181,224
Luke Kunin (1 Way Contract) $3,231,000 (1)
-Salary Remaining : $2,110,041
-Salary Average : $3,231,000
-Salary Average Remaining : $2,110,041
Jake Evans (1 Way Contract) $3,068,000 (4)
-Salary Remaining : $2,003,592
-Salary Average : $3,068,000
-Salary Average Remaining : $2,003,592
Jordan Greenway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Christian Dvorak (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $1,828,571
-Salary Average : $2,800,000
-Salary Average Remaining : $1,828,571
Frederick Gaudreau (1 Way Contract) $2,700,000 (4)
-Salary Remaining : $1,763,265
-Salary Average : $2,700,000
-Salary Average Remaining : $1,763,265
Zemgus Girgensons (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Alex Nedeljkovic (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Victor Mete (1 Way Contract) $2,327,000 (3)
-Salary Remaining : $1,519,673
-Salary Average : $2,327,000
-Salary Average Remaining : $1,519,673
Lias Andersson (Out of Payroll) $1,097,000 (1)
-1 Way Contract Salary Cap : $1,097,000
-Salary Remaining : $716,408
-Salary Average : $1,097,000
-Salary Average Remaining : $716,408
Tobias Bjornfot (1 Way Contract) $1,052,000 (2)
-Salary Remaining : $687,020
-Salary Average : $1,052,000
-Salary Average Remaining : $687,020
Morgan Barron $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
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 : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Alex Belzile $100,000 (1)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Dustin Wolf $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Chaz Lucius $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Hendrix Lapierre $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Martin Chromiak $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jared Davidson $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
John Farinacci $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Ryker Evans $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Logan Mailloux $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Cameron Crotty $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nolan Allan $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jordan Papirny $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tyler Kleven $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Adam Ginning $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Michael Eyssimont $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Taylor Raddysh $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tanner Laczynski $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Scott Perunovich $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nolan Stevens $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Curtis Douglas $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Michael Vukojevic $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jeremy Davies $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jasper Weatherby $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Jared McIsaac $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Garrett Pilon $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Caleb Jones $88,700 (3)
Salary Remaining : $57,927
Salary Average : $88,700
Salary Average Remaining : $57,927
Kiefer Sherwood $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Mark Friedman $75,000 (2)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Zac Dalpe $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Sam Gagner $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Jacob MacDonald $75,000 (3)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Tobie Paquette-Bisson $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 - 2,503 - 43.53%
Level 2: 4750 - $150 - 2,562 - 53.93%
Level 3: 3750 - $100 - 2,377 - 63.39%
Level 4: 2750 - $90 - 1,317 - 47.91%
Luxury : 1000 - $350 - 685 - 68.49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,072 - 53.59%
Farm Level 2: 1000 - $30 - 524 - 52.40%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %9,444 - 52.47%
Average Income per Game$2,328,638
Year to Date Revenue$25,615,019
Farm
Home Games Left-1
Average Attendance - %1,596 - 53.19%
Average Income per Game$86,633
Year to Date Revenue$952,961

Expense

Pro Players Total Salaries$83,386,499
Pro Players Total Average Salaries$83,386,499
Farm Players Total Salaries$2,601,000
Farm Players Total Average Salaries$2,601,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,705,152
Farm Year To Date Expenses$1,165,141
Pro Salary Cap To Date$27,937,050
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,859,143
Farm Estimated Season Revenue($86,633)
Pro Remaining Season Days128
Pro Expenses Per Days$433,094
Pro Estimated Expenses$55,436,032
Farm Remaining Season Days128
Farm Expenses Per Days$16,842
Farm Estimated Expenses$2,155,776
Estimated Season Expenses$57,591,808
Season Salary Cap$83,386,499
Estimate Under Maximum Salary Cap of $88,000,000$4,613,501
Estimate Over Minimum Salary Cap of $65,000,000 $18,386,499
Current Bank Account$101,610,272
Projected Bank Account$113,790,974

Pro Players Salaries

Kyle Connor (1 Way Contract) $9,137,000 (5)
-Salary Remaining : $5,967,020
-Salary Average : $9,137,000
-Salary Average Remaining : $5,967,020
Kirill Kaprizov (1 Way Contract) $8,042,000 (1)
-Salary Remaining : $5,251,918
-Salary Average : $8,042,000
-Salary Average Remaining : $5,251,918
Dylan Larkin (1 Way Contract) $7,175,000 (4)
-Salary Remaining : $4,685,714
-Salary Average : $7,175,000
-Salary Average Remaining : $4,685,714
Cole Caufield (1 Way Contract) $5,991,000 (2)
-Salary Remaining : $3,912,490
-Salary Average : $5,991,000
-Salary Average Remaining : $3,912,490
Jaccob Slavin (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $3,787,755
-Salary Average : $5,800,000
-Salary Average Remaining : $3,787,755
Rasmus Dahlin (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $3,395,918
-Salary Average : $5,200,000
-Salary Average Remaining : $3,395,918
Joel Eriksson Ek (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $3,262,041
-Salary Average : $4,995,000
-Salary Average Remaining : $3,262,041
Noah Hanifin (1 Way Contract) $4,470,000 (1)
-Salary Remaining : $2,919,184
-Salary Average : $4,470,000
-Salary Average Remaining : $2,919,184
Erik Cernak (1 Way Contract) $4,441,000 (1)
-Salary Remaining : $2,900,245
-Salary Average : $4,441,000
-Salary Average Remaining : $2,900,245
Tyler Seguin (1 Way Contract) $4,222,000 (2)
-Salary Remaining : $2,757,224
-Salary Average : $4,222,000
-Salary Average Remaining : $2,757,224
Matt Duchene (1 Way Contract) $4,182,000 (2)
-Salary Remaining : $2,731,102
-Salary Average : $4,182,000
-Salary Average Remaining : $2,731,102
Mikael Backlund (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,448,980
-Salary Average : $3,750,000
-Salary Average Remaining : $2,448,980
Jeremy Lauzon (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Jared Spurgeon (1 Way Contract) $2,862,500 (1)
-Salary Remaining : $1,869,388
-Salary Average : $2,862,500
-Salary Average Remaining : $1,869,388
Semyon Varlamov (1 Way Contract) $1,775,000 (2)
-Salary Remaining : $1,159,184
-Salary Average : $1,775,000
-Salary Average Remaining : $1,159,184
Casey Cizikas (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Dakota Joshua (1 Way Contract) $1,195,000 (2)
-Salary Remaining : $780,408
-Salary Average : $1,195,000
-Salary Average Remaining : $780,408
David Kampf $999,999 (2)
-Salary Remaining : $653,061
-Salary Average : $999,999
-Salary Average Remaining : $653,061
Nico Sturm $999,000 (2)
-Salary Remaining : $652,408
-Salary Average : $999,000
-Salary Average Remaining : $652,408
Patrick Brown $975,000 (2)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Darren Raddysh $975,000 (2)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Erik Portillo $950,000 (3)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Stuart Skinner $750,000 (1)
-Salary Remaining : $489,796
-Salary Average : $750,000
-Salary Average Remaining : $489,796
Total Pro Players23
Salary Commitment
Year 2024 : $83,386,499
Year 2025 : $51,075,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Average Commitment
Year 2024 : $83,386,499
Year 2025 : $51,075,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Cap with 1 Way Contract
Year 2024 : $83,386,499
Year 2025 : $51,075,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000

Farm Players Salaries

Bogdan Trineyev $100,000 (3)
Salary Remaining : $65,306
Salary Average : $100,000
Salary Average Remaining : $65,306
Lucas Carlsson $99,500 (1)
Salary Remaining : $64,980
Salary Average : $99,500
Salary Average Remaining : $64,980
Felix Sandstrom $99,500 (1)
Salary Remaining : $64,980
Salary Average : $99,500
Salary Average Remaining : $64,980
Nic Petan $99,500 (1)
Salary Remaining : $64,980
Salary Average : $99,500
Salary Average Remaining : $64,980
Vadim Zherenko $97,500 (2)
Salary Remaining : $63,673
Salary Average : $97,500
Salary Average Remaining : $63,673
Pierrick Dube $97,500 (2)
Salary Remaining : $63,673
Salary Average : $97,500
Salary Average Remaining : $63,673
Raivis Ansons $97,500 (2)
Salary Remaining : $63,673
Salary Average : $97,500
Salary Average Remaining : $63,673
Kole Lind $97,500 (1)
Salary Remaining : $63,673
Salary Average : $97,500
Salary Average Remaining : $63,673
Adam Klapka $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Chase Wheatcroft $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Domenick Fensore $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Miles Wood $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Peetro Seppala $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Nico Daws $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Marian Studenic $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Chase Wouters $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Topias Vilen $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Tyler Benson $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Zack MacEwen $95,000 (3)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Marco Rossi $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Mattias Norlinder $95,000 (1)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Aatu Raty $95,000 (2)
Salary Remaining : $62,041
Salary Average : $95,000
Salary Average Remaining : $62,041
Joel L'Esperance $85,000 (2)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Declan Carlile $85,000 (1)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Oskari Salminen $85,000 (2)
Salary Remaining : $55,510
Salary Average : $85,000
Salary Average Remaining : $55,510
Riley Damiani $77,500 (3)
Salary Remaining : $50,612
Salary Average : $77,500
Salary Average Remaining : $50,612
Michael Kesselring $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
Cale Fleury $75,000 (1)
Salary Remaining : $48,980
Salary Average : $75,000
Salary Average Remaining : $48,980
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 $83,295,488 $80,816,000 $7,184,000 $15,816,000 252651
Blackhawks $8,301,922 $83,521,748 $4,478,252 $18,521,748 222547
Blue Jackets $72,975,615 $72,793,500 $15,206,500 $7,793,500 242347
Blues $6,590,429 $88,235,098 -$235,098 $23,235,098 232447
Bruins $77,712,701 $86,827,999 $1,172,001 $21,827,999 203252
Canadiens $133,942,930 $73,933,000 $14,067,000 $8,933,000 252348
Canucks $40,641,196 $84,205,000 $3,795,000 $19,205,000 232649
Capitals $43,594,991 $81,934,000 $6,066,000 $16,934,000 233053
Devils $63,389,173 $87,030,000 $970,000 $22,030,000 212950
Ducks $49,176,862 $87,627,998 $372,002 $22,627,998 253156
Flames $102,354,208 $75,128,998 $12,871,002 $10,128,998 242751
Flyers $37,790,734 $87,277,700 $722,300 $22,277,700 233457
Golden Knights $32,369,647 $83,613,997 $4,386,003 $18,613,997 222749
Hockey Club $67,953,632 $83,799,999 $4,200,001 $18,799,999 223254
Hurricanes $58,221,685 $87,612,168 $387,832 $22,612,168 203858
Islanders $26,385,628 $78,418,800 $9,581,200 $13,418,800 222446
Jets $46,454,348 $85,763,000 $2,237,000 $20,763,000 232245
Kings $45,252,100 $77,890,000 $10,110,000 $12,890,000 222345
Kraken $18,593,875 $87,086,004 $913,996 $22,086,004 222446
Lightning $115,551,896 $71,551,900 $16,448,100 $6,551,900 243054
Maple Leafs $59,934,614 $85,746,100 $2,253,900 $20,746,100 202848
Oilers $67,124,435 $85,019,390 $2,980,610 $20,019,390 243862
Panthers $100,329,902 $79,909,000 $8,091,000 $14,909,000 222648
Penguins $45,869,470 $85,890,900 $2,109,100 $20,890,900 202949
Predators $5,243,939 $76,571,967 $11,428,033 $11,571,967 242145
Rangers $82,088,168 $86,102,000 $1,898,000 $21,102,000 222446
Red Wings $14,229,438 $79,995,500 $8,004,500 $14,995,500 222345
Sabres $104,164,110 $87,401,750 $598,250 $22,401,750 212748
Senators $46,921,330 $69,186,000 $18,814,000 $4,186,000 212647
Sharks $18,357,519 $68,731,500 $19,268,500 $3,731,500 222547
Stars $36,892,403 $86,587,000 $1,413,000 $21,587,000 213354
Wild $101,610,272 $83,386,499 $4,613,501 $18,386,499 232851