Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 3 350 - 58,26%
Level 2: 4750 - $130 - 3 043 - 64,07%
Level 3: 3750 - $120 - 1 985 - 52,93%
Level 4: 2750 - $100 - 1 228 - 44,65%
Luxury : 1000 - $300 - 688 - 68,75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 962 - 98,12%
Farm Level 2: 1000 - $15 - 990 - 99,01%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10 294 - 57,19%
Average Income per Game$2,352,062
Year to Date Revenue$96,434,528
Farm
Home Games Left-31
Average Attendance - %2 952 - 98,42%
Average Income per Game$92,153
Year to Date Revenue$3,778,275

Expense

Pro Players Total Salaries$74,816,000
Pro Players Total Average Salaries$74,816,000
Farm Players Total Salaries$2,386,100
Farm Players Total Average Salaries$2,359,433
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$75,541,973
Farm Year To Date Expenses$3,142,736
Pro Salary Cap To Date$72,196,119
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,856,745)
Pro Remaining Season Days4
Pro Expenses Per Days$397,020
Pro Estimated Expenses$1,588,080
Farm Remaining Season Days4
Farm Expenses Per Days$16,766
Farm Estimated Expenses$67,064
Estimated Season Expenses$1,655,144
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$98,693,288
Projected Bank Account$94,181,399

Pro Players Salaries

Alex Tuch (1 Way Contract) $6,075,000 (2)
-Salary Remaining : $123,980
-Salary Average : $6,075,000
-Salary Average Remaining : $123,980
Jonathan Marchessault (1 Way Contract) $5,773,000 (1)
-Salary Remaining : $117,816
-Salary Average : $5,773,000
-Salary Average Remaining : $117,816
Yanni Gourde (1 Way Contract) $5,501,000 (5)
-Salary Remaining : $112,265
-Salary Average : $5,501,000
-Salary Average Remaining : $112,265
Sergei Bobrovsky (1 Way Contract) $5,155,000 (5)
-Salary Remaining : $105,204
-Salary Average : $5,155,000
-Salary Average Remaining : $105,204
Travis Sanheim (1 Way Contract) $4,902,000 (2)
-Salary Remaining : $100,041
-Salary Average : $4,902,000
-Salary Average Remaining : $100,041
Sean Monahan (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $91,837
-Salary Average : $4,500,000
-Salary Average Remaining : $91,837
Jesper Bratt (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $87,755
-Salary Average : $4,300,000
-Salary Average Remaining : $87,755
Josh Manson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $81,633
-Salary Average : $4,000,000
-Salary Average Remaining : $81,633
Tomas Tatar (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $81,633
-Salary Average : $4,000,000
-Salary Average Remaining : $81,633
Justin Schultz (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $81,633
-Salary Average : $4,000,000
-Salary Average Remaining : $81,633
Philipp Kurashev (1 Way Contract) $3,570,000 (4)
-Salary Remaining : $72,857
-Salary Average : $3,570,000
-Salary Average Remaining : $72,857
Kyle Okposo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $64,286
-Salary Average : $3,150,000
-Salary Average Remaining : $64,286
David Savard (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $64,286
-Salary Average : $3,150,000
-Salary Average Remaining : $64,286
Andreas Athanasiou (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $61,224
-Salary Average : $3,000,000
-Salary Average Remaining : $61,224
Zach Whitecloud (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $47,959
-Salary Average : $2,350,000
-Salary Average Remaining : $47,959
Ryan Lomberg (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Kevin Lankinen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Calen Addison (1 Way Contract) $1,414,000 (3)
-Salary Remaining : $28,857
-Salary Average : $1,414,000
-Salary Average Remaining : $28,857
Kieffer Bellows (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $24,490
-Salary Average : $1,200,000
-Salary Average Remaining : $24,490
Jacob Moverare (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Georgi Romanov (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Sam Lafferty (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Justin Danforth $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Zachary Sanford $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Beck Malenstyn $876,000 (3)
-Salary Remaining : $17,878
-Salary Average : $876,000
-Salary Average Remaining : $17,878
Total Pro Players25
Salary Commitment
Year 2024 : $74,816,000
Year 2025 : $59,274,000
Year 2026 : $37,647,000
Year 2027 : $18,226,000
Salary Average Commitment
Year 2024 : $74,816,000
Year 2025 : $59,743,000
Year 2026 : $38,116,000
Year 2027 : $18,226,000
Salary Cap with 1 Way Contract
Year 2024 : $74,816,000
Year 2025 : $59,743,000
Year 2026 : $38,116,000
Year 2027 : $18,226,000

Farm Players Salaries

Jean-Luc Foudy $99,600 (3)
Salary Remaining : $2,033
Salary Average : $99,600
Salary Average Remaining : $2,033
Owen Sillinger $99,500 (2)
Salary Remaining : $2,031
Salary Average : $99,500
Salary Average Remaining : $2,031
Cole Cassels $99,500 (2)
Salary Remaining : $2,031
Salary Average : $99,500
Salary Average Remaining : $2,031
Joe Snively $98,000 (2)
Salary Remaining : $2,000
Salary Average : $98,000
Salary Average Remaining : $2,000
Shane Bowers $97,500 (2)
Salary Remaining : $1,990
Salary Average : $97,500
Salary Average Remaining : $1,990
Spencer Martin $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Caedan Bankier $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Damien Giroux $95,000 (3)
Salary Remaining : $1,939
Salary Average : $68,333
Salary Average Remaining : $1,395
David Spacek $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ethan Samson $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Marcel Marcel $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Zachary L'Heureux $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Graham McPhee $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Robin Salo $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Mason Geertsen $92,000 (2)
Salary Remaining : $1,878
Salary Average : $92,000
Salary Average Remaining : $1,878
Dan Renouf $90,000 (1)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
David Gust $87,500 (2)
Salary Remaining : $1,786
Salary Average : $87,500
Salary Average Remaining : $1,786
Jalen Luypen $85,000 (3)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Skyler Brind'Amour $77,500 (3)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Jake Leschyshyn $77,500 (4)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Wyatt Newpower $77,500 (3)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Nick Caamano $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Mark Friedman $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Cale Morris $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Justin Richards $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jeremy McKenna $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Tobie Paquette-Bisson $75,000 (4)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players27
Salary Commitment
Year 2024 : $2,386,100
Year 2025 : $1,689,600
Year 2026 : $1,040,600
Year 2027 : $171,000
Salary Average Commitment
Year 2024 : $2,359,433
Year 2025 : $1,684,433
Year 2026 : $1,035,433
Year 2027 : $152,500

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $140 - 5 471 - 95,14%
Level 2: 4750 - $110 - 4 142 - 87,20%
Level 3: 3750 - $80 - 3 507 - 93,52%
Level 4: 2750 - $62 - 2 392 - 86,97%
Luxury : 1000 - $280 - 952 - 95,23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1 328 - 66,41%
Farm Level 2: 1000 - $30 - 529 - 52,88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 464 - 91,46%
Average Income per Game$2,605,698
Year to Date Revenue$106,833,610
Farm
Home Games Left-31
Average Attendance - %1 857 - 61,90%
Average Income per Game$86,244
Year to Date Revenue$3,536,000

Expense

Pro Players Total Salaries$83,289,999
Pro Players Total Average Salaries$83,289,999
Farm Players Total Salaries$2,417,500
Farm Players Total Average Salaries$2,417,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,601,750
Pro Year To Date Expenses$80,618,558
Farm Year To Date Expenses$3,773,338
Pro Salary Cap To Date$78,425,528
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,673,561)
Pro Remaining Season Days4
Pro Expenses Per Days$432,602
Pro Estimated Expenses$1,730,408
Farm Remaining Season Days4
Farm Expenses Per Days$19,987
Farm Estimated Expenses$79,948
Estimated Season Expenses$1,810,356
Season Salary Cap$87,891,749
Estimate Under Maximum Salary Cap of $88,000,000$108,251
Estimate Over Minimum Salary Cap of $65,000,000 $22,891,749
Current Bank Account$26,719,460
Projected Bank Account$22,235,543

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,082,000 (1)
-Salary Remaining : $185,347
-Salary Average : $9,082,000
-Salary Average Remaining : $185,347
Roman Josi (1 Way Contract) $7,899,000 (2)
-Salary Remaining : $161,204
-Salary Average : $7,899,000
-Salary Average Remaining : $161,204
Mark Scheifele (1 Way Contract) $7,190,000 (5)
-Salary Remaining : $146,735
-Salary Average : $7,190,000
-Salary Average Remaining : $146,735
Gustav Forsling (1 Way Contract) $6,243,000 (3)
-Salary Remaining : $127,408
-Salary Average : $6,243,000
-Salary Average Remaining : $127,408
Alex Killorn (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $122,449
-Salary Average : $6,000,000
-Salary Average Remaining : $122,449
Patrick Kane (1 Way Contract) $5,370,000 (2)
-Salary Remaining : $109,592
-Salary Average : $5,370,000
-Salary Average Remaining : $109,592
Jeremy Swayman (1 Way Contract) $4,826,000 (5)
-Salary Remaining : $98,490
-Salary Average : $4,826,000
-Salary Average Remaining : $98,490
Ryan O'Reilly (1 Way Contract) $4,274,000 (2)
-Salary Remaining : $87,224
-Salary Average : $4,274,000
-Salary Average Remaining : $87,224
Sebastian Aho (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $86,735
-Salary Average : $4,250,000
-Salary Average Remaining : $86,735
Dylan DeMelo (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $81,633
-Salary Average : $4,000,000
-Salary Average Remaining : $81,633
Blake Coleman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $71,429
-Salary Average : $3,500,000
-Salary Average Remaining : $71,429
Nick Jensen (1 Way Contract) $3,334,000 (4)
-Salary Remaining : $68,041
-Salary Average : $3,334,000
-Salary Average Remaining : $68,041
Yegor Sharangovich (1 Way Contract) $3,246,000 (2)
-Salary Remaining : $66,245
-Salary Average : $3,246,000
-Salary Average Remaining : $66,245
Lawson Crouse (1 Way Contract) $2,994,000 (1)
-Salary Remaining : $61,102
-Salary Average : $2,994,000
-Salary Average Remaining : $61,102
Nick Foligno (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $57,143
-Salary Average : $2,800,000
-Salary Average Remaining : $57,143
Jordan Martinook (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Pavel Dorofeyev (1 Way Contract) $1,313,000 (1)
-1 Way Contract Salary Cap : $1,313,000
-Salary Remaining : $26,796
-Salary Average : $1,313,000
-Salary Average Remaining : $26,796
James Reimer (1 Way Contract) $1,269,000 (2)
-Salary Remaining : $25,898
-Salary Average : $1,269,000
-Salary Average Remaining : $25,898
Brendan Smith $999,999 (1)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Brock Faber $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Dylan Guenther $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Jarred Tinordi $800,000 (3)
-Salary Remaining : $16,327
-Salary Average : $800,000
-Salary Average Remaining : $16,327
Total Pro Players22
Salary Commitment
Year 2024 : $83,289,999
Year 2025 : $55,703,000
Year 2026 : $29,895,000
Year 2027 : $19,902,000
Salary Average Commitment
Year 2024 : $83,289,999
Year 2025 : $55,151,000
Year 2026 : $29,343,000
Year 2027 : $19,350,000
Salary Cap with 1 Way Contract
Year 2024 : $83,289,999
Year 2025 : $55,151,000
Year 2026 : $29,343,000
Year 2027 : $19,350,000

Farm Players Salaries

Valtteri Pulli $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Alex Swetlikoff $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Austin Watson $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Matt Stienburg $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Max Sasson $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Tristan Allard $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Wilmer Skoog $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Taylor Gauthier $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Artem Grushnikov $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Elmer Soderblom $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Simon Johansson $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ryan Francis $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Cole Koepke $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Daniil Miromanov $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Fredrik Karlstrom $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Lukas Rousek $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Luke Henman $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Maxence Guenette $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Adam Scheel $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Hunter Shepard $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Alex Jefferies $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Zachary Massicotte $80,000 (1)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Blade Jenkins $80,000 (1)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Devin Cooley $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Travis Mitchell $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Peter DiLiberatore $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players26
Salary Commitment
Year 2024 : $2,417,500
Year 2025 : $1,515,000
Year 2026 : $1,035,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,417,500
Year 2025 : $1,515,000
Year 2026 : $1,035,000
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $125 - 5 468 - 95,09%
Level 2: 4750 - $100 - 4 560 - 95,99%
Level 3: 3750 - $75 - 3 541 - 94,42%
Level 4: 2750 - $50 - 2 626 - 95,50%
Luxury : 1000 - $300 - 772 - 77,21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 972 - 98,61%
Farm Level 2: 1000 - $15 - 990 - 99,01%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %16 967 - 94,26%
Average Income per Game$2,563,537
Year to Date Revenue$102,541,499
Farm
Home Games Left-30
Average Attendance - %2 962 - 98,74%
Average Income per Game$80,194
Year to Date Revenue$3,207,750

Expense

Pro Players Total Salaries$68,795,000
Pro Players Total Average Salaries$68,795,000
Farm Players Total Salaries$1,957,390
Farm Players Total Average Salaries$1,957,390
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Special Salary Cap Value$2,712,500
Pro Year To Date Expenses$70,079,775
Farm Year To Date Expenses$2,936,062
Pro Salary Cap To Date$66,494,726
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,563,537
Farm Estimated Season Revenue($2,405,812)
Pro Remaining Season Days4
Pro Expenses Per Days$368,852
Pro Estimated Expenses$1,475,408
Farm Remaining Season Days4
Farm Expenses Per Days$14,579
Farm Estimated Expenses$58,316
Estimated Season Expenses$1,533,724
Season Salary Cap$71,507,500
Estimate Under Maximum Salary Cap of $88,000,000$16,492,500
Estimate Over Minimum Salary Cap of $65,000,000 $6,507,500
Current Bank Account$98,043,554
Projected Bank Account$96,667,555

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (3)
-Salary Remaining : $154,490
-Salary Average : $7,570,000
-Salary Average Remaining : $154,490
Anton Lundell (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $122,449
-Salary Average : $6,000,000
-Salary Average Remaining : $122,449
J.T. Compher (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $122,449
-Salary Average : $6,000,000
-Salary Average Remaining : $122,449
Jamie Oleksiak (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $102,041
-Salary Average : $5,000,000
-Salary Average Remaining : $102,041
Ryan Pulock (1 Way Contract) $4,714,000 (2)
-Salary Remaining : $96,204
-Salary Average : $4,714,000
-Salary Average Remaining : $96,204
TJ Brodie (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $94,898
-Salary Average : $4,650,000
-Salary Average Remaining : $94,898
Ilya Samsonov (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $79,592
-Salary Average : $3,900,000
-Salary Average Remaining : $79,592
Nicolas Roy (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $71,429
-Salary Average : $3,500,000
-Salary Average Remaining : $71,429
Charlie Lindgren (1 Way Contract) $3,192,000 (2)
-Salary Remaining : $65,143
-Salary Average : $3,192,000
-Salary Average Remaining : $65,143
Daniel Sprong (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $61,224
-Salary Average : $3,000,000
-Salary Average Remaining : $61,224
Jake Bean (1 Way Contract) $2,940,000 (1)
-Salary Remaining : $60,000
-Salary Average : $2,940,000
-Salary Average Remaining : $60,000
Pierre Engvall (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $59,184
-Salary Average : $2,900,000
-Salary Average Remaining : $59,184
Alexander Romanov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $56,122
-Salary Average : $2,750,000
-Salary Average Remaining : $56,122
Dylan Gambrell (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Christian Fischer (1 Way Contract) $1,345,000 (1)
-Salary Remaining : $27,449
-Salary Average : $1,345,000
-Salary Average Remaining : $27,449
William Lagesson (1 Way Contract) $1,283,000 (3)
-Salary Remaining : $26,184
-Salary Average : $1,283,000
-Salary Average Remaining : $26,184
Philip Tomasino (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $25,510
-Salary Average : $1,250,000
-Salary Average Remaining : $25,510
Jacob Larsson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $24,490
-Salary Average : $1,200,000
-Salary Average Remaining : $24,490
Juuso Valimaki (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $22,959
-Salary Average : $1,125,000
-Salary Average Remaining : $22,959
Logan Stanley (1 Way Contract) $1,081,000 (1)
-Salary Remaining : $22,061
-Salary Average : $1,081,000
-Salary Average Remaining : $22,061
Liam Foudy (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Pierre-Olivier Joseph $995,000 (2)
-Salary Remaining : $20,306
-Salary Average : $995,000
-Salary Average Remaining : $20,306
Luke Evangelista $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Adam Fantilli $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Total Pro Players24
Salary Commitment
Year 2024 : $68,795,000
Year 2025 : $55,429,000
Year 2026 : $31,553,000
Year 2027 : $20,500,000
Salary Average Commitment
Year 2024 : $68,795,000
Year 2025 : $55,429,000
Year 2026 : $31,553,000
Year 2027 : $20,500,000
Salary Cap with 1 Way Contract
Year 2024 : $68,795,000
Year 2025 : $55,429,000
Year 2026 : $31,553,000
Year 2027 : $20,500,000

Farm Players Salaries

Gustav Lindstrom $99,890 (2)
Salary Remaining : $2,039
Salary Average : $99,890
Salary Average Remaining : $2,039
Brendan Gaunce $99,500 (2)
Salary Remaining : $2,031
Salary Average : $99,500
Salary Average Remaining : $2,031
Brayden Pachal $99,500 (2)
Salary Remaining : $2,031
Salary Average : $99,500
Salary Average Remaining : $2,031
Remi Poirier $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Xavier Simoneau $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Brendan Brisson $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Alex Steeves $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Graeme Clarke $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Patrick Guay $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Xavier Parent $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nathan Gaucher $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ville Ottavainen $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Justin Barron $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nathan Legare $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Brandon Halverson $90,000 (3)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
Mason Morelli $90,000 (3)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
Matthew Highmore $90,000 (3)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
Alex Limoges $90,000 (3)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
Kaedan Korczak $89,000 (1)
Salary Remaining : $1,816
Salary Average : $89,000
Salary Average Remaining : $1,816
Aidan Fulp $87,000 (3)
Salary Remaining : $1,776
Salary Average : $87,000
Salary Average Remaining : $1,776
Brendan Lemieux $77,500 (2)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Total Farm Players21
Salary Commitment
Year 2024 : $1,957,390
Year 2025 : $1,583,390
Year 2026 : $637,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,957,390
Year 2025 : $1,583,390
Year 2026 : $637,000
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - $140 - 4 896 - 85,14%
Level 2: 4750 - $120 - 3 289 - 69,24%
Level 3: 3750 - $90 - 2 584 - 68,90%
Level 4: 2750 - $65 - 1 905 - 69,26%
Luxury : 1000 - $300 - 764 - 76,44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 968 - 98,41%
Farm Level 2: 1000 - $18 - 976 - 97,61%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %13 437 - 74,65%
Average Income per Game$2,415,278
Year to Date Revenue$96,611,101
Farm
Home Games Left-30
Average Attendance - %2 944 - 98,14%
Average Income per Game$95,768
Year to Date Revenue$3,830,713

Expense

Pro Players Total Salaries$73,385,098
Pro Players Total Average Salaries$73,385,098
Farm Players Total Salaries$1,875,000
Farm Players Total Average Salaries$1,875,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,965,910
Farm Year To Date Expenses$2,843,340
Pro Salary Cap To Date$80,272,996
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,415,278
Farm Estimated Season Revenue($2,873,035)
Pro Remaining Season Days4
Pro Expenses Per Days$379,516
Pro Estimated Expenses$1,518,064
Farm Remaining Season Days4
Farm Expenses Per Days$14,668
Farm Estimated Expenses$58,672
Estimated Season Expenses$1,576,736
Season Salary Cap$73,385,098
Estimate Under Maximum Salary Cap of $88,000,000$14,614,902
Estimate Over Minimum Salary Cap of $65,000,000 $8,385,098
Current Bank Account$25,320,274
Projected Bank Account$23,285,781

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (2)
-Salary Remaining : $195,918
-Salary Average : $9,600,000
-Salary Average Remaining : $195,918
Jack Eichel (1 Way Contract) $8,980,000 (1)
-Salary Remaining : $183,265
-Salary Average : $8,980,000
-Salary Average Remaining : $183,265
Brad Marchand (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $162,245
-Salary Average : $7,950,000
-Salary Average Remaining : $162,245
Travis Konecny (1 Way Contract) $7,698,000 (5)
-Salary Remaining : $157,102
-Salary Average : $7,698,000
-Salary Average Remaining : $157,102
Carter Verhaeghe (1 Way Contract) $7,400,000 (5)
-Salary Remaining : $151,020
-Salary Average : $7,400,000
-Salary Average Remaining : $151,020
Chris Kreider (1 Way Contract) $7,105,000 (3)
-Salary Remaining : $145,000
-Salary Average : $7,105,000
-Salary Average Remaining : $145,000
Seth Jones (Out of Payroll) $6,200,000 (2)
-Salary Remaining : $126,531
-Salary Average : $6,200,000
-Salary Average Remaining : $126,531
Brayden Schenn (1 Way Contract) $5,327,000 (4)
-Salary Remaining : $108,714
-Salary Average : $5,327,000
-Salary Average Remaining : $108,714
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $91,837
-Salary Average : $4,500,000
-Salary Average Remaining : $91,837
Ivan Provorov (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $87,755
-Salary Average : $4,300,000
-Salary Average Remaining : $87,755
Shea Theodore (1 Way Contract) $3,791,500 (3)
-Salary Remaining : $77,378
-Salary Average : $3,791,500
-Salary Average Remaining : $77,378
Michael Amadio (1 Way Contract) $2,547,000 (3)
-Salary Remaining : $51,980
-Salary Average : $2,547,000
-Salary Average Remaining : $51,980
Andrew Cogliano (1 Way Contract) $2,325,000 (2)
-Salary Remaining : $47,449
-Salary Average : $2,325,000
-Salary Average Remaining : $47,449
Olli Maatta (1 Way Contract) $1,710,000 (3)
-Salary Remaining : $34,898
-Salary Average : $1,710,000
-Salary Average Remaining : $34,898
Ross Colton (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
William Carrier (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Pavol Regenda $999,999 (2)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Nikita Tolopilo $999,999 (3)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Philip Kemp $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Sebastien Aho $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Calvin de Haan $916,200 (1)
-Salary Remaining : $18,698
-Salary Average : $916,200
-Salary Average Remaining : $18,698
Trevor Lewis $910,400 (1)
-Salary Remaining : $18,580
-Salary Average : $910,400
-Salary Average Remaining : $18,580
Alex Lyon $775,000 (2)
-Salary Remaining : $15,816
-Salary Average : $775,000
-Salary Average Remaining : $15,816
Alexander True $750,000 (1)
-Salary Remaining : $15,306
-Salary Average : $750,000
-Salary Average Remaining : $15,306
Total Pro Players24
Salary Commitment
Year 2024 : $89,185,098
Year 2025 : $69,878,498
Year 2026 : $49,978,499
Year 2027 : $24,925,000
Salary Average Commitment
Year 2024 : $89,185,098
Year 2025 : $69,878,498
Year 2026 : $49,978,499
Year 2027 : $24,925,000
Salary Cap with 1 Way Contract
Year 2024 : $89,185,098
Year 2025 : $69,878,498
Year 2026 : $49,978,499
Year 2027 : $24,925,000

Farm Players Salaries

Filip Cederqvist $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Luke Toporowski $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Alex Green $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Josiah Slavin $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Josh Maniscalco $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Sam Jardine $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Cedric Pare $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Riley Bezeau $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Austin Osmanski $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Colton Young $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Dominic Franco $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Aaron Ness $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Devante Stephens $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Zane McIntyre $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Troy Grosenick $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Tate Singleton $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Spencer Smallman $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Keaton Thompson $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Steven Fogarty $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Drew Callin $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Montana Onyebuchi $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Timur Ibragimov $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Rhett Gardner $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players23
Salary Commitment
Year 2024 : $1,875,000
Year 2025 : $540,000
Year 2026 : $245,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,875,000
Year 2025 : $540,000
Year 2026 : $245,000
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $165 - 3 834 - 66,68%
Level 2: 4750 - $110 - 3 555 - 74,84%
Level 3: 3750 - $95 - 2 515 - 67,07%
Level 4: 2750 - $65 - 1 898 - 69,02%
Luxury : 1000 - $300 - 594 - 59,44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1 102 - 55,11%
Farm Level 2: 1000 - $28 - 558 - 55,81%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %12 397 - 68,87%
Average Income per Game$2,338,725
Year to Date Revenue$93,548,997
Farm
Home Games Left-30
Average Attendance - %1 660 - 55,34%
Average Income per Game$85,662
Year to Date Revenue$3,426,475

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$90,047,674
Farm Year To Date Expenses$3,469,278
Pro Salary Cap To Date$85,149,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,338,725
Farm Estimated Season Revenue($2,569,856)
Pro Remaining Season Days4
Pro Expenses Per Days$468,510
Pro Estimated Expenses$1,874,040
Farm Remaining Season Days4
Farm Expenses Per Days$18,144
Farm Estimated Expenses$72,576
Estimated Season Expenses$1,946,616
Season Salary Cap$86,827,999
Estimate Under Maximum Salary Cap of $88,000,000$1,172,001
Estimate Over Minimum Salary Cap of $65,000,000 $21,827,999
Current Bank Account$73,455,691
Projected Bank Account$71,277,944

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $160,204
-Salary Average : $7,850,000
-Salary Average Remaining : $160,204
Kevin Fiala (1 Way Contract) $7,733,000 (5)
-Salary Remaining : $157,816
-Salary Average : $7,733,000
-Salary Average Remaining : $157,816
Sam Reinhart (1 Way Contract) $7,724,000 (3)
-Salary Remaining : $157,633
-Salary Average : $7,724,000
-Salary Average Remaining : $157,633
Vincent Trocheck (1 Way Contract) $6,735,000 (2)
-Salary Remaining : $137,449
-Salary Average : $6,735,000
-Salary Average Remaining : $137,449
Elias Pettersson (1 Way Contract) $5,830,000 (1)
-Salary Remaining : $118,980
-Salary Average : $5,830,000
-Salary Average Remaining : $118,980
Thatcher Demko (1 Way Contract) $5,788,000 (5)
-Salary Remaining : $118,122
-Salary Average : $5,788,000
-Salary Average Remaining : $118,122
Tom Wilson (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $116,327
-Salary Average : $5,700,000
-Salary Average Remaining : $116,327
Zach Hyman (1 Way Contract) $5,425,000 (2)
-Salary Remaining : $110,714
-Salary Average : $5,425,000
-Salary Average Remaining : $110,714
Damon Severson (1 Way Contract) $5,175,000 (2)
-Salary Remaining : $105,612
-Salary Average : $5,175,000
-Salary Average Remaining : $105,612
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $102,041
-Salary Average : $5,000,000
-Salary Average Remaining : $102,041
Alexander Wennberg (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $96,939
-Salary Average : $4,750,000
-Salary Average Remaining : $96,939
Brandon Carlo (1 Way Contract) $4,316,000 (5)
-Salary Remaining : $88,082
-Salary Average : $4,316,000
-Salary Average Remaining : $88,082
Ryan Hartman (1 Way Contract) $3,675,000 (3)
-Salary Remaining : $75,000
-Salary Average : $3,675,000
-Salary Average Remaining : $75,000
Zach Werenski (1 Way Contract) $3,193,000 (1)
-Salary Remaining : $65,163
-Salary Average : $3,193,000
-Salary Average Remaining : $65,163
Logan Thompson (1 Way Contract) $2,488,000 (1)
-Salary Remaining : $50,776
-Salary Average : $2,488,000
-Salary Average Remaining : $50,776
Yakov Trenin (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $27,551
-Salary Average : $1,350,000
-Salary Average Remaining : $27,551
Kevin Stenlund (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $24,408
-Salary Average : $1,196,000
-Salary Average Remaining : $24,408
Jack Johnson $999,999 (1)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Sean Walker $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Rafael Harvey-Pinard $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
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 : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Gage Goncalves $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jason Polin $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jon-Randall Avon $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Dmitry Kuzmin $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ty Tullio $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Brandon Bussi $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Patrick Khodorenko $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Georgii Merkulov $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Lukas Svejkovsky $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Danila Klimovich $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Hugh McGing $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ilya Solovyov $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Bobby Trivigno $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jacob Peterson $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nick Cicek $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nick Perbix $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Mack Guzda $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ben McCartney $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Austin Rueschhoff $92,500 (2)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Connor Mackey $92,500 (2)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Boris Katchouk $92,500 (1)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Dennis Gilbert $92,500 (3)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Jake Christiansen $92,500 (1)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Kyle MacLean $92,500 (1)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Uvis Balinskis (Out of Payroll) $92,500 (2)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Dryden Hunt $92,500 (1)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Louie Belpedio $92,500 (3)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Mark Kastelic $83,550 (1)
Salary Remaining : $1,705
Salary Average : $83,550
Salary Average Remaining : $1,705
Jakub Zboril $80,180 (1)
Salary Remaining : $1,636
Salary Average : $80,180
Salary Average Remaining : $1,636
Mason Primeau $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Cole Schwindt $77,500 (2)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
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 - 5 519 - 95,99%
Level 2: 4750 - $100 - 4 520 - 95,17%
Level 3: 3750 - $75 - 3 616 - 96,43%
Level 4: 2750 - $50 - 2 614 - 95,06%
Luxury : 1000 - $300 - 764 - 76,39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 978 - 98,91%
Farm Level 2: 1000 - $15 - 993 - 99,31%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 034 - 94,63%
Average Income per Game$2,570,857
Year to Date Revenue$100,263,405
Farm
Home Games Left-29
Average Attendance - %2 971 - 99,04%
Average Income per Game$80,440
Year to Date Revenue$3,137,177

Expense

Pro Players Total Salaries$75,533,000
Pro Players Total Average Salaries$75,533,000
Farm Players Total Salaries$1,896,500
Farm Players Total Average Salaries$1,896,500
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$77,462,055
Farm Year To Date Expenses$2,786,417
Pro Salary Cap To Date$73,510,932
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,141,713
Farm Estimated Season Revenue($2,332,773)
Pro Remaining Season Days4
Pro Expenses Per Days$404,505
Pro Estimated Expenses$1,618,020
Farm Remaining Season Days4
Farm Expenses Per Days$14,778
Farm Estimated Expenses$59,112
Estimated Season Expenses$1,677,132
Season Salary Cap$76,033,000
Estimate Under Maximum Salary Cap of $88,000,000$11,967,000
Estimate Over Minimum Salary Cap of $65,000,000 $11,033,000
Current Bank Account$137,979,072
Projected Bank Account$139,110,880

Pro Players Salaries

Juuse Saros (1 Way Contract) $8,236,000 (1)
-Salary Remaining : $168,082
-Salary Average : $8,236,000
-Salary Average Remaining : $168,082
Dylan Cozens (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $132,653
-Salary Average : $6,500,000
-Salary Average Remaining : $132,653
Noah Dobson (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $127,551
-Salary Average : $6,250,000
-Salary Average Remaining : $127,551
Andrew Mangiapane (1 Way Contract) $5,720,000 (2)
-Salary Remaining : $116,735
-Salary Average : $5,720,000
-Salary Average Remaining : $116,735
Ben Chiarot (1 Way Contract) $4,760,000 (2)
-Salary Remaining : $97,143
-Salary Average : $4,760,000
-Salary Average Remaining : $97,143
John Marino (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $89,796
-Salary Average : $4,400,000
-Salary Average Remaining : $89,796
Cam York (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $86,735
-Salary Average : $4,250,000
-Salary Average Remaining : $86,735
Dante Fabbro (1 Way Contract) $4,042,000 (2)
-Salary Remaining : $82,490
-Salary Average : $4,042,000
-Salary Average Remaining : $82,490
Cal Petersen (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $81,633
-Salary Average : $4,000,000
-Salary Average Remaining : $81,633
Nils Hoglander (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $71,429
-Salary Average : $3,500,000
-Salary Average Remaining : $71,429
Ryan McLeod (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $63,265
-Salary Average : $3,100,000
-Salary Average Remaining : $63,265
Jason Zucker (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $61,224
-Salary Average : $3,000,000
-Salary Average Remaining : $61,224
Mattias Janmark (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $51,020
-Salary Average : $2,500,000
-Salary Average Remaining : $51,020
Sean Kuraly (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $42,857
-Salary Average : $2,100,000
-Salary Average Remaining : $42,857
Eric Robinson (1 Way Contract) $1,979,000 (1)
-Salary Remaining : $40,388
-Salary Average : $1,979,000
-Salary Average Remaining : $40,388
Brett Murray (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Alex Nylander (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $29,592
-Salary Average : $1,450,000
-Salary Average Remaining : $29,592
Matt Martin (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $26,531
-Salary Average : $1,300,000
-Salary Average Remaining : $26,531
Johnathan Kovacevic (1 Way Contract) $1,096,000 (1)
-Salary Remaining : $22,367
-Salary Average : $1,096,000
-Salary Average Remaining : $22,367
Jonas Johansson (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $21,429
-Salary Average : $1,050,000
-Salary Average Remaining : $21,429
Casey Fitzgerald (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Lucas Raymond $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
William Eklund $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Braden Schneider $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
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 : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Stanislav Svozil $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Eetu Liukas $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matthew Poitras $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Artem Anisimov $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Colten Ellis $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Anson Thornton $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ryan Shea $85,000 (2)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Emilio Pettersen $80,000 (2)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Jan Jenik $79,000 (1)
Salary Remaining : $1,612
Salary Average : $79,000
Salary Average Remaining : $1,612
Michael Callahan $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Arvid Holm $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Riley Tufte $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Brogan Rafferty $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Seth Griffith $77,500 (2)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Ben Jones $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jimmy Lambert $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Marc Johnstone $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Marc Gatcomb $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jermaine Loewen $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Mark Duarte $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Roman Kinal $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Robbie Russo $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
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 - 5 555 - 96,61%
Level 2: 4750 - $100 - 4 538 - 95,55%
Level 3: 3750 - $75 - 3 564 - 95,03%
Level 4: 2750 - $50 - 2 600 - 94,56%
Luxury : 1000 - $300 - 757 - 75,70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 991 - 99,53%
Farm Level 2: 1000 - $15 - 989 - 98,92%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 015 - 94,53%
Average Income per Game$2,570,360
Year to Date Revenue$100,244,044
Farm
Home Games Left-29
Average Attendance - %2 980 - 99,32%
Average Income per Game$80,752
Year to Date Revenue$3,149,313

Expense

Pro Players Total Salaries$80,819,000
Pro Players Total Average Salaries$80,819,000
Farm Players Total Salaries$2,314,300
Farm Players Total Average Salaries$2,314,300
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,388,000
Pro Year To Date Expenses$78,238,535
Farm Year To Date Expenses$3,332,450
Pro Salary Cap To Date$77,117,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,140,720
Farm Estimated Season Revenue($2,341,797)
Pro Remaining Season Days4
Pro Expenses Per Days$417,444
Pro Estimated Expenses$1,669,776
Farm Remaining Season Days4
Farm Expenses Per Days$16,910
Farm Estimated Expenses$67,640
Estimated Season Expenses$1,737,416
Season Salary Cap$87,207,000
Estimate Under Maximum Salary Cap of $88,000,000$793,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,207,000
Current Bank Account$53,968,345
Projected Bank Account$55,029,852

Pro Players Salaries

Joe Pavelski (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $183,673
-Salary Average : $9,000,000
-Salary Average Remaining : $183,673
Mats Zuccarello (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $163,265
-Salary Average : $8,000,000
-Salary Average Remaining : $163,265
William Karlsson (1 Way Contract) $7,486,000 (2)
-Salary Remaining : $152,776
-Salary Average : $7,486,000
-Salary Average Remaining : $152,776
Alex DeBrincat (1 Way Contract) $6,106,000 (1)
-Salary Remaining : $124,612
-Salary Average : $6,106,000
-Salary Average Remaining : $124,612
Boone Jenner (1 Way Contract) $5,730,000 (3)
-Salary Remaining : $116,939
-Salary Average : $5,730,000
-Salary Average Remaining : $116,939
Brady Skjei (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $105,592
-Salary Average : $5,174,000
-Salary Average Remaining : $105,592
Quinton Byfield (1 Way Contract) $4,761,000 (5)
-Salary Remaining : $97,163
-Salary Average : $4,761,000
-Salary Average Remaining : $97,163
K'Andre Miller (1 Way Contract) $4,666,000 (2)
-Salary Remaining : $95,224
-Salary Average : $4,666,000
-Salary Average Remaining : $95,224
Ryan Suter (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $75,510
-Salary Average : $3,700,000
-Salary Average Remaining : $75,510
Josh Norris (1 Way Contract) $3,481,000 (1)
-Salary Remaining : $71,041
-Salary Average : $3,481,000
-Salary Average Remaining : $71,041
Radko Gudas (1 Way Contract) $3,002,000 (4)
-Salary Remaining : $61,265
-Salary Average : $3,002,000
-Salary Average Remaining : $61,265
Ville Husso (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $61,224
-Salary Average : $3,000,000
-Salary Average Remaining : $61,224
Scott Wedgewood (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $48,980
-Salary Average : $2,400,000
-Salary Average Remaining : $48,980
Mark Giordano (1 Way Contract) $1,928,000 (1)
-Salary Remaining : $39,347
-Salary Average : $1,928,000
-Salary Average Remaining : $39,347
Ryan Poehling (1 Way Contract) $1,734,000 (1)
-Salary Remaining : $35,388
-Salary Average : $1,734,000
-Salary Average Remaining : $35,388
Kailer Yamamoto (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $34,694
-Salary Average : $1,700,000
-Salary Average Remaining : $34,694
Brett Howden (1 Way Contract) $1,452,000 (2)
-Salary Remaining : $29,633
-Salary Average : $1,452,000
-Salary Average Remaining : $29,633
Ilya Lyubushkin (1 Way Contract) $1,379,000 (1)
-Salary Remaining : $28,143
-Salary Average : $1,379,000
-Salary Average Remaining : $28,143
Aliaksei Protas (1 Way Contract) $1,160,000 (1)
-1 Way Contract Salary Cap : $1,160,000
-Salary Remaining : $23,673
-Salary Average : $1,160,000
-Salary Average Remaining : $23,673
Ty Dellandrea (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $23,061
-Salary Average : $1,130,000
-Salary Average Remaining : $23,061
Simon Holmstrom $980,000 (2)
-Salary Remaining : $20,000
-Salary Average : $980,000
-Salary Average Remaining : $20,000
Wyatt Johnston $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Jake Sanderson $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Noah Cates $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Total Pro Players24
Salary Commitment
Year 2024 : $80,819,000
Year 2025 : $59,251,000
Year 2026 : $32,893,000
Year 2027 : $24,763,000
Salary Average Commitment
Year 2024 : $80,819,000
Year 2025 : $59,251,000
Year 2026 : $32,893,000
Year 2027 : $24,763,000
Salary Cap with 1 Way Contract
Year 2024 : $80,819,000
Year 2025 : $59,251,000
Year 2026 : $32,893,000
Year 2027 : $24,763,000

Farm Players Salaries

Adam Edstrom $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Kevin Gravel (Out of Payroll) $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Matt Irwin $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Ryan Donato $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Mads Sogaard $96,400 (3)
Salary Remaining : $1,967
Salary Average : $96,400
Salary Average Remaining : $1,967
Jakob Pelletier $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Dennis Hildeby $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Cole Guttman $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Corson Ceulemans $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Graham Slaggert $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jack Thompson $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jiri Kulich $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
JJ Peterka $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Dmitry Zlodeyev $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Thomas Miller $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Philip Broberg $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Marco Kasper $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Robert Mastrosimone $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jake Livingstone $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matthew Phillips $90,000 (2)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
Tyler Tucker $86,800 (2)
Salary Remaining : $1,771
Salary Average : $86,800
Salary Average Remaining : $1,771
Nathan Bastian $85,000 (1)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Jordan Gross $83,600 (2)
Salary Remaining : $1,706
Salary Average : $83,600
Salary Average Remaining : $1,706
Nicolas Beaudin $82,500 (2)
Salary Remaining : $1,684
Salary Average : $82,500
Salary Average Remaining : $1,684
Isaac Ratcliffe $80,000 (2)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Brendan Perlini $80,000 (2)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Total Farm Players26
Salary Commitment
Year 2024 : $2,414,300
Year 2025 : $2,044,300
Year 2026 : $576,400
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,414,300
Year 2025 : $2,044,300
Year 2026 : $576,400
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - $133 - 5 486 - 95,40%
Level 2: 4750 - $99 - 4 562 - 96,05%
Level 3: 3750 - $70 - 3 602 - 96,06%
Level 4: 2750 - $52 - 2 631 - 95,67%
Luxury : 1000 - $289 - 835 - 83,45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1 055 - 52,75%
Farm Level 2: 1000 - $25 - 627 - 62,73%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 116 - 95,09%
Average Income per Game$2,611,308
Year to Date Revenue$107,063,639
Farm
Home Games Left-31
Average Attendance - %1 682 - 56,07%
Average Income per Game$85,538
Year to Date Revenue$3,507,065

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$80,037,035
Farm Year To Date Expenses$3,235,317
Pro Salary Cap To Date$78,124,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,651,683)
Pro Remaining Season Days4
Pro Expenses Per Days$419,740
Pro Estimated Expenses$1,678,960
Farm Remaining Season Days4
Farm Expenses Per Days$16,901
Farm Estimated Expenses$67,604
Estimated Season Expenses$1,746,564
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$62,366,154
Projected Bank Account$57,967,907

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $7,055,000 (6)
-Salary Remaining : $143,980
-Salary Average : $7,055,000
-Salary Average Remaining : $143,980
Mathew Barzal (1 Way Contract) $6,209,000 (6)
-Salary Remaining : $126,714
-Salary Average : $6,209,000
-Salary Average Remaining : $126,714
Sam Bennett (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $122,449
-Salary Average : $6,000,000
-Salary Average Remaining : $122,449
Andre Burakovsky (1 Way Contract) $5,622,000 (2)
-Salary Remaining : $114,735
-Salary Average : $5,622,000
-Salary Average Remaining : $114,735
Travis Hamonic (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $102,041
-Salary Average : $5,000,000
-Salary Average Remaining : $102,041
Martin Jones (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $91,837
-Salary Average : $4,500,000
-Salary Average Remaining : $91,837
Tommy Novak (1 Way Contract) $4,477,000 (5)
-Salary Remaining : $91,367
-Salary Average : $4,477,000
-Salary Average Remaining : $91,367
Brock Boeser (1 Way Contract) $4,445,000 (5)
-Salary Remaining : $90,714
-Salary Average : $4,445,000
-Salary Average Remaining : $90,714
Jakub Vrana (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $81,633
-Salary Average : $4,000,000
-Salary Average Remaining : $81,633
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $81,633
-Salary Average : $4,000,000
-Salary Average Remaining : $81,633
Rasmus Ristolainen (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $81,633
-Salary Average : $4,000,000
-Salary Average Remaining : $81,633
Valeri Nichushkin (1 Way Contract) $3,682,000 (3)
-Salary Remaining : $75,143
-Salary Average : $3,682,000
-Salary Average Remaining : $75,143
Owen Tippett (1 Way Contract) $3,504,000 (2)
-Salary Remaining : $71,510
-Salary Average : $3,504,000
-Salary Average Remaining : $71,510
Oskar Sundqvist (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $68,980
-Salary Average : $3,380,000
-Salary Average Remaining : $68,980
Robert Thomas (1 Way Contract) $3,032,000 (2)
-Salary Remaining : $61,878
-Salary Average : $3,032,000
-Salary Average Remaining : $61,878
Jani Hakanpaa (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $53,265
-Salary Average : $2,610,000
-Salary Average Remaining : $53,265
Adam Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $37,939
-Salary Average : $1,859,000
-Salary Average Remaining : $37,939
Nikita Zadorov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $35,714
-Salary Average : $1,750,000
-Salary Average Remaining : $35,714
Blake Lizotte (1 Way Contract) $1,744,000 (1)
-Salary Remaining : $35,592
-Salary Average : $1,744,000
-Salary Average Remaining : $35,592
T.J. Tynan (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Luke Schenn (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Peyton Krebs $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Kevin Rooney $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Total Pro Players23
Salary Commitment
Year 2024 : $80,769,000
Year 2025 : $73,030,000
Year 2026 : $48,958,000
Year 2027 : $37,716,000
Salary Average Commitment
Year 2024 : $80,769,000
Year 2025 : $65,945,000
Year 2026 : $43,428,000
Year 2027 : $32,186,000
Salary Cap with 1 Way Contract
Year 2024 : $80,769,000
Year 2025 : $65,945,000
Year 2026 : $43,428,000
Year 2027 : $32,186,000

Farm Players Salaries

Aleksandr Kisakov $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nikita Novikov $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Fabian Lysell $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
John Ludvig $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Hardy Haman Aktell $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nikolai Knyzhov $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Pontus Holmberg $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ruslan Iskhakov $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Leo Loof $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Maksymilian Szuber $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Luke Cavallin $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nikita Nesterenko $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nikita Chibrikov $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Pavel Mintyukov $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ivan Fedotov $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Kasimir Kaskisuo $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Lucas Johansen $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jesper Vikman $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matt Kiersted $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Mike Hardman $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nathan Smith $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ryan McAllister $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Vasily Podkolzin $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ivan Prosvetov $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Hunter Skinner $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Leon Gawanke $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Egor Sokolov $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Ilya Usau $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Peter Abbandonato $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jimmy Huntington $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
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 - 5 491 - 95,50%
Level 2: 4750 - $99 - 4 484 - 94,40%
Level 3: 3750 - $74 - 3 549 - 94,64%
Level 4: 2750 - $49 - 2 644 - 96,13%
Luxury : 1000 - $295 - 840 - 83,95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1 999 - 99,93%
Farm Level 2: 1000 - $10 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 008 - 94,49%
Average Income per Game$2,558,762
Year to Date Revenue$102,350,470
Farm
Home Games Left-30
Average Attendance - %2 999 - 99,96%
Average Income per Game$62,466
Year to Date Revenue$2,498,650

Expense

Pro Players Total Salaries$79,880,000
Pro Players Total Average Salaries$79,880,000
Farm Players Total Salaries$2,597,020
Farm Players Total Average Salaries$2,597,020
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,150,000
Pro Year To Date Expenses$79,758,593
Farm Year To Date Expenses$3,115,984
Pro Salary Cap To Date$78,068,635
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,558,762
Farm Estimated Season Revenue($1,873,988)
Pro Remaining Season Days4
Pro Expenses Per Days$415,204
Pro Estimated Expenses$1,660,816
Farm Remaining Season Days4
Farm Expenses Per Days$15,801
Farm Estimated Expenses$63,204
Estimated Season Expenses$1,724,020
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$72,363,122
Projected Bank Account$71,323,876

Pro Players Salaries

Adrian Kempe (1 Way Contract) $7,237,000 (5)
-Salary Remaining : $147,694
-Salary Average : $7,237,000
-Salary Average Remaining : $147,694
Alex Pietrangelo (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $142,857
-Salary Average : $7,000,000
-Salary Average Remaining : $142,857
Timo Meier (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $140,388
-Salary Average : $6,879,000
-Salary Average Remaining : $140,388
Nico Hischier (1 Way Contract) $6,486,000 (2)
-Salary Remaining : $132,367
-Salary Average : $6,486,000
-Salary Average Remaining : $132,367
Drake Batherson (1 Way Contract) $5,694,000 (3)
-Salary Remaining : $116,204
-Salary Average : $5,694,000
-Salary Average Remaining : $116,204
Neal Pionk (1 Way Contract) $5,521,000 (3)
-Salary Remaining : $112,673
-Salary Average : $5,521,000
-Salary Average Remaining : $112,673
Shayne Gostisbehere (1 Way Contract) $5,231,000 (4)
-Salary Remaining : $106,755
-Salary Average : $5,231,000
-Salary Average Remaining : $106,755
Charlie Coyle (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $91,837
-Salary Average : $4,500,000
-Salary Average Remaining : $91,837
Linus Ullmark (1 Way Contract) $4,055,000 (2)
-Salary Remaining : $82,755
-Salary Average : $4,055,000
-Salary Average Remaining : $82,755
Brayden McNabb (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $81,633
-Salary Average : $4,000,000
-Salary Average Remaining : $81,633
Jake Middleton (1 Way Contract) $3,774,000 (4)
-Salary Remaining : $77,020
-Salary Average : $3,774,000
-Salary Average Remaining : $77,020
Evgeni Malkin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $71,429
-Salary Average : $3,500,000
-Salary Average Remaining : $71,429
Claude Giroux (1 Way Contract) $3,371,000 (5)
-Salary Remaining : $68,796
-Salary Average : $3,371,000
-Salary Average Remaining : $68,796
Eetu Luostarinen (1 Way Contract) $3,207,000 (2)
-Salary Remaining : $65,449
-Salary Average : $3,207,000
-Salary Average Remaining : $65,449
Nic Dowd (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $56,122
-Salary Average : $2,750,000
-Salary Average Remaining : $56,122
Jimmy Vesey (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $38,776
-Salary Average : $1,900,000
-Salary Average Remaining : $38,776
Simon Benoit $975,000 (2)
-Salary Remaining : $19,898
-Salary Average : $975,000
-Salary Average Remaining : $19,898
Cam Atkinson $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Alex Vlasic $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Jack McBain $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Karel Vejmelka $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
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 : $1,990
Salary Average : $97,500
Salary Average Remaining : $1,990
Drew Commesso $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Kyle Masters $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Eemil Viro $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Emil Lilleberg $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ethan Del Maestro $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Frederic Brunet $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Mikko Kokkonen $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jacob Melanson $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nils Aman $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
James Malatesta $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ozzy Wiesblatt $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jiri Smejkal $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Josh Bloom $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ville Petman $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Lucas Ciona $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
William Trudeau $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matt Filipe $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Mikael Pyyhtia $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Oskar Pettersson $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Pavel Novak $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Stephen Halliday $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
William Stromgren $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Egor Afanasyev (Out of Payroll) $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Cross Hanas $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Isaak Phillips $89,520 (2)
Salary Remaining : $1,827
Salary Average : $89,520
Salary Average Remaining : $1,827
Keith Kinkaid $85,000 (3)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Ben Gleason $85,000 (3)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Joey Anderson $55,000 (1)
Salary Remaining : $1,122
Salary Average : $55,000
Salary Average Remaining : $1,122
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

Ducks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - $125 - 5 477 - 95,25%
Level 2: 4750 - $100 - 4 521 - 95,17%
Level 3: 3750 - $75 - 3 622 - 96,59%
Level 4: 2750 - $50 - 2 671 - 97,13%
Luxury : 1000 - $300 - 773 - 77,28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 981 - 99,03%
Farm Level 2: 1000 - $15 - 993 - 99,29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 063 - 94,80%
Average Income per Game$2,571,876
Year to Date Revenue$105,446,900
Farm
Home Games Left-31
Average Attendance - %2 973 - 99,12%
Average Income per Game$80,510
Year to Date Revenue$3,300,901

Expense

Pro Players Total Salaries$77,062,998
Pro Players Total Average Salaries$77,062,998
Farm Players Total Salaries$2,687,860
Farm Players Total Average Salaries$2,687,860
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$11,815,000
Pro Year To Date Expenses$74,694,296
Farm Year To Date Expenses$3,288,763
Pro Salary Cap To Date$73,656,544
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,495,803)
Pro Remaining Season Days4
Pro Expenses Per Days$398,281
Pro Estimated Expenses$1,593,124
Farm Remaining Season Days4
Farm Expenses Per Days$16,265
Farm Estimated Expenses$65,060
Estimated Season Expenses$1,658,184
Season Salary Cap$88,877,998
Estimate Under Maximum Salary Cap of $88,000,000-$877,998
Estimate Over Minimum Salary Cap of $65,000,000 $23,877,998
Current Bank Account$62,930,519
Projected Bank Account$58,776,532

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (5)
-Salary Remaining : $157,143
-Salary Average : $7,700,000
-Salary Average Remaining : $157,143
James van Riemsdyk (1 Way Contract) $7,050,000 (3)
-Salary Remaining : $143,878
-Salary Average : $7,050,000
-Salary Average Remaining : $143,878
Matt Roy (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $142,857
-Salary Average : $7,000,000
-Salary Average Remaining : $142,857
Mathew Dumba (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $118,367
-Salary Average : $5,800,000
-Salary Average Remaining : $118,367
Jason Dickinson (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $102,041
-Salary Average : $5,000,000
-Salary Average Remaining : $102,041
Dmitry Orlov (1 Way Contract) $4,525,000 (3)
-Salary Remaining : $92,347
-Salary Average : $4,525,000
-Salary Average Remaining : $92,347
Dominik Kubalik (1 Way Contract) $4,364,000 (4)
-Salary Remaining : $89,061
-Salary Average : $4,364,000
-Salary Average Remaining : $89,061
Joel Edmundson (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $83,673
-Salary Average : $4,100,000
-Salary Average Remaining : $83,673
Oskar Lindblom (1 Way Contract) $2,973,000 (1)
-1 Way Contract Salary Cap : $2,973,000
-Salary Remaining : $60,673
-Salary Average : $2,973,000
-Salary Average Remaining : $60,673
Sam Steel (1 Way Contract) $2,787,000 (4)
-Salary Remaining : $56,878
-Salary Average : $2,787,000
-Salary Average Remaining : $56,878
Cal Foote (1 Way Contract) $2,230,000 (2)
-1 Way Contract Salary Cap : $2,230,000
-Salary Remaining : $45,510
-Salary Average : $2,230,000
-Salary Average Remaining : $45,510
Colin White (1 Way Contract) $2,100,000 (3)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $42,857
-Salary Average : $2,100,000
-Salary Average Remaining : $42,857
Calle Jarnkrok (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Stefan Noesen (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Jesper Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $37,939
-Salary Average : $1,859,000
-Salary Average Remaining : $37,939
Jalen Chatfield (1 Way Contract) $1,834,000 (3)
-Salary Remaining : $37,429
-Salary Average : $1,834,000
-Salary Average Remaining : $37,429
Connor Ingram (1 Way Contract) $1,776,000 (3)
-Salary Remaining : $36,245
-Salary Average : $1,776,000
-Salary Average Remaining : $36,245
Brad Hunt (1 Way Contract) $1,750,000 (2)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $35,714
-Salary Average : $1,750,000
-Salary Average Remaining : $35,714
Nicolas Deslauriers (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $33,673
-Salary Average : $1,650,000
-Salary Average Remaining : $33,673
Pheonix Copley (1 Way Contract) $1,040,000 (2)
-Salary Remaining : $21,224
-Salary Average : $1,040,000
-Salary Average Remaining : $21,224
Logan Shaw $999,999 (3)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Adam Cracknell $999,999 (3)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Justus Annunen $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Mason Millman $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Nils Lundkvist $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Reece Newkirk $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Macklin Celebrini $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Philippe Myers $775,000 (1)
-Salary Remaining : $15,816
-Salary Average : $775,000
-Salary Average Remaining : $15,816
Total Pro Players28
Salary Commitment
Year 2024 : $77,062,998
Year 2025 : $71,414,998
Year 2026 : $54,135,998
Year 2027 : $26,851,000
Salary Average Commitment
Year 2024 : $77,062,998
Year 2025 : $71,414,998
Year 2026 : $54,135,998
Year 2027 : $26,851,000
Salary Cap with 1 Way Contract
Year 2024 : $77,062,998
Year 2025 : $71,414,998
Year 2026 : $54,135,998
Year 2027 : $26,851,000

Farm Players Salaries

Mitchell Weeks $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Vinnie Hinostroza $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Michael Mersch $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Mackenzie MacEachern $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Cole Clayton $100,000 (1)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Jaret Anderson-Dolan $99,100 (2)
Salary Remaining : $2,022
Salary Average : $99,100
Salary Average Remaining : $2,022
Chase Stillman $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Henrik Rybinski $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Artemi Kniazev $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Fedor Svechkov $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jake Wise $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Kevin Korchinski $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nikolas Matinpalo $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tucker Robertson $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Zach Dean $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Connor Zary $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Cameron Hughes $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Christian Wolanin $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jacob Bernard-Docker $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Mathias Laferriere $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Sam Poulin $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jacob Ingham $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Alex Barre-Boulet $91,700 (2)
Salary Remaining : $1,871
Salary Average : $91,700
Salary Average Remaining : $1,871
Matt Luff $90,260 (3)
Salary Remaining : $1,842
Salary Average : $90,260
Salary Average Remaining : $1,842
Trey Fix-Wolansky $83,800 (2)
Salary Remaining : $1,710
Salary Average : $83,800
Salary Average Remaining : $1,710
Riley Stillman $78,000 (2)
Salary Remaining : $1,592
Salary Average : $78,000
Salary Average Remaining : $1,592
Karson Kuhlman $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Alexander Petrovic $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Parker Gahagen $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players29
Salary Commitment
Year 2024 : $2,687,860
Year 2025 : $1,887,860
Year 2026 : $950,260
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,687,860
Year 2025 : $1,887,860
Year 2026 : $950,260
Year 2027 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - $115 - 5 583 - 97,10%
Level 2: 4750 - $80 - 4 658 - 98,06%
Level 3: 3750 - $70 - 3 613 - 96,34%
Level 4: 2750 - $50 - 2 611 - 94,96%
Luxury : 1000 - $295 - 834 - 83,38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 980 - 99,01%
Farm Level 2: 1000 - $15 - 989 - 98,93%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 299 - 96,11%
Average Income per Game$2,383,985
Year to Date Revenue$95,359,395
Farm
Home Games Left-30
Average Attendance - %2 969 - 98,98%
Average Income per Game$80,430
Year to Date Revenue$3,217,208

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$71,058,464
Farm Year To Date Expenses$3,281,148
Pro Salary Cap To Date$68,027,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,383,985
Farm Estimated Season Revenue($2,412,906)
Pro Remaining Season Days4
Pro Expenses Per Days$370,556
Pro Estimated Expenses$1,482,224
Farm Remaining Season Days4
Farm Expenses Per Days$17,147
Farm Estimated Expenses$68,588
Estimated Season Expenses$1,550,812
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$117,602,790
Projected Bank Account$116,023,057

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $124,490
-Salary Average : $6,100,000
-Salary Average Remaining : $124,490
Andrew Copp (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $122,449
-Salary Average : $6,000,000
-Salary Average Remaining : $122,449
Conor Garland (1 Way Contract) $5,345,000 (2)
-Salary Remaining : $109,082
-Salary Average : $5,345,000
-Salary Average Remaining : $109,082
Tanner Pearson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $102,041
-Salary Average : $5,000,000
-Salary Average Remaining : $102,041
Craig Smith (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $102,041
-Salary Average : $5,000,000
-Salary Average Remaining : $102,041
Josh Anderson (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $93,878
-Salary Average : $4,600,000
-Salary Average Remaining : $93,878
Connor Brown (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $83,673
-Salary Average : $4,100,000
-Salary Average Remaining : $83,673
Chris Tierney (1 Way Contract) $3,975,000 (1)
-Salary Remaining : $81,122
-Salary Average : $3,975,000
-Salary Average Remaining : $81,122
Matt Grzelcyk (1 Way Contract) $3,879,000 (1)
-Salary Remaining : $79,163
-Salary Average : $3,879,000
-Salary Average Remaining : $79,163
Kaapo Kahkonen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $71,429
-Salary Average : $3,500,000
-Salary Average Remaining : $71,429
Ethan Bear (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $61,224
-Salary Average : $3,000,000
-Salary Average Remaining : $61,224
Jon Merrill (1 Way Contract) $2,999,999 (1)
-Salary Remaining : $61,224
-Salary Average : $2,999,999
-Salary Average Remaining : $61,224
Matt Benning (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $45,918
-Salary Average : $2,250,000
-Salary Average Remaining : $45,918
Oliver Wahlstrom (1 Way Contract) $2,005,000 (2)
-Salary Remaining : $40,918
-Salary Average : $2,005,000
-Salary Average Remaining : $40,918
Joel Kiviranta (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $35,714
-Salary Average : $1,750,000
-Salary Average Remaining : $35,714
Sheldon Dries (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Laurent Brossoit (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Dennis Cholowski (1 Way Contract) $1,275,000 (1)
-1 Way Contract Salary Cap : $1,275,000
-Salary Remaining : $26,020
-Salary Average : $1,275,000
-Salary Average Remaining : $26,020
Cam Dineen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $22,449
-Salary Average : $1,100,000
-Salary Average Remaining : $22,449
Gustav Olofsson (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $22,449
-Salary Average : $1,100,000
-Salary Average Remaining : $22,449
Colin Blackwell $999,999 (2)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Jordan Harris $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
David Jiricek $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Tyler Pitlick $750,000 (1)
-Salary Remaining : $15,306
-Salary Average : $750,000
-Salary Average Remaining : $15,306
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 : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Samu Tuomaala $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Elliot Desnoyers $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Lucas Condotta $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Brett Harrison $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matt Tomkins $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Steven Kampfer $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
William Dufour $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jan Mysak $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Xavier Bourgault $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Trevor Kuntar $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Zack Bolduc $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Daniil Chayka $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Magnus Chrona $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Danil Zhilkin $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ross Johnston $92,010 (2)
Salary Remaining : $1,878
Salary Average : $92,010
Salary Average Remaining : $1,878
Sheldon Rempal $86,780 (2)
Salary Remaining : $1,771
Salary Average : $86,780
Salary Average Remaining : $1,771
Byron Froese $82,100 (1)
Salary Remaining : $1,676
Salary Average : $82,100
Salary Average Remaining : $1,676
Kyle Rau $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Evan Polei $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Kyle Keyser $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Cameron Hebig $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jeff Malott $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Mike Vecchione $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Max Lajoie $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Travis Barron $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Garrett Wilson $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
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 - 4 863 - 84,57%
Level 2: 4750 - $110 - 3 620 - 76,21%
Level 3: 3750 - $85 - 2 791 - 74,42%
Level 4: 2750 - $60 - 2 047 - 74,42%
Luxury : 1000 - $300 - 690 - 69,01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 969 - 98,43%
Farm Level 2: 1000 - $20 - 778 - 77,82%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %14 010 - 77,83%
Average Income per Game$2,413,984
Year to Date Revenue$96,559,349
Farm
Home Games Left-30
Average Attendance - %2 747 - 91,56%
Average Income per Game$93,276
Year to Date Revenue$3,731,041

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$92,363,553
Farm Year To Date Expenses$3,525,081
Pro Salary Cap To Date$85,016,132
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,413,984
Farm Estimated Season Revenue($2,798,281)
Pro Remaining Season Days4
Pro Expenses Per Days$481,009
Pro Estimated Expenses$1,924,036
Farm Remaining Season Days4
Farm Expenses Per Days$18,511
Farm Estimated Expenses$74,044
Estimated Season Expenses$1,998,080
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$39,980,216
Projected Bank Account$37,597,839

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,090,000 (5)
-Salary Remaining : $205,918
-Salary Average : $10,090,000
-Salary Average Remaining : $205,918
Cale Makar (1 Way Contract) $8,885,000 (1)
-Salary Remaining : $181,327
-Salary Average : $8,885,000
-Salary Average Remaining : $181,327
Pavel Buchnevich (1 Way Contract) $7,350,000 (4)
-Salary Remaining : $150,000
-Salary Average : $7,350,000
-Salary Average Remaining : $150,000
John Tavares (1 Way Contract) $7,104,000 (3)
-Salary Remaining : $144,980
-Salary Average : $7,104,000
-Salary Average Remaining : $144,980
Jacob Trouba (1 Way Contract) $6,350,000 (3)
-Salary Remaining : $129,592
-Salary Average : $6,350,000
-Salary Average Remaining : $129,592
Andrei Svechnikov (1 Way Contract) $5,483,000 (2)
-Salary Remaining : $111,898
-Salary Average : $5,483,000
-Salary Average Remaining : $111,898
Justin Faulk (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $108,163
-Salary Average : $5,300,000
-Salary Average Remaining : $108,163
Adam Pelech (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $95,918
-Salary Average : $4,700,000
-Salary Average Remaining : $95,918
Bowen Byram (1 Way Contract) $4,075,000 (2)
-Salary Remaining : $83,163
-Salary Average : $4,075,000
-Salary Average Remaining : $83,163
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (2)
-Salary Remaining : $79,673
-Salary Average : $3,904,000
-Salary Average Remaining : $79,673
Alexandar Georgiev (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $75,510
-Salary Average : $3,700,000
-Salary Average Remaining : $75,510
Scott Laughton (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $67,347
-Salary Average : $3,300,000
-Salary Average Remaining : $67,347
Mike Matheson (1 Way Contract) $2,712,500 (3)
-Salary Remaining : $55,357
-Salary Average : $2,712,500
-Salary Average Remaining : $55,357
Jonathan Quick (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $51,020
-Salary Average : $2,500,000
-Salary Average Remaining : $51,020
Frank Vatrano (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Michael Rasmussen (1 Way Contract) $1,969,000 (1)
-Salary Remaining : $40,184
-Salary Average : $1,969,000
-Salary Average Remaining : $40,184
Gustav Nyquist (1 Way Contract) $1,375,000 (1)
-Salary Remaining : $28,061
-Salary Average : $1,375,000
-Salary Average Remaining : $28,061
Jack Quinn (1 Way Contract) $1,329,000 (1)
-1 Way Contract Salary Cap : $1,329,000
-Salary Remaining : $27,122
-Salary Average : $1,329,000
-Salary Average Remaining : $27,122
Mark Jankowski (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $25,510
-Salary Average : $1,250,000
-Salary Average Remaining : $25,510
Connor Dewar (1 Way Contract) $1,159,000 (1)
-Salary Remaining : $23,653
-Salary Average : $1,159,000
-Salary Average Remaining : $23,653
Kirill Marchenko $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Travis Dermott $942,200 (2)
-Salary Remaining : $19,229
-Salary Average : $942,200
-Salary Average Remaining : $19,229
Michael McCarron $850,000 (2)
-Salary Remaining : $17,347
-Salary Average : $850,000
-Salary Average Remaining : $17,347
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 : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Joona Koppanen $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Vladislav Kolyachonok $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Oskar Steen $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Michal Teply $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Jonas Rondbjerg $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Samuel Knazko $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Adam Wilsby $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Albert Johansson $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Danil Gushchin $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Daniil Misyul $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jake Bischoff $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Dawson Barteaux $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Dmitry Ovchinnikov $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Karl Henriksson $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Marat Khusnutdinov $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Dylan Garand $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Parker Ford $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Lukas Reichel $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Rory Kerins $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Brad Malone $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Samuel Bolduc $89,200 (2)
Salary Remaining : $1,820
Salary Average : $89,200
Salary Average Remaining : $1,820
Jamieson Rees $80,000 (2)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Dylan McIlrath $80,000 (1)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Jack Studnicka $78,900 (1)
Salary Remaining : $1,610
Salary Average : $78,900
Salary Average Remaining : $1,610
Nicolas Aube-Kubel $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
William Lockwood $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Adam Gaudette $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Rourke Chartier $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Wade Allison $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Matt Villalta $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Kyle Burroughs $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Nathan Walker $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Axel Jonsson-Fjallby $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
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 - 5 497 - 95,60%
Level 2: 4750 - $100 - 4 484 - 94,41%
Level 3: 3750 - $75 - 3 611 - 96,29%
Level 4: 2750 - $30 - 2 749 - 99,95%
Luxury : 1000 - $225 - 980 - 97,99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 965 - 98,23%
Farm Level 2: 1000 - $15 - 991 - 99,05%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 321 - 96,23%
Average Income per Game$2,438,646
Year to Date Revenue$99,984,503
Farm
Home Games Left-31
Average Attendance - %2 955 - 98,50%
Average Income per Game$92,243
Year to Date Revenue$3,781,966

Expense

Pro Players Total Salaries$81,035,997
Pro Players Total Average Salaries$81,035,997
Farm Players Total Salaries$2,387,570
Farm Players Total Average Salaries$2,387,570
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,224,000
Pro Year To Date Expenses$80,263,670
Farm Year To Date Expenses$3,099,670
Pro Salary Cap To Date$77,375,568
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,859,535)
Pro Remaining Season Days4
Pro Expenses Per Days$426,204
Pro Estimated Expenses$1,704,816
Farm Remaining Season Days4
Farm Expenses Per Days$16,263
Farm Estimated Expenses$65,052
Estimated Season Expenses$1,769,868
Season Salary Cap$86,259,997
Estimate Under Maximum Salary Cap of $88,000,000$1,740,003
Estimate Over Minimum Salary Cap of $65,000,000 $21,259,997
Current Bank Account$46,498,880
Projected Bank Account$41,869,477

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (4)
-Salary Remaining : $169,673
-Salary Average : $8,314,000
-Salary Average Remaining : $169,673
Igor Shesterkin (1 Way Contract) $7,528,000 (2)
-Salary Remaining : $153,633
-Salary Average : $7,528,000
-Salary Average Remaining : $153,633
Bo Horvat (1 Way Contract) $7,147,000 (4)
-Salary Remaining : $145,857
-Salary Average : $7,147,000
-Salary Average Remaining : $145,857
Morgan Rielly (1 Way Contract) $6,875,000 (1)
-Salary Remaining : $140,306
-Salary Average : $6,875,000
-Salary Average Remaining : $140,306
Quinn Hughes (1 Way Contract) $6,554,000 (3)
-Salary Remaining : $133,755
-Salary Average : $6,554,000
-Salary Average Remaining : $133,755
Tyler Toffoli (1 Way Contract) $6,410,000 (5)
-Salary Remaining : $130,816
-Salary Average : $6,410,000
-Salary Average Remaining : $130,816
Nazem Kadri (1 Way Contract) $5,945,000 (2)
-Salary Remaining : $121,327
-Salary Average : $5,945,000
-Salary Average Remaining : $121,327
Jack Hughes (1 Way Contract) $5,084,000 (3)
-Salary Remaining : $103,755
-Salary Average : $5,084,000
-Salary Average Remaining : $103,755
Viktor Arvidsson (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $95,918
-Salary Average : $4,700,000
-Salary Average Remaining : $95,918
Jake McCabe (1 Way Contract) $3,896,000 (2)
-Salary Remaining : $79,510
-Salary Average : $3,896,000
-Salary Average Remaining : $79,510
Antti Raanta (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $67,347
-Salary Average : $3,300,000
-Salary Average Remaining : $67,347
MacKenzie Weegar (1 Way Contract) $2,724,000 (4)
-Salary Remaining : $55,592
-Salary Average : $2,724,000
-Salary Average Remaining : $55,592
Jesper Fast (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Garnet Hathaway (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $35,714
-Salary Average : $1,750,000
-Salary Average Remaining : $35,714
Kasperi Kapanen (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $35,204
-Salary Average : $1,725,000
-Salary Average Remaining : $35,204
Mason Appleton (1 Way Contract) $1,184,000 (1)
-Salary Remaining : $24,163
-Salary Average : $1,184,000
-Salary Average Remaining : $24,163
Dan Vladar (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Travis Boyd $999,999 (2)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Jacob Bryson $999,999 (2)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Joel Armia $999,999 (2)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Luke Hughes $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Nicholas Robertson $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Total Pro Players22
Salary Commitment
Year 2024 : $81,035,997
Year 2025 : $72,068,997
Year 2026 : $50,623,000
Year 2027 : $28,126,000
Salary Average Commitment
Year 2024 : $81,035,997
Year 2025 : $62,226,997
Year 2026 : $40,908,000
Year 2027 : $24,595,000
Salary Cap with 1 Way Contract
Year 2024 : $81,035,997
Year 2025 : $62,226,997
Year 2026 : $40,908,000
Year 2027 : $24,595,000

Farm Players Salaries

Radim Zohorna $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Brian Halonen $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Max Comtois $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Givani Smith $99,570 (1)
Salary Remaining : $2,032
Salary Average : $99,570
Salary Average Remaining : $2,032
Radim Simek $98,000 (1)
Salary Remaining : $2,000
Salary Average : $98,000
Salary Average Remaining : $2,000
Maxwell Crozier $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Carl Berglund $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ethan Cardwell $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Quinn Schmiemann $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
William Villeneuve $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matthew Murray $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ondrej Pavel $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tanner Dickinson $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Michael Karow $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jakub Dobes $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nathan Todd $90,000 (2)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
Anders Bjork $90,000 (2)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
Tye Felhaber $80,000 (2)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Xavier Ouellet $80,000 (2)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Jakub Skarek $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Derrick Pouliot $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Trevor Carrick $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Hudson Fasching $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Kevin Connauton $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Sam Carrick $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Michael Sgarbossa $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Billy Sweezey $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
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 - 5 382 - 93,60%
Level 2: 4750 - $105 - 4 231 - 89,07%
Level 3: 3750 - $80 - 3 509 - 93,57%
Level 4: 2750 - $50 - 2 623 - 95,39%
Luxury : 1000 - $300 - 754 - 75,37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1 910 - 95,51%
Farm Level 2: 1000 - $22 - 750 - 75,02%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 499 - 91,66%
Average Income per Game$2,613,810
Year to Date Revenue$107,166,221
Farm
Home Games Left-31
Average Attendance - %2 660 - 88,68%
Average Income per Game$94,917
Year to Date Revenue$3,891,617

Expense

Pro Players Total Salaries$75,076,999
Pro Players Total Average Salaries$75,076,999
Farm Players Total Salaries$2,865,490
Farm Players Total Average Salaries$2,865,490
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,871,000
Pro Year To Date Expenses$78,337,327
Farm Year To Date Expenses$3,328,143
Pro Salary Cap To Date$75,490,854
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,942,442)
Pro Remaining Season Days4
Pro Expenses Per Days$398,352
Pro Estimated Expenses$1,593,408
Farm Remaining Season Days4
Farm Expenses Per Days$17,171
Farm Estimated Expenses$68,684
Estimated Season Expenses$1,662,092
Season Salary Cap$82,947,999
Estimate Under Maximum Salary Cap of $88,000,000$5,052,001
Estimate Over Minimum Salary Cap of $65,000,000 $17,947,999
Current Bank Account$89,652,228
Projected Bank Account$85,047,694

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,775,000 (1)
-Salary Remaining : $219,898
-Salary Average : $10,775,000
-Salary Average Remaining : $219,898
Jeff Petry (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $175,510
-Salary Average : $8,600,000
-Salary Average Remaining : $175,510
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (5)
-Salary Remaining : $154,776
-Salary Average : $7,584,000
-Salary Average Remaining : $154,776
Charlie McAvoy (1 Way Contract) $7,172,000 (1)
-Salary Remaining : $146,367
-Salary Average : $7,172,000
-Salary Average Remaining : $146,367
Clayton Keller (1 Way Contract) $6,325,000 (2)
-Salary Remaining : $129,082
-Salary Average : $6,325,000
-Salary Average Remaining : $129,082
Jaden Schwartz (1 Way Contract) $4,437,000 (4)
-Salary Remaining : $90,551
-Salary Average : $4,437,000
-Salary Average Remaining : $90,551
Timothy Liljegren (1 Way Contract) $4,043,000 (3)
-Salary Remaining : $82,510
-Salary Average : $4,043,000
-Salary Average Remaining : $82,510
Anthony Mantha (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $81,633
-Salary Average : $4,000,000
-Salary Average Remaining : $81,633
Max Domi (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $79,592
-Salary Average : $3,900,000
-Salary Average Remaining : $79,592
Ivan Barbashev (1 Way Contract) $3,537,000 (5)
-Salary Remaining : $72,184
-Salary Average : $3,537,000
-Salary Average Remaining : $72,184
Morgan Frost (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $56,122
-Salary Average : $2,750,000
-Salary Average Remaining : $56,122
Danton Heinen (1 Way Contract) $2,029,000 (2)
-Salary Remaining : $41,408
-Salary Average : $2,029,000
-Salary Average Remaining : $41,408
Sam Malinski (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $31,633
-Salary Average : $1,550,000
-Salary Average Remaining : $31,633
Colin Miller (1 Way Contract) $1,401,000 (2)
-Salary Remaining : $28,592
-Salary Average : $1,401,000
-Salary Average Remaining : $28,592
Aku Raty (1 Way Contract) $1,110,000 (3)
-Salary Remaining : $22,653
-Salary Average : $1,110,000
-Salary Average Remaining : $22,653
Arthur Kaliyev (1 Way Contract) $1,096,000 (1)
-1 Way Contract Salary Cap : $1,096,000
-Salary Remaining : $22,367
-Salary Average : $1,096,000
-Salary Average Remaining : $22,367
Urho Vaakanainen (1 Way Contract) $1,043,000 (1)
-Salary Remaining : $21,286
-Salary Average : $1,043,000
-Salary Average Remaining : $21,286
Rem Pitlick (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Justin Bailey $999,999 (3)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Erik Gustafsson (Out of Payroll) $999,999 (3)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Juuso Parssinen $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Daniil Tarasov $775,000 (2)
-Salary Remaining : $15,816
-Salary Average : $775,000
-Salary Average Remaining : $15,816
Total Pro Players22
Salary Commitment
Year 2024 : $76,076,998
Year 2025 : $54,482,998
Year 2026 : $40,452,998
Year 2027 : $24,700,000
Salary Average Commitment
Year 2024 : $76,076,998
Year 2025 : $53,240,998
Year 2026 : $39,210,998
Year 2027 : $23,458,000
Salary Cap with 1 Way Contract
Year 2024 : $76,076,998
Year 2025 : $53,240,998
Year 2026 : $39,210,998
Year 2027 : $23,458,000

Farm Players Salaries

Luke Krys $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Christoffer Sedoff $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Jonny Brodzinski $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
A.J. Greer $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Samuel Morton $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Dylan Wells $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Filip Zadina $96,120 (1)
Salary Remaining : $1,962
Salary Average : $96,120
Salary Average Remaining : $1,962
Leevi Merilainen $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Aidan McDonough $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Brad Lambert $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Henry Thrun $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Oskar Olausson $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Santtu Kinnunen $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Simon Nemec $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Shakir Mukhamadullin $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Adam Sykora $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matthew Kessel $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Joel Blomqvist $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Shawn Element $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Helge Grans $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Brett Leason $90,900 (3)
Salary Remaining : $1,855
Salary Average : $90,900
Salary Average Remaining : $1,855
Ville Heinola $87,970 (2)
Salary Remaining : $1,795
Salary Average : $87,970
Salary Average Remaining : $1,795
Denis Gurianov $79,500 (1)
Salary Remaining : $1,622
Salary Average : $79,500
Salary Average Remaining : $1,622
Brandon Baddock $76,000 (1)
Salary Remaining : $1,551
Salary Average : $76,000
Salary Average Remaining : $1,551
Akito Hirose $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Alex Kannok-Leipert $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Wyatt Aamodt $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Wyatt Bongiovanni $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Nate Clurman $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Joseph Cecconi $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Michael Kesselring $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jacob Perreault $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players32
Salary Commitment
Year 2024 : $2,865,490
Year 2025 : $2,028,870
Year 2026 : $945,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,865,490
Year 2025 : $2,028,870
Year 2026 : $945,900
Year 2027 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5 488 - 95,45%
Level 2: 4750 - $100 - 4 521 - 95,17%
Level 3: 3750 - $75 - 3 605 - 96,12%
Level 4: 2750 - $50 - 2 656 - 96,59%
Luxury : 1000 - $300 - 776 - 77,62%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 987 - 99,34%
Farm Level 2: 1000 - $15 - 985 - 98,53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 046 - 94,70%
Average Income per Game$2,572,474
Year to Date Revenue$105,471,444
Farm
Home Games Left-31
Average Attendance - %2 972 - 99,07%
Average Income per Game$80,563
Year to Date Revenue$3,303,070

Expense

Pro Players Total Salaries$82,546,298
Pro Players Total Average Salaries$82,546,298
Farm Players Total Salaries$3,493,810
Farm Players Total Average Salaries$3,493,810
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$5,265,870
Pro Year To Date Expenses$85,675,462
Farm Year To Date Expenses$4,361,677
Pro Salary Cap To Date$80,566,976
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,497,443)
Pro Remaining Season Days4
Pro Expenses Per Days$446,665
Pro Estimated Expenses$1,786,660
Farm Remaining Season Days4
Farm Expenses Per Days$22,417
Farm Estimated Expenses$89,668
Estimated Season Expenses$1,876,328
Season Salary Cap$87,812,168
Estimate Under Maximum Salary Cap of $88,000,000$187,832
Estimate Over Minimum Salary Cap of $65,000,000 $22,812,168
Current Bank Account$66,523,341
Projected Bank Account$62,149,570

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (1)
-Salary Remaining : $222,449
-Salary Average : $10,900,000
-Salary Average Remaining : $222,449
Frederik Andersen (1 Way Contract) $8,784,000 (1)
-Salary Remaining : $179,265
-Salary Average : $8,784,000
-Salary Average Remaining : $179,265
Jake Guentzel (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $175,510
-Salary Average : $8,600,000
-Salary Average Remaining : $175,510
Darnell Nurse (1 Way Contract) $7,550,000 (4)
-Salary Remaining : $154,082
-Salary Average : $7,550,000
-Salary Average Remaining : $154,082
Mikael Granlund (1 Way Contract) $5,900,000 (5)
-Salary Remaining : $120,408
-Salary Average : $5,900,000
-Salary Average Remaining : $120,408
Esa Lindell (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $112,245
-Salary Average : $5,500,000
-Salary Average Remaining : $112,245
Sean Durzi (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $109,184
-Salary Average : $5,350,000
-Salary Average Remaining : $109,184
Joel Farabee (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $108,163
-Salary Average : $5,300,000
-Salary Average Remaining : $108,163
Cam Fowler (1 Way Contract) $4,960,000 (2)
-Salary Remaining : $101,224
-Salary Average : $4,960,000
-Salary Average Remaining : $101,224
Mark Stone (1 Way Contract) $4,210,000 (2)
-Salary Remaining : $85,918
-Salary Average : $4,210,000
-Salary Average Remaining : $85,918
Artturi Lehkonen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $67,347
-Salary Average : $3,300,000
-Salary Average Remaining : $67,347
Marcus Johansson (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $53,061
-Salary Average : $2,600,000
-Salary Average Remaining : $53,061
Keegan Kolesar (1 Way Contract) $1,916,000 (1)
-Salary Remaining : $39,102
-Salary Average : $1,916,000
-Salary Average Remaining : $39,102
Max Pacioretty (1 Way Contract) $1,907,000 (2)
-Salary Remaining : $38,918
-Salary Average : $1,907,000
-Salary Average Remaining : $38,918
Nick Seeler $999,999 (1)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Vincent Desharnais $999,999 (1)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Phillip Di Giuseppe $990,000 (2)
-Salary Remaining : $20,204
-Salary Average : $990,000
-Salary Average Remaining : $20,204
John Beecher $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Joseph Woll $929,300 (1)
-Salary Remaining : $18,965
-Salary Average : $929,300
-Salary Average Remaining : $18,965
Ryan Carpenter $900,000 (2)
-Salary Remaining : $18,367
-Salary Average : $900,000
-Salary Average Remaining : $18,367
Total Pro Players20
Salary Commitment
Year 2024 : $82,546,298
Year 2025 : $49,217,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000
Salary Average Commitment
Year 2024 : $82,546,298
Year 2025 : $49,217,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000
Salary Cap with 1 Way Contract
Year 2024 : $82,546,298
Year 2025 : $49,217,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000

Farm Players Salaries

Jiri Patera $100,000 (1)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Tyson Kozak $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Ivan Ivan $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Pavel Cajan $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Navrin Mutter $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Ian Mitchell $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Luka Profaca $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Jack St. Ivany $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Ty Glover $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Matt Rempe $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Max Ellis $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Vincent Sevigny $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Drake Caggiula $100,000 (1)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Brandon Biro $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Chad Nychuk $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Riley Sutter $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Dino Kambeitz $100,000 (1)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Samuel Houde $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Ales Stezka $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Josh Doan $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matej Blumel $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Daniel Torgersson $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Adam Beckman $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jayden Grubbe $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Riley Kidney $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ryan Winterton $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Devin Shore $92,500 (1)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Mathieu Olivier $92,500 (1)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Calle Sjalin $92,500 (2)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Jakub Lauko $92,500 (2)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Milos Kelemen $88,810 (2)
Salary Remaining : $1,812
Salary Average : $88,810
Salary Average Remaining : $1,812
Donald Busdeker $82,500 (2)
Salary Remaining : $1,684
Salary Average : $82,500
Salary Average Remaining : $1,684
Andrew Perrott $82,500 (1)
Salary Remaining : $1,684
Salary Average : $82,500
Salary Average Remaining : $1,684
Jonathan Gruden $80,000 (2)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Brandon Scanlin $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Layton Ahac $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Matej Pekar $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players37
Salary Commitment
Year 2024 : $3,493,810
Year 2025 : $2,831,310
Year 2026 : $835,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,493,810
Year 2025 : $2,831,310
Year 2026 : $835,000
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - $125 - 5 529 - 96,16%
Level 2: 4750 - $95 - 4 557 - 95,93%
Level 3: 3750 - $75 - 3 567 - 95,11%
Level 4: 2750 - $45 - 2 693 - 97,92%
Luxury : 1000 - $225 - 967 - 96,68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 956 - 97,78%
Farm Level 2: 1000 - $15 - 993 - 99,31%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 312 - 96,18%
Average Income per Game$2,508,842
Year to Date Revenue$100,353,664
Farm
Home Games Left-30
Average Attendance - %2 949 - 98,29%
Average Income per Game$91,955
Year to Date Revenue$3,678,207

Expense

Pro Players Total Salaries$83,291,800
Pro Players Total Average Salaries$83,291,800
Farm Players Total Salaries$1,822,500
Farm Players Total Average Salaries$1,822,500
Coaches Total Salaries$6,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,850,330
Farm Year To Date Expenses$2,957,385
Pro Salary Cap To Date$78,363,513
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,508,842
Farm Estimated Season Revenue($2,758,655)
Pro Remaining Season Days4
Pro Expenses Per Days$453,019
Pro Estimated Expenses$1,812,076
Farm Remaining Season Days4
Farm Expenses Per Days$15,421
Farm Estimated Expenses$61,684
Estimated Season Expenses$1,873,760
Season Salary Cap$83,291,800
Estimate Under Maximum Salary Cap of $88,000,000$4,708,200
Estimate Over Minimum Salary Cap of $65,000,000 $18,291,800
Current Bank Account$31,837,760
Projected Bank Account$29,714,187

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (4)
-Salary Remaining : $231,837
-Salary Average : $11,360,000
-Salary Average Remaining : $231,837
Mika Zibanejad (1 Way Contract) $8,524,000 (1)
-Salary Remaining : $173,959
-Salary Average : $8,524,000
-Salary Average Remaining : $173,959
Drew Doughty (1 Way Contract) $6,675,000 (4)
-Salary Remaining : $136,224
-Salary Average : $6,675,000
-Salary Average Remaining : $136,224
Patrik Laine (1 Way Contract) $6,474,000 (4)
-Salary Remaining : $132,122
-Salary Average : $6,474,000
-Salary Average Remaining : $132,122
Josh Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $127,551
-Salary Average : $6,250,000
-Salary Average Remaining : $127,551
Bryan Rust (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $122,449
-Salary Average : $6,000,000
-Salary Average Remaining : $122,449
Trevor Zegras (1 Way Contract) $5,734,000 (4)
-Salary Remaining : $117,020
-Salary Average : $5,734,000
-Salary Average Remaining : $117,020
Jake DeBrusk (1 Way Contract) $5,198,000 (4)
-Salary Remaining : $106,082
-Salary Average : $5,198,000
-Salary Average Remaining : $106,082
Vladislav Gavrikov (1 Way Contract) $4,427,000 (3)
-Salary Remaining : $90,347
-Salary Average : $4,427,000
-Salary Average Remaining : $90,347
Carter Hart (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $77,551
-Salary Average : $3,800,000
-Salary Average Remaining : $77,551
Adin Hill (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $67,959
-Salary Average : $3,330,000
-Salary Average Remaining : $67,959
Mario Ferraro (1 Way Contract) $3,088,000 (2)
-Salary Remaining : $63,020
-Salary Average : $3,088,000
-Salary Average Remaining : $63,020
Warren Foegele (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $61,224
-Salary Average : $3,000,000
-Salary Average Remaining : $61,224
Casey DeSmith (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $32,653
-Salary Average : $1,600,000
-Salary Average Remaining : $32,653
Marc-Edouard Vlasic (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Akil Thomas $981,800 (3)
-Salary Remaining : $20,037
-Salary Average : $981,800
-Salary Average Remaining : $20,037
Kent Johnson $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Kaiden Guhle $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Alex Newhook $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Leo Carlsson $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Derek Ryan $775,000 (1)
-Salary Remaining : $15,816
-Salary Average : $775,000
-Salary Average Remaining : $15,816
Pierre-Edouard Bellemare $775,000 (1)
-Salary Remaining : $15,816
-Salary Average : $775,000
-Salary Average Remaining : $15,816
Total Pro Players22
Salary Commitment
Year 2024 : $83,291,800
Year 2025 : $66,967,800
Year 2026 : $54,049,800
Year 2027 : $47,691,000
Salary Average Commitment
Year 2024 : $83,291,800
Year 2025 : $66,967,800
Year 2026 : $54,049,800
Year 2027 : $47,691,000
Salary Cap with 1 Way Contract
Year 2024 : $83,291,800
Year 2025 : $66,967,800
Year 2026 : $54,049,800
Year 2027 : $47,691,000

Farm Players Salaries

Mark Pysyk $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Michael Hutchinson $77,500 (3)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Tanner Kero $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Tyler Wotherspoon $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Brady Lyle $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Kyle Criscuolo $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Corey Schueneman $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Cody Haiskanen $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Chase DeLeo $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Glenn Gawdin $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Gabriel Bourque $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Joe Hicketts $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Garret Sparks $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Michael Bullion $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Mason Jobst $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Max Willman $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Sean Day $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
John Hayden $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Gage Quinney $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Colton White $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Dominic Toninato $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Lane Pederson $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Brett Seney $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Cooper Marody $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
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 - 5 531 - 96,18%
Level 2: 4750 - $90 - 4 596 - 96,76%
Level 3: 3750 - $80 - 3 498 - 93,29%
Level 4: 2750 - $60 - 2 075 - 75,44%
Luxury : 1000 - $300 - 771 - 77,08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 987 - 99,37%
Farm Level 2: 1000 - $15 - 985 - 98,48%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %16 470 - 91,50%
Average Income per Game$2,483,692
Year to Date Revenue$99,347,678
Farm
Home Games Left-30
Average Attendance - %2 972 - 99,07%
Average Income per Game$80,571
Year to Date Revenue$3,222,833

Expense

Pro Players Total Salaries$59,990,000
Pro Players Total Average Salaries$59,990,000
Farm Players Total Salaries$2,040,300
Farm Players Total Average Salaries$2,040,300
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$10,654,000
Pro Year To Date Expenses$71,870,823
Farm Year To Date Expenses$2,758,839
Pro Salary Cap To Date$69,505,749
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,483,692
Farm Estimated Season Revenue($2,417,125)
Pro Remaining Season Days4
Pro Expenses Per Days$313,724
Pro Estimated Expenses$1,254,896
Farm Remaining Season Days4
Farm Expenses Per Days$15,512
Farm Estimated Expenses$62,048
Estimated Season Expenses$1,316,944
Season Salary Cap$70,644,000
Estimate Under Maximum Salary Cap of $88,000,000$17,356,000
Estimate Over Minimum Salary Cap of $65,000,000 $5,644,000
Current Bank Account$61,115,910
Projected Bank Account$59,865,533

Pro Players Salaries

Darcy Kuemper (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $132,653
-Salary Average : $6,500,000
-Salary Average Remaining : $132,653
Taylor Hall (1 Way Contract) $5,810,000 (2)
-Salary Remaining : $118,571
-Salary Average : $5,810,000
-Salary Average Remaining : $118,571
Victor Olofsson (1 Way Contract) $5,128,000 (4)
-Salary Remaining : $104,653
-Salary Average : $5,128,000
-Salary Average Remaining : $104,653
Vitek Vanecek (1 Way Contract) $5,090,000 (5)
-Salary Remaining : $103,878
-Salary Average : $5,090,000
-Salary Average Remaining : $103,878
Sean Couturier (1 Way Contract) $5,005,000 (4)
-Salary Remaining : $102,143
-Salary Average : $5,005,000
-Salary Average Remaining : $102,143
Carson Soucy (1 Way Contract) $3,463,000 (2)
-Salary Remaining : $70,673
-Salary Average : $3,463,000
-Salary Average Remaining : $70,673
Ian Cole (1 Way Contract) $3,161,000 (2)
-Salary Remaining : $64,510
-Salary Average : $3,161,000
-Salary Average Remaining : $64,510
Jonathan Drouin (1 Way Contract) $2,856,000 (2)
-Salary Remaining : $58,286
-Salary Average : $2,856,000
-Salary Average Remaining : $58,286
Alexandre Carrier (1 Way Contract) $2,611,000 (2)
-Salary Remaining : $53,286
-Salary Average : $2,611,000
-Salary Average Remaining : $53,286
Radek Faksa (1 Way Contract) $2,518,000 (1)
-Salary Remaining : $51,388
-Salary Average : $2,518,000
-Salary Average Remaining : $51,388
Connor Murphy (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $51,020
-Salary Average : $2,500,000
-Salary Average Remaining : $51,020
Eeli Tolvanen (1 Way Contract) $2,344,000 (1)
-Salary Remaining : $47,837
-Salary Average : $2,344,000
-Salary Average Remaining : $47,837
Conor Sheary (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Brock McGinn (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Alexander Barabanov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Matt Nieto (1 Way Contract) $1,930,000 (2)
-Salary Remaining : $39,388
-Salary Average : $1,930,000
-Salary Average Remaining : $39,388
Kevin Bahl (1 Way Contract) $1,384,000 (1)
-Salary Remaining : $28,245
-Salary Average : $1,384,000
-Salary Average Remaining : $28,245
Chad Ruhwedel $990,000 (2)
-Salary Remaining : $20,204
-Salary Average : $990,000
-Salary Average Remaining : $20,204
Patrick Brown $975,000 (2)
-Salary Remaining : $19,898
-Salary Average : $975,000
-Salary Average Remaining : $19,898
Andrew Poturalski $975,000 (3)
-Salary Remaining : $19,898
-Salary Average : $975,000
-Salary Average Remaining : $19,898
Joseph Gambardella $750,000 (1)
-Salary Remaining : $15,306
-Salary Average : $750,000
-Salary Average Remaining : $15,306
Total Pro Players21
Salary Commitment
Year 2024 : $59,990,000
Year 2025 : $52,994,000
Year 2026 : $16,198,000
Year 2027 : $15,223,000
Salary Average Commitment
Year 2024 : $59,990,000
Year 2025 : $52,994,000
Year 2026 : $16,198,000
Year 2027 : $15,223,000
Salary Cap with 1 Way Contract
Year 2024 : $59,990,000
Year 2025 : $52,994,000
Year 2026 : $16,198,000
Year 2027 : $15,223,000

Farm Players Salaries

Julien Gauthier $98,920 (1)
Salary Remaining : $2,019
Salary Average : $98,920
Salary Average Remaining : $2,019
Michael Houser $97,500 (3)
Salary Remaining : $1,990
Salary Average : $97,500
Salary Average Remaining : $1,990
Reilly Walsh $97,500 (3)
Salary Remaining : $1,990
Salary Average : $97,500
Salary Average Remaining : $1,990
Hayden Hodgson $97,500 (3)
Salary Remaining : $1,990
Salary Average : $97,500
Salary Average Remaining : $1,990
Antonio Stranges $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Max Jones $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tyson Hinds $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
William Wallinder $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Zayde Wisdom $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jordan Spence $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Marc Del Gaizo $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Aaron Dell $83,880 (2)
Salary Remaining : $1,712
Salary Average : $83,880
Salary Average Remaining : $1,712
Brett Sutter $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Mitch Reinke $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Kyle Marino $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Matt Pietroniro $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Dmitry Osipov $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Ethan de Jong $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Brian Pinho $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Joseph Abate $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Casey Dornbach $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Brendan Furry $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Gerry Mayhew $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
CJ Suess $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players24
Salary Commitment
Year 2024 : $2,040,300
Year 2025 : $851,380
Year 2026 : $482,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,040,300
Year 2025 : $851,380
Year 2026 : $482,500
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - $140 - 5 055 - 87,91%
Level 2: 4750 - $111 - 3 522 - 74,15%
Level 3: 3750 - $83 - 2 855 - 76,14%
Level 4: 2750 - $55 - 2 621 - 95,31%
Luxury : 1000 - $300 - 762 - 76,15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 961 - 98,04%
Farm Level 2: 1000 - $20 - 791 - 79,07%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 815 - 82,31%
Average Income per Game$2,476,967
Year to Date Revenue$101,555,653
Farm
Home Games Left-31
Average Attendance - %2 751 - 91,71%
Average Income per Game$93,294
Year to Date Revenue$3,825,074

Expense

Pro Players Total Salaries$76,840,000
Pro Players Total Average Salaries$76,840,000
Farm Players Total Salaries$1,788,500
Farm Players Total Average Salaries$1,788,500
Coaches Total Salaries$4,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$77,723,114
Farm Year To Date Expenses$2,382,643
Pro Salary Cap To Date$74,166,764
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,892,129)
Pro Remaining Season Days4
Pro Expenses Per Days$409,898
Pro Estimated Expenses$1,639,592
Farm Remaining Season Days4
Farm Expenses Per Days$12,186
Farm Estimated Expenses$48,744
Estimated Season Expenses$1,688,336
Season Salary Cap$78,840,000
Estimate Under Maximum Salary Cap of $88,000,000$9,160,000
Estimate Over Minimum Salary Cap of $65,000,000 $13,840,000
Current Bank Account$61,392,105
Projected Bank Account$56,811,640

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (2)
-Salary Remaining : $171,429
-Salary Average : $8,400,000
-Salary Average Remaining : $171,429
Brock Nelson (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $129,592
-Salary Average : $6,350,000
-Salary Average Remaining : $129,592
Tyler Myers (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $122,449
-Salary Average : $6,000,000
-Salary Average Remaining : $122,449
Mike Hoffman (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $122,449
-Salary Average : $6,000,000
-Salary Average Remaining : $122,449
John Gibson (1 Way Contract) $5,455,000 (1)
-Salary Remaining : $111,327
-Salary Average : $5,455,000
-Salary Average Remaining : $111,327
Brian Dumoulin (1 Way Contract) $4,260,000 (1)
-Salary Remaining : $86,939
-Salary Average : $4,260,000
-Salary Average Remaining : $86,939
Trent Frederic (1 Way Contract) $4,166,000 (5)
-Salary Remaining : $85,020
-Salary Average : $4,166,000
-Salary Average Remaining : $85,020
Brandon Saad (1 Way Contract) $4,136,000 (1)
-Salary Remaining : $84,408
-Salary Average : $4,136,000
-Salary Average Remaining : $84,408
Adam Larsson (1 Way Contract) $4,023,000 (3)
-Salary Remaining : $82,102
-Salary Average : $4,023,000
-Salary Average Remaining : $82,102
Morgan Geekie (1 Way Contract) $3,505,000 (4)
-Salary Remaining : $71,531
-Salary Average : $3,505,000
-Salary Average Remaining : $71,531
Alex Kerfoot (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $68,367
-Salary Average : $3,350,000
-Salary Average Remaining : $68,367
Connor Clifton (1 Way Contract) $2,861,000 (1)
-Salary Remaining : $58,388
-Salary Average : $2,861,000
-Salary Average Remaining : $58,388
Andrew Peeke (1 Way Contract) $2,670,000 (2)
-Salary Remaining : $54,490
-Salary Average : $2,670,000
-Salary Average Remaining : $54,490
Tomas Nosek (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $51,020
-Salary Average : $2,500,000
-Salary Average Remaining : $51,020
Petr Mrazek (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $51,020
-Salary Average : $2,500,000
-Salary Average Remaining : $51,020
Mason Shaw (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Jordan Oesterle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Carl Grundstrom (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $36,735
-Salary Average : $1,800,000
-Salary Average Remaining : $36,735
Cayden Primeau (1 Way Contract) $1,030,000 (2)
-Salary Remaining : $21,020
-Salary Average : $1,030,000
-Salary Average Remaining : $21,020
MacKenzie Entwistle $984,000 (2)
-Salary Remaining : $20,082
-Salary Average : $984,000
-Salary Average Remaining : $20,082
Mavrik Bourque $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Matt Coronato $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Dylan Holloway $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Total Pro Players23
Salary Commitment
Year 2024 : $76,840,000
Year 2025 : $43,528,000
Year 2026 : $23,144,000
Year 2027 : $7,671,000
Salary Average Commitment
Year 2024 : $76,840,000
Year 2025 : $43,528,000
Year 2026 : $23,144,000
Year 2027 : $7,671,000
Salary Cap with 1 Way Contract
Year 2024 : $76,840,000
Year 2025 : $43,528,000
Year 2026 : $23,144,000
Year 2027 : $7,671,000

Farm Players Salaries

Jackson LaCombe $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Arturs Silovs $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Josh Lopina $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ben King $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Carter Mazur $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Calle Clang $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Dustin Tokarski $90,000 (1)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
David Gustafsson $78,500 (2)
Salary Remaining : $1,602
Salary Average : $78,500
Salary Average Remaining : $1,602
Markus Niemelainen $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Cal O'Reilly $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Patrik Koch $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Rasmus Asplund $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Erik Middendorf $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Carsen Twarynski $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Scott Reedy $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Colton Poolman $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Brett Budgell $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Benjamin Berard $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Brendan Warren $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Dillon Heatherington $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Dominik Shine $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Adam Karashik $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players22
Salary Commitment
Year 2024 : $1,788,500
Year 2025 : $928,500
Year 2026 : $360,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,788,500
Year 2025 : $928,500
Year 2026 : $360,000
Year 2027 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arean
Level 1: 5750 - $120 - 5 536 - 96,28%
Level 2: 4750 - $100 - 4 524 - 95,24%
Level 3: 3750 - $65 - 3 602 - 96,05%
Level 4: 2750 - $55 - 2 597 - 94,42%
Luxury : 1000 - $290 - 841 - 84,10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 494 - 74,71%
Farm Level 2: 1000 - $25 - 629 - 62,91%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 100 - 95,00%
Average Income per Game$2,519,486
Year to Date Revenue$100,779,430
Farm
Home Games Left-30
Average Attendance - %2 123 - 70,77%
Average Income per Game$85,026
Year to Date Revenue$3,401,059

Expense

Pro Players Total Salaries$82,850,004
Pro Players Total Average Salaries$82,850,004
Farm Players Total Salaries$2,100,000
Farm Players Total Average Salaries$2,100,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$86,873,167
Farm Year To Date Expenses$2,813,420
Pro Salary Cap To Date$84,686,989
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,519,486
Farm Estimated Season Revenue($2,550,794)
Pro Remaining Season Days4
Pro Expenses Per Days$432,908
Pro Estimated Expenses$1,731,632
Farm Remaining Season Days4
Farm Expenses Per Days$14,796
Farm Estimated Expenses$59,184
Estimated Season Expenses$1,790,816
Season Salary Cap$82,850,004
Estimate Under Maximum Salary Cap of $88,000,000$5,149,996
Estimate Over Minimum Salary Cap of $65,000,000 $17,850,004
Current Bank Account$25,245,573
Projected Bank Account$23,423,449

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $193,878
-Salary Average : $9,500,000
-Salary Average Remaining : $193,878
Anze Kopitar (1 Way Contract) $8,869,000 (4)
-Salary Remaining : $181,000
-Salary Average : $8,869,000
-Salary Average Remaining : $181,000
Steven Stamkos (1 Way Contract) $8,302,000 (3)
-Salary Remaining : $169,429
-Salary Average : $8,302,000
-Salary Average Remaining : $169,429
Kyle Palmieri (1 Way Contract) $5,250,001 (5)
-Salary Remaining : $107,143
-Salary Average : $5,250,001
-Salary Average Remaining : $107,143
Anthony Cirelli (1 Way Contract) $4,847,000 (4)
-Salary Remaining : $98,918
-Salary Average : $4,847,000
-Salary Average Remaining : $98,918
Marcus Pettersson (1 Way Contract) $4,817,000 (4)
-Salary Remaining : $98,306
-Salary Average : $4,817,000
-Salary Average Remaining : $98,306
Jack Campbell (1 Way Contract) $4,794,000 (1)
-Salary Remaining : $97,837
-Salary Average : $4,794,000
-Salary Average Remaining : $97,837
Ryan Graves (1 Way Contract) $4,660,000 (4)
-Salary Remaining : $95,102
-Salary Average : $4,660,000
-Salary Average Remaining : $95,102
Ondrej Palat (1 Way Contract) $4,529,000 (4)
-Salary Remaining : $92,429
-Salary Average : $4,529,000
-Salary Average Remaining : $92,429
John Carlson (Out of Payroll) $4,336,000 (4)
-Salary Remaining : $88,490
-Salary Average : $4,336,000
-Salary Average Remaining : $88,490
Jakob Silfverberg (1 Way Contract) $4,211,000 (1)
-Salary Remaining : $85,939
-Salary Average : $4,211,000
-Salary Average Remaining : $85,939
Matt Murray (1 Way Contract) $3,684,000 (3)
-1 Way Contract Salary Cap : $3,684,000
-Salary Remaining : $75,184
-Salary Average : $3,684,000
-Salary Average Remaining : $75,184
Chris Tanev (1 Way Contract) $3,500,001 (4)
-Salary Remaining : $71,429
-Salary Average : $3,500,001
-Salary Average Remaining : $71,429
Kaapo Kakko (1 Way Contract) $3,310,000 (2)
-Salary Remaining : $67,551
-Salary Average : $3,310,000
-Salary Average Remaining : $67,551
Mason Marchment (1 Way Contract) $3,027,000 (2)
-Salary Remaining : $61,776
-Salary Average : $3,027,000
-Salary Average Remaining : $61,776
Erik Johnson (1 Way Contract) $2,000,001 (3)
-Salary Remaining : $40,816
-Salary Average : $2,000,001
-Salary Average Remaining : $40,816
Evan Bouchard (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Nick Bonino (1 Way Contract) $1,250,001 (3)
-Salary Remaining : $25,510
-Salary Average : $1,250,001
-Salary Average Remaining : $25,510
Anton Forsberg (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $25,510
-Salary Average : $1,250,000
-Salary Average Remaining : $25,510
Dillon Dube (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $24,490
-Salary Average : $1,200,000
-Salary Average Remaining : $24,490
Vladislav Namestnikov (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Curtis McKenzie $850,000 (1)
-Salary Remaining : $17,347
-Salary Average : $850,000
-Salary Average Remaining : $17,347
Total Pro Players22
Salary Commitment
Year 2024 : $87,186,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Average Commitment
Year 2024 : $87,186,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Cap with 1 Way Contract
Year 2024 : $87,186,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002

Farm Players Salaries

Callahan Burke $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Ashton Sautner $100,000 (1)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Andreas Englund $100,000 (1)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Grant Cruikshank $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Blake Hillman $100,000 (1)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Avery Hayes $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Cory Conacher $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tyler Boucher $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matt Donovan $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Evan Cormier $85,000 (1)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Keaton Middleton $80,000 (2)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Justin Addamo $80,000 (2)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Cooper Walker $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Ryan Wagner $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Cody Hodgson $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Cole Krygier $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Ludovic Waeber $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Cole Bardreau $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Nolan Yaremko $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Riley Sawchuk $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Kevin Wall $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Dysin Mayo $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Ryan McGregor $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Roman Ahcan $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jagger Joshua $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players25
Salary Commitment
Year 2024 : $2,100,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,100,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $130 - 5 527 - 96,13%
Level 2: 4750 - $105 - 4 106 - 86,45%
Level 3: 3750 - $80 - 3 469 - 92,51%
Level 4: 2750 - $55 - 2 665 - 96,90%
Luxury : 1000 - $300 - 744 - 74,42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1 976 - 98,78%
Farm Level 2: 1000 - $17 - 987 - 98,69%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %16 512 - 91,73%
Average Income per Game$2,609,870
Year to Date Revenue$104,394,808
Farm
Home Games Left-30
Average Attendance - %2 962 - 98,75%
Average Income per Game$90,113
Year to Date Revenue$3,604,520

Expense

Pro Players Total Salaries$62,568,900
Pro Players Total Average Salaries$62,568,900
Farm Players Total Salaries$2,520,930
Farm Players Total Average Salaries$2,520,930
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,933,000
Pro Year To Date Expenses$62,636,714
Farm Year To Date Expenses$3,011,711
Pro Salary Cap To Date$59,950,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,609,870
Farm Estimated Season Revenue($2,703,390)
Pro Remaining Season Days4
Pro Expenses Per Days$331,984
Pro Estimated Expenses$1,327,936
Farm Remaining Season Days4
Farm Expenses Per Days$15,413
Farm Estimated Expenses$61,652
Estimated Season Expenses$1,389,588
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$144,335,534
Projected Bank Account$142,852,426

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $144,898
-Salary Average : $7,100,000
-Salary Average Remaining : $144,898
Matt Boldy (1 Way Contract) $6,597,000 (5)
-Salary Remaining : $134,633
-Salary Average : $6,597,000
-Salary Average Remaining : $134,633
Ilya Mikheyev (1 Way Contract) $4,003,000 (4)
-Salary Remaining : $81,694
-Salary Average : $4,003,000
-Salary Average Remaining : $81,694
Artem Zub (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $74,286
-Salary Average : $3,640,000
-Salary Average Remaining : $74,286
Cole Perfetti (1 Way Contract) $3,517,000 (5)
-Salary Remaining : $71,776
-Salary Average : $3,517,000
-Salary Average Remaining : $71,776
Adam Lowry (1 Way Contract) $3,360,000 (4)
-Salary Remaining : $68,571
-Salary Average : $3,360,000
-Salary Average Remaining : $68,571
Isac Lundestrom (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $65,306
-Salary Average : $3,200,000
-Salary Average Remaining : $65,306
Lukas Dostal (1 Way Contract) $3,148,000 (4)
-Salary Remaining : $64,245
-Salary Average : $3,148,000
-Salary Average Remaining : $64,245
Rocco Grimaldi (1 Way Contract) $2,753,000 (1)
-Salary Remaining : $56,184
-Salary Average : $2,753,000
-Salary Average Remaining : $56,184
Anthony Stolarz (1 Way Contract) $2,638,000 (2)
-Salary Remaining : $53,837
-Salary Average : $2,638,000
-Salary Average Remaining : $53,837
Scott Mayfield (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $53,061
-Salary Average : $2,600,000
-Salary Average Remaining : $53,061
Haydn Fleury (1 Way Contract) $2,311,000 (1)
-Salary Remaining : $47,163
-Salary Average : $2,311,000
-Salary Average Remaining : $47,163
Drew O'Connor (1 Way Contract) $2,076,000 (2)
-Salary Remaining : $42,367
-Salary Average : $2,076,000
-Salary Average Remaining : $42,367
David Rittich (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $38,776
-Salary Average : $1,900,000
-Salary Average Remaining : $38,776
Austin Strand (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Ethen Frank (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Luke Philp (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Libor Hajek (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Mikhail Maltsev (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Erik Kallgren (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Connor Bedard $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Owen Power (Out of Payroll) $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Logan Cooley $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Jeremie Poirier $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Parker Kelly $925,900 (1)
-Salary Remaining : $18,896
-Salary Average : $925,900
-Salary Average Remaining : $18,896
Total Pro Players25
Salary Commitment
Year 2024 : $62,568,900
Year 2025 : $49,079,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000
Salary Average Commitment
Year 2024 : $62,568,900
Year 2025 : $49,079,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000
Salary Cap with 1 Way Contract
Year 2024 : $62,568,900
Year 2025 : $49,079,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000

Farm Players Salaries

Nikita Okhotiuk $96,140 (1)
Salary Remaining : $1,962
Salary Average : $96,140
Salary Average Remaining : $1,962
Judd Caulfield $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Noel Hoefenmayer $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Emil Heineman $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Samuel Helenius $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Colton Dach $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Drew Helleson $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Zack Ostapchuk $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jakub Brabenec $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jakub Demek $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matvey Petrov $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matthew Maggio $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Vincent Iorio $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Trent Miner $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Declan Chisholm $93,260 (2)
Salary Remaining : $1,903
Salary Average : $93,260
Salary Average Remaining : $1,903
Spencer Knight $91,530 (2)
Salary Remaining : $1,868
Salary Average : $91,530
Salary Average Remaining : $1,868
Nick DeSimone $85,000 (1)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Brandon Gignac $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Arnaud Durandeau $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Taylor Ward $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Isaac Poulter $77,500 (2)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Carson Meyer $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Daniel D'Amato $77,500 (2)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Kristian Reichel $77,500 (2)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Bobby McMann $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Jett Woo $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Matthew Strome $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Kyle Capobianco $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Michael Milne $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players29
Salary Commitment
Year 2024 : $2,520,930
Year 2025 : $1,537,290
Year 2026 : $760,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,520,930
Year 2025 : $1,537,290
Year 2026 : $760,000
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - $223 - 2 823 - 49,09%
Level 2: 4750 - $180 - 2 187 - 46,05%
Level 3: 3750 - $160 - 1 468 - 39,15%
Level 4: 2750 - $150 - 818 - 29,76%
Luxury : 1000 - $300 - 596 - 59,62%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1 332 - 66,58%
Farm Level 2: 1000 - $25 - 635 - 63,53%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %7 893 - 43,85%
Average Income per Game$2,339,603
Year to Date Revenue$93,584,124
Farm
Home Games Left-30
Average Attendance - %1 967 - 65,56%
Average Income per Game$86,431
Year to Date Revenue$3,457,244

Expense

Pro Players Total Salaries$84,669,100
Pro Players Total Average Salaries$84,669,100
Farm Players Total Salaries$2,265,000
Farm Players Total Average Salaries$2,265,000
Coaches Total Salaries$3,350,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$83,597,450
Farm Year To Date Expenses$2,990,790
Pro Salary Cap To Date$80,529,714
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,339,603
Farm Estimated Season Revenue($2,592,933)
Pro Remaining Season Days4
Pro Expenses Per Days$444,740
Pro Estimated Expenses$1,778,960
Farm Remaining Season Days4
Farm Expenses Per Days$15,893
Farm Estimated Expenses$63,572
Estimated Season Expenses$1,842,532
Season Salary Cap$87,669,100
Estimate Under Maximum Salary Cap of $88,000,000$330,900
Estimate Over Minimum Salary Cap of $65,000,000 $22,669,100
Current Bank Account$62,404,855
Projected Bank Account$60,308,993

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (4)
-Salary Remaining : $273,469
-Salary Average : $13,400,000
-Salary Average Remaining : $273,469
Aleksander Barkov (1 Way Contract) $9,727,000 (4)
-Salary Remaining : $198,510
-Salary Average : $9,727,000
-Salary Average Remaining : $198,510
Dougie Hamilton (1 Way Contract) $8,281,000 (2)
-Salary Remaining : $169,000
-Salary Average : $8,281,000
-Salary Average Remaining : $169,000
Mikhail Sergachev (1 Way Contract) $6,786,000 (2)
-Salary Remaining : $138,490
-Salary Average : $6,786,000
-Salary Average Remaining : $138,490
Nikolaj Ehlers (1 Way Contract) $6,389,000 (5)
-Salary Remaining : $130,388
-Salary Average : $6,389,000
-Salary Average Remaining : $130,388
Alex Ovechkin (1 Way Contract) $5,423,000 (4)
-Salary Remaining : $110,673
-Salary Average : $5,423,000
-Salary Average Remaining : $110,673
Elvis Merzlikins (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $81,633
-Salary Average : $4,000,000
-Salary Average Remaining : $81,633
Jake Walman (1 Way Contract) $3,865,000 (5)
-Salary Remaining : $78,878
-Salary Average : $3,865,000
-Salary Average Remaining : $78,878
Pavel Zacha (1 Way Contract) $3,811,000 (1)
-Salary Remaining : $77,776
-Salary Average : $3,811,000
-Salary Average Remaining : $77,776
Brenden Dillon (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $63,265
-Salary Average : $3,100,000
-Salary Average Remaining : $63,265
Nino Niederreiter (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $58,163
-Salary Average : $2,850,000
-Salary Average Remaining : $58,163
Trevor Moore (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $51,020
-Salary Average : $2,500,000
-Salary Average Remaining : $51,020
Brandon Tanev (1 Way Contract) $2,319,000 (2)
-Salary Remaining : $47,327
-Salary Average : $2,319,000
-Salary Average Remaining : $47,327
Cal Clutterbuck (1 Way Contract) $2,225,000 (2)
-Salary Remaining : $45,408
-Salary Average : $2,225,000
-Salary Average Remaining : $45,408
Nicholas Paul (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Pius Suter (1 Way Contract) $1,627,500 (2)
-Salary Remaining : $33,214
-Salary Average : $1,627,500
-Salary Average Remaining : $33,214
Jan Rutta (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $29,592
-Salary Average : $1,450,000
-Salary Average Remaining : $29,592
Niko Mikkola (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $25,510
-Salary Average : $1,250,000
-Salary Average Remaining : $25,510
Jesse Puljujarvi (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Pyotr Kochetkov $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Cole Smith $915,600 (2)
-Salary Remaining : $18,686
-Salary Average : $915,600
-Salary Average Remaining : $18,686
Marc Staal $800,000 (1)
-Salary Remaining : $16,327
-Salary Average : $800,000
-Salary Average Remaining : $16,327
Total Pro Players22
Salary Commitment
Year 2024 : $84,669,100
Year 2025 : $77,858,100
Year 2026 : $53,254,000
Year 2027 : $51,254,000
Salary Average Commitment
Year 2024 : $84,669,100
Year 2025 : $77,858,100
Year 2026 : $53,254,000
Year 2027 : $51,254,000
Salary Cap with 1 Way Contract
Year 2024 : $84,669,100
Year 2025 : $77,858,100
Year 2026 : $53,254,000
Year 2027 : $51,254,000

Farm Players Salaries

Olof Lindbom $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Viktor Neuchev $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Reid Schaefer $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Roni Hirvonen $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jacob Doty $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matthew Robertson $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Vasily Ponomarev $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Corey Andonovski $80,000 (3)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Andre Lee $80,000 (2)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Brenden Miller $77,500 (3)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Cameron Gaunce $77,500 (3)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Adam Ruzicka $77,500 (2)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Jacob Lucchini $77,500 (2)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Colin Felix $77,500 (3)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Chris Harpur $77,500 (3)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Austin Poganski $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Anthony Vincent $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Cameron Wright $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Brennan Saulnier $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Bryce Kindopp $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Ethan Frisch $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Anthony Angello $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Julian Junca $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jack Ahcan $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jake Massie $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Roland McKeown $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Ethan Prow $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Alex Gallant $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
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 - 4 836 - 84,10%
Level 2: 4750 - $115 - 3 411 - 71,82%
Level 3: 3750 - $85 - 2 777 - 74,05%
Level 4: 2750 - $60 - 2 030 - 73,83%
Luxury : 1000 - $300 - 752 - 75,25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 947 - 97,35%
Farm Level 2: 1000 - $20 - 791 - 79,09%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %13 807 - 76,70%
Average Income per Game$2,402,723
Year to Date Revenue$96,108,925
Farm
Home Games Left-30
Average Attendance - %2 738 - 91,26%
Average Income per Game$92,781
Year to Date Revenue$3,711,238

Expense

Pro Players Total Salaries$82,849,100
Pro Players Total Average Salaries$82,849,100
Farm Players Total Salaries$3,551,690
Farm Players Total Average Salaries$3,551,690
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$4,120,290
Pro Year To Date Expenses$81,954,611
Farm Year To Date Expenses$4,342,464
Pro Salary Cap To Date$80,785,373
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,402,723
Farm Estimated Season Revenue($2,783,428)
Pro Remaining Season Days4
Pro Expenses Per Days$427,802
Pro Estimated Expenses$1,711,208
Farm Remaining Season Days4
Farm Expenses Per Days$22,713
Farm Estimated Expenses$90,852
Estimated Season Expenses$1,802,060
Season Salary Cap$86,969,390
Estimate Under Maximum Salary Cap of $88,000,000$1,030,610
Estimate Over Minimum Salary Cap of $65,000,000 $21,969,390
Current Bank Account$75,355,715
Projected Bank Account$73,172,950

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (5)
-Salary Remaining : $232,449
-Salary Average : $11,390,000
-Salary Average Remaining : $232,449
Tim Stutzle (1 Way Contract) $8,114,000 (5)
-Salary Remaining : $165,592
-Salary Average : $8,114,000
-Salary Average Remaining : $165,592
Sidney Crosby (1 Way Contract) $7,923,000 (2)
-Salary Remaining : $161,694
-Salary Average : $7,923,000
-Salary Average Remaining : $161,694
Adam Fox (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $155,102
-Salary Average : $7,600,000
-Salary Average Remaining : $155,102
Marc-Andre Fleury (1 Way Contract) $7,587,500 (1)
-Salary Remaining : $154,847
-Salary Average : $7,587,500
-Salary Average Remaining : $154,847
Martin Necas (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $112,245
-Salary Average : $5,500,000
-Salary Average Remaining : $112,245
Colton Parayko (1 Way Contract) $5,226,000 (1)
-Salary Remaining : $106,653
-Salary Average : $5,226,000
-Salary Average Remaining : $106,653
Rasmus Sandin (1 Way Contract) $4,119,000 (4)
-Salary Remaining : $84,061
-Salary Average : $4,119,000
-Salary Average Remaining : $84,061
Filip Gustavsson (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $73,857
-Salary Average : $3,619,000
-Salary Average Remaining : $73,857
Casey Mittelstadt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $71,429
-Salary Average : $3,500,000
-Salary Average Remaining : $71,429
Colton Sissons (1 Way Contract) $2,770,600 (4)
-Salary Remaining : $56,543
-Salary Average : $2,770,600
-Salary Average Remaining : $56,543
Derek Forbort (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $51,020
-Salary Average : $2,500,000
-Salary Average Remaining : $51,020
Barclay Goodrow (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Jaycob Megna (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $27,551
-Salary Average : $1,350,000
-Salary Average Remaining : $27,551
Luke Glendening (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Robert Bortuzzo (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Jujhar Khaira (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $20,408
-Salary Average : $1,000,000
-Salary Average Remaining : $20,408
Andrei Kuzmenko $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Matty Beniers $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Yegor Chinakhov $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Dawson Mercer $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Moritz Seider $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Martin Fehervary $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Samuel Ersson $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
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 : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Tomas Suchanek $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Spencer Stastney $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Maxim Cajkovic $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Cameron Morrison $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Mason Lohrei $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Will Cuylle $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Logan Morrison $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tristen Robins $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Joshua Roy $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nico Myatovic $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ryan O'Rourke $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ronan Seeley $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Bo Groulx $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Lukas Cormier $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Justin Sourdif $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Emil Andrae $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Thomas Milic $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Maximus Wanner $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ryan Tverberg $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ryder Rolston $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Michael Dipietro $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Strauss Mann $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Isaiah Saville $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Yan Kuznetsov $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ty Emberson $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ronnie Attard $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Roby Jarventie $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Rasmus Kupari (Out of Payroll) $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Grigori Denisenko $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Connor McMichael $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Vladislav Firstov $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Alex Beaucage $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Alexander Alexeyev $88,790 (1)
Salary Remaining : $1,812
Salary Average : $88,790
Salary Average Remaining : $1,812
Zac Jones $87,050 (2)
Salary Remaining : $1,777
Salary Average : $87,050
Salary Average Remaining : $1,777
Dmitri Samorukov $85,850 (2)
Salary Remaining : $1,752
Salary Average : $85,850
Salary Average Remaining : $1,752
Ty Smith $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Mitchell Chaffee $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
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 - 5 494 - 95,55%
Level 2: 4750 - $100 - 4 574 - 96,29%
Level 3: 3750 - $75 - 3 591 - 95,76%
Level 4: 2750 - $55 - 2 616 - 95,13%
Luxury : 1000 - $300 - 748 - 74,76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1 957 - 97,87%
Farm Level 2: 1000 - $15 - 989 - 98,95%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 023 - 94,57%
Average Income per Game$2,583,377
Year to Date Revenue$103,335,065
Farm
Home Games Left-30
Average Attendance - %2 947 - 98,23%
Average Income per Game$94,399
Year to Date Revenue$3,775,977

Expense

Pro Players Total Salaries$74,509,000
Pro Players Total Average Salaries$74,509,000
Farm Players Total Salaries$2,195,000
Farm Players Total Average Salaries$2,195,000
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$76,151,393
Farm Year To Date Expenses$2,981,374
Pro Salary Cap To Date$71,935,582
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,583,377
Farm Estimated Season Revenue($2,831,983)
Pro Remaining Season Days4
Pro Expenses Per Days$400,556
Pro Estimated Expenses$1,602,224
Farm Remaining Season Days4
Farm Expenses Per Days$15,791
Farm Estimated Expenses$63,164
Estimated Season Expenses$1,665,388
Season Salary Cap$80,759,000
Estimate Under Maximum Salary Cap of $88,000,000$7,241,000
Estimate Over Minimum Salary Cap of $65,000,000 $15,759,000
Current Bank Account$115,734,945
Projected Bank Account$113,820,951

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $173,469
-Salary Average : $8,500,000
-Salary Average Remaining : $173,469
Teuvo Teravainen (1 Way Contract) $7,148,000 (3)
-Salary Remaining : $145,878
-Salary Average : $7,148,000
-Salary Average Remaining : $145,878
Corey Perry (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $142,857
-Salary Average : $7,000,000
-Salary Average Remaining : $142,857
David Perron (1 Way Contract) $6,861,000 (2)
-Salary Remaining : $140,020
-Salary Average : $6,861,000
-Salary Average Remaining : $140,020
Jake Allen (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $132,653
-Salary Average : $6,500,000
-Salary Average Remaining : $132,653
Tony DeAngelo (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $116,327
-Salary Average : $5,700,000
-Salary Average Remaining : $116,327
Jeff Carter (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $91,837
-Salary Average : $4,500,000
-Salary Average Remaining : $91,837
Mike Reilly (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $81,633
-Salary Average : $4,000,000
-Salary Average Remaining : $81,633
Brett Kulak (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $71,429
-Salary Average : $3,500,000
-Salary Average Remaining : $71,429
Chris Driedger (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $55,102
-Salary Average : $2,700,000
-Salary Average Remaining : $55,102
Cody Glass (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $51,020
-Salary Average : $2,500,000
-Salary Average Remaining : $51,020
Zach Bogosian (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $51,020
-Salary Average : $2,500,000
-Salary Average Remaining : $51,020
Nick Cousins (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Noah Gregor (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $29,592
-Salary Average : $1,450,000
-Salary Average Remaining : $29,592
Brandon Duhaime (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $28,571
-Salary Average : $1,400,000
-Salary Average Remaining : $28,571
Michael Pezzetta (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $28,571
-Salary Average : $1,400,000
-Salary Average Remaining : $28,571
Joe Veleno (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $26,531
-Salary Average : $1,300,000
-Salary Average Remaining : $26,531
Ridly Greig $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Shane Pinto $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Conor Timmins $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Zach Benson $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Jack Rathbone $900,000 (3)
-Salary Remaining : $18,367
-Salary Average : $900,000
-Salary Average Remaining : $18,367
Jayson Megna $850,000 (2)
-Salary Remaining : $17,347
-Salary Average : $850,000
-Salary Average Remaining : $17,347
Total Pro Players23
Salary Commitment
Year 2024 : $74,509,000
Year 2025 : $35,359,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $74,509,000
Year 2025 : $35,359,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $74,509,000
Year 2025 : $35,359,000
Year 2026 : $8,998,000
Year 2027 : $0

Farm Players Salaries

Yaroslav Askarov $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Stefan Matteau $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Filip Johansson $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jack Matier $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Bobby Brink $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Oscar Dansk $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Austin Czarnik $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ryan Johnson $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Thomas Bordeleau $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tyler Madden $90,000 (2)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
Jesse Ylonen $90,000 (3)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
Samuel Laberge $90,000 (2)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
Logan Day $90,000 (2)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
Taylor Fedun $90,000 (1)
Salary Remaining : $1,837
Salary Average : $90,000
Salary Average Remaining : $1,837
Adam Brooks $85,000 (2)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Bokondji Imama $85,000 (3)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Cavan Fitzgerald $85,000 (2)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Chase Priskie $85,000 (2)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Ryan Suzuki $80,000 (3)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Clark Bishop $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jarid Lukosevicius $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Hudson Elynuik $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Daniel Walcott $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Dennis Cesana $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players25
Salary Commitment
Year 2024 : $2,195,000
Year 2025 : $1,635,000
Year 2026 : $825,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,195,000
Year 2025 : $1,635,000
Year 2026 : $825,000
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - $155 - 3 377 - 58,73%
Level 2: 4750 - $98 - 3 690 - 77,69%
Level 3: 3750 - $78 - 3 590 - 95,73%
Level 4: 2750 - $50 - 2 595 - 94,35%
Luxury : 1000 - $285 - 711 - 71,10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $41 - 1 280 - 64,00%
Farm Level 2: 1000 - $21 - 754 - 75,35%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %13 963 - 77,57%
Average Income per Game$2,426,741
Year to Date Revenue$97,069,627
Farm
Home Games Left-30
Average Attendance - %2 034 - 67,78%
Average Income per Game$85,380
Year to Date Revenue$3,415,201

Expense

Pro Players Total Salaries$78,073,900
Pro Players Total Average Salaries$78,073,900
Farm Players Total Salaries$2,517,850
Farm Players Total Average Salaries$2,517,850
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$7,814,000
Pro Year To Date Expenses$79,825,634
Farm Year To Date Expenses$3,193,617
Pro Salary Cap To Date$77,609,269
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,426,741
Farm Estimated Season Revenue($2,561,401)
Pro Remaining Season Days4
Pro Expenses Per Days$408,540
Pro Estimated Expenses$1,634,160
Farm Remaining Season Days4
Farm Expenses Per Days$16,673
Farm Estimated Expenses$66,692
Estimated Season Expenses$1,700,852
Season Salary Cap$85,887,900
Estimate Under Maximum Salary Cap of $88,000,000$2,112,100
Estimate Over Minimum Salary Cap of $65,000,000 $20,887,900
Current Bank Account$50,605,139
Projected Bank Account$48,769,627

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $165,306
-Salary Average : $8,100,000
-Salary Average Remaining : $165,306
Thomas Chabot (1 Way Contract) $7,179,000 (1)
-Salary Remaining : $146,510
-Salary Average : $7,179,000
-Salary Average Remaining : $146,510
Erik Karlsson (1 Way Contract) $6,925,000 (3)
-Salary Remaining : $141,327
-Salary Average : $6,925,000
-Salary Average Remaining : $141,327
Jeff Skinner (1 Way Contract) $6,593,000 (4)
-Salary Remaining : $134,551
-Salary Average : $6,593,000
-Salary Average Remaining : $134,551
Torey Krug (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $132,653
-Salary Average : $6,500,000
-Salary Average Remaining : $132,653
Alex Iafallo (1 Way Contract) $5,711,000 (2)
-Salary Remaining : $116,551
-Salary Average : $5,711,000
-Salary Average Remaining : $116,551
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $104,082
-Salary Average : $5,100,000
-Salary Average Remaining : $104,082
Justin Holl (1 Way Contract) $4,125,000 (2)
-Salary Remaining : $84,184
-Salary Average : $4,125,000
-Salary Average Remaining : $84,184
Dmitry Kulikov (1 Way Contract) $4,067,000 (3)
-Salary Remaining : $83,000
-Salary Average : $4,067,000
-Salary Average Remaining : $83,000
Gabriel Vilardi (1 Way Contract) $3,789,000 (2)
-Salary Remaining : $77,327
-Salary Average : $3,789,000
-Salary Average Remaining : $77,327
Ryan Strome (1 Way Contract) $3,641,000 (2)
-Salary Remaining : $74,306
-Salary Average : $3,641,000
-Salary Average Remaining : $74,306
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (3)
-Salary Remaining : $66,531
-Salary Average : $3,260,000
-Salary Average Remaining : $66,531
Joonas Korpisalo (1 Way Contract) $2,877,000 (3)
-Salary Remaining : $58,714
-Salary Average : $2,877,000
-Salary Average Remaining : $58,714
Cody Ceci (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $55,102
-Salary Average : $2,700,000
-Salary Average Remaining : $55,102
Tyson Jost (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $55,102
-Salary Average : $2,700,000
-Salary Average Remaining : $55,102
Alexey Toropchenko (1 Way Contract) $1,257,000 (1)
-Salary Remaining : $25,653
-Salary Average : $1,257,000
-Salary Average Remaining : $25,653
Cole Sillinger $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Akira Schmid $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Michael Carcone $899,900 (3)
-Salary Remaining : $18,365
-Salary Average : $899,900
-Salary Average Remaining : $18,365
Martin Pospisil $750,000 (1)
-Salary Remaining : $15,306
-Salary Average : $750,000
-Salary Average Remaining : $15,306
Total Pro Players20
Salary Commitment
Year 2024 : $78,073,900
Year 2025 : $56,187,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000
Salary Average Commitment
Year 2024 : $78,073,900
Year 2025 : $56,187,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000
Salary Cap with 1 Way Contract
Year 2024 : $78,073,900
Year 2025 : $56,187,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000

Farm Players Salaries

Jeffrey Viel $100,000 (1)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Hunter McDonald $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Tim Gettinger $96,380 (2)
Salary Remaining : $1,967
Salary Average : $96,380
Salary Average Remaining : $1,967
Keith Petruzzelli $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jamie Drysdale $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Brandon Coe $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Antti Tuomisto $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Liam O'Brien $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Alexander Peters $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Henri Nikkanen $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Louis Crevier $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Alex Laferriere $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jayden Struble $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Luca Del Bel Belluz $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Maxim Groshev $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Wyatt Kaiser $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Simon Lundmark $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Benjamin Kraws $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
John Leonard $91,970 (3)
Salary Remaining : $1,877
Salary Average : $91,970
Salary Average Remaining : $1,877
Justin Kirkland $89,500 (3)
Salary Remaining : $1,827
Salary Average : $89,500
Salary Average Remaining : $1,827
Jaxsen Wiebe $80,000 (3)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Joel Teasdale $80,000 (3)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Brett Kemp $77,500 (3)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Anton Malmstrom $77,500 (3)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Riley McKay $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Olivier Rodrigue $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jonathan Aspirot $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Lassi Thomson $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players28
Salary Commitment
Year 2024 : $2,517,850
Year 2025 : $2,002,850
Year 2026 : $1,621,470
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,517,850
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 - 5 624 - 97,81%
Level 2: 4750 - $68 - 4 702 - 98,99%
Level 3: 3750 - $62 - 3 663 - 97,68%
Level 4: 2750 - $37 - 2 717 - 98,79%
Luxury : 1000 - $215 - 968 - 96,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 972 - 98,60%
Farm Level 2: 1000 - $20 - 803 - 80,28%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 674 - 98,19%
Average Income per Game$2,060,257
Year to Date Revenue$80,350,021
Farm
Home Games Left-29
Average Attendance - %2 775 - 92,49%
Average Income per Game$93,456
Year to Date Revenue$3,644,784

Expense

Pro Players Total Salaries$72,492,700
Pro Players Total Average Salaries$72,492,700
Farm Players Total Salaries$1,963,260
Farm Players Total Average Salaries$1,963,260
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,041,667
Pro Year To Date Expenses$72,770,882
Farm Year To Date Expenses$3,362,625
Pro Salary Cap To Date$70,340,072
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,120,514
Farm Estimated Season Revenue($2,710,224)
Pro Remaining Season Days4
Pro Expenses Per Days$380,065
Pro Estimated Expenses$1,520,260
Farm Remaining Season Days4
Farm Expenses Per Days$17,670
Farm Estimated Expenses$70,680
Estimated Season Expenses$1,590,940
Season Salary Cap$76,534,367
Estimate Under Maximum Salary Cap of $88,000,000$11,465,633
Estimate Over Minimum Salary Cap of $65,000,000 $11,534,367
Current Bank Account$10,274,075
Projected Bank Account$10,093,425

Pro Players Salaries

Alec Martinez (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $173,469
-Salary Average : $8,500,000
-Salary Average Remaining : $173,469
Kevin Hayes (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $132,653
-Salary Average : $6,500,000
-Salary Average Remaining : $132,653
Nick Suzuki (1 Way Contract) $6,293,000 (3)
-Salary Remaining : $128,429
-Salary Average : $6,293,000
-Salary Average Remaining : $128,429
Jordan Binnington (1 Way Contract) $6,170,000 (2)
-Salary Remaining : $125,918
-Salary Average : $6,170,000
-Salary Average Remaining : $125,918
Nick Leddy (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $105,592
-Salary Average : $5,174,000
-Salary Average Remaining : $105,592
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $102,041
-Salary Average : $5,000,000
-Salary Average Remaining : $102,041
Erik Brannstrom (1 Way Contract) $4,088,000 (3)
-Salary Remaining : $83,429
-Salary Average : $4,088,000
-Salary Average Remaining : $83,429
Nikita Zaitsev (1 Way Contract) $3,301,000 (3)
-Salary Remaining : $67,367
-Salary Average : $3,301,000
-Salary Average Remaining : $67,367
Anthony Beauvillier (1 Way Contract) $3,274,000 (1)
-Salary Remaining : $66,816
-Salary Average : $3,274,000
-Salary Average Remaining : $66,816
Robert Hagg (1 Way Contract) $2,955,000 (3)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $60,306
-Salary Average : $2,955,000
-Salary Average Remaining : $60,306
Joel Hofer (1 Way Contract) $2,932,000 (3)
-Salary Remaining : $59,837
-Salary Average : $2,932,000
-Salary Average Remaining : $59,837
Troy Terry (1 Way Contract) $2,797,000 (1)
-Salary Remaining : $57,082
-Salary Average : $2,797,000
-Salary Average Remaining : $57,082
Curtis Lazar (1 Way Contract) $2,377,000 (2)
-Salary Remaining : $48,510
-Salary Average : $2,377,000
-Salary Average Remaining : $48,510
Adam Erne (1 Way Contract) $2,337,000 (3)
-Salary Remaining : $47,694
-Salary Average : $2,337,000
-Salary Average Remaining : $47,694
Josh Brown (1 Way Contract) $2,218,000 (1)
-Salary Remaining : $45,265
-Salary Average : $2,218,000
-Salary Average Remaining : $45,265
Sammy Blais (1 Way Contract) $1,363,000 (3)
-Salary Remaining : $27,816
-Salary Average : $1,363,000
-Salary Average Remaining : $27,816
Chris Wagner (1 Way Contract) $1,154,000 (1)
-1 Way Contract Salary Cap : $1,154,000
-Salary Remaining : $23,551
-Salary Average : $1,154,000
-Salary Average Remaining : $23,551
Devon Levi $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Matthew Knies $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Paul Cotter $945,900 (2)
-Salary Remaining : $19,304
-Salary Average : $945,900
-Salary Average Remaining : $19,304
Noah Juulsen $821,500 (1)
-Salary Remaining : $16,765
-Salary Average : $821,500
-Salary Average Remaining : $16,765
Gavin Bayreuther $810,000 (1)
-Salary Remaining : $16,531
-Salary Average : $810,000
-Salary Average Remaining : $16,531
Justin Brazeau $807,300 (1)
-Salary Remaining : $16,476
-Salary Average : $807,300
-Salary Average Remaining : $16,476
Raphael Lavoie $775,000 (2)
-Salary Remaining : $15,816
-Salary Average : $775,000
-Salary Average Remaining : $15,816
Total Pro Players24
Salary Commitment
Year 2024 : $72,492,700
Year 2025 : $55,610,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $72,492,700
Year 2025 : $55,610,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,492,700
Year 2025 : $55,610,900
Year 2026 : $32,719,000
Year 2027 : $0

Farm Players Salaries

Artem Guryev $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Bradley Marek $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Jacob Gaucher $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Joe Carroll $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Henrik Tikkanen $98,500 (3)
Salary Remaining : $2,010
Salary Average : $98,500
Salary Average Remaining : $2,010
Jacob Murray $98,500 (3)
Salary Remaining : $2,010
Salary Average : $98,500
Salary Average Remaining : $2,010
Mitchell Gibson $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Joakim Kemell $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Lucas Edmonds $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tyrel Bauer $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Brandt Clarke $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Matthew Seminoff $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tristan Luneau $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Parker Wotherspoon $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Patrick Giles $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Greg Meireles $87,500 (1)
Salary Remaining : $1,786
Salary Average : $87,500
Salary Average Remaining : $1,786
Jake Gaudet $87,500 (1)
Salary Remaining : $1,786
Salary Average : $87,500
Salary Average Remaining : $1,786
Jonah Gadjovich $85,000 (2)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Colin Theisen $85,000 (1)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Mac Hollowell $85,000 (2)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Reese Johnson $81,260 (1)
Salary Remaining : $1,658
Salary Average : $81,260
Salary Average Remaining : $1,658
Total Farm Players21
Salary Commitment
Year 2024 : $1,963,260
Year 2025 : $1,432,000
Year 2026 : $882,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,963,260
Year 2025 : $1,432,000
Year 2026 : $882,000
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 5 535 - 96,27%
Level 2: 4750 - $100 - 4 518 - 95,12%
Level 3: 3750 - $75 - 3 602 - 96,04%
Level 4: 2750 - $50 - 2 616 - 95,13%
Luxury : 1000 - $300 - 753 - 75,28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 988 - 99,41%
Farm Level 2: 1000 - $15 - 989 - 98,94%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 024 - 94,58%
Average Income per Game$2,567,280
Year to Date Revenue$102,691,211
Farm
Home Games Left-30
Average Attendance - %2 978 - 99,25%
Average Income per Game$80,681
Year to Date Revenue$3,227,239

Expense

Pro Players Total Salaries$85,005,000
Pro Players Total Average Salaries$85,005,000
Farm Players Total Salaries$2,146,980
Farm Players Total Average Salaries$2,146,980
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$85,562,582
Farm Year To Date Expenses$2,595,555
Pro Salary Cap To Date$82,406,487
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,567,280
Farm Estimated Season Revenue($2,420,429)
Pro Remaining Season Days4
Pro Expenses Per Days$449,005
Pro Estimated Expenses$1,796,020
Farm Remaining Season Days4
Farm Expenses Per Days$13,505
Farm Estimated Expenses$54,020
Estimated Season Expenses$1,850,040
Season Salary Cap$86,255,000
Estimate Under Maximum Salary Cap of $88,000,000$1,745,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,255,000
Current Bank Account$91,318,616
Projected Bank Account$89,615,427

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,930,000 (1)
-Salary Remaining : $263,878
-Salary Average : $12,930,000
-Salary Average Remaining : $263,878
Brett Pesce (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $127,653
-Salary Average : $6,255,000
-Salary Average Remaining : $127,653
Aaron Ekblad (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $122,449
-Salary Average : $6,000,000
-Salary Average Remaining : $122,449
Evander Kane (1 Way Contract) $5,740,000 (4)
-Salary Remaining : $117,143
-Salary Average : $5,740,000
-Salary Average Remaining : $117,143
Samuel Girard (1 Way Contract) $5,715,000 (2)
-Salary Remaining : $116,633
-Salary Average : $5,715,000
-Salary Average Remaining : $116,633
Chandler Stephenson (1 Way Contract) $5,543,000 (2)
-Salary Remaining : $113,122
-Salary Average : $5,543,000
-Salary Average Remaining : $113,122
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $112,245
-Salary Average : $5,500,000
-Salary Average Remaining : $112,245
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $112,245
-Salary Average : $5,500,000
-Salary Average Remaining : $112,245
Cam Talbot (1 Way Contract) $4,770,000 (1)
-Salary Remaining : $97,347
-Salary Average : $4,770,000
-Salary Average Remaining : $97,347
Tyler Bertuzzi (1 Way Contract) $4,405,000 (4)
-Salary Remaining : $89,898
-Salary Average : $4,405,000
-Salary Average Remaining : $89,898
Mattias Samuelsson (1 Way Contract) $3,582,000 (4)
-Salary Remaining : $73,102
-Salary Average : $3,582,000
-Salary Average Remaining : $73,102
Ryan Lindgren (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $71,429
-Salary Average : $3,500,000
-Salary Average Remaining : $71,429
Jordan Staal (1 Way Contract) $2,853,000 (1)
-Salary Remaining : $58,224
-Salary Average : $2,853,000
-Salary Average Remaining : $58,224
Jonas Siegenthaler (1 Way Contract) $2,356,000 (1)
-Salary Remaining : $48,082
-Salary Average : $2,356,000
-Salary Average Remaining : $48,082
Mathieu Joseph (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Michael McLeod (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $33,673
-Salary Average : $1,650,000
-Salary Average Remaining : $33,673
Ukko-Pekka Luukkonen (1 Way Contract) $1,505,000 (1)
-Salary Remaining : $30,714
-Salary Average : $1,505,000
-Salary Average Remaining : $30,714
Alexander Holtz (1 Way Contract) $1,401,000 (2)
-1 Way Contract Salary Cap : $1,401,000
-Salary Remaining : $28,592
-Salary Average : $1,401,000
-Salary Average Remaining : $28,592
Logan Stankoven $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Mason McTavish $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Matias Maccelli $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Seth Jarvis $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Total Pro Players22
Salary Commitment
Year 2024 : $85,005,000
Year 2025 : $51,191,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Average Commitment
Year 2024 : $85,005,000
Year 2025 : $51,191,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Cap with 1 Way Contract
Year 2024 : $85,005,000
Year 2025 : $51,191,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000

Farm Players Salaries

Max McCormick $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Dakota Mermis $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Steven Santini $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Zach Aston-Reese $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Connor Carrick $100,000 (2)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Anthony Richard $97,480 (3)
Salary Remaining : $1,989
Salary Average : $97,480
Salary Average Remaining : $1,989
Brett Berard $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Isak Rosen $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Francesco Pinelli $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Shane Wright $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Hugo Alnefelt $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jack LaFontaine $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ryder Korczak $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Sean Farrell $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Topi Niemela $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Justin Dowling $78,500 (1)
Salary Remaining : $1,602
Salary Average : $78,500
Salary Average Remaining : $1,602
Andrew Agozzino $78,500 (1)
Salary Remaining : $1,602
Salary Average : $78,500
Salary Average Remaining : $1,602
Kyle Clifford $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Greg McKegg $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Mitchell Stephens $77,500 (2)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Alex Stalock $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Paul LaDue $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Charles Hudon $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Donovan Sebrango $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
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 - 5 578 - 97,02%
Level 2: 4750 - $90 - 4 581 - 96,44%
Level 3: 3750 - $70 - 3 600 - 96,01%
Level 4: 2750 - $40 - 2 712 - 98,62%
Luxury : 1000 - $190 - 989 - 98,86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 519 - 75,95%
Farm Level 2: 1000 - $15 - 988 - 98,82%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 460 - 97,00%
Average Income per Game$2,298,842
Year to Date Revenue$91,953,684
Farm
Home Games Left-30
Average Attendance - %2 507 - 83,57%
Average Income per Game$84,984
Year to Date Revenue$3,399,361

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$79,048,501
Farm Year To Date Expenses$2,773,052
Pro Salary Cap To Date$73,830,357
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,298,842
Farm Estimated Season Revenue($2,549,521)
Pro Remaining Season Days4
Pro Expenses Per Days$412,222
Pro Estimated Expenses$1,648,888
Farm Remaining Season Days4
Farm Expenses Per Days$14,615
Farm Estimated Expenses$58,460
Estimated Season Expenses$1,707,348
Season Salary Cap$79,995,500
Estimate Under Maximum Salary Cap of $88,000,000$8,004,500
Estimate Over Minimum Salary Cap of $65,000,000 $14,995,500
Current Bank Account$23,512,737
Projected Bank Account$21,554,710

Pro Players Salaries

J.T. Miller (1 Way Contract) $8,541,000 (5)
-Salary Remaining : $174,306
-Salary Average : $8,541,000
-Salary Average Remaining : $174,306
Kris Letang (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $145,918
-Salary Average : $7,150,000
-Salary Average Remaining : $145,918
Jordan Eberle (1 Way Contract) $5,923,000 (4)
-Salary Remaining : $120,878
-Salary Average : $5,923,000
-Salary Average Remaining : $120,878
Erik Haula (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $104,082
-Salary Average : $5,100,000
-Salary Average Remaining : $104,082
T.J. Oshie (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $91,837
-Salary Average : $4,500,000
-Salary Average Remaining : $91,837
Anthony Duclair (1 Way Contract) $4,010,000 (4)
-Salary Remaining : $81,837
-Salary Average : $4,010,000
-Salary Average Remaining : $81,837
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $75,510
-Salary Average : $3,700,000
-Salary Average Remaining : $75,510
Robby Fabbri (1 Way Contract) $3,604,000 (4)
-Salary Remaining : $73,551
-Salary Average : $3,604,000
-Salary Average Remaining : $73,551
Nate Schmidt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $71,429
-Salary Average : $3,500,000
-Salary Average Remaining : $71,429
Filip Chytil (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $68,367
-Salary Average : $3,350,000
-Salary Average Remaining : $68,367
Erik Gudbranson (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $63,265
-Salary Average : $3,100,000
-Salary Average Remaining : $63,265
Tyson Barrie (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $61,224
-Salary Average : $3,000,000
-Salary Average Remaining : $61,224
Will Borgen (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $59,694
-Salary Average : $2,925,000
-Salary Average Remaining : $59,694
Egor Zamula (1 Way Contract) $2,841,000 (3)
-Salary Remaining : $57,980
-Salary Average : $2,841,000
-Salary Average Remaining : $57,980
Mackenzie Blackwood (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $51,020
-Salary Average : $2,500,000
-Salary Average Remaining : $51,020
Lars Eller (1 Way Contract) $2,466,500 (2)
-Salary Remaining : $50,337
-Salary Average : $2,466,500
-Salary Average Remaining : $50,337
Pat Maroon (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $42,857
-Salary Average : $2,100,000
-Salary Average Remaining : $42,857
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $42,857
-Salary Average : $2,100,000
-Salary Average Remaining : $42,857
Kevin Labanc (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $40,816
-Salary Average : $2,000,000
-Salary Average Remaining : $40,816
Klim Kostin (1 Way Contract) $1,485,000 (1)
-Salary Remaining : $30,306
-Salary Average : $1,485,000
-Salary Average Remaining : $30,306
Dmitri Voronkov $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Fabian Zetterlund $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
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 : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Lleyton Moore $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Carson Golder $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Grant Hutton $100,000 (1)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Griffin Mendel $100,000 (1)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Vinni Lettieri $97,000 (1)
Salary Remaining : $1,980
Salary Average : $97,000
Salary Average Remaining : $1,980
Antti Saarela $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jack Finley $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Kim Nousiainen $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Olle Lycksell $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Angus Crookshank $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Olen Zellweger $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Philippe Maillet $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jackson Cates $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Keean Washkurak $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Mikhail Abramov $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tristen Nielsen $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Walker Duehr $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Malcolm Subban $77,500 (2)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Andy Welinski $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Brayden Tracey $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Brady Keeper $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Collin Delia $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
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 - 5 540 - 96,35%
Level 2: 4750 - $100 - 4 532 - 95,42%
Level 3: 3750 - $75 - 3 561 - 94,95%
Level 4: 2750 - $50 - 2 609 - 94,86%
Luxury : 1000 - $300 - 766 - 76,60%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 981 - 99,03%
Farm Level 2: 1000 - $15 - 991 - 99,07%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 008 - 94,49%
Average Income per Game$2,570,930
Year to Date Revenue$100,266,266
Farm
Home Games Left-29
Average Attendance - %2 971 - 99,04%
Average Income per Game$80,469
Year to Date Revenue$3,138,287

Expense

Pro Players Total Salaries$87,401,750
Pro Players Total Average Salaries$87,401,750
Farm Players Total Salaries$2,329,870
Farm Players Total Average Salaries$2,329,870
Coaches Total Salaries$6,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$90,978,948
Farm Year To Date Expenses$2,900,624
Pro Salary Cap To Date$85,591,050
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,141,860
Farm Estimated Season Revenue($2,333,598)
Pro Remaining Season Days4
Pro Expenses Per Days$473,989
Pro Estimated Expenses$1,895,956
Farm Remaining Season Days4
Farm Expenses Per Days$14,693
Farm Estimated Expenses$58,772
Estimated Season Expenses$1,954,728
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$101,782,604
Projected Bank Account$102,636,138

Pro Players Salaries

William Nylander (1 Way Contract) $8,158,000 (3)
-Salary Remaining : $166,490
-Salary Average : $8,158,000
-Salary Average Remaining : $166,490
Roope Hintz (1 Way Contract) $7,934,000 (5)
-Salary Remaining : $161,918
-Salary Average : $7,934,000
-Salary Average Remaining : $161,918
Jason Robertson (1 Way Contract) $7,845,000 (1)
-Salary Remaining : $160,102
-Salary Average : $7,845,000
-Salary Average Remaining : $160,102
Brayden Point (1 Way Contract) $7,271,000 (4)
-Salary Remaining : $148,388
-Salary Average : $7,271,000
-Salary Average Remaining : $148,388
Rasmus Andersson (1 Way Contract) $7,079,000 (4)
-Salary Remaining : $144,469
-Salary Average : $7,079,000
-Salary Average Remaining : $144,469
Jacob Markstrom (1 Way Contract) $6,563,750 (2)
-Salary Remaining : $133,954
-Salary Average : $6,563,750
-Salary Average Remaining : $133,954
Elias Lindholm (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $118,367
-Salary Average : $5,800,000
-Salary Average Remaining : $118,367
Anders Lee (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $112,245
-Salary Average : $5,500,000
-Salary Average Remaining : $112,245
Filip Hronek (1 Way Contract) $4,623,000 (1)
-Salary Remaining : $94,347
-Salary Average : $4,623,000
-Salary Average Remaining : $94,347
Brandon Montour (1 Way Contract) $4,146,000 (2)
-Salary Remaining : $84,612
-Salary Average : $4,146,000
-Salary Average Remaining : $84,612
Mattias Ekholm (1 Way Contract) $4,009,000 (1)
-Salary Remaining : $81,816
-Salary Average : $4,009,000
-Salary Average Remaining : $81,816
Sam Montembeault (1 Way Contract) $3,669,000 (4)
-Salary Remaining : $74,878
-Salary Average : $3,669,000
-Salary Average Remaining : $74,878
Barrett Hayton (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $63,265
-Salary Average : $3,100,000
-Salary Average Remaining : $63,265
Brandon Hagel (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $62,245
-Salary Average : $3,050,000
-Salary Average Remaining : $62,245
Thomas Harley (1 Way Contract) $3,025,000 (1)
-Salary Remaining : $61,735
-Salary Average : $3,025,000
-Salary Average Remaining : $61,735
Josh Mahura (1 Way Contract) $1,153,000 (1)
-Salary Remaining : $23,531
-Salary Average : $1,153,000
-Salary Average Remaining : $23,531
Nick Bjugstad (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $22,449
-Salary Average : $1,100,000
-Salary Average Remaining : $22,449
Kevin Shattenkirk $971,000 (2)
-Salary Remaining : $19,816
-Salary Average : $971,000
-Salary Average Remaining : $19,816
Jamie Benn $880,000 (2)
-Salary Remaining : $17,959
-Salary Average : $880,000
-Salary Average Remaining : $17,959
Evgenii Dadonov $775,000 (1)
-Salary Remaining : $15,816
-Salary Average : $775,000
-Salary Average Remaining : $15,816
Ryan Reaves $750,000 (2)
-Salary Remaining : $15,306
-Salary Average : $750,000
-Salary Average Remaining : $15,306
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 : $1,952
Salary Average : $95,670
Salary Average Remaining : $1,952
Adam Raska $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Alex Turcotte $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Christian Kyrou $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Daemon Hunt $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Sebastian Cossa $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Gavin White $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nick Abruzzese $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Kyle McDonald $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Landon Slaggert (Out of Payroll) $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Amadeus Lombardi $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Oliver Kylington $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Alexandre Texier $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Blake McLaughlin $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Arshdeep Bains $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Carson Lambos $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Fredrik Olofsson $92,000 (2)
Salary Remaining : $1,878
Salary Average : $92,000
Salary Average Remaining : $1,878
Will Butcher $87,500 (2)
Salary Remaining : $1,786
Salary Average : $87,500
Salary Average Remaining : $1,786
Zach Sawchenko $85,200 (1)
Salary Remaining : $1,739
Salary Average : $85,200
Salary Average Remaining : $1,739
Alex Whelan $85,000 (1)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Joel Hanley $84,000 (2)
Salary Remaining : $1,714
Salary Average : $84,000
Salary Average Remaining : $1,714
William Bitten $80,500 (1)
Salary Remaining : $1,643
Salary Average : $80,500
Salary Average Remaining : $1,643
Gabriel Fortier $80,000 (1)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Calvin Pickard $80,000 (2)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Emil Bemstrom $80,000 (1)
Salary Remaining : $1,633
Salary Average : $80,000
Salary Average Remaining : $1,633
Ben Hutton $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Dylan Coghlan $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
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 - 5 543 - 96,39%
Level 2: 4750 - $80 - 4 612 - 97,10%
Level 3: 3750 - $60 - 3 653 - 97,42%
Level 4: 2750 - $25 - 2 749 - 99,98%
Luxury : 1000 - $150 - 999 - 99,92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1 999 - 99,97%
Farm Level 2: 1000 - $10 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 557 - 97,54%
Average Income per Game$2,134,266
Year to Date Revenue$83,236,393
Farm
Home Games Left-29
Average Attendance - %2 999 - 99,98%
Average Income per Game$62,485
Year to Date Revenue$2,436,925

Expense

Pro Players Total Salaries$72,661,000
Pro Players Total Average Salaries$72,661,000
Farm Players Total Salaries$2,420,000
Farm Players Total Average Salaries$2,420,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,713,523
Farm Year To Date Expenses$3,131,902
Pro Salary Cap To Date$68,528,262
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,268,533
Farm Estimated Season Revenue($1,812,072)
Pro Remaining Season Days4
Pro Expenses Per Days$391,128
Pro Estimated Expenses$1,564,512
Farm Remaining Season Days4
Farm Expenses Per Days$16,173
Farm Estimated Expenses$64,692
Estimated Season Expenses$1,629,204
Season Salary Cap$72,661,000
Estimate Under Maximum Salary Cap of $88,000,000$15,339,000
Estimate Over Minimum Salary Cap of $65,000,000 $7,661,000
Current Bank Account$45,166,355
Projected Bank Account$45,993,612

Pro Players Salaries

Tage Thompson (1 Way Contract) $8,148,000 (4)
-Salary Remaining : $166,286
-Salary Average : $8,148,000
-Salary Average Remaining : $166,286
Nick Schmaltz (1 Way Contract) $6,763,000 (2)
-Salary Remaining : $138,020
-Salary Average : $6,763,000
-Salary Average Remaining : $138,020
Jared McCann (1 Way Contract) $6,726,000 (5)
-Salary Remaining : $137,265
-Salary Average : $6,726,000
-Salary Average Remaining : $137,265
Tristan Jarry (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $135,204
-Salary Average : $6,625,000
-Salary Average Remaining : $135,204
Jakob Chychrun (1 Way Contract) $6,550,000 (2)
-Salary Remaining : $133,673
-Salary Average : $6,550,000
-Salary Average Remaining : $133,673
Mikey Anderson (1 Way Contract) $5,320,000 (4)
-Salary Remaining : $108,571
-Salary Average : $5,320,000
-Salary Average Remaining : $108,571
Jack Roslovic (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $97,959
-Salary Average : $4,800,000
-Salary Average Remaining : $97,959
Dylan Strome (1 Way Contract) $4,300,000 (6)
-Salary Remaining : $87,755
-Salary Average : $4,300,000
-Salary Average Remaining : $87,755
Henri Jokiharju (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $79,592
-Salary Average : $3,900,000
-Salary Average Remaining : $79,592
Logan O'Connor (1 Way Contract) $2,951,000 (4)
-Salary Remaining : $60,224
-Salary Average : $2,951,000
-Salary Average Remaining : $60,224
Phillip Danault (1 Way Contract) $2,888,000 (5)
-Salary Remaining : $58,939
-Salary Average : $2,888,000
-Salary Average Remaining : $58,939
Sonny Milano (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $48,980
-Salary Average : $2,400,000
-Salary Average Remaining : $48,980
Steven Lorentz (1 Way Contract) $1,578,000 (2)
-Salary Remaining : $32,204
-Salary Average : $1,578,000
-Salary Average Remaining : $32,204
Michael Bunting (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Dylan Samberg (1 Way Contract) $1,313,000 (3)
-Salary Remaining : $26,796
-Salary Average : $1,313,000
-Salary Average Remaining : $26,796
Joey Daccord (1 Way Contract) $1,224,000 (3)
-Salary Remaining : $24,980
-Salary Average : $1,224,000
-Salary Average Remaining : $24,980
Tyson Foerster $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Jake Neighbours $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
J.J. Moser $950,000 (5)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Jack Drury $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Arber Xhekaj $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Calle Rosen $925,000 (3)
-Salary Remaining : $18,878
-Salary Average : $925,000
-Salary Average Remaining : $18,878
Total Pro Players22
Salary Commitment
Year 2024 : $72,661,000
Year 2025 : $79,033,000
Year 2026 : $54,992,000
Year 2027 : $40,105,000
Salary Average Commitment
Year 2024 : $72,661,000
Year 2025 : $70,211,000
Year 2026 : $46,170,000
Year 2027 : $31,283,000
Salary Cap with 1 Way Contract
Year 2024 : $72,661,000
Year 2025 : $70,211,000
Year 2026 : $46,170,000
Year 2027 : $31,283,000

Farm Players Salaries

Ben Meyers $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jaxson Stauber $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Alexis Gendron $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Carter Savoie $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Brennan Othmann $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Filip Roos $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Hunter McKown $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Cole McWard $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Daylan Kuefler $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nick Blankenburg $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Sammy Walker $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Simon Edvinsson $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Lian Bichsel $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tye Kartye $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Mackie Samoskevich $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Santeri Hatakka $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Sasha Pastujov $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Waltteri Merela $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jonatan Berggren $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Marc McLaughlin $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Clay Stevenson $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Josh Dunne $92,500 (3)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Tyler Angle $92,500 (3)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Wyatt Kalynuk $92,500 (3)
Salary Remaining : $1,888
Salary Average : $92,500
Salary Average Remaining : $1,888
Victor Soderstrom $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jet Greaves $72,500 (1)
Salary Remaining : $1,480
Salary Average : $72,500
Salary Average Remaining : $1,480
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 - 5 498 - 95,61%
Level 2: 4750 - $100 - 4 528 - 95,33%
Level 3: 3750 - $80 - 3 497 - 93,24%
Level 4: 2750 - $60 - 2 032 - 73,88%
Luxury : 1000 - $260 - 961 - 96,08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 489 - 74,44%
Farm Level 2: 1000 - $25 - 616 - 61,62%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %16 515 - 91,75%
Average Income per Game$2,517,909
Year to Date Revenue$100,716,347
Farm
Home Games Left-30
Average Attendance - %2 105 - 70,17%
Average Income per Game$86,125
Year to Date Revenue$3,444,982

Expense

Pro Players Total Salaries$62,931,500
Pro Players Total Average Salaries$62,931,500
Farm Players Total Salaries$2,347,360
Farm Players Total Average Salaries$2,347,360
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,800,000
Pro Year To Date Expenses$62,913,747
Farm Year To Date Expenses$2,490,397
Pro Salary Cap To Date$61,171,770
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,517,909
Farm Estimated Season Revenue($2,583,736)
Pro Remaining Season Days4
Pro Expenses Per Days$328,732
Pro Estimated Expenses$1,314,928
Farm Remaining Season Days4
Farm Expenses Per Days$14,527
Farm Estimated Expenses$58,108
Estimated Season Expenses$1,373,036
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$46,601,292
Projected Bank Account$45,162,429

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (3)
-Salary Remaining : $214,694
-Salary Average : $10,520,000
-Salary Average Remaining : $214,694
Blake Wheeler (1 Way Contract) $6,636,000 (1)
-Salary Remaining : $135,429
-Salary Average : $6,636,000
-Salary Average Remaining : $135,429
Alexis Lafreniere (1 Way Contract) $5,926,000 (5)
-Salary Remaining : $120,939
-Salary Average : $5,926,000
-Salary Average Remaining : $120,939
Jonathan Huberdeau (1 Way Contract) $4,895,500 (2)
-Salary Remaining : $99,908
-Salary Average : $4,895,500
-Salary Average Remaining : $99,908
Hampus Lindholm (1 Way Contract) $4,543,000 (1)
-Salary Remaining : $92,714
-Salary Average : $4,543,000
-Salary Average Remaining : $92,714
Ryan Johansen (1 Way Contract) $4,184,000 (2)
-Salary Remaining : $85,388
-Salary Average : $4,184,000
-Salary Average Remaining : $85,388
Teddy Blueger (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $73,469
-Salary Average : $3,600,000
-Salary Average Remaining : $73,469
Marcus Foligno (1 Way Contract) $3,512,000 (1)
-Salary Remaining : $71,673
-Salary Average : $3,512,000
-Salary Average Remaining : $71,673
Tyler Motte (1 Way Contract) $2,695,000 (3)
-Salary Remaining : $55,000
-Salary Average : $2,695,000
-Salary Average Remaining : $55,000
Marco Scandella (1 Way Contract) $2,444,000 (1)
-Salary Remaining : $49,878
-Salary Average : $2,444,000
-Salary Average Remaining : $49,878
Troy Stecher (1 Way Contract) $2,002,000 (3)
-Salary Remaining : $40,857
-Salary Average : $2,002,000
-Salary Average Remaining : $40,857
Alex Goligoski (1 Way Contract) $1,637,000 (2)
-Salary Remaining : $33,408
-Salary Average : $1,637,000
-Salary Average Remaining : $33,408
Eric Comrie (1 Way Contract) $1,352,000 (3)
-Salary Remaining : $27,592
-Salary Average : $1,352,000
-Salary Average Remaining : $27,592
Riley Nash (1 Way Contract) $1,211,000 (1)
-Salary Remaining : $24,714
-Salary Average : $1,211,000
-Salary Average Remaining : $24,714
Kurtis MacDermid (1 Way Contract) $1,174,000 (3)
-Salary Remaining : $23,959
-Salary Average : $1,174,000
-Salary Average Remaining : $23,959
Tanner Jeannot (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $22,449
-Salary Average : $1,100,000
-Salary Average Remaining : $22,449
Oskar Back $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Marcus Bjork $950,000 (2)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Valtteri Puustinen $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Arvid Soderblom $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Magnus Hellberg $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Ryan Dzingel $750,000 (2)
-Salary Remaining : $15,306
-Salary Average : $750,000
-Salary Average Remaining : $15,306
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 : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Matthew Peca $100,000 (1)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Ilya Nikolayev $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Linus Karlsson $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nikita Alexandrov $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Linus Weissbach $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Kale Clague $94,290 (3)
Salary Remaining : $1,924
Salary Average : $94,290
Salary Average Remaining : $1,924
James Hamblin $93,070 (3)
Salary Remaining : $1,899
Salary Average : $93,070
Salary Average Remaining : $1,899
Louis Domingue $77,500 (2)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Anton Blidh $77,500 (1)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Marshall Rifai $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Kenneth Appleby $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Felix Robert $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Cole Reinhardt $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Hunter Drew $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Joseph Blandisi $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Cameron Butler $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jack Becker $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Conor Murphy $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jimmy Schuldt $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jeremie Bucheler $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Justin Hryckowian $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Josh Healey $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Mike Benning $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Riley Duran $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Ryan Hofer $75,000 (2)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Mitchell Vande Sompel $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Olivier Galipeau $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Alec Regula $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players29
Salary Commitment
Year 2024 : $2,347,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,347,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0

Stars

Stars is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $250 - 4 167 - 72,47%
Level 2: 4750 - $150 - 3 708 - 78,06%
Level 3: 3750 - $90 - 3 234 - 86,23%
Level 4: 2750 - $60 - 2 404 - 87,41%
Luxury : 1000 - $300 - 881 - 88,10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1 178 - 58,92%
Farm Level 2: 1000 - $35 - 460 - 46,03%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 393 - 79,96%
Average Income per Game$2,401,190
Year to Date Revenue$98,448,780
Farm
Home Games Left-31
Average Attendance - %1 639 - 54,62%
Average Income per Game$85,116
Year to Date Revenue$3,489,736

Expense

Pro Players Total Salaries$88,160,000
Pro Players Total Average Salaries$88,160,000
Farm Players Total Salaries$2,760,000
Farm Players Total Average Salaries$2,760,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$131,863
Pro Year To Date Expenses$88,772,292
Farm Year To Date Expenses$3,304,792
Pro Salary Cap To Date$86,016,058
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,638,581)
Pro Remaining Season Days4
Pro Expenses Per Days$462,551
Pro Estimated Expenses$1,850,204
Farm Remaining Season Days4
Farm Expenses Per Days$16,633
Farm Estimated Expenses$66,532
Estimated Season Expenses$1,916,736
Season Salary Cap$88,291,863
Estimate Under Maximum Salary Cap of $88,000,000-$291,863
Estimate Over Minimum Salary Cap of $65,000,000 $23,291,863
Current Bank Account$47,183,313
Projected Bank Account$42,627,996

Pro Players Salaries

Devon Toews (1 Way Contract) $7,983,000 (4)
-Salary Remaining : $162,918
-Salary Average : $7,983,000
-Salary Average Remaining : $162,918
Tomas Hertl (1 Way Contract) $7,373,000 (2)
-Salary Remaining : $150,469
-Salary Average : $7,373,000
-Salary Average Remaining : $150,469
Vince Dunn (1 Way Contract) $6,879,000 (5)
-Salary Remaining : $140,388
-Salary Average : $6,879,000
-Salary Average Remaining : $140,388
Filip Forsberg (1 Way Contract) $6,290,000 (3)
-Salary Remaining : $128,367
-Salary Average : $6,290,000
-Salary Average Remaining : $128,367
Jordan Kyrou (1 Way Contract) $5,843,000 (1)
-Salary Remaining : $119,245
-Salary Average : $5,843,000
-Salary Average Remaining : $119,245
Ryan McDonagh (1 Way Contract) $5,615,000 (3)
-Salary Remaining : $114,592
-Salary Average : $5,615,000
-Salary Average Remaining : $114,592
Rickard Rakell (1 Way Contract) $5,572,000 (5)
-Salary Remaining : $113,714
-Salary Average : $5,572,000
-Salary Average Remaining : $113,714
Jake Oettinger (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $102,041
-Salary Average : $5,000,000
-Salary Average Remaining : $102,041
Brendan Gallagher (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $95,510
-Salary Average : $4,680,000
-Salary Average Remaining : $95,510
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $83,673
-Salary Average : $4,100,000
-Salary Average Remaining : $83,673
Nicolas Hague (1 Way Contract) $3,340,000 (3)
-Salary Remaining : $68,163
-Salary Average : $3,340,000
-Salary Average Remaining : $68,163
Luke Kunin (1 Way Contract) $3,231,000 (1)
-Salary Remaining : $65,939
-Salary Average : $3,231,000
-Salary Average Remaining : $65,939
Jake Evans (1 Way Contract) $3,068,000 (4)
-Salary Remaining : $62,612
-Salary Average : $3,068,000
-Salary Average Remaining : $62,612
Jordan Greenway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $61,224
-Salary Average : $3,000,000
-Salary Average Remaining : $61,224
Christian Dvorak (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $57,143
-Salary Average : $2,800,000
-Salary Average Remaining : $57,143
Frederick Gaudreau (1 Way Contract) $2,700,000 (4)
-Salary Remaining : $55,102
-Salary Average : $2,700,000
-Salary Average Remaining : $55,102
Zemgus Girgensons (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $51,020
-Salary Average : $2,500,000
-Salary Average Remaining : $51,020
Alex Nedeljkovic (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $51,020
-Salary Average : $2,500,000
-Salary Average Remaining : $51,020
Lias Andersson (1 Way Contract) $1,097,000 (1)
-1 Way Contract Salary Cap : $1,097,000
-Salary Remaining : $22,388
-Salary Average : $1,097,000
-Salary Average Remaining : $22,388
Tobias Bjornfot (1 Way Contract) $1,052,000 (2)
-Salary Remaining : $21,469
-Salary Average : $1,052,000
-Salary Average Remaining : $21,469
Logan Mailloux $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Morgan Barron $950,000 (1)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Caleb Jones $887,000 (3)
-Salary Remaining : $18,102
-Salary Average : $887,000
-Salary Average Remaining : $18,102
Noel Acciari $750,000 (1)
-Salary Remaining : $15,306
-Salary Average : $750,000
-Salary Average Remaining : $15,306
Total Pro Players24
Salary Commitment
Year 2024 : $88,160,000
Year 2025 : $68,609,000
Year 2026 : $52,684,000
Year 2027 : $31,502,000
Salary Average Commitment
Year 2024 : $88,160,000
Year 2025 : $68,609,000
Year 2026 : $52,684,000
Year 2027 : $31,502,000
Salary Cap with 1 Way Contract
Year 2024 : $88,160,000
Year 2025 : $68,609,000
Year 2026 : $52,684,000
Year 2027 : $31,502,000

Farm Players Salaries

Gabriel Dumont $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Alex Belzile $100,000 (1)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Garrett Pilon $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Chaz Lucius $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Hendrix Lapierre $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Martin Chromiak $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jared Davidson $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
John Farinacci $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Ryker Evans $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Cameron Crotty $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nolan Allan $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tyler Kleven $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Curtis Douglas $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Dustin Wolf $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jared McIsaac $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jasper Weatherby $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jeremy Davies $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Michael Eyssimont $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Michael Vukojevic $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nolan Stevens $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Scott Perunovich $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tanner Laczynski $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Taylor Raddysh $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Jordan Papirny $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Adam Ginning $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Peyton Jones $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Kiefer Sherwood $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Zac Dalpe $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Sam Gagner $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Jacob MacDonald $75,000 (3)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players30
Salary Commitment
Year 2024 : $2,760,000
Year 2025 : $1,350,000
Year 2026 : $780,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,760,000
Year 2025 : $1,350,000
Year 2026 : $780,000
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $250 - 2 520 - 43,82%
Level 2: 4750 - $165 - 2 514 - 52,93%
Level 3: 3750 - $115 - 2 264 - 60,36%
Level 4: 2750 - $100 - 1 315 - 47,80%
Luxury : 1000 - $300 - 697 - 69,72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1 006 - 50,30%
Farm Level 2: 1000 - $40 - 489 - 48,95%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %9 309 - 51,72%
Average Income per Game$2,329,081
Year to Date Revenue$93,163,255
Farm
Home Games Left-30
Average Attendance - %1 495 - 49,85%
Average Income per Game$86,575
Year to Date Revenue$3,462,986

Expense

Pro Players Total Salaries$87,306,499
Pro Players Total Average Salaries$87,306,499
Farm Players Total Salaries$2,526,000
Farm Players Total Average Salaries$2,526,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$84,043,834
Farm Year To Date Expenses$3,217,931
Pro Salary Cap To Date$82,237,984
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,329,081
Farm Estimated Season Revenue($2,597,240)
Pro Remaining Season Days4
Pro Expenses Per Days$453,094
Pro Estimated Expenses$1,812,376
Farm Remaining Season Days4
Farm Expenses Per Days$16,459
Farm Estimated Expenses$65,836
Estimated Season Expenses$1,878,212
Season Salary Cap$87,306,499
Estimate Under Maximum Salary Cap of $88,000,000$693,501
Estimate Over Minimum Salary Cap of $65,000,000 $22,306,499
Current Bank Account$114,277,061
Projected Bank Account$112,130,690

Pro Players Salaries

Kyle Connor (1 Way Contract) $9,137,000 (5)
-Salary Remaining : $186,469
-Salary Average : $9,137,000
-Salary Average Remaining : $186,469
Kirill Kaprizov (1 Way Contract) $8,042,000 (1)
-Salary Remaining : $164,122
-Salary Average : $8,042,000
-Salary Average Remaining : $164,122
Dylan Larkin (1 Way Contract) $7,175,000 (4)
-Salary Remaining : $146,429
-Salary Average : $7,175,000
-Salary Average Remaining : $146,429
Cole Caufield (1 Way Contract) $5,991,000 (2)
-Salary Remaining : $122,265
-Salary Average : $5,991,000
-Salary Average Remaining : $122,265
Jaccob Slavin (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $118,367
-Salary Average : $5,800,000
-Salary Average Remaining : $118,367
Rasmus Dahlin (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $106,122
-Salary Average : $5,200,000
-Salary Average Remaining : $106,122
Joel Eriksson Ek (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $101,939
-Salary Average : $4,995,000
-Salary Average Remaining : $101,939
Reilly Smith (1 Way Contract) $4,895,000 (1)
-Salary Remaining : $99,898
-Salary Average : $4,895,000
-Salary Average Remaining : $99,898
Noah Hanifin (1 Way Contract) $4,470,000 (1)
-Salary Remaining : $91,224
-Salary Average : $4,470,000
-Salary Average Remaining : $91,224
Erik Cernak (1 Way Contract) $4,441,000 (1)
-Salary Remaining : $90,633
-Salary Average : $4,441,000
-Salary Average Remaining : $90,633
Tyler Seguin (1 Way Contract) $4,222,000 (2)
-Salary Remaining : $86,163
-Salary Average : $4,222,000
-Salary Average Remaining : $86,163
Matt Duchene (1 Way Contract) $4,182,000 (2)
-Salary Remaining : $85,347
-Salary Average : $4,182,000
-Salary Average Remaining : $85,347
Mikael Backlund (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $76,531
-Salary Average : $3,750,000
-Salary Average Remaining : $76,531
Jeremy Lauzon (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $61,224
-Salary Average : $3,000,000
-Salary Average Remaining : $61,224
Jared Spurgeon (1 Way Contract) $2,862,500 (1)
-Salary Remaining : $58,418
-Salary Average : $2,862,500
-Salary Average Remaining : $58,418
Semyon Varlamov (1 Way Contract) $1,775,000 (2)
-Salary Remaining : $36,224
-Salary Average : $1,775,000
-Salary Average Remaining : $36,224
Casey Cizikas (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $30,612
-Salary Average : $1,500,000
-Salary Average Remaining : $30,612
Dakota Joshua (1 Way Contract) $1,195,000 (2)
-Salary Remaining : $24,388
-Salary Average : $1,195,000
-Salary Average Remaining : $24,388
David Kampf $999,999 (2)
-Salary Remaining : $20,408
-Salary Average : $999,999
-Salary Average Remaining : $20,408
Nico Sturm $999,000 (2)
-Salary Remaining : $20,388
-Salary Average : $999,000
-Salary Average Remaining : $20,388
Darren Raddysh $975,000 (2)
-Salary Remaining : $19,898
-Salary Average : $975,000
-Salary Average Remaining : $19,898
Erik Portillo $950,000 (3)
-Salary Remaining : $19,388
-Salary Average : $950,000
-Salary Average Remaining : $19,388
Stuart Skinner $750,000 (1)
-Salary Remaining : $15,306
-Salary Average : $750,000
-Salary Average Remaining : $15,306
Total Pro Players23
Salary Commitment
Year 2024 : $87,306,499
Year 2025 : $50,100,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Average Commitment
Year 2024 : $87,306,499
Year 2025 : $50,100,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Cap with 1 Way Contract
Year 2024 : $87,306,499
Year 2025 : $50,100,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000

Farm Players Salaries

Bogdan Trineyev $100,000 (3)
Salary Remaining : $2,041
Salary Average : $100,000
Salary Average Remaining : $2,041
Lucas Carlsson $99,500 (1)
Salary Remaining : $2,031
Salary Average : $99,500
Salary Average Remaining : $2,031
Felix Sandstrom $99,500 (1)
Salary Remaining : $2,031
Salary Average : $99,500
Salary Average Remaining : $2,031
Nic Petan $99,500 (1)
Salary Remaining : $2,031
Salary Average : $99,500
Salary Average Remaining : $2,031
Vadim Zherenko $97,500 (2)
Salary Remaining : $1,990
Salary Average : $97,500
Salary Average Remaining : $1,990
Pierrick Dube $97,500 (2)
Salary Remaining : $1,990
Salary Average : $97,500
Salary Average Remaining : $1,990
Raivis Ansons $97,500 (2)
Salary Remaining : $1,990
Salary Average : $97,500
Salary Average Remaining : $1,990
Kole Lind $97,500 (1)
Salary Remaining : $1,990
Salary Average : $97,500
Salary Average Remaining : $1,990
Adam Klapka $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Chase Wheatcroft $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Domenick Fensore $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Miles Wood $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Peetro Seppala $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Nico Daws $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Marian Studenic $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Chase Wouters $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Topias Vilen $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Tyler Benson $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Zack MacEwen $95,000 (3)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Marco Rossi $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Mattias Norlinder $95,000 (1)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Aatu Raty $95,000 (2)
Salary Remaining : $1,939
Salary Average : $95,000
Salary Average Remaining : $1,939
Joel L'Esperance $85,000 (2)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Declan Carlile $85,000 (1)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Oskari Salminen $85,000 (2)
Salary Remaining : $1,735
Salary Average : $85,000
Salary Average Remaining : $1,735
Riley Damiani $77,500 (3)
Salary Remaining : $1,582
Salary Average : $77,500
Salary Average Remaining : $1,582
Cale Fleury $75,000 (1)
Salary Remaining : $1,531
Salary Average : $75,000
Salary Average Remaining : $1,531
Total Farm Players27
Salary Commitment
Year 2024 : $2,526,000
Year 2025 : $1,590,000
Year 2026 : $557,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,526,000
Year 2025 : $1,590,000
Year 2026 : $557,500
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Avalanche $98,693,288 $80,816,000 $7,184,000 $15,816,000 252752
Blackhawks $26,719,460 $87,891,749 $108,251 $22,891,749 222648
Blue Jackets $98,043,554 $71,507,500 $16,492,500 $6,507,500 242145
Blues $25,320,274 $73,385,098 $14,614,902 $8,385,098 242347
Bruins $73,455,691 $86,827,999 $1,172,001 $21,827,999 203252
Canadiens $137,979,072 $76,033,000 $11,967,000 $11,033,000 252348
Canucks $53,968,345 $87,207,000 $793,000 $22,207,000 242650
Capitals $62,366,154 $81,934,000 $6,066,000 $16,934,000 233053
Devils $72,363,122 $87,030,000 $970,000 $22,030,000 212950
Ducks $62,930,519 $88,877,998 -$877,998 $23,877,998 282957
Flames $117,602,790 $75,128,998 $12,871,002 $10,128,998 242751
Flyers $39,980,216 $87,277,700 $722,300 $22,277,700 233457
Golden Knights $46,498,880 $86,259,997 $1,740,003 $21,259,997 222749
Hockey Club $89,652,228 $82,947,999 $5,052,001 $17,947,999 223254
Hurricanes $66,523,341 $87,812,168 $187,832 $22,812,168 203757
Islanders $31,837,760 $83,291,800 $4,708,200 $18,291,800 222446
Jets $61,115,910 $70,644,000 $17,356,000 $5,644,000 212445
Kings $61,392,105 $78,840,000 $9,160,000 $13,840,000 232245
Kraken $25,245,573 $82,850,004 $5,149,996 $17,850,004 222547
Lightning $144,335,534 $71,551,900 $16,448,100 $6,551,900 252954
Maple Leafs $62,404,855 $87,669,100 $330,900 $22,669,100 222850
Oilers $75,355,715 $86,969,390 $1,030,610 $21,969,390 243862
Panthers $115,734,945 $80,759,000 $7,241,000 $15,759,000 232548
Penguins $50,605,139 $85,887,900 $2,112,100 $20,887,900 202848
Predators $10,274,075 $76,534,367 $11,465,633 $11,534,367 242145
Rangers $91,318,616 $86,255,000 $1,745,000 $21,255,000 222446
Red Wings $23,512,737 $79,995,500 $8,004,500 $14,995,500 222345
Sabres $101,782,604 $87,401,750 $598,250 $22,401,750 212748
Senators $45,166,355 $72,661,000 $15,339,000 $7,661,000 222648
Sharks $46,601,292 $68,731,500 $19,268,500 $3,731,500 222951
Stars $47,183,313 $88,291,863 -$291,863 $23,291,863 243054
Wild $114,277,061 $87,306,499 $693,501 $22,306,499 232750