Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 3,345 - 58.17%
Level 2: 4750 - $130 - 3,009 - 63.34%
Level 3: 3750 - $120 - 1,941 - 51.75%
Level 4: 2750 - $100 - 1,222 - 44.44%
Luxury : 1000 - $300 - 583 - 58.33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,960 - 97.99%
Farm Level 2: 1000 - $15 - 988 - 98.76%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %10,100 - 56.11%
Average Income per Game$2,341,818
Year to Date Revenue$37,469,089
Farm
Home Games Left-6
Average Attendance - %2,948 - 98.25%
Average Income per Game$92,013
Year to Date Revenue$1,472,212

Expense

Pro Players Total Salaries$74,816,000
Pro Players Total Average Salaries$74,816,000
Farm Players Total Salaries$2,311,100
Farm Players Total Average Salaries$2,284,433
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$30,870,965
Farm Year To Date Expenses$1,253,624
Pro Salary Cap To Date$29,588,068
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,545,452
Farm Estimated Season Revenue($552,080)
Pro Remaining Season Days118
Pro Expenses Per Days$397,020
Pro Estimated Expenses$46,848,360
Farm Remaining Season Days118
Farm Expenses Per Days$16,383
Farm Estimated Expenses$1,933,194
Estimated Season Expenses$48,781,554
Season Salary Cap$80,816,000
Estimate Under Maximum Salary Cap of $88,000,000$7,184,000
Estimate Over Minimum Salary Cap of $65,000,000 $15,816,000
Current Bank Account$83,981,906
Projected Bank Account$93,193,724

Pro Players Salaries

Alex Tuch (1 Way Contract) $6,075,000 (2)
-Salary Remaining : $3,657,398
-Salary Average : $6,075,000
-Salary Average Remaining : $3,657,398
Jonathan Marchessault (1 Way Contract) $5,773,000 (1)
-Salary Remaining : $3,475,582
-Salary Average : $5,773,000
-Salary Average Remaining : $3,475,582
Yanni Gourde (1 Way Contract) $5,501,000 (5)
-Salary Remaining : $3,311,827
-Salary Average : $5,501,000
-Salary Average Remaining : $3,311,827
Sergei Bobrovsky (1 Way Contract) $5,155,000 (5)
-Salary Remaining : $3,103,520
-Salary Average : $5,155,000
-Salary Average Remaining : $3,103,520
Travis Sanheim (1 Way Contract) $4,902,000 (2)
-Salary Remaining : $2,951,204
-Salary Average : $4,902,000
-Salary Average Remaining : $2,951,204
Sean Monahan (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $2,709,184
-Salary Average : $4,500,000
-Salary Average Remaining : $2,709,184
Jesper Bratt (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $2,588,776
-Salary Average : $4,300,000
-Salary Average Remaining : $2,588,776
Josh Manson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $2,408,163
Tomas Tatar (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $2,408,163
Justin Schultz (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $2,408,163
Philipp Kurashev (1 Way Contract) $3,570,000 (4)
-Salary Remaining : $2,149,286
-Salary Average : $3,570,000
-Salary Average Remaining : $2,149,286
Kyle Okposo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $1,896,429
-Salary Average : $3,150,000
-Salary Average Remaining : $1,896,429
David Savard (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $1,896,429
-Salary Average : $3,150,000
-Salary Average Remaining : $1,896,429
Andreas Athanasiou (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,806,122
-Salary Average : $3,000,000
-Salary Average Remaining : $1,806,122
Zach Whitecloud (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $1,414,796
-Salary Average : $2,350,000
-Salary Average Remaining : $1,414,796
Ryan Lomberg (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Kevin Lankinen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Calen Addison (1 Way Contract) $1,414,000 (1)
-Salary Remaining : $851,286
-Salary Average : $1,414,000
-Salary Average Remaining : $851,286
Kieffer Bellows (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $722,449
-Salary Average : $1,200,000
-Salary Average Remaining : $722,449
Jacob Moverare (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Georgi Romanov (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Sam Lafferty (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Justin Danforth $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Zachary Sanford $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Beck Malenstyn $876,000 (3)
-Salary Remaining : $527,388
-Salary Average : $876,000
-Salary Average Remaining : $527,388
Total Pro Players25
Salary Commitment
Year 2024 : $74,816,000
Year 2025 : $55,179,000
Year 2026 : $33,552,000
Year 2027 : $18,226,000
Salary Average Commitment
Year 2024 : $74,816,000
Year 2025 : $55,179,000
Year 2026 : $33,552,000
Year 2027 : $18,226,000
Salary Cap with 1 Way Contract
Year 2024 : $74,816,000
Year 2025 : $55,179,000
Year 2026 : $33,552,000
Year 2027 : $18,226,000

Farm Players Salaries

Jean-Luc Foudy $99,600 (3)
Salary Remaining : $59,963
Salary Average : $99,600
Salary Average Remaining : $59,963
Owen Sillinger $99,500 (2)
Salary Remaining : $59,903
Salary Average : $99,500
Salary Average Remaining : $59,903
Cole Cassels $99,500 (2)
Salary Remaining : $59,903
Salary Average : $99,500
Salary Average Remaining : $59,903
Joe Snively $98,000 (2)
Salary Remaining : $59,000
Salary Average : $98,000
Salary Average Remaining : $59,000
Shane Bowers $97,500 (2)
Salary Remaining : $58,699
Salary Average : $97,500
Salary Average Remaining : $58,699
Ethan Samson $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Caedan Bankier $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Robin Salo $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Graham McPhee $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Zachary L'Heureux $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
David Spacek $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Damien Giroux $95,000 (3)
Salary Remaining : $57,194
Salary Average : $68,333
Salary Average Remaining : $41,139
Marcel Marcel $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Spencer Martin $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Mason Geertsen $92,000 (2)
Salary Remaining : $55,388
Salary Average : $92,000
Salary Average Remaining : $55,388
Dan Renouf $90,000 (1)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
David Gust $87,500 (2)
Salary Remaining : $52,679
Salary Average : $87,500
Salary Average Remaining : $52,679
Jalen Luypen $85,000 (3)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Skyler Brind'Amour $77,500 (3)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Wyatt Newpower $77,500 (3)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Jake Leschyshyn $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Peyton Jones $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jeremy McKenna $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Nick Caamano $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Cale Morris $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Justin Richards $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players26
Salary Commitment
Year 2024 : $2,311,100
Year 2025 : $1,443,600
Year 2026 : $869,600
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,284,433
Year 2025 : $1,456,933
Year 2026 : $882,933
Year 2027 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $125 - 5,469 - 95.12%
Level 2: 4750 - $100 - 4,491 - 94.54%
Level 3: 3750 - $75 - 3,500 - 93.34%
Level 4: 2750 - $55 - 2,604 - 94.68%
Luxury : 1000 - $260 - 961 - 96.09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,308 - 65.39%
Farm Level 2: 1000 - $30 - 529 - 52.95%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,025 - 94.58%
Average Income per Game$2,593,028
Year to Date Revenue$38,895,423
Farm
Home Games Left-5
Average Attendance - %1,837 - 61.24%
Average Income per Game$85,242
Year to Date Revenue$1,278,625

Expense

Pro Players Total Salaries$78,919,998
Pro Players Total Average Salaries$78,919,998
Farm Players Total Salaries$2,222,500
Farm Players Total Average Salaries$2,222,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,601,750
Pro Year To Date Expenses$32,343,730
Farm Year To Date Expenses$1,519,431
Pro Salary Cap To Date$31,324,547
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,418,733
Farm Estimated Season Revenue($426,208)
Pro Remaining Season Days118
Pro Expenses Per Days$410,306
Pro Estimated Expenses$48,416,108
Farm Remaining Season Days118
Farm Expenses Per Days$18,992
Farm Estimated Expenses$2,241,056
Estimated Season Expenses$50,657,164
Season Salary Cap$83,521,748
Estimate Under Maximum Salary Cap of $88,000,000$4,478,252
Estimate Over Minimum Salary Cap of $65,000,000 $18,521,748
Current Bank Account$12,052,633
Projected Bank Account$28,387,994

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,082,000 (1)
-Salary Remaining : $5,467,735
-Salary Average : $9,082,000
-Salary Average Remaining : $5,467,735
Roman Josi (1 Way Contract) $7,899,000 (2)
-Salary Remaining : $4,755,520
-Salary Average : $7,899,000
-Salary Average Remaining : $4,755,520
Mark Scheifele (1 Way Contract) $7,190,000 (5)
-Salary Remaining : $4,328,673
-Salary Average : $7,190,000
-Salary Average Remaining : $4,328,673
Gustav Forsling (1 Way Contract) $6,243,000 (3)
-Salary Remaining : $3,758,541
-Salary Average : $6,243,000
-Salary Average Remaining : $3,758,541
Alex Killorn (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $3,612,245
Jeremy Swayman (1 Way Contract) $4,826,000 (5)
-Salary Remaining : $2,905,449
-Salary Average : $4,826,000
-Salary Average Remaining : $2,905,449
Ryan O'Reilly (1 Way Contract) $4,274,000 (2)
-Salary Remaining : $2,573,122
-Salary Average : $4,274,000
-Salary Average Remaining : $2,573,122
Sebastian Aho (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,558,673
-Salary Average : $4,250,000
-Salary Average Remaining : $2,558,673
Dylan DeMelo (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $2,408,163
Blake Coleman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,107,143
-Salary Average : $3,500,000
-Salary Average Remaining : $2,107,143
Nick Jensen (1 Way Contract) $3,334,000 (4)
-Salary Remaining : $2,007,204
-Salary Average : $3,334,000
-Salary Average Remaining : $2,007,204
Yegor Sharangovich (1 Way Contract) $3,246,000 (2)
-Salary Remaining : $1,954,224
-Salary Average : $3,246,000
-Salary Average Remaining : $1,954,224
Lawson Crouse (1 Way Contract) $2,994,000 (1)
-Salary Remaining : $1,802,510
-Salary Average : $2,994,000
-Salary Average Remaining : $1,802,510
Nick Foligno (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,685,714
-Salary Average : $2,800,000
-Salary Average Remaining : $1,685,714
Jordan Martinook (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Pavel Dorofeyev (1 Way Contract) $1,313,000 (1)
-1 Way Contract Salary Cap : $1,313,000
-Salary Remaining : $790,480
-Salary Average : $1,313,000
-Salary Average Remaining : $790,480
James Reimer (1 Way Contract) $1,269,000 (2)
-Salary Remaining : $763,990
-Salary Average : $1,269,000
-Salary Average Remaining : $763,990
Brendan Smith $999,999 (1)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Austin Watson $999,999 (2)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Brock Faber $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Dylan Guenther $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Jarred Tinordi $800,000 (3)
-Salary Remaining : $481,633
-Salary Average : $800,000
-Salary Average Remaining : $481,633
Total Pro Players22
Salary Commitment
Year 2024 : $78,919,998
Year 2025 : $51,332,999
Year 2026 : $29,895,000
Year 2027 : $19,902,000
Salary Average Commitment
Year 2024 : $78,919,998
Year 2025 : $50,780,999
Year 2026 : $29,343,000
Year 2027 : $19,350,000
Salary Cap with 1 Way Contract
Year 2024 : $78,919,998
Year 2025 : $50,780,999
Year 2026 : $29,343,000
Year 2027 : $19,350,000

Farm Players Salaries

Valtteri Pulli $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Wilmer Skoog $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Alex Swetlikoff $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Matt Stienburg $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Max Sasson $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Tristan Allard $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Artem Grushnikov (Out of Payroll) $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Elmer Soderblom $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Simon Johansson $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ryan Francis $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Cole Koepke $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Taylor Gauthier $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Daniil Miromanov $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Fredrik Karlstrom $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Lukas Rousek $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Luke Henman $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Maxence Guenette $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Adam Scheel $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Hunter Shepard $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Alex Jefferies $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Zachary Massicotte $80,000 (1)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Blade Jenkins $80,000 (1)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Devin Cooley $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Peter DiLiberatore $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Travis Mitchell $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players25
Salary Commitment
Year 2024 : $2,317,500
Year 2025 : $1,415,000
Year 2026 : $1,035,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,317,500
Year 2025 : $1,415,000
Year 2026 : $1,035,000
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $125 - 5,435 - 94.52%
Level 2: 4750 - $100 - 4,551 - 95.82%
Level 3: 3750 - $75 - 3,520 - 93.88%
Level 4: 2750 - $50 - 2,599 - 94.52%
Luxury : 1000 - $300 - 789 - 78.87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,974 - 98.70%
Farm Level 2: 1000 - $15 - 985 - 98.51%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,894 - 93.86%
Average Income per Game$2,559,354
Year to Date Revenue$40,949,667
Farm
Home Games Left-6
Average Attendance - %2,959 - 98.64%
Average Income per Game$80,159
Year to Date Revenue$1,282,549

Expense

Pro Players Total Salaries$70,081,000
Pro Players Total Average Salaries$70,081,000
Farm Players Total Salaries$2,147,390
Farm Players Total Average Salaries$2,147,390
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Special Salary Cap Value$2,712,500
Pro Year To Date Expenses$29,282,214
Farm Year To Date Expenses$1,212,285
Pro Salary Cap To Date$27,889,368
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,983,855
Farm Estimated Season Revenue($480,956)
Pro Remaining Season Days118
Pro Expenses Per Days$375,413
Pro Estimated Expenses$44,298,734
Farm Remaining Season Days118
Farm Expenses Per Days$15,548
Farm Estimated Expenses$1,834,664
Estimated Season Expenses$46,133,398
Season Salary Cap$72,793,500
Estimate Under Maximum Salary Cap of $88,000,000$15,206,500
Estimate Over Minimum Salary Cap of $65,000,000 $7,793,500
Current Bank Account$77,047,859
Projected Bank Account$94,417,360

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (3)
-Salary Remaining : $4,557,449
-Salary Average : $7,570,000
-Salary Average Remaining : $4,557,449
Anton Lundell (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $3,612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $3,612,245
J.T. Compher (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $3,612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $3,612,245
Bryan Rust (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $3,612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $3,612,245
Jamie Oleksiak (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,010,204
-Salary Average : $5,000,000
-Salary Average Remaining : $3,010,204
TJ Brodie (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $2,799,490
-Salary Average : $4,650,000
-Salary Average Remaining : $2,799,490
Ilya Samsonov (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $2,347,959
-Salary Average : $3,900,000
-Salary Average Remaining : $2,347,959
Nicolas Roy (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,107,143
-Salary Average : $3,500,000
-Salary Average Remaining : $2,107,143
Charlie Lindgren (1 Way Contract) $3,192,000 (2)
-Salary Remaining : $1,921,714
-Salary Average : $3,192,000
-Salary Average Remaining : $1,921,714
Daniel Sprong (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,806,122
-Salary Average : $3,000,000
-Salary Average Remaining : $1,806,122
Jake Bean (1 Way Contract) $2,940,000 (1)
-Salary Remaining : $1,770,000
-Salary Average : $2,940,000
-Salary Average Remaining : $1,770,000
Pierre Engvall (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $1,745,918
-Salary Average : $2,900,000
-Salary Average Remaining : $1,745,918
Alexander Romanov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,655,612
-Salary Average : $2,750,000
-Salary Average Remaining : $1,655,612
Dylan Gambrell (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Christian Fischer (1 Way Contract) $1,345,000 (1)
-Salary Remaining : $809,745
-Salary Average : $1,345,000
-Salary Average Remaining : $809,745
William Lagesson (1 Way Contract) $1,283,000 (3)
-1 Way Contract Salary Cap : $1,283,000
-Salary Remaining : $772,418
-Salary Average : $1,283,000
-Salary Average Remaining : $772,418
Philip Tomasino (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $752,551
-Salary Average : $1,250,000
-Salary Average Remaining : $752,551
Jacob Larsson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $722,449
-Salary Average : $1,200,000
-Salary Average Remaining : $722,449
Juuso Valimaki (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $677,296
-Salary Average : $1,125,000
-Salary Average Remaining : $677,296
Logan Stanley (1 Way Contract) $1,081,000 (1)
-Salary Remaining : $650,806
-Salary Average : $1,081,000
-Salary Average Remaining : $650,806
Liam Foudy (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Pierre-Olivier Joseph $995,000 (2)
-Salary Remaining : $599,031
-Salary Average : $995,000
-Salary Average Remaining : $599,031
Luke Evangelista $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Adam Fantilli $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Total Pro Players24
Salary Commitment
Year 2024 : $70,081,000
Year 2025 : $56,715,000
Year 2026 : $37,553,000
Year 2027 : $26,500,000
Salary Average Commitment
Year 2024 : $70,081,000
Year 2025 : $56,715,000
Year 2026 : $37,553,000
Year 2027 : $26,500,000
Salary Cap with 1 Way Contract
Year 2024 : $70,081,000
Year 2025 : $56,715,000
Year 2026 : $37,553,000
Year 2027 : $26,500,000

Farm Players Salaries

Gustav Lindstrom $99,890 (2)
Salary Remaining : $60,138
Salary Average : $99,890
Salary Average Remaining : $60,138
Brendan Gaunce $99,500 (2)
Salary Remaining : $59,903
Salary Average : $99,500
Salary Average Remaining : $59,903
Brayden Pachal $99,500 (2)
Salary Remaining : $59,903
Salary Average : $99,500
Salary Average Remaining : $59,903
Remi Poirier $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Xavier Parent $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Brendan Brisson $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Alex Steeves $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Graeme Clarke $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Patrick Guay $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Xavier Simoneau $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nathan Gaucher $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tyson Hinds $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ville Ottavainen $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jordan Spence $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Justin Barron $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nathan Legare $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Mason Morelli $90,000 (3)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
Brandon Halverson $90,000 (3)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
Matthew Highmore $90,000 (3)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
Alex Limoges $90,000 (3)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
Kaedan Korczak $89,000 (1)
Salary Remaining : $53,582
Salary Average : $89,000
Salary Average Remaining : $53,582
Aidan Fulp $87,000 (3)
Salary Remaining : $52,378
Salary Average : $87,000
Salary Average Remaining : $52,378
Brendan Lemieux $77,500 (2)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Total Farm Players23
Salary Commitment
Year 2024 : $2,147,390
Year 2025 : $1,678,390
Year 2026 : $732,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,147,390
Year 2025 : $1,678,390
Year 2026 : $732,000
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - $140 - 4,373 - 76.05%
Level 2: 4750 - $120 - 3,351 - 70.55%
Level 3: 3750 - $90 - 2,595 - 69.21%
Level 4: 2750 - $65 - 1,884 - 68.52%
Luxury : 1000 - $300 - 790 - 79.03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,957 - 97.85%
Farm Level 2: 1000 - $18 - 975 - 97.51%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %12,994 - 72.19%
Average Income per Game$2,330,808
Year to Date Revenue$34,962,127
Farm
Home Games Left-5
Average Attendance - %2,932 - 97.74%
Average Income per Game$95,326
Year to Date Revenue$1,429,883

Expense

Pro Players Total Salaries$79,585,098
Pro Players Total Average Salaries$79,585,098
Farm Players Total Salaries$1,875,000
Farm Players Total Average Salaries$1,875,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$35,219,526
Farm Year To Date Expenses$1,171,188
Pro Salary Cap To Date$34,438,187
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,601,020
Farm Estimated Season Revenue($476,628)
Pro Remaining Season Days118
Pro Expenses Per Days$411,148
Pro Estimated Expenses$48,515,464
Farm Remaining Season Days118
Farm Expenses Per Days$14,668
Farm Estimated Expenses$1,730,824
Estimated Season Expenses$50,246,288
Season Salary Cap$78,635,098
Estimate Under Maximum Salary Cap of $88,000,000$9,364,902
Estimate Over Minimum Salary Cap of $65,000,000 $13,635,098
Current Bank Account$9,689,006
Projected Bank Account$19,567,110

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (2)
-Salary Remaining : $5,779,592
-Salary Average : $9,600,000
-Salary Average Remaining : $5,779,592
Jack Eichel (1 Way Contract) $8,980,000 (1)
-Salary Remaining : $5,406,327
-Salary Average : $8,980,000
-Salary Average Remaining : $5,406,327
Brad Marchand (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $4,786,224
-Salary Average : $7,950,000
-Salary Average Remaining : $4,786,224
Travis Konecny (1 Way Contract) $7,698,000 (5)
-Salary Remaining : $4,634,510
-Salary Average : $7,698,000
-Salary Average Remaining : $4,634,510
Carter Verhaeghe (1 Way Contract) $7,400,000 (5)
-Salary Remaining : $4,455,102
-Salary Average : $7,400,000
-Salary Average Remaining : $4,455,102
Chris Kreider (1 Way Contract) $7,105,000 (3)
-Salary Remaining : $4,277,500
-Salary Average : $7,105,000
-Salary Average Remaining : $4,277,500
Seth Jones (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $3,732,653
-Salary Average : $6,200,000
-Salary Average Remaining : $3,732,653
Brayden Schenn (1 Way Contract) $5,327,000 (4)
-Salary Remaining : $3,207,071
-Salary Average : $5,327,000
-Salary Average Remaining : $3,207,071
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $2,709,184
-Salary Average : $4,500,000
-Salary Average Remaining : $2,709,184
Ivan Provorov (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $2,588,776
-Salary Average : $4,300,000
-Salary Average Remaining : $2,588,776
Shea Theodore (1 Way Contract) $3,791,500 (3)
-Salary Remaining : $2,282,638
-Salary Average : $3,791,500
-Salary Average Remaining : $2,282,638
Michael Amadio (1 Way Contract) $2,547,000 (3)
-Salary Remaining : $1,533,398
-Salary Average : $2,547,000
-Salary Average Remaining : $1,533,398
Andrew Cogliano (1 Way Contract) $2,325,000 (2)
-Salary Remaining : $1,399,745
-Salary Average : $2,325,000
-Salary Average Remaining : $1,399,745
Olli Maatta (1 Way Contract) $1,710,000 (3)
-Salary Remaining : $1,029,490
-Salary Average : $1,710,000
-Salary Average Remaining : $1,029,490
Ross Colton (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
William Carrier (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Pavol Regenda $999,999 (2)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Nikita Tolopilo $999,999 (3)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Philip Kemp $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Sebastien Aho (Out of Payroll) $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Calvin de Haan $916,200 (1)
-Salary Remaining : $551,590
-Salary Average : $916,200
-Salary Average Remaining : $551,590
Trevor Lewis $910,400 (1)
-Salary Remaining : $548,098
-Salary Average : $910,400
-Salary Average Remaining : $548,098
Alex Lyon $775,000 (2)
-Salary Remaining : $466,582
-Salary Average : $775,000
-Salary Average Remaining : $466,582
Alexander True $750,000 (1)
-Salary Remaining : $451,531
-Salary Average : $750,000
-Salary Average Remaining : $451,531
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 : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Luke Toporowski $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Alex Green $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Josiah Slavin $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Josh Maniscalco $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Sam Jardine $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Cedric Pare $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Riley Bezeau $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Austin Osmanski $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Colton Young $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Dominic Franco $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Aaron Ness $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Devante Stephens $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Zane McIntyre $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Troy Grosenick $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Tate Singleton $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Spencer Smallman $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Keaton Thompson $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Steven Fogarty $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Drew Callin $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Montana Onyebuchi $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Timur Ibragimov $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Rhett Gardner $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
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 - 3,778 - 65.70%
Level 2: 4750 - $110 - 3,462 - 72.89%
Level 3: 3750 - $95 - 2,525 - 67.33%
Level 4: 2750 - $65 - 1,896 - 68.96%
Luxury : 1000 - $390 - 594 - 59.35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1,118 - 55.90%
Farm Level 2: 1000 - $28 - 547 - 54.75%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$86,827,999
Pro Players Total Average Salaries$86,827,999
Farm Players Total Salaries$2,956,230
Farm Players Total Average Salaries$2,956,230
Coaches Total Salaries$5,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$36,618,146
Farm Year To Date Expenses$1,408,085
Pro Salary Cap To Date$34,628,364
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,636,399
Farm Estimated Season Revenue($603,690)
Pro Remaining Season Days118
Pro Expenses Per Days$468,510
Pro Estimated Expenses$55,284,180
Farm Remaining Season Days118
Farm Expenses Per Days$18,144
Farm Estimated Expenses$2,140,992
Estimated Season Expenses$57,425,172
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$72,846,161
Projected Bank Account$70,453,698

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $4,726,020
-Salary Average : $7,850,000
-Salary Average Remaining : $4,726,020
Kevin Fiala (1 Way Contract) $7,733,000 (5)
-Salary Remaining : $4,655,582
-Salary Average : $7,733,000
-Salary Average Remaining : $4,655,582
Sam Reinhart (1 Way Contract) $7,724,000 (3)
-Salary Remaining : $4,650,163
-Salary Average : $7,724,000
-Salary Average Remaining : $4,650,163
Vincent Trocheck (1 Way Contract) $6,735,000 (2)
-Salary Remaining : $4,054,745
-Salary Average : $6,735,000
-Salary Average Remaining : $4,054,745
Elias Pettersson (1 Way Contract) $5,830,000 (1)
-Salary Remaining : $3,509,898
-Salary Average : $5,830,000
-Salary Average Remaining : $3,509,898
Thatcher Demko (1 Way Contract) $5,788,000 (5)
-Salary Remaining : $3,484,612
-Salary Average : $5,788,000
-Salary Average Remaining : $3,484,612
Tom Wilson (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $3,431,633
-Salary Average : $5,700,000
-Salary Average Remaining : $3,431,633
Zach Hyman (1 Way Contract) $5,425,000 (2)
-Salary Remaining : $3,266,071
-Salary Average : $5,425,000
-Salary Average Remaining : $3,266,071
Damon Severson (1 Way Contract) $5,175,000 (2)
-Salary Remaining : $3,115,561
-Salary Average : $5,175,000
-Salary Average Remaining : $3,115,561
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,010,204
-Salary Average : $5,000,000
-Salary Average Remaining : $3,010,204
Alexander Wennberg (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $2,859,694
-Salary Average : $4,750,000
-Salary Average Remaining : $2,859,694
Brandon Carlo (1 Way Contract) $4,316,000 (5)
-Salary Remaining : $2,598,408
-Salary Average : $4,316,000
-Salary Average Remaining : $2,598,408
Ryan Hartman (1 Way Contract) $3,675,000 (3)
-Salary Remaining : $2,212,500
-Salary Average : $3,675,000
-Salary Average Remaining : $2,212,500
Zach Werenski (1 Way Contract) $3,193,000 (1)
-Salary Remaining : $1,922,316
-Salary Average : $3,193,000
-Salary Average Remaining : $1,922,316
Logan Thompson (1 Way Contract) $2,488,000 (1)
-Salary Remaining : $1,497,878
-Salary Average : $2,488,000
-Salary Average Remaining : $1,497,878
Yakov Trenin (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $812,755
-Salary Average : $1,350,000
-Salary Average Remaining : $812,755
Kevin Stenlund (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $720,041
-Salary Average : $1,196,000
-Salary Average Remaining : $720,041
Jack Johnson $999,999 (1)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Sean Walker $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Rafael Harvey-Pinard $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
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 : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Gage Goncalves $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jason Polin $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jon-Randall Avon $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Dmitry Kuzmin $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ty Tullio $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Brandon Bussi $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Patrick Khodorenko $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Georgii Merkulov $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Lukas Svejkovsky $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Danila Klimovich $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Hugh McGing $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ilya Solovyov $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Bobby Trivigno $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jacob Peterson $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nick Cicek $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nick Perbix $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Mack Guzda $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ben McCartney $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Austin Rueschhoff $92,500 (2)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Connor Mackey $92,500 (2)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Boris Katchouk $92,500 (1)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Dennis Gilbert $92,500 (3)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Jake Christiansen $92,500 (1)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Kyle MacLean $92,500 (1)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Uvis Balinskis $92,500 (2)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Dryden Hunt $92,500 (1)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Louie Belpedio $92,500 (3)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Mark Kastelic $83,550 (1)
Salary Remaining : $50,301
Salary Average : $83,550
Salary Average Remaining : $50,301
Jakub Zboril $80,180 (1)
Salary Remaining : $48,272
Salary Average : $80,180
Salary Average Remaining : $48,272
Mason Primeau $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Cole Schwindt $77,500 (2)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
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 - 5,516 - 95.92%
Level 2: 4750 - $100 - 4,496 - 94.64%
Level 3: 3750 - $75 - 3,632 - 96.86%
Level 4: 2750 - $50 - 2,587 - 94.08%
Luxury : 1000 - $300 - 784 - 78.43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,974 - 98.69%
Farm Level 2: 1000 - $15 - 989 - 98.89%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,015 - 94.53%
Average Income per Game$2,575,264
Year to Date Revenue$46,354,760
Farm
Home Games Left-8
Average Attendance - %2,963 - 98.75%
Average Income per Game$80,220
Year to Date Revenue$1,443,968

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$31,397,057
Farm Year To Date Expenses$1,101,725
Pro Salary Cap To Date$29,807,494
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,231,082
Farm Estimated Season Revenue($641,764)
Pro Remaining Season Days118
Pro Expenses Per Days$404,505
Pro Estimated Expenses$47,731,590
Farm Remaining Season Days118
Farm Expenses Per Days$14,778
Farm Estimated Expenses$1,743,804
Estimated Season Expenses$49,475,394
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$135,126,908
Projected Bank Account$144,240,832

Pro Players Salaries

Juuse Saros (1 Way Contract) $8,236,000 (1)
-Salary Remaining : $4,958,408
-Salary Average : $8,236,000
-Salary Average Remaining : $4,958,408
Dylan Cozens (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $3,913,265
-Salary Average : $6,500,000
-Salary Average Remaining : $3,913,265
Noah Dobson (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $3,762,755
-Salary Average : $6,250,000
-Salary Average Remaining : $3,762,755
Andrew Mangiapane (1 Way Contract) $5,720,000 (2)
-Salary Remaining : $3,443,673
-Salary Average : $5,720,000
-Salary Average Remaining : $3,443,673
Ben Chiarot (1 Way Contract) $4,760,000 (2)
-Salary Remaining : $2,865,714
-Salary Average : $4,760,000
-Salary Average Remaining : $2,865,714
John Marino (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $2,648,980
-Salary Average : $4,400,000
-Salary Average Remaining : $2,648,980
Cam York (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $2,558,673
-Salary Average : $4,250,000
-Salary Average Remaining : $2,558,673
Dante Fabbro (1 Way Contract) $4,042,000 (2)
-Salary Remaining : $2,433,449
-Salary Average : $4,042,000
-Salary Average Remaining : $2,433,449
Cal Petersen (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $2,408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $2,408,163
Nils Hoglander (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,107,143
-Salary Average : $3,500,000
-Salary Average Remaining : $2,107,143
Ryan McLeod (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $1,866,327
-Salary Average : $3,100,000
-Salary Average Remaining : $1,866,327
Jason Zucker (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,806,122
-Salary Average : $3,000,000
-Salary Average Remaining : $1,806,122
Mattias Janmark (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,505,102
-Salary Average : $2,500,000
-Salary Average Remaining : $1,505,102
Sean Kuraly (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $1,264,286
-Salary Average : $2,100,000
-Salary Average Remaining : $1,264,286
Eric Robinson (1 Way Contract) $1,979,000 (1)
-Salary Remaining : $1,191,439
-Salary Average : $1,979,000
-Salary Average Remaining : $1,191,439
Brett Murray (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Alex Nylander (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $872,959
-Salary Average : $1,450,000
-Salary Average Remaining : $872,959
Matt Martin (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $782,653
-Salary Average : $1,300,000
-Salary Average Remaining : $782,653
Johnathan Kovacevic (1 Way Contract) $1,096,000 (1)
-Salary Remaining : $659,837
-Salary Average : $1,096,000
-Salary Average Remaining : $659,837
Jonas Johansson (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $632,143
-Salary Average : $1,050,000
-Salary Average Remaining : $632,143
Casey Fitzgerald (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Lucas Raymond $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
William Eklund $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Braden Schneider $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
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 : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Stanislav Svozil $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Eetu Liukas $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matthew Poitras $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Artem Anisimov $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Colten Ellis $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Anson Thornton $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ryan Shea $85,000 (2)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Emilio Pettersen $80,000 (2)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Jan Jenik $79,000 (1)
Salary Remaining : $47,561
Salary Average : $79,000
Salary Average Remaining : $47,561
Michael Callahan $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Arvid Holm $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Riley Tufte $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Brogan Rafferty $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Seth Griffith $77,500 (2)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Ben Jones $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jimmy Lambert $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Marc Johnstone $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Marc Gatcomb $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jermaine Loewen $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Mark Duarte $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Roman Kinal $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Robbie Russo $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
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 - 5,539 - 96.32%
Level 2: 4750 - $100 - 4,495 - 94.64%
Level 3: 3750 - $75 - 3,575 - 95.32%
Level 4: 2750 - $50 - 2,589 - 94.14%
Luxury : 1000 - $300 - 772 - 77.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,983 - 99.13%
Farm Level 2: 1000 - $15 - 988 - 98.76%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %16,969 - 94.27%
Average Income per Game$2,567,916
Year to Date Revenue$43,654,569
Farm
Home Games Left-7
Average Attendance - %2,970 - 99.01%
Average Income per Game$80,476
Year to Date Revenue$1,368,094

Expense

Pro Players Total Salaries$76,083,000
Pro Players Total Average Salaries$76,083,000
Farm Players Total Salaries$2,414,300
Farm Players Total Average Salaries$2,414,300
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,388,000
Pro Year To Date Expenses$31,289,100
Farm Year To Date Expenses$1,358,760
Pro Salary Cap To Date$30,891,144
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,629,980
Farm Estimated Season Revenue($563,333)
Pro Remaining Season Days118
Pro Expenses Per Days$393,281
Pro Estimated Expenses$46,407,158
Farm Remaining Season Days118
Farm Expenses Per Days$17,420
Farm Estimated Expenses$2,055,560
Estimated Season Expenses$48,462,718
Season Salary Cap$82,471,000
Estimate Under Maximum Salary Cap of $88,000,000$5,529,000
Estimate Over Minimum Salary Cap of $65,000,000 $17,471,000
Current Bank Account$44,520,776
Projected Bank Account$57,124,705

Pro Players Salaries

Joe Pavelski (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $5,418,367
-Salary Average : $9,000,000
-Salary Average Remaining : $5,418,367
Mats Zuccarello (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $4,816,327
-Salary Average : $8,000,000
-Salary Average Remaining : $4,816,327
William Karlsson (1 Way Contract) $7,486,000 (2)
-Salary Remaining : $4,506,878
-Salary Average : $7,486,000
-Salary Average Remaining : $4,506,878
Alex DeBrincat (1 Way Contract) $6,106,000 (1)
-Salary Remaining : $3,676,061
-Salary Average : $6,106,000
-Salary Average Remaining : $3,676,061
Boone Jenner (1 Way Contract) $5,730,000 (3)
-Salary Remaining : $3,449,694
-Salary Average : $5,730,000
-Salary Average Remaining : $3,449,694
Brady Skjei (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $3,114,959
-Salary Average : $5,174,000
-Salary Average Remaining : $3,114,959
Quinton Byfield (1 Way Contract) $4,761,000 (5)
-Salary Remaining : $2,866,316
-Salary Average : $4,761,000
-Salary Average Remaining : $2,866,316
K'Andre Miller (1 Way Contract) $4,666,000 (2)
-Salary Remaining : $2,809,122
-Salary Average : $4,666,000
-Salary Average Remaining : $2,809,122
Ryan Suter (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $2,227,551
-Salary Average : $3,700,000
-Salary Average Remaining : $2,227,551
Josh Norris (1 Way Contract) $3,481,000 (1)
-Salary Remaining : $2,095,704
-Salary Average : $3,481,000
-Salary Average Remaining : $2,095,704
Ville Husso (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,806,122
-Salary Average : $3,000,000
-Salary Average Remaining : $1,806,122
Scott Wedgewood (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $1,444,898
-Salary Average : $2,400,000
-Salary Average Remaining : $1,444,898
Mark Giordano (1 Way Contract) $1,928,000 (1)
-Salary Remaining : $1,160,735
-Salary Average : $1,928,000
-Salary Average Remaining : $1,160,735
Ryan Poehling (Out of Payroll) $1,734,000 (1)
-Salary Remaining : $1,043,939
-Salary Average : $1,734,000
-Salary Average Remaining : $1,043,939
Kailer Yamamoto (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $1,023,469
-Salary Average : $1,700,000
-Salary Average Remaining : $1,023,469
Brett Howden (1 Way Contract) $1,452,000 (2)
-Salary Remaining : $874,163
-Salary Average : $1,452,000
-Salary Average Remaining : $874,163
Ilya Lyubushkin (1 Way Contract) $1,379,000 (1)
-Salary Remaining : $830,214
-Salary Average : $1,379,000
-Salary Average Remaining : $830,214
Aliaksei Protas (1 Way Contract) $1,160,000 (1)
-1 Way Contract Salary Cap : $1,160,000
-Salary Remaining : $698,367
-Salary Average : $1,160,000
-Salary Average Remaining : $698,367
Ty Dellandrea (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $680,306
-Salary Average : $1,130,000
-Salary Average Remaining : $680,306
Simon Holmstrom $980,000 (2)
-Salary Remaining : $590,000
-Salary Average : $980,000
-Salary Average Remaining : $590,000
Wyatt Johnston $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Jake Sanderson $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Noah Cates $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Total Pro Players23
Salary Commitment
Year 2024 : $77,817,000
Year 2025 : $56,249,000
Year 2026 : $29,891,000
Year 2027 : $21,761,000
Salary Average Commitment
Year 2024 : $77,817,000
Year 2025 : $56,249,000
Year 2026 : $29,891,000
Year 2027 : $21,761,000
Salary Cap with 1 Way Contract
Year 2024 : $77,817,000
Year 2025 : $56,249,000
Year 2026 : $29,891,000
Year 2027 : $21,761,000

Farm Players Salaries

Adam Edstrom $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Kevin Gravel $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Matt Irwin $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Ryan Donato $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Mads Sogaard $96,400 (3)
Salary Remaining : $58,037
Salary Average : $96,400
Salary Average Remaining : $58,037
Jakob Pelletier $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Dennis Hildeby $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Cole Guttman $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Corson Ceulemans $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Graham Slaggert $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jack Thompson $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jiri Kulich $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
JJ Peterka $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Dmitry Zlodeyev $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Thomas Miller $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Philip Broberg $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Marco Kasper $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Robert Mastrosimone $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jake Livingstone $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matthew Phillips $90,000 (2)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
Tyler Tucker $86,800 (2)
Salary Remaining : $52,257
Salary Average : $86,800
Salary Average Remaining : $52,257
Nathan Bastian $85,000 (1)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Jordan Gross $83,600 (2)
Salary Remaining : $50,331
Salary Average : $83,600
Salary Average Remaining : $50,331
Nicolas Beaudin $82,500 (2)
Salary Remaining : $49,668
Salary Average : $82,500
Salary Average Remaining : $49,668
Isaac Ratcliffe $80,000 (2)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Brendan Perlini $80,000 (2)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Total Farm Players26
Salary Commitment
Year 2024 : $2,414,300
Year 2025 : $2,044,300
Year 2026 : $576,400
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,414,300
Year 2025 : $2,044,300
Year 2026 : $576,400
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - $130 - 5,505 - 95.73%
Level 2: 4750 - $99 - 4,584 - 96.51%
Level 3: 3750 - $70 - 3,614 - 96.37%
Level 4: 2750 - $45 - 2,652 - 96.44%
Luxury : 1000 - $289 - 943 - 94.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,058 - 52.90%
Farm Level 2: 1000 - $25 - 633 - 63.28%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,298 - 96.10%
Average Income per Game$2,649,479
Year to Date Revenue$42,391,658
Farm
Home Games Left-6
Average Attendance - %1,691 - 56.36%
Average Income per Game$85,902
Year to Date Revenue$1,374,437

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$32,766,780
Farm Year To Date Expenses$1,312,943
Pro Salary Cap To Date$32,062,704
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,236,966
Farm Estimated Season Revenue($515,414)
Pro Remaining Season Days118
Pro Expenses Per Days$419,740
Pro Estimated Expenses$49,529,320
Farm Remaining Season Days118
Farm Expenses Per Days$16,901
Farm Estimated Expenses$1,994,318
Estimated Season Expenses$51,523,638
Season Salary Cap$81,934,000
Estimate Under Maximum Salary Cap of $88,000,000$6,066,000
Estimate Over Minimum Salary Cap of $65,000,000 $16,934,000
Current Bank Account$44,754,174
Projected Bank Account$58,952,088

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $7,055,000 (1)
-Salary Remaining : $4,247,398
-Salary Average : $7,055,000
-Salary Average Remaining : $4,247,398
Mathew Barzal (1 Way Contract) $6,209,000 (1)
-Salary Remaining : $3,738,071
-Salary Average : $6,209,000
-Salary Average Remaining : $3,738,071
Sam Bennett (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $3,612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $3,612,245
Andre Burakovsky (1 Way Contract) $5,622,000 (2)
-Salary Remaining : $3,384,673
-Salary Average : $5,622,000
-Salary Average Remaining : $3,384,673
Travis Hamonic (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,010,204
-Salary Average : $5,000,000
-Salary Average Remaining : $3,010,204
Martin Jones (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,709,184
-Salary Average : $4,500,000
-Salary Average Remaining : $2,709,184
Tommy Novak (1 Way Contract) $4,477,000 (5)
-Salary Remaining : $2,695,337
-Salary Average : $4,477,000
-Salary Average Remaining : $2,695,337
Brock Boeser (1 Way Contract) $4,445,000 (1)
-Salary Remaining : $2,676,071
-Salary Average : $4,445,000
-Salary Average Remaining : $2,676,071
Jakub Vrana (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $2,408,163
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $2,408,163
Rasmus Ristolainen (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $2,408,163
Valeri Nichushkin (1 Way Contract) $3,682,000 (3)
-Salary Remaining : $2,216,714
-Salary Average : $3,682,000
-Salary Average Remaining : $2,216,714
Owen Tippett (1 Way Contract) $3,504,000 (1)
-Salary Remaining : $2,109,551
-Salary Average : $3,504,000
-Salary Average Remaining : $2,109,551
Oskar Sundqvist (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $2,034,898
-Salary Average : $3,380,000
-Salary Average Remaining : $2,034,898
Robert Thomas (1 Way Contract) $3,032,000 (2)
-Salary Remaining : $1,825,388
-Salary Average : $3,032,000
-Salary Average Remaining : $1,825,388
Jani Hakanpaa (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $1,571,327
-Salary Average : $2,610,000
-Salary Average Remaining : $1,571,327
Adam Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $1,119,194
-Salary Average : $1,859,000
-Salary Average Remaining : $1,119,194
Nikita Zadorov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,053,571
-Salary Average : $1,750,000
-Salary Average Remaining : $1,053,571
Blake Lizotte (1 Way Contract) $1,744,000 (1)
-Salary Remaining : $1,049,959
-Salary Average : $1,744,000
-Salary Average Remaining : $1,049,959
T.J. Tynan (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Luke Schenn (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Peyton Krebs $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Kevin Rooney $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Total Pro Players23
Salary Commitment
Year 2024 : $80,769,000
Year 2025 : $44,732,000
Year 2026 : $25,719,000
Year 2027 : $14,477,000
Salary Average Commitment
Year 2024 : $80,769,000
Year 2025 : $44,732,000
Year 2026 : $25,719,000
Year 2027 : $14,477,000
Salary Cap with 1 Way Contract
Year 2024 : $80,769,000
Year 2025 : $44,732,000
Year 2026 : $25,719,000
Year 2027 : $14,477,000

Farm Players Salaries

Aleksandr Kisakov $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nikita Novikov $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Fabian Lysell $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
John Ludvig $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Hardy Haman Aktell $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nikolai Knyzhov $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Pontus Holmberg $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ruslan Iskhakov $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Leo Loof $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Maksymilian Szuber $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Luke Cavallin $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nikita Nesterenko $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nikita Chibrikov $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Pavel Mintyukov (Out of Payroll) $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ivan Fedotov $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Kasimir Kaskisuo $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Lucas Johansen $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jesper Vikman $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matt Kiersted $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Mike Hardman $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nathan Smith $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ryan McAllister $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Vasily Podkolzin $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ivan Prosvetov $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Hunter Skinner $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Leon Gawanke $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Egor Sokolov $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Ilya Usau $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Peter Abbandonato $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jimmy Huntington $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
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 - 5,494 - 95.54%
Level 2: 4750 - $99 - 4,413 - 92.91%
Level 3: 3750 - $74 - 3,544 - 94.51%
Level 4: 2750 - $49 - 2,645 - 96.19%
Luxury : 1000 - $295 - 933 - 93.31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,999 - 99.95%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,030 - 94.61%
Average Income per Game$2,588,714
Year to Date Revenue$46,596,847
Farm
Home Games Left-8
Average Attendance - %2,999 - 99.97%
Average Income per Game$62,476
Year to Date Revenue$1,124,575

Expense

Pro Players Total Salaries$79,880,000
Pro Players Total Average Salaries$79,880,000
Farm Players Total Salaries$2,692,020
Farm Players Total Average Salaries$2,692,020
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,150,000
Pro Year To Date Expenses$32,425,337
Farm Year To Date Expenses$1,266,655
Pro Salary Cap To Date$31,714,577
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,540,416
Farm Estimated Season Revenue($499,811)
Pro Remaining Season Days118
Pro Expenses Per Days$415,204
Pro Estimated Expenses$48,994,072
Farm Remaining Season Days118
Farm Expenses Per Days$16,286
Farm Estimated Expenses$1,921,748
Estimated Season Expenses$50,915,820
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$64,418,009
Projected Bank Account$72,542,794

Pro Players Salaries

Adrian Kempe (1 Way Contract) $7,237,000 (5)
-Salary Remaining : $4,356,969
-Salary Average : $7,237,000
-Salary Average Remaining : $4,356,969
Alex Pietrangelo (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $4,214,286
-Salary Average : $7,000,000
-Salary Average Remaining : $4,214,286
Timo Meier (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $4,141,439
-Salary Average : $6,879,000
-Salary Average Remaining : $4,141,439
Nico Hischier (1 Way Contract) $6,486,000 (2)
-Salary Remaining : $3,904,837
-Salary Average : $6,486,000
-Salary Average Remaining : $3,904,837
Drake Batherson (1 Way Contract) $5,694,000 (3)
-Salary Remaining : $3,428,020
-Salary Average : $5,694,000
-Salary Average Remaining : $3,428,020
Neal Pionk (1 Way Contract) $5,521,000 (3)
-Salary Remaining : $3,323,867
-Salary Average : $5,521,000
-Salary Average Remaining : $3,323,867
Shayne Gostisbehere (1 Way Contract) $5,231,000 (4)
-Salary Remaining : $3,149,276
-Salary Average : $5,231,000
-Salary Average Remaining : $3,149,276
Charlie Coyle (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,709,184
-Salary Average : $4,500,000
-Salary Average Remaining : $2,709,184
Linus Ullmark (1 Way Contract) $4,055,000 (2)
-Salary Remaining : $2,441,276
-Salary Average : $4,055,000
-Salary Average Remaining : $2,441,276
Brayden McNabb (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $2,408,163
Jake Middleton (1 Way Contract) $3,774,000 (4)
-Salary Remaining : $2,272,102
-Salary Average : $3,774,000
-Salary Average Remaining : $2,272,102
Evgeni Malkin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,107,143
-Salary Average : $3,500,000
-Salary Average Remaining : $2,107,143
Claude Giroux (1 Way Contract) $3,371,000 (5)
-Salary Remaining : $2,029,480
-Salary Average : $3,371,000
-Salary Average Remaining : $2,029,480
Eetu Luostarinen (1 Way Contract) $3,207,000 (2)
-Salary Remaining : $1,930,745
-Salary Average : $3,207,000
-Salary Average Remaining : $1,930,745
Nic Dowd (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,655,612
-Salary Average : $2,750,000
-Salary Average Remaining : $1,655,612
Jimmy Vesey (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $1,143,878
-Salary Average : $1,900,000
-Salary Average Remaining : $1,143,878
Simon Benoit $975,000 (2)
-Salary Remaining : $586,990
-Salary Average : $975,000
-Salary Average Remaining : $586,990
Cam Atkinson $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Alex Vlasic $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Jack McBain $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Karel Vejmelka $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
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 : $58,699
Salary Average : $97,500
Salary Average Remaining : $58,699
Drew Commesso $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Kyle Masters $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Eemil Viro $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Emil Lilleberg $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ethan Del Maestro $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Frederic Brunet $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Mikko Kokkonen $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jacob Melanson $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nils Aman $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
James Malatesta $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ozzy Wiesblatt $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jiri Smejkal $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Josh Bloom $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ville Petman $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Lucas Ciona $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
William Trudeau $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matt Filipe $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Mikael Pyyhtia $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Oskar Pettersson $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Pavel Novak $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Stephen Halliday $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
William Stromgren $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Egor Afanasyev $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Cross Hanas $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Isaak Phillips $89,520 (2)
Salary Remaining : $53,895
Salary Average : $89,520
Salary Average Remaining : $53,895
Keith Kinkaid $85,000 (3)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Ben Gleason $85,000 (3)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Joey Anderson $55,000 (1)
Salary Remaining : $33,112
Salary Average : $55,000
Salary Average Remaining : $33,112
Total Farm Players29
Salary Commitment
Year 2024 : $2,692,020
Year 2025 : $2,444,520
Year 2026 : $1,690,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,692,020
Year 2025 : $2,444,520
Year 2026 : $1,690,000
Year 2027 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - $125 - 5,435 - 94.53%
Level 2: 4750 - $100 - 4,500 - 94.73%
Level 3: 3750 - $75 - 3,583 - 95.53%
Level 4: 2750 - $50 - 2,677 - 97.35%
Luxury : 1000 - $300 - 791 - 79.07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,980 - 99.00%
Farm Level 2: 1000 - $15 - 986 - 98.62%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %16,985 - 94.36%
Average Income per Game$2,565,259
Year to Date Revenue$43,609,402
Farm
Home Games Left-7
Average Attendance - %2,966 - 98.87%
Average Income per Game$80,368
Year to Date Revenue$1,366,250

Expense

Pro Players Total Salaries$75,812,998
Pro Players Total Average Salaries$75,812,998
Farm Players Total Salaries$2,877,860
Farm Players Total Average Salaries$2,877,860
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$11,815,000
Pro Year To Date Expenses$30,469,026
Farm Year To Date Expenses$1,329,835
Pro Salary Cap To Date$30,055,764
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,566,215
Farm Estimated Season Revenue($562,574)
Pro Remaining Season Days118
Pro Expenses Per Days$391,903
Pro Estimated Expenses$46,244,554
Farm Remaining Season Days118
Farm Expenses Per Days$17,234
Farm Estimated Expenses$2,033,612
Estimated Season Expenses$48,278,166
Season Salary Cap$87,627,998
Estimate Under Maximum Salary Cap of $88,000,000$372,002
Estimate Over Minimum Salary Cap of $65,000,000 $22,627,998
Current Bank Account$50,342,568
Projected Bank Account$63,068,043

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (5)
-Salary Remaining : $4,635,714
-Salary Average : $7,700,000
-Salary Average Remaining : $4,635,714
James van Riemsdyk (1 Way Contract) $7,050,000 (3)
-Salary Remaining : $4,244,388
-Salary Average : $7,050,000
-Salary Average Remaining : $4,244,388
Matt Roy (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $4,214,286
-Salary Average : $7,000,000
-Salary Average Remaining : $4,214,286
Jakob Chychrun (1 Way Contract) $6,550,000 (2)
-Salary Remaining : $3,943,367
-Salary Average : $6,550,000
-Salary Average Remaining : $3,943,367
Jason Dickinson (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $3,010,204
-Salary Average : $5,000,000
-Salary Average Remaining : $3,010,204
Dmitry Orlov (1 Way Contract) $4,525,000 (3)
-Salary Remaining : $2,724,235
-Salary Average : $4,525,000
-Salary Average Remaining : $2,724,235
Dominik Kubalik (1 Way Contract) $4,364,000 (4)
-Salary Remaining : $2,627,306
-Salary Average : $4,364,000
-Salary Average Remaining : $2,627,306
Joel Edmundson (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $2,468,367
-Salary Average : $4,100,000
-Salary Average Remaining : $2,468,367
Oskar Lindblom (1 Way Contract) $2,973,000 (1)
-1 Way Contract Salary Cap : $2,973,000
-Salary Remaining : $1,789,867
-Salary Average : $2,973,000
-Salary Average Remaining : $1,789,867
Nino Niederreiter (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $1,715,816
-Salary Average : $2,850,000
-Salary Average Remaining : $1,715,816
Sam Steel (1 Way Contract) $2,787,000 (4)
-Salary Remaining : $1,677,888
-Salary Average : $2,787,000
-Salary Average Remaining : $1,677,888
Cal Foote (1 Way Contract) $2,230,000 (2)
-1 Way Contract Salary Cap : $2,230,000
-Salary Remaining : $1,342,551
-Salary Average : $2,230,000
-Salary Average Remaining : $1,342,551
Colin White (1 Way Contract) $2,100,000 (3)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $1,264,286
-Salary Average : $2,100,000
-Salary Average Remaining : $1,264,286
Stefan Noesen (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Jesper Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $1,119,194
-Salary Average : $1,859,000
-Salary Average Remaining : $1,119,194
Jalen Chatfield (1 Way Contract) $1,834,000 (3)
-Salary Remaining : $1,104,143
-Salary Average : $1,834,000
-Salary Average Remaining : $1,104,143
Connor Ingram (1 Way Contract) $1,776,000 (3)
-Salary Remaining : $1,069,224
-Salary Average : $1,776,000
-Salary Average Remaining : $1,069,224
Brad Hunt (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,053,571
-Salary Average : $1,750,000
-Salary Average Remaining : $1,053,571
Nicolas Deslauriers (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $993,367
-Salary Average : $1,650,000
-Salary Average Remaining : $993,367
Pheonix Copley (1 Way Contract) $1,040,000 (2)
-Salary Remaining : $626,122
-Salary Average : $1,040,000
-Salary Average Remaining : $626,122
Logan Shaw $999,999 (3)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Adam Cracknell $999,999 (3)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Justus Annunen $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Nils Lundkvist $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Philippe Myers $775,000 (1)
-Salary Remaining : $466,582
-Salary Average : $775,000
-Salary Average Remaining : $466,582
Total Pro Players25
Salary Commitment
Year 2024 : $75,812,998
Year 2025 : $71,114,998
Year 2026 : $55,085,998
Year 2027 : $29,701,000
Salary Average Commitment
Year 2024 : $75,812,998
Year 2025 : $71,114,998
Year 2026 : $55,085,998
Year 2027 : $29,701,000
Salary Cap with 1 Way Contract
Year 2024 : $75,812,998
Year 2025 : $71,114,998
Year 2026 : $55,085,998
Year 2027 : $29,701,000

Farm Players Salaries

Mitchell Weeks $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Vinnie Hinostroza $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Michael Mersch $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Mackenzie MacEachern $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Cole Clayton $100,000 (1)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Jaret Anderson-Dolan $99,100 (2)
Salary Remaining : $59,662
Salary Average : $99,100
Salary Average Remaining : $59,662
Chase Stillman $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Henrik Rybinski $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Artemi Kniazev $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Fedor Svechkov $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jake Wise $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Kevin Korchinski $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Mason Millman $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nikolas Matinpalo $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tucker Robertson $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Zach Dean $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Connor Zary $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Cameron Hughes $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Christian Wolanin $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jacob Bernard-Docker $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Mathias Laferriere $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Reece Newkirk $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Sam Poulin $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jacob Ingham $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Alex Barre-Boulet $91,700 (2)
Salary Remaining : $55,207
Salary Average : $91,700
Salary Average Remaining : $55,207
Matt Luff $90,260 (3)
Salary Remaining : $54,340
Salary Average : $90,260
Salary Average Remaining : $54,340
Trey Fix-Wolansky $83,800 (2)
Salary Remaining : $50,451
Salary Average : $83,800
Salary Average Remaining : $50,451
Riley Stillman $78,000 (2)
Salary Remaining : $46,959
Salary Average : $78,000
Salary Average Remaining : $46,959
Alexander Petrovic $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Karson Kuhlman $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Parker Gahagen $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players31
Salary Commitment
Year 2024 : $2,877,860
Year 2025 : $1,982,860
Year 2026 : $1,045,260
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,877,860
Year 2025 : $1,982,860
Year 2026 : $1,045,260
Year 2027 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - $115 - 5,641 - 98.10%
Level 2: 4750 - $80 - 4,637 - 97.62%
Level 3: 3750 - $70 - 3,644 - 97.17%
Level 4: 2750 - $50 - 2,596 - 94.39%
Luxury : 1000 - $295 - 929 - 92.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,968 - 98.40%
Farm Level 2: 1000 - $15 - 991 - 99.06%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,446 - 96.92%
Average Income per Game$2,433,849
Year to Date Revenue$43,809,284
Farm
Home Games Left-8
Average Attendance - %2,959 - 98.62%
Average Income per Game$80,071
Year to Date Revenue$1,441,282

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$28,837,528
Farm Year To Date Expenses$1,335,938
Pro Salary Cap To Date$27,568,276
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,978,530
Farm Estimated Season Revenue($640,570)
Pro Remaining Season Days118
Pro Expenses Per Days$370,556
Pro Estimated Expenses$43,725,608
Farm Remaining Season Days118
Farm Expenses Per Days$17,147
Farm Estimated Expenses$2,023,346
Estimated Season Expenses$45,748,954
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$108,442,899
Projected Bank Account$118,031,905

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $3,672,449
-Salary Average : $6,100,000
-Salary Average Remaining : $3,672,449
Andrew Copp (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $3,612,245
Conor Garland (1 Way Contract) $5,345,000 (2)
-Salary Remaining : $3,217,908
-Salary Average : $5,345,000
-Salary Average Remaining : $3,217,908
Tanner Pearson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,010,204
-Salary Average : $5,000,000
-Salary Average Remaining : $3,010,204
Craig Smith (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,010,204
-Salary Average : $5,000,000
-Salary Average Remaining : $3,010,204
Josh Anderson (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $2,769,388
-Salary Average : $4,600,000
-Salary Average Remaining : $2,769,388
Connor Brown (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $2,468,367
-Salary Average : $4,100,000
-Salary Average Remaining : $2,468,367
Chris Tierney (1 Way Contract) $3,975,000 (1)
-Salary Remaining : $2,393,112
-Salary Average : $3,975,000
-Salary Average Remaining : $2,393,112
Matt Grzelcyk (1 Way Contract) $3,879,000 (1)
-Salary Remaining : $2,335,316
-Salary Average : $3,879,000
-Salary Average Remaining : $2,335,316
Kaapo Kahkonen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,107,143
-Salary Average : $3,500,000
-Salary Average Remaining : $2,107,143
Ethan Bear (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,806,122
-Salary Average : $3,000,000
-Salary Average Remaining : $1,806,122
Jon Merrill (1 Way Contract) $2,999,999 (1)
-Salary Remaining : $1,806,122
-Salary Average : $2,999,999
-Salary Average Remaining : $1,806,122
Matt Benning (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $1,354,592
-Salary Average : $2,250,000
-Salary Average Remaining : $1,354,592
Oliver Wahlstrom (1 Way Contract) $2,005,000 (2)
-Salary Remaining : $1,207,092
-Salary Average : $2,005,000
-Salary Average Remaining : $1,207,092
Joel Kiviranta (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,053,571
-Salary Average : $1,750,000
-Salary Average Remaining : $1,053,571
Sheldon Dries (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Laurent Brossoit (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Dennis Cholowski (1 Way Contract) $1,275,000 (1)
-1 Way Contract Salary Cap : $1,275,000
-Salary Remaining : $767,602
-Salary Average : $1,275,000
-Salary Average Remaining : $767,602
Cam Dineen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $662,245
-Salary Average : $1,100,000
-Salary Average Remaining : $662,245
Gustav Olofsson (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $662,245
-Salary Average : $1,100,000
-Salary Average Remaining : $662,245
Colin Blackwell $999,999 (2)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Jordan Harris $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
David Jiricek $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Tyler Pitlick $750,000 (1)
-Salary Remaining : $451,531
-Salary Average : $750,000
-Salary Average Remaining : $451,531
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 : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Samu Tuomaala $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Elliot Desnoyers $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Lucas Condotta $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Brett Harrison $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matt Tomkins $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Steven Kampfer $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
William Dufour $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jan Mysak $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Xavier Bourgault $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Trevor Kuntar $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Zack Bolduc $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Daniil Chayka $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Magnus Chrona $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Danil Zhilkin $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ross Johnston $92,010 (2)
Salary Remaining : $55,394
Salary Average : $92,010
Salary Average Remaining : $55,394
Sheldon Rempal $86,780 (2)
Salary Remaining : $52,245
Salary Average : $86,780
Salary Average Remaining : $52,245
Byron Froese $82,100 (1)
Salary Remaining : $49,428
Salary Average : $82,100
Salary Average Remaining : $49,428
Kyle Rau $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Evan Polei $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Kyle Keyser $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Cameron Hebig $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jeff Malott $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Mike Vecchione $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Max Lajoie $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Travis Barron $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Garrett Wilson $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
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 - 4,396 - 76.45%
Level 2: 4750 - $110 - 3,554 - 74.81%
Level 3: 3750 - $85 - 2,824 - 75.30%
Level 4: 2750 - $60 - 2,035 - 73.99%
Luxury : 1000 - $350 - 674 - 67.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,977 - 98.84%
Farm Level 2: 1000 - $20 - 772 - 77.20%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %13,482 - 74.90%
Average Income per Game$2,326,507
Year to Date Revenue$39,550,627
Farm
Home Games Left-7
Average Attendance - %2,749 - 91.63%
Average Income per Game$93,429
Year to Date Revenue$1,588,287

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$37,595,544
Farm Year To Date Expenses$1,417,048
Pro Salary Cap To Date$34,655,388
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,836,179
Farm Estimated Season Revenue($654,001)
Pro Remaining Season Days118
Pro Expenses Per Days$481,009
Pro Estimated Expenses$56,759,062
Farm Remaining Season Days118
Farm Expenses Per Days$18,511
Farm Estimated Expenses$2,184,298
Estimated Season Expenses$58,943,360
Season Salary Cap$87,277,700
Estimate Under Maximum Salary Cap of $88,000,000$722,300
Estimate Over Minimum Salary Cap of $65,000,000 $22,277,700
Current Bank Account$37,704,782
Projected Bank Account$33,943,600

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,090,000 (5)
-Salary Remaining : $6,074,592
-Salary Average : $10,090,000
-Salary Average Remaining : $6,074,592
Cale Makar (1 Way Contract) $8,885,000 (1)
-Salary Remaining : $5,349,133
-Salary Average : $8,885,000
-Salary Average Remaining : $5,349,133
Pavel Buchnevich (1 Way Contract) $7,350,000 (4)
-Salary Remaining : $4,425,000
-Salary Average : $7,350,000
-Salary Average Remaining : $4,425,000
John Tavares (1 Way Contract) $7,104,000 (3)
-Salary Remaining : $4,276,898
-Salary Average : $7,104,000
-Salary Average Remaining : $4,276,898
Jacob Trouba (1 Way Contract) $6,350,000 (3)
-Salary Remaining : $3,822,959
-Salary Average : $6,350,000
-Salary Average Remaining : $3,822,959
Andrei Svechnikov (1 Way Contract) $5,483,000 (2)
-Salary Remaining : $3,300,990
-Salary Average : $5,483,000
-Salary Average Remaining : $3,300,990
Justin Faulk (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $3,190,816
-Salary Average : $5,300,000
-Salary Average Remaining : $3,190,816
Adam Pelech (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $2,829,592
-Salary Average : $4,700,000
-Salary Average Remaining : $2,829,592
Bowen Byram (1 Way Contract) $4,075,000 (2)
-Salary Remaining : $2,453,316
-Salary Average : $4,075,000
-Salary Average Remaining : $2,453,316
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (2)
-Salary Remaining : $2,350,367
-Salary Average : $3,904,000
-Salary Average Remaining : $2,350,367
Alexandar Georgiev (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $2,227,551
-Salary Average : $3,700,000
-Salary Average Remaining : $2,227,551
Scott Laughton (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $1,986,735
-Salary Average : $3,300,000
-Salary Average Remaining : $1,986,735
Mike Matheson (1 Way Contract) $2,712,500 (3)
-Salary Remaining : $1,633,036
-Salary Average : $2,712,500
-Salary Average Remaining : $1,633,036
Jonathan Quick (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,505,102
-Salary Average : $2,500,000
-Salary Average Remaining : $1,505,102
Frank Vatrano (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Michael Rasmussen (1 Way Contract) $1,969,000 (1)
-Salary Remaining : $1,185,418
-Salary Average : $1,969,000
-Salary Average Remaining : $1,185,418
Gustav Nyquist (1 Way Contract) $1,375,000 (1)
-Salary Remaining : $827,806
-Salary Average : $1,375,000
-Salary Average Remaining : $827,806
Jack Quinn (1 Way Contract) $1,329,000 (1)
-1 Way Contract Salary Cap : $1,329,000
-Salary Remaining : $800,112
-Salary Average : $1,329,000
-Salary Average Remaining : $800,112
Mark Jankowski (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $752,551
-Salary Average : $1,250,000
-Salary Average Remaining : $752,551
Connor Dewar (1 Way Contract) $1,159,000 (1)
-Salary Remaining : $697,765
-Salary Average : $1,159,000
-Salary Average Remaining : $697,765
Kirill Marchenko $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Travis Dermott $942,200 (2)
-Salary Remaining : $567,243
-Salary Average : $942,200
-Salary Average Remaining : $567,243
Michael McCarron $850,000 (2)
-Salary Remaining : $511,735
-Salary Average : $850,000
-Salary Average Remaining : $511,735
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 : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Joona Koppanen $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Vladislav Kolyachonok $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Oskar Steen $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Michal Teply $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Jonas Rondbjerg $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Samuel Knazko $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Adam Wilsby $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Albert Johansson $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Danil Gushchin $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Daniil Misyul $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jake Bischoff $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Dawson Barteaux $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Dmitry Ovchinnikov $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Karl Henriksson $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Marat Khusnutdinov $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Dylan Garand $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Parker Ford $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Lukas Reichel $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Rory Kerins $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Brad Malone $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Samuel Bolduc $89,200 (2)
Salary Remaining : $53,702
Salary Average : $89,200
Salary Average Remaining : $53,702
Jamieson Rees $80,000 (2)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Dylan McIlrath $80,000 (1)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Jack Studnicka $78,900 (1)
Salary Remaining : $47,501
Salary Average : $78,900
Salary Average Remaining : $47,501
Nicolas Aube-Kubel $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
William Lockwood $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Adam Gaudette $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Rourke Chartier (Out of Payroll) $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Wade Allison $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Matt Villalta $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Kyle Burroughs $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Nathan Walker $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Axel Jonsson-Fjallby $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
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 - 5,532 - 96.20%
Level 2: 4750 - $100 - 4,477 - 94.26%
Level 3: 3750 - $75 - 3,647 - 97.24%
Level 4: 2750 - $30 - 2,747 - 99.90%
Luxury : 1000 - $225 - 981 - 98.12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,954 - 97.70%
Farm Level 2: 1000 - $15 - 989 - 98.95%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,384 - 96.58%
Average Income per Game$2,447,928
Year to Date Revenue$36,718,915
Farm
Home Games Left-5
Average Attendance - %2,943 - 98.11%
Average Income per Game$91,825
Year to Date Revenue$1,377,372

Expense

Pro Players Total Salaries$78,389,997
Pro Players Total Average Salaries$78,389,997
Farm Players Total Salaries$2,387,570
Farm Players Total Average Salaries$2,387,570
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,224,000
Pro Year To Date Expenses$32,344,954
Farm Year To Date Expenses$1,260,574
Pro Salary Cap To Date$31,298,005
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,646,119
Farm Estimated Season Revenue($459,124)
Pro Remaining Season Days118
Pro Expenses Per Days$412,704
Pro Estimated Expenses$48,699,072
Farm Remaining Season Days118
Farm Expenses Per Days$16,263
Farm Estimated Expenses$1,919,034
Estimated Season Expenses$50,618,106
Season Salary Cap$83,613,997
Estimate Under Maximum Salary Cap of $88,000,000$4,386,003
Estimate Over Minimum Salary Cap of $65,000,000 $18,613,997
Current Bank Account$30,586,510
Projected Bank Account$43,155,399

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (4)
-Salary Remaining : $5,005,367
-Salary Average : $8,314,000
-Salary Average Remaining : $5,005,367
Igor Shesterkin (1 Way Contract) $7,528,000 (2)
-Salary Remaining : $4,532,163
-Salary Average : $7,528,000
-Salary Average Remaining : $4,532,163
Bo Horvat (1 Way Contract) $7,147,000 (4)
-Salary Remaining : $4,302,786
-Salary Average : $7,147,000
-Salary Average Remaining : $4,302,786
Morgan Rielly (1 Way Contract) $6,875,000 (1)
-Salary Remaining : $4,139,031
-Salary Average : $6,875,000
-Salary Average Remaining : $4,139,031
Quinn Hughes (1 Way Contract) $6,554,000 (1)
-Salary Remaining : $3,945,776
-Salary Average : $6,554,000
-Salary Average Remaining : $3,945,776
Tyler Toffoli (1 Way Contract) $6,410,000 (5)
-Salary Remaining : $3,859,082
-Salary Average : $6,410,000
-Salary Average Remaining : $3,859,082
Nazem Kadri (1 Way Contract) $5,945,000 (2)
-Salary Remaining : $3,579,133
-Salary Average : $5,945,000
-Salary Average Remaining : $3,579,133
Jack Hughes (1 Way Contract) $5,084,000 (1)
-Salary Remaining : $3,060,776
-Salary Average : $5,084,000
-Salary Average Remaining : $3,060,776
Viktor Arvidsson (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $2,829,592
-Salary Average : $4,700,000
-Salary Average Remaining : $2,829,592
Antti Raanta (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,986,735
-Salary Average : $3,300,000
-Salary Average Remaining : $1,986,735
MacKenzie Weegar (1 Way Contract) $2,724,000 (1)
-Salary Remaining : $1,639,959
-Salary Average : $2,724,000
-Salary Average Remaining : $1,639,959
Jesper Fast (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Garnet Hathaway (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,053,571
-Salary Average : $1,750,000
-Salary Average Remaining : $1,053,571
Kasperi Kapanen (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $1,038,520
-Salary Average : $1,725,000
-Salary Average Remaining : $1,038,520
Niko Mikkola (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $752,551
-Salary Average : $1,250,000
-Salary Average Remaining : $752,551
Mason Appleton (1 Way Contract) $1,184,000 (1)
-Salary Remaining : $712,816
-Salary Average : $1,184,000
-Salary Average Remaining : $712,816
Dan Vladar (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Travis Boyd $999,999 (2)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Jacob Bryson $999,999 (2)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Joel Armia $999,999 (2)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Luke Hughes $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Nicholas Robertson $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Total Pro Players22
Salary Commitment
Year 2024 : $78,389,997
Year 2025 : $43,018,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000
Salary Average Commitment
Year 2024 : $78,389,997
Year 2025 : $43,018,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000
Salary Cap with 1 Way Contract
Year 2024 : $78,389,997
Year 2025 : $43,018,997
Year 2026 : $26,546,000
Year 2027 : $21,871,000

Farm Players Salaries

Radim Zohorna $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Brian Halonen $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Max Comtois $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Givani Smith $99,570 (1)
Salary Remaining : $59,945
Salary Average : $99,570
Salary Average Remaining : $59,945
Radim Simek $98,000 (1)
Salary Remaining : $59,000
Salary Average : $98,000
Salary Average Remaining : $59,000
Maxwell Crozier $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Carl Berglund $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ethan Cardwell $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Quinn Schmiemann $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
William Villeneuve $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matthew Murray $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ondrej Pavel $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tanner Dickinson $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Michael Karow $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jakub Dobes $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nathan Todd $90,000 (2)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
Anders Bjork $90,000 (2)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
Tye Felhaber $80,000 (2)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Xavier Ouellet $80,000 (2)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Jakub Skarek $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Derrick Pouliot $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Trevor Carrick $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Hudson Fasching $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Kevin Connauton $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Sam Carrick $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Michael Sgarbossa $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Billy Sweezey $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
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 - 5,433 - 94.49%
Level 2: 4750 - $105 - 3,889 - 81.88%
Level 3: 3750 - $80 - 3,478 - 92.74%
Level 4: 2750 - $50 - 2,600 - 94.54%
Luxury : 1000 - $305 - 762 - 76.22%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,830 - 91.51%
Farm Level 2: 1000 - $22 - 789 - 78.87%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16,162 - 89.79%
Average Income per Game$2,551,034
Year to Date Revenue$33,163,446
Farm
Home Games Left-3
Average Attendance - %2,619 - 87.29%
Average Income per Game$93,456
Year to Date Revenue$1,214,925

Expense

Pro Players Total Salaries$75,076,999
Pro Players Total Average Salaries$75,076,999
Farm Players Total Salaries$2,795,490
Farm Players Total Average Salaries$2,795,490
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,871,000
Pro Year To Date Expenses$32,156,511
Farm Year To Date Expenses$1,343,400
Pro Salary Cap To Date$31,176,234
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,428,961
Farm Estimated Season Revenue($280,367)
Pro Remaining Season Days118
Pro Expenses Per Days$398,352
Pro Estimated Expenses$47,005,536
Farm Remaining Season Days118
Farm Expenses Per Days$16,814
Farm Estimated Expenses$1,984,052
Estimated Season Expenses$48,989,588
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$66,138,320
Projected Bank Account$88,297,326

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,775,000 (1)
-Salary Remaining : $6,486,990
-Salary Average : $10,775,000
-Salary Average Remaining : $6,486,990
Jeff Petry (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $5,177,551
-Salary Average : $8,600,000
-Salary Average Remaining : $5,177,551
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (5)
-Salary Remaining : $4,565,878
-Salary Average : $7,584,000
-Salary Average Remaining : $4,565,878
Charlie McAvoy (1 Way Contract) $7,172,000 (1)
-Salary Remaining : $4,317,837
-Salary Average : $7,172,000
-Salary Average Remaining : $4,317,837
Clayton Keller (1 Way Contract) $6,325,000 (2)
-Salary Remaining : $3,807,908
-Salary Average : $6,325,000
-Salary Average Remaining : $3,807,908
Reilly Smith (Out of Payroll) $4,895,000 (1)
-Salary Remaining : $2,946,990
-Salary Average : $4,895,000
-Salary Average Remaining : $2,946,990
Jaden Schwartz (1 Way Contract) $4,437,000 (4)
-Salary Remaining : $2,671,255
-Salary Average : $4,437,000
-Salary Average Remaining : $2,671,255
Timothy Liljegren (1 Way Contract) $4,043,000 (3)
-Salary Remaining : $2,434,051
-Salary Average : $4,043,000
-Salary Average Remaining : $2,434,051
Anthony Mantha (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $2,408,163
Max Domi (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $2,347,959
-Salary Average : $3,900,000
-Salary Average Remaining : $2,347,959
Ivan Barbashev (1 Way Contract) $3,537,000 (5)
-Salary Remaining : $2,129,418
-Salary Average : $3,537,000
-Salary Average Remaining : $2,129,418
Morgan Frost (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,655,612
-Salary Average : $2,750,000
-Salary Average Remaining : $1,655,612
Danton Heinen (1 Way Contract) $2,029,000 (2)
-Salary Remaining : $1,221,541
-Salary Average : $2,029,000
-Salary Average Remaining : $1,221,541
Sam Malinski (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $933,163
-Salary Average : $1,550,000
-Salary Average Remaining : $933,163
Colin Miller (1 Way Contract) $1,401,000 (2)
-Salary Remaining : $843,459
-Salary Average : $1,401,000
-Salary Average Remaining : $843,459
Aku Raty (1 Way Contract) $1,110,000 (3)
-Salary Remaining : $668,265
-Salary Average : $1,110,000
-Salary Average Remaining : $668,265
Arthur Kaliyev (1 Way Contract) $1,096,000 (1)
-1 Way Contract Salary Cap : $1,096,000
-Salary Remaining : $659,837
-Salary Average : $1,096,000
-Salary Average Remaining : $659,837
Urho Vaakanainen (1 Way Contract) $1,043,000 (1)
-Salary Remaining : $627,929
-Salary Average : $1,043,000
-Salary Average Remaining : $627,929
Rem Pitlick (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Erik Gustafsson $999,999 (3)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Juuso Parssinen $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Daniil Tarasov $775,000 (2)
-Salary Remaining : $466,582
-Salary Average : $775,000
-Salary Average Remaining : $466,582
Total Pro Players22
Salary Commitment
Year 2024 : $79,971,999
Year 2025 : $53,482,999
Year 2026 : $39,452,999
Year 2027 : $24,700,000
Salary Average Commitment
Year 2024 : $79,971,999
Year 2025 : $52,240,999
Year 2026 : $38,210,999
Year 2027 : $23,458,000
Salary Cap with 1 Way Contract
Year 2024 : $79,971,999
Year 2025 : $52,240,999
Year 2026 : $38,210,999
Year 2027 : $23,458,000

Farm Players Salaries

Christoffer Sedoff $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Jonny Brodzinski $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
A.J. Greer $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Samuel Morton $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Justin Bailey $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Dylan Wells $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Luke Krys $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Filip Zadina $96,120 (1)
Salary Remaining : $57,868
Salary Average : $96,120
Salary Average Remaining : $57,868
Leevi Merilainen $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Simon Nemec (Out of Payroll) $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Aidan McDonough $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Brad Lambert $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Henry Thrun $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Oskar Olausson $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Santtu Kinnunen $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Shakir Mukhamadullin $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Helge Grans $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matthew Kessel $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Shawn Element $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Joel Blomqvist $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Adam Sykora $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Brett Leason $90,900 (3)
Salary Remaining : $54,726
Salary Average : $90,900
Salary Average Remaining : $54,726
Ville Heinola $87,970 (2)
Salary Remaining : $52,962
Salary Average : $87,970
Salary Average Remaining : $52,962
Denis Gurianov $79,500 (1)
Salary Remaining : $47,862
Salary Average : $79,500
Salary Average Remaining : $47,862
Brandon Baddock $76,000 (1)
Salary Remaining : $45,755
Salary Average : $76,000
Salary Average Remaining : $45,755
Wyatt Aamodt $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Wyatt Bongiovanni $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Joseph Cecconi $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Nate Clurman $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jacob Perreault $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Alex Kannok-Leipert $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Akito Hirose $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players32
Salary Commitment
Year 2024 : $2,890,490
Year 2025 : $2,128,870
Year 2026 : $1,045,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,890,490
Year 2025 : $2,128,870
Year 2026 : $1,045,900
Year 2027 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5,487 - 95.43%
Level 2: 4750 - $100 - 4,591 - 96.66%
Level 3: 3750 - $75 - 3,606 - 96.15%
Level 4: 2750 - $50 - 2,662 - 96.81%
Luxury : 1000 - $300 - 805 - 80.54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,986 - 99.30%
Farm Level 2: 1000 - $15 - 984 - 98.42%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,152 - 95.29%
Average Income per Game$2,595,747
Year to Date Revenue$44,127,705
Farm
Home Games Left-7
Average Attendance - %2,970 - 99.01%
Average Income per Game$80,517
Year to Date Revenue$1,368,788

Expense

Pro Players Total Salaries$82,346,298
Pro Players Total Average Salaries$82,346,298
Farm Players Total Salaries$3,588,810
Farm Players Total Average Salaries$3,588,810
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$5,265,870
Pro Year To Date Expenses$34,861,942
Farm Year To Date Expenses$1,783,932
Pro Salary Cap To Date$32,756,602
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,297,936
Farm Estimated Season Revenue($563,619)
Pro Remaining Season Days118
Pro Expenses Per Days$445,644
Pro Estimated Expenses$52,585,992
Farm Remaining Season Days118
Farm Expenses Per Days$22,902
Farm Estimated Expenses$2,702,436
Estimated Season Expenses$55,288,428
Season Salary Cap$87,612,168
Estimate Under Maximum Salary Cap of $88,000,000$387,832
Estimate Over Minimum Salary Cap of $65,000,000 $22,612,168
Current Bank Account$61,636,585
Projected Bank Account$68,082,474

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (1)
-Salary Remaining : $6,562,245
-Salary Average : $10,900,000
-Salary Average Remaining : $6,562,245
Frederik Andersen (1 Way Contract) $8,784,000 (1)
-Salary Remaining : $5,288,327
-Salary Average : $8,784,000
-Salary Average Remaining : $5,288,327
Jake Guentzel (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $5,177,551
-Salary Average : $8,600,000
-Salary Average Remaining : $5,177,551
Darnell Nurse (1 Way Contract) $7,550,000 (4)
-Salary Remaining : $4,545,408
-Salary Average : $7,550,000
-Salary Average Remaining : $4,545,408
Mikael Granlund (1 Way Contract) $5,900,000 (5)
-Salary Remaining : $3,552,041
-Salary Average : $5,900,000
-Salary Average Remaining : $3,552,041
Esa Lindell (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,311,224
-Salary Average : $5,500,000
-Salary Average Remaining : $3,311,224
Sean Durzi (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $3,220,918
-Salary Average : $5,350,000
-Salary Average Remaining : $3,220,918
Joel Farabee (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $3,190,816
-Salary Average : $5,300,000
-Salary Average Remaining : $3,190,816
Cam Fowler (1 Way Contract) $4,960,000 (2)
-Salary Remaining : $2,986,122
-Salary Average : $4,960,000
-Salary Average Remaining : $2,986,122
Mark Stone (1 Way Contract) $4,210,000 (2)
-Salary Remaining : $2,534,592
-Salary Average : $4,210,000
-Salary Average Remaining : $2,534,592
Artturi Lehkonen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,986,735
-Salary Average : $3,300,000
-Salary Average Remaining : $1,986,735
Marcus Johansson (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $1,565,306
-Salary Average : $2,600,000
-Salary Average Remaining : $1,565,306
Keegan Kolesar (1 Way Contract) $1,916,000 (1)
-Salary Remaining : $1,153,510
-Salary Average : $1,916,000
-Salary Average Remaining : $1,153,510
Max Pacioretty (1 Way Contract) $1,907,000 (2)
-Salary Remaining : $1,148,092
-Salary Average : $1,907,000
-Salary Average Remaining : $1,148,092
Nick Seeler $999,999 (1)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Vincent Desharnais $999,999 (1)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Phillip Di Giuseppe $990,000 (2)
-Salary Remaining : $596,020
-Salary Average : $990,000
-Salary Average Remaining : $596,020
Joseph Woll $929,300 (1)
-Salary Remaining : $559,477
-Salary Average : $929,300
-Salary Average Remaining : $559,477
Ryan Carpenter $900,000 (2)
-Salary Remaining : $541,837
-Salary Average : $900,000
-Salary Average Remaining : $541,837
Noel Acciari $750,000 (1)
-Salary Remaining : $451,531
-Salary Average : $750,000
-Salary Average Remaining : $451,531
Total Pro Players20
Salary Commitment
Year 2024 : $82,346,298
Year 2025 : $48,267,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000
Salary Average Commitment
Year 2024 : $82,346,298
Year 2025 : $48,267,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000
Salary Cap with 1 Way Contract
Year 2024 : $82,346,298
Year 2025 : $48,267,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000

Farm Players Salaries

Jiri Patera $100,000 (1)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Tyson Kozak $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Max Ellis $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Ivan Ivan $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Pavel Cajan $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Ian Mitchell $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Navrin Mutter $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Luka Profaca $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Jack St. Ivany $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Ty Glover $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Matt Rempe $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Vincent Sevigny $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Drake Caggiula $100,000 (1)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Brandon Biro $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Chad Nychuk $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Riley Sutter $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Dino Kambeitz $100,000 (1)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Samuel Houde $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Ales Stezka $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Matej Blumel $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
John Beecher $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Josh Doan $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Daniel Torgersson $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Adam Beckman $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jayden Grubbe $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Riley Kidney $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ryan Winterton $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jakub Lauko $92,500 (2)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Devin Shore $92,500 (1)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Mathieu Olivier $92,500 (1)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Calle Sjalin $92,500 (2)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Milos Kelemen $88,810 (2)
Salary Remaining : $53,467
Salary Average : $88,810
Salary Average Remaining : $53,467
Donald Busdeker $82,500 (2)
Salary Remaining : $49,668
Salary Average : $82,500
Salary Average Remaining : $49,668
Andrew Perrott $82,500 (1)
Salary Remaining : $49,668
Salary Average : $82,500
Salary Average Remaining : $49,668
Jonathan Gruden $80,000 (2)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Brandon Scanlin $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Layton Ahac $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Matej Pekar $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players38
Salary Commitment
Year 2024 : $3,588,810
Year 2025 : $2,926,310
Year 2026 : $835,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,588,810
Year 2025 : $2,926,310
Year 2026 : $835,000
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - $125 - 5,554 - 96.59%
Level 2: 4750 - $95 - 4,521 - 95.17%
Level 3: 3750 - $75 - 3,597 - 95.91%
Level 4: 2750 - $45 - 2,706 - 98.41%
Luxury : 1000 - $225 - 979 - 97.92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,968 - 98.41%
Farm Level 2: 1000 - $15 - 991 - 99.10%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,357 - 96.43%
Average Income per Game$2,516,582
Year to Date Revenue$37,748,734
Farm
Home Games Left-5
Average Attendance - %2,959 - 98.64%
Average Income per Game$92,389
Year to Date Revenue$1,385,832

Expense

Pro Players Total Salaries$78,418,800
Pro Players Total Average Salaries$78,418,800
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$32,999,886
Farm Year To Date Expenses$1,200,923
Pro Salary Cap To Date$30,712,023
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,431,139
Farm Estimated Season Revenue($461,944)
Pro Remaining Season Days118
Pro Expenses Per Days$428,157
Pro Estimated Expenses$50,522,526
Farm Remaining Season Days118
Farm Expenses Per Days$15,421
Farm Estimated Expenses$1,819,678
Estimated Season Expenses$52,342,204
Season Salary Cap$78,418,800
Estimate Under Maximum Salary Cap of $88,000,000$9,581,200
Estimate Over Minimum Salary Cap of $65,000,000 $13,418,800
Current Bank Account$24,547,361
Projected Bank Account$37,174,352

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (4)
-Salary Remaining : $6,839,184
-Salary Average : $11,360,000
-Salary Average Remaining : $6,839,184
Nick Schmaltz (1 Way Contract) $6,763,000 (2)
-Salary Remaining : $4,071,602
-Salary Average : $6,763,000
-Salary Average Remaining : $4,071,602
Drew Doughty (1 Way Contract) $6,675,000 (4)
-Salary Remaining : $4,018,622
-Salary Average : $6,675,000
-Salary Average Remaining : $4,018,622
Patrik Laine (1 Way Contract) $6,474,000 (4)
-Salary Remaining : $3,897,612
-Salary Average : $6,474,000
-Salary Average Remaining : $3,897,612
Josh Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $3,762,755
-Salary Average : $6,250,000
-Salary Average Remaining : $3,762,755
Trevor Zegras (1 Way Contract) $5,734,000 (4)
-Salary Remaining : $3,452,102
-Salary Average : $5,734,000
-Salary Average Remaining : $3,452,102
Jake DeBrusk (1 Way Contract) $5,198,000 (4)
-Salary Remaining : $3,129,408
-Salary Average : $5,198,000
-Salary Average Remaining : $3,129,408
Vladislav Gavrikov (1 Way Contract) $4,427,000 (3)
-Salary Remaining : $2,665,235
-Salary Average : $4,427,000
-Salary Average Remaining : $2,665,235
Carter Hart (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,287,755
-Salary Average : $3,800,000
-Salary Average Remaining : $2,287,755
Adin Hill (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $2,004,796
-Salary Average : $3,330,000
-Salary Average Remaining : $2,004,796
Mario Ferraro (1 Way Contract) $3,088,000 (2)
-Salary Remaining : $1,859,102
-Salary Average : $3,088,000
-Salary Average Remaining : $1,859,102
Warren Foegele (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,806,122
-Salary Average : $3,000,000
-Salary Average Remaining : $1,806,122
Phillip Danault (1 Way Contract) $2,888,000 (1)
-Salary Remaining : $1,738,694
-Salary Average : $2,888,000
-Salary Average Remaining : $1,738,694
Casey DeSmith (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $963,265
-Salary Average : $1,600,000
-Salary Average Remaining : $963,265
Marc-Edouard Vlasic (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Akil Thomas $981,800 (3)
-Salary Remaining : $591,084
-Salary Average : $981,800
-Salary Average Remaining : $591,084
Kent Johnson $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Kaiden Guhle $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Alex Newhook $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Leo Carlsson $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Derek Ryan $775,000 (1)
-Salary Remaining : $466,582
-Salary Average : $775,000
-Salary Average Remaining : $466,582
Pierre-Edouard Bellemare $775,000 (1)
-Salary Remaining : $466,582
-Salary Average : $775,000
-Salary Average Remaining : $466,582
Total Pro Players22
Salary Commitment
Year 2024 : $78,418,800
Year 2025 : $67,730,800
Year 2026 : $48,049,800
Year 2027 : $41,691,000
Salary Average Commitment
Year 2024 : $78,418,800
Year 2025 : $67,730,800
Year 2026 : $48,049,800
Year 2027 : $41,691,000
Salary Cap with 1 Way Contract
Year 2024 : $78,418,800
Year 2025 : $67,730,800
Year 2026 : $48,049,800
Year 2027 : $41,691,000

Farm Players Salaries

Mark Pysyk $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Michael Hutchinson $77,500 (3)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Tanner Kero $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Tyler Wotherspoon $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Brady Lyle $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Kyle Criscuolo $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Corey Schueneman $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Cody Haiskanen $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Chase DeLeo $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Glenn Gawdin $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Gabriel Bourque $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Joe Hicketts $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Garret Sparks $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Michael Bullion $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Mason Jobst $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Max Willman $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Sean Day $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
John Hayden $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Gage Quinney $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Colton White $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Dominic Toninato $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Lane Pederson $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Brett Seney $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Cooper Marody $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
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 - 5,482 - 95.34%
Level 2: 4750 - $90 - 4,566 - 96.14%
Level 3: 3750 - $80 - 3,389 - 90.37%
Level 4: 2750 - $60 - 2,025 - 73.63%
Luxury : 1000 - $300 - 787 - 78.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,982 - 99.12%
Farm Level 2: 1000 - $15 - 985 - 98.46%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16,250 - 90.28%
Average Income per Game$2,461,509
Year to Date Revenue$36,922,641
Farm
Home Games Left-5
Average Attendance - %2,967 - 98.90%
Average Income per Game$80,411
Year to Date Revenue$1,206,169

Expense

Pro Players Total Salaries$68,383,000
Pro Players Total Average Salaries$68,383,000
Farm Players Total Salaries$1,872,800
Farm Players Total Average Salaries$1,872,800
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$10,654,000
Pro Year To Date Expenses$32,629,782
Farm Year To Date Expenses$1,090,314
Pro Salary Cap To Date$31,477,208
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,999,244
Farm Estimated Season Revenue($402,056)
Pro Remaining Season Days118
Pro Expenses Per Days$356,546
Pro Estimated Expenses$42,072,428
Farm Remaining Season Days118
Farm Expenses Per Days$14,657
Farm Estimated Expenses$1,729,526
Estimated Season Expenses$43,801,954
Season Salary Cap$79,037,000
Estimate Under Maximum Salary Cap of $88,000,000$8,963,000
Estimate Over Minimum Salary Cap of $65,000,000 $14,037,000
Current Bank Account$47,583,775
Projected Bank Account$67,379,009

Pro Players Salaries

Jared McCann (Out of Payroll) $6,726,000 (5)
-Salary Remaining : $4,049,327
-Salary Average : $6,726,000
-Salary Average Remaining : $4,049,327
Darcy Kuemper (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $3,913,265
-Salary Average : $6,500,000
-Salary Average Remaining : $3,913,265
Taylor Hall (1 Way Contract) $5,810,000 (2)
-Salary Remaining : $3,497,857
-Salary Average : $5,810,000
-Salary Average Remaining : $3,497,857
Patrick Kane (1 Way Contract) $5,370,000 (2)
-Salary Remaining : $3,232,959
-Salary Average : $5,370,000
-Salary Average Remaining : $3,232,959
Sean Couturier (1 Way Contract) $5,005,000 (4)
-Salary Remaining : $3,013,214
-Salary Average : $5,005,000
-Salary Average Remaining : $3,013,214
Ryan Pulock (1 Way Contract) $4,714,000 (2)
-Salary Remaining : $2,838,020
-Salary Average : $4,714,000
-Salary Average Remaining : $2,838,020
Elvis Merzlikins (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $2,408,163
Carson Soucy (1 Way Contract) $3,463,000 (2)
-Salary Remaining : $2,084,867
-Salary Average : $3,463,000
-Salary Average Remaining : $2,084,867
Ian Cole (1 Way Contract) $3,161,000 (2)
-Salary Remaining : $1,903,051
-Salary Average : $3,161,000
-Salary Average Remaining : $1,903,051
Radko Gudas (1 Way Contract) $3,002,000 (4)
-Salary Remaining : $1,807,327
-Salary Average : $3,002,000
-Salary Average Remaining : $1,807,327
Jonathan Drouin (1 Way Contract) $2,856,000 (2)
-Salary Remaining : $1,719,429
-Salary Average : $2,856,000
-Salary Average Remaining : $1,719,429
Alexandre Carrier (1 Way Contract) $2,611,000 (2)
-Salary Remaining : $1,571,929
-Salary Average : $2,611,000
-Salary Average Remaining : $1,571,929
Radek Faksa (1 Way Contract) $2,518,000 (1)
-Salary Remaining : $1,515,939
-Salary Average : $2,518,000
-Salary Average Remaining : $1,515,939
Connor Murphy (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,505,102
-Salary Average : $2,500,000
-Salary Average Remaining : $1,505,102
Eeli Tolvanen (1 Way Contract) $2,344,000 (1)
-Salary Remaining : $1,411,184
-Salary Average : $2,344,000
-Salary Average Remaining : $1,411,184
Cal Clutterbuck (1 Way Contract) $2,225,000 (2)
-Salary Remaining : $1,339,541
-Salary Average : $2,225,000
-Salary Average Remaining : $1,339,541
Conor Sheary (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Calle Jarnkrok (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Brock McGinn (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Alexander Barabanov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Matt Nieto (1 Way Contract) $1,930,000 (2)
-Salary Remaining : $1,161,939
-Salary Average : $1,930,000
-Salary Average Remaining : $1,161,939
Kevin Bahl (1 Way Contract) $1,384,000 (1)
-Salary Remaining : $833,224
-Salary Average : $1,384,000
-Salary Average Remaining : $833,224
Chad Ruhwedel $990,000 (2)
-Salary Remaining : $596,020
-Salary Average : $990,000
-Salary Average Remaining : $596,020
Total Pro Players23
Salary Commitment
Year 2024 : $75,109,000
Year 2025 : $68,863,000
Year 2026 : $18,733,000
Year 2027 : $18,733,000
Salary Average Commitment
Year 2024 : $75,109,000
Year 2025 : $68,863,000
Year 2026 : $18,733,000
Year 2027 : $18,733,000
Salary Cap with 1 Way Contract
Year 2024 : $75,109,000
Year 2025 : $68,863,000
Year 2026 : $18,733,000
Year 2027 : $18,733,000

Farm Players Salaries

Julien Gauthier $98,920 (1)
Salary Remaining : $59,554
Salary Average : $98,920
Salary Average Remaining : $59,554
Michael Houser $97,500 (3)
Salary Remaining : $58,699
Salary Average : $97,500
Salary Average Remaining : $58,699
Reilly Walsh $97,500 (3)
Salary Remaining : $58,699
Salary Average : $97,500
Salary Average Remaining : $58,699
Hayden Hodgson $97,500 (3)
Salary Remaining : $58,699
Salary Average : $97,500
Salary Average Remaining : $58,699
Andrew Poturalski $97,500 (3)
Salary Remaining : $58,699
Salary Average : $97,500
Salary Average Remaining : $58,699
Antonio Stranges $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Max Jones $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
William Wallinder $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Zayde Wisdom $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Marc Del Gaizo (Out of Payroll) $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Aaron Dell $83,880 (2)
Salary Remaining : $50,499
Salary Average : $83,880
Salary Average Remaining : $50,499
Brett Sutter $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Mitch Reinke $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Kyle Marino $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Matt Pietroniro $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Dmitry Osipov $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Ethan de Jong $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Brian Pinho $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Casey Dornbach $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Brendan Furry $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Gerry Mayhew $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
CJ Suess $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players22
Salary Commitment
Year 2024 : $1,872,800
Year 2025 : $853,880
Year 2026 : $485,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,872,800
Year 2025 : $853,880
Year 2026 : $485,000
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$75,890,000
Pro Players Total Average Salaries$75,890,000
Farm Players Total Salaries$1,883,500
Farm Players Total Average Salaries$1,883,500
Coaches Total Salaries$4,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$31,456,224
Farm Year To Date Expenses$974,517
Pro Salary Cap To Date$29,986,848
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,175,562
Farm Estimated Season Revenue($277,238)
Pro Remaining Season Days118
Pro Expenses Per Days$405,051
Pro Estimated Expenses$47,796,018
Farm Remaining Season Days118
Farm Expenses Per Days$12,671
Farm Estimated Expenses$1,495,178
Estimated Season Expenses$49,291,196
Season Salary Cap$77,890,000
Estimate Under Maximum Salary Cap of $88,000,000$10,110,000
Estimate Over Minimum Salary Cap of $65,000,000 $12,890,000
Current Bank Account$41,076,412
Projected Bank Account$58,683,540

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (2)
-Salary Remaining : $5,057,143
-Salary Average : $8,400,000
-Salary Average Remaining : $5,057,143
Brock Nelson (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $3,822,959
-Salary Average : $6,350,000
-Salary Average Remaining : $3,822,959
Mike Hoffman (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $3,612,245
Tyler Myers (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $3,612,245
John Gibson (1 Way Contract) $5,455,000 (1)
-Salary Remaining : $3,284,133
-Salary Average : $5,455,000
-Salary Average Remaining : $3,284,133
Brian Dumoulin (1 Way Contract) $4,260,000 (1)
-Salary Remaining : $2,564,694
-Salary Average : $4,260,000
-Salary Average Remaining : $2,564,694
Trent Frederic (1 Way Contract) $4,166,000 (5)
-Salary Remaining : $2,508,102
-Salary Average : $4,166,000
-Salary Average Remaining : $2,508,102
Brandon Saad (1 Way Contract) $4,136,000 (1)
-Salary Remaining : $2,490,041
-Salary Average : $4,136,000
-Salary Average Remaining : $2,490,041
Adam Larsson (1 Way Contract) $4,023,000 (3)
-Salary Remaining : $2,422,010
-Salary Average : $4,023,000
-Salary Average Remaining : $2,422,010
Morgan Geekie (1 Way Contract) $3,505,000 (4)
-Salary Remaining : $2,110,153
-Salary Average : $3,505,000
-Salary Average Remaining : $2,110,153
Alex Kerfoot (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $2,016,837
-Salary Average : $3,350,000
-Salary Average Remaining : $2,016,837
Connor Clifton (1 Way Contract) $2,861,000 (1)
-Salary Remaining : $1,722,439
-Salary Average : $2,861,000
-Salary Average Remaining : $1,722,439
Andrew Peeke (1 Way Contract) $2,670,000 (2)
-Salary Remaining : $1,607,449
-Salary Average : $2,670,000
-Salary Average Remaining : $1,607,449
Tomas Nosek (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,505,102
-Salary Average : $2,500,000
-Salary Average Remaining : $1,505,102
Petr Mrazek (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,505,102
-Salary Average : $2,500,000
-Salary Average Remaining : $1,505,102
Mason Shaw (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Jordan Oesterle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Carl Grundstrom (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,083,673
-Salary Average : $1,800,000
-Salary Average Remaining : $1,083,673
Cayden Primeau (1 Way Contract) $1,030,000 (2)
-Salary Remaining : $620,102
-Salary Average : $1,030,000
-Salary Average Remaining : $620,102
MacKenzie Entwistle $984,000 (2)
-Salary Remaining : $592,408
-Salary Average : $984,000
-Salary Average Remaining : $592,408
Mavrik Bourque $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Dylan Holloway $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Total Pro Players22
Salary Commitment
Year 2024 : $75,890,000
Year 2025 : $42,578,000
Year 2026 : $22,194,000
Year 2027 : $7,671,000
Salary Average Commitment
Year 2024 : $75,890,000
Year 2025 : $42,578,000
Year 2026 : $22,194,000
Year 2027 : $7,671,000
Salary Cap with 1 Way Contract
Year 2024 : $75,890,000
Year 2025 : $42,578,000
Year 2026 : $22,194,000
Year 2027 : $7,671,000

Farm Players Salaries

Jackson LaCombe $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matt Coronato $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Arturs Silovs $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Josh Lopina $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ben King $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Carter Mazur $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Calle Clang $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Dustin Tokarski $90,000 (1)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
David Gustafsson $78,500 (2)
Salary Remaining : $47,260
Salary Average : $78,500
Salary Average Remaining : $47,260
Patrik Koch $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Markus Niemelainen (Out of Payroll) $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Cal O'Reilly $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Rasmus Asplund $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Erik Middendorf $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Carsen Twarynski $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Scott Reedy $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Colton Poolman $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Brett Budgell $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Benjamin Berard $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Brendan Warren $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Dillon Heatherington $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Dominik Shine $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Adam Karashik $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players23
Salary Commitment
Year 2024 : $1,883,500
Year 2025 : $1,023,500
Year 2026 : $455,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,883,500
Year 2025 : $1,023,500
Year 2026 : $455,000
Year 2027 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arean
Level 1: 5750 - $120 - 5,527 - 96.12%
Level 2: 4750 - $100 - 4,522 - 95.20%
Level 3: 3750 - $65 - 3,600 - 95.99%
Level 4: 2750 - $55 - 2,619 - 95.23%
Luxury : 1000 - $290 - 935 - 93.53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,480 - 74.01%
Farm Level 2: 1000 - $25 - 642 - 64.16%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,203 - 95.57%
Average Income per Game$2,558,759
Year to Date Revenue$46,057,661
Farm
Home Games Left-8
Average Attendance - %2,122 - 70.73%
Average Income per Game$84,810
Year to Date Revenue$1,526,579

Expense

Pro Players Total Salaries$87,086,004
Pro Players Total Average Salaries$87,086,004
Farm Players Total Salaries$2,035,000
Farm Players Total Average Salaries$2,035,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$35,330,128
Farm Year To Date Expenses$1,140,448
Pro Salary Cap To Date$34,503,604
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,851,456
Farm Estimated Season Revenue($678,480)
Pro Remaining Season Days118
Pro Expenses Per Days$454,520
Pro Estimated Expenses$53,633,360
Farm Remaining Season Days118
Farm Expenses Per Days$14,464
Farm Estimated Expenses$1,706,752
Estimated Season Expenses$55,340,112
Season Salary Cap$87,086,004
Estimate Under Maximum Salary Cap of $88,000,000$913,996
Estimate Over Minimum Salary Cap of $65,000,000 $22,086,004
Current Bank Account$21,865,335
Projected Bank Account$24,698,199

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $5,719,388
-Salary Average : $9,500,000
-Salary Average Remaining : $5,719,388
Anze Kopitar (1 Way Contract) $8,869,000 (4)
-Salary Remaining : $5,339,500
-Salary Average : $8,869,000
-Salary Average Remaining : $5,339,500
Steven Stamkos (1 Way Contract) $8,302,000 (3)
-Salary Remaining : $4,998,143
-Salary Average : $8,302,000
-Salary Average Remaining : $4,998,143
Kyle Palmieri (1 Way Contract) $5,250,001 (5)
-Salary Remaining : $3,160,715
-Salary Average : $5,250,001
-Salary Average Remaining : $3,160,715
Anthony Cirelli (1 Way Contract) $4,847,000 (4)
-Salary Remaining : $2,918,092
-Salary Average : $4,847,000
-Salary Average Remaining : $2,918,092
Marcus Pettersson (1 Way Contract) $4,817,000 (4)
-Salary Remaining : $2,900,031
-Salary Average : $4,817,000
-Salary Average Remaining : $2,900,031
Jack Campbell (1 Way Contract) $4,794,000 (1)
-Salary Remaining : $2,886,184
-Salary Average : $4,794,000
-Salary Average Remaining : $2,886,184
Ryan Graves (1 Way Contract) $4,660,000 (4)
-Salary Remaining : $2,805,510
-Salary Average : $4,660,000
-Salary Average Remaining : $2,805,510
Ondrej Palat (1 Way Contract) $4,529,000 (4)
-Salary Remaining : $2,726,643
-Salary Average : $4,529,000
-Salary Average Remaining : $2,726,643
John Carlson (1 Way Contract) $4,336,000 (4)
-Salary Remaining : $2,610,449
-Salary Average : $4,336,000
-Salary Average Remaining : $2,610,449
Jakob Silfverberg (1 Way Contract) $4,211,000 (1)
-Salary Remaining : $2,535,194
-Salary Average : $4,211,000
-Salary Average Remaining : $2,535,194
Matt Murray (1 Way Contract) $3,684,000 (3)
-1 Way Contract Salary Cap : $3,684,000
-Salary Remaining : $2,217,918
-Salary Average : $3,684,000
-Salary Average Remaining : $2,217,918
Chris Tanev (1 Way Contract) $3,500,001 (4)
-Salary Remaining : $2,107,143
-Salary Average : $3,500,001
-Salary Average Remaining : $2,107,143
Kaapo Kakko (1 Way Contract) $3,310,000 (2)
-Salary Remaining : $1,992,755
-Salary Average : $3,310,000
-Salary Average Remaining : $1,992,755
Mason Marchment (1 Way Contract) $3,027,000 (2)
-Salary Remaining : $1,822,378
-Salary Average : $3,027,000
-Salary Average Remaining : $1,822,378
Erik Johnson (1 Way Contract) $2,000,001 (3)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,001
-Salary Average Remaining : $1,204,082
Evan Bouchard (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Nick Bonino (1 Way Contract) $1,250,001 (3)
-Salary Remaining : $752,552
-Salary Average : $1,250,001
-Salary Average Remaining : $752,552
Anton Forsberg (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $752,551
-Salary Average : $1,250,000
-Salary Average Remaining : $752,551
Dillon Dube (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $722,449
-Salary Average : $1,200,000
-Salary Average Remaining : $722,449
Vladislav Namestnikov (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Cooper Walker $750,000 (1)
-Salary Remaining : $451,531
-Salary Average : $750,000
-Salary Average Remaining : $451,531
Total Pro Players22
Salary Commitment
Year 2024 : $87,086,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Average Commitment
Year 2024 : $87,086,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Cap with 1 Way Contract
Year 2024 : $87,086,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002

Farm Players Salaries

Ashton Sautner $100,000 (1)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Andreas Englund $100,000 (1)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Callahan Burke $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Grant Cruikshank $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Blake Hillman $100,000 (1)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Avery Hayes $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Cory Conacher $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tyler Boucher $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matt Donovan $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Curtis McKenzie $85,000 (1)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Evan Cormier $85,000 (1)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Keaton Middleton $80,000 (2)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Justin Addamo $80,000 (2)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Cole Bardreau $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Ryan Wagner $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Cody Hodgson $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Ludovic Waeber $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Nolan Yaremko $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Riley Sawchuk $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Kevin Wall $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Dysin Mayo $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Ryan McGregor $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Roman Ahcan $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jagger Joshua $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players24
Salary Commitment
Year 2024 : $2,035,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,035,000
Year 2025 : $890,000
Year 2026 : $460,000
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $130 - 5,477 - 95.25%
Level 2: 4750 - $105 - 3,782 - 79.62%
Level 3: 3750 - $80 - 3,348 - 89.28%
Level 4: 2750 - $55 - 2,658 - 96.65%
Luxury : 1000 - $300 - 760 - 76.04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1,981 - 99.05%
Farm Level 2: 1000 - $17 - 994 - 99.43%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,025 - 89.03%
Average Income per Game$2,549,603
Year to Date Revenue$40,793,654
Farm
Home Games Left-6
Average Attendance - %2,975 - 99.18%
Average Income per Game$90,464
Year to Date Revenue$1,447,426

Expense

Pro Players Total Salaries$61,618,900
Pro Players Total Average Salaries$61,618,900
Farm Players Total Salaries$2,615,930
Farm Players Total Average Salaries$2,615,930
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,933,000
Pro Year To Date Expenses$25,516,686
Farm Year To Date Expenses$1,226,619
Pro Salary Cap To Date$24,521,796
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,740,084
Farm Estimated Season Revenue($542,785)
Pro Remaining Season Days118
Pro Expenses Per Days$327,137
Pro Estimated Expenses$38,602,166
Farm Remaining Season Days118
Farm Expenses Per Days$15,898
Farm Estimated Expenses$1,875,964
Estimated Season Expenses$40,478,130
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$117,482,406
Projected Bank Account$140,201,575

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $4,274,490
-Salary Average : $7,100,000
-Salary Average Remaining : $4,274,490
Matt Boldy (1 Way Contract) $6,597,000 (5)
-Salary Remaining : $3,971,663
-Salary Average : $6,597,000
-Salary Average Remaining : $3,971,663
Ilya Mikheyev (1 Way Contract) $4,003,000 (4)
-Salary Remaining : $2,409,969
-Salary Average : $4,003,000
-Salary Average Remaining : $2,409,969
Artem Zub (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $2,191,429
-Salary Average : $3,640,000
-Salary Average Remaining : $2,191,429
Cole Perfetti (1 Way Contract) $3,517,000 (5)
-Salary Remaining : $2,117,378
-Salary Average : $3,517,000
-Salary Average Remaining : $2,117,378
Adam Lowry (1 Way Contract) $3,360,000 (4)
-Salary Remaining : $2,022,857
-Salary Average : $3,360,000
-Salary Average Remaining : $2,022,857
Isac Lundestrom (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $1,926,531
-Salary Average : $3,200,000
-Salary Average Remaining : $1,926,531
Lukas Dostal (1 Way Contract) $3,148,000 (4)
-Salary Remaining : $1,895,224
-Salary Average : $3,148,000
-Salary Average Remaining : $1,895,224
Rocco Grimaldi (1 Way Contract) $2,753,000 (1)
-Salary Remaining : $1,657,418
-Salary Average : $2,753,000
-Salary Average Remaining : $1,657,418
Anthony Stolarz (1 Way Contract) $2,638,000 (2)
-Salary Remaining : $1,588,184
-Salary Average : $2,638,000
-Salary Average Remaining : $1,588,184
Scott Mayfield (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $1,565,306
-Salary Average : $2,600,000
-Salary Average Remaining : $1,565,306
Haydn Fleury (1 Way Contract) $2,311,000 (1)
-Salary Remaining : $1,391,316
-Salary Average : $2,311,000
-Salary Average Remaining : $1,391,316
Drew O'Connor (1 Way Contract) $2,076,000 (2)
-Salary Remaining : $1,249,837
-Salary Average : $2,076,000
-Salary Average Remaining : $1,249,837
David Rittich (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $1,143,878
-Salary Average : $1,900,000
-Salary Average Remaining : $1,143,878
Luke Philp (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Libor Hajek (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Erik Kallgren (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Mikhail Maltsev (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Austin Strand (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Ethen Frank (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Logan Cooley $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Owen Power $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Connor Bedard $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Parker Kelly $925,900 (1)
-Salary Remaining : $557,430
-Salary Average : $925,900
-Salary Average Remaining : $557,430
Total Pro Players24
Salary Commitment
Year 2024 : $61,618,900
Year 2025 : $48,129,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000
Salary Average Commitment
Year 2024 : $61,618,900
Year 2025 : $48,129,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000
Salary Cap with 1 Way Contract
Year 2024 : $61,618,900
Year 2025 : $48,129,000
Year 2026 : $37,765,000
Year 2027 : $23,225,000

Farm Players Salaries

Nikita Okhotiuk $96,140 (1)
Salary Remaining : $57,880
Salary Average : $96,140
Salary Average Remaining : $57,880
Jeremie Poirier $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matthew Maggio $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Colton Dach $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jakub Brabenec $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jakub Demek $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Noel Hoefenmayer $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Trent Miner $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Judd Caulfield $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Vincent Iorio $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matvey Petrov $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Emil Heineman $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Zack Ostapchuk $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Drew Helleson $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Samuel Helenius $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Declan Chisholm $93,260 (2)
Salary Remaining : $56,146
Salary Average : $93,260
Salary Average Remaining : $56,146
Spencer Knight $91,530 (2)
Salary Remaining : $55,105
Salary Average : $91,530
Salary Average Remaining : $55,105
Nick DeSimone $85,000 (1)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Arnaud Durandeau $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Carson Meyer $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Daniel D'Amato $77,500 (2)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Kristian Reichel $77,500 (2)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Bobby McMann $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Brandon Gignac $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Taylor Ward $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Isaac Poulter $77,500 (2)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Michael Milne $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Matthew Strome $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Kyle Capobianco $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jett Woo $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players30
Salary Commitment
Year 2024 : $2,615,930
Year 2025 : $1,632,290
Year 2026 : $760,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,615,930
Year 2025 : $1,632,290
Year 2026 : $760,000
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - $223 - 2,825 - 49.14%
Level 2: 4750 - $180 - 2,183 - 45.95%
Level 3: 3750 - $160 - 1,472 - 39.25%
Level 4: 2750 - $150 - 823 - 29.94%
Luxury : 1000 - $550 - 431 - 43.08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,332 - 66.61%
Farm Level 2: 1000 - $25 - 633 - 63.29%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %7,734 - 42.97%
Average Income per Game$2,347,352
Year to Date Revenue$42,252,333
Farm
Home Games Left-8
Average Attendance - %1,965 - 65.51%
Average Income per Game$86,392
Year to Date Revenue$1,555,049

Expense

Pro Players Total Salaries$82,746,100
Pro Players Total Average Salaries$82,746,100
Farm Players Total Salaries$2,265,000
Farm Players Total Average Salaries$2,265,000
Coaches Total Salaries$3,350,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$34,284,302
Farm Year To Date Expenses$1,191,054
Pro Salary Cap To Date$33,289,412
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,989,092
Farm Estimated Season Revenue($691,133)
Pro Remaining Season Days118
Pro Expenses Per Days$434,929
Pro Estimated Expenses$51,321,622
Farm Remaining Season Days118
Farm Expenses Per Days$15,893
Farm Estimated Expenses$1,875,374
Estimated Season Expenses$53,196,996
Season Salary Cap$85,746,100
Estimate Under Maximum Salary Cap of $88,000,000$2,253,900
Estimate Over Minimum Salary Cap of $65,000,000 $20,746,100
Current Bank Account$60,283,753
Projected Bank Account$60,384,716

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (4)
-Salary Remaining : $8,067,347
-Salary Average : $13,400,000
-Salary Average Remaining : $8,067,347
Dougie Hamilton (1 Way Contract) $8,281,000 (2)
-Salary Remaining : $4,985,500
-Salary Average : $8,281,000
-Salary Average Remaining : $4,985,500
Mikhail Sergachev (1 Way Contract) $6,786,000 (2)
-Salary Remaining : $4,085,449
-Salary Average : $6,786,000
-Salary Average Remaining : $4,085,449
Nikolaj Ehlers (1 Way Contract) $6,389,000 (5)
-Salary Remaining : $3,846,439
-Salary Average : $6,389,000
-Salary Average Remaining : $3,846,439
Jordan Kyrou (1 Way Contract) $5,843,000 (1)
-Salary Remaining : $3,517,724
-Salary Average : $5,843,000
-Salary Average Remaining : $3,517,724
Alex Ovechkin (1 Way Contract) $5,423,000 (4)
-Salary Remaining : $3,264,867
-Salary Average : $5,423,000
-Salary Average Remaining : $3,264,867
Vitek Vanecek (1 Way Contract) $5,090,000 (5)
-Salary Remaining : $3,064,388
-Salary Average : $5,090,000
-Salary Average Remaining : $3,064,388
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $2,468,367
-Salary Average : $4,100,000
-Salary Average Remaining : $2,468,367
Jake McCabe (1 Way Contract) $3,896,000 (2)
-Salary Remaining : $2,345,551
-Salary Average : $3,896,000
-Salary Average Remaining : $2,345,551
Jake Walman (1 Way Contract) $3,865,000 (5)
-Salary Remaining : $2,326,888
-Salary Average : $3,865,000
-Salary Average Remaining : $2,326,888
Pavel Zacha (1 Way Contract) $3,811,000 (1)
-Salary Remaining : $2,294,378
-Salary Average : $3,811,000
-Salary Average Remaining : $2,294,378
Brenden Dillon (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $1,866,327
-Salary Average : $3,100,000
-Salary Average Remaining : $1,866,327
Trevor Moore (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,505,102
-Salary Average : $2,500,000
-Salary Average Remaining : $1,505,102
Brandon Tanev (1 Way Contract) $2,319,000 (2)
-Salary Remaining : $1,396,133
-Salary Average : $2,319,000
-Salary Average Remaining : $1,396,133
Nicholas Paul (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Pius Suter (1 Way Contract) $1,627,500 (2)
-Salary Remaining : $979,821
-Salary Average : $1,627,500
-Salary Average Remaining : $979,821
Jan Rutta (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $872,959
-Salary Average : $1,450,000
-Salary Average Remaining : $872,959
Jesse Puljujarvi (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Pyotr Kochetkov $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Cole Smith $915,600 (2)
-Salary Remaining : $551,229
-Salary Average : $915,600
-Salary Average Remaining : $551,229
Total Pro Players20
Salary Commitment
Year 2024 : $82,746,100
Year 2025 : $72,142,100
Year 2026 : $45,867,000
Year 2027 : $39,767,000
Salary Average Commitment
Year 2024 : $82,746,100
Year 2025 : $72,142,100
Year 2026 : $45,867,000
Year 2027 : $39,767,000
Salary Cap with 1 Way Contract
Year 2024 : $82,746,100
Year 2025 : $72,142,100
Year 2026 : $45,867,000
Year 2027 : $39,767,000

Farm Players Salaries

Olof Lindbom $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Viktor Neuchev $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Reid Schaefer (Out of Payroll) $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Roni Hirvonen $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jacob Doty $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matthew Robertson $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Vasily Ponomarev $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Corey Andonovski $80,000 (3)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Andre Lee $80,000 (2)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Brenden Miller $77,500 (3)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Cameron Gaunce $77,500 (3)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Adam Ruzicka $77,500 (2)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Jacob Lucchini $77,500 (2)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Colin Felix $77,500 (3)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Chris Harpur $77,500 (3)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Austin Poganski $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Anthony Vincent $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Cameron Wright $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Brennan Saulnier $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Bryce Kindopp $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Ethan Frisch $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Anthony Angello $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Julian Junca $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jack Ahcan $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jake Massie $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Roland McKeown $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Ethan Prow $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Alex Gallant $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
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 - 4,479 - 77.89%
Level 2: 4750 - $115 - 3,342 - 70.36%
Level 3: 3750 - $85 - 2,701 - 72.03%
Level 4: 2750 - $60 - 1,973 - 71.76%
Luxury : 1000 - $310 - 760 - 76.04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,927 - 96.34%
Farm Level 2: 1000 - $20 - 786 - 78.60%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %13,256 - 73.65%
Average Income per Game$2,312,954
Year to Date Revenue$41,633,171
Farm
Home Games Left-8
Average Attendance - %2,713 - 90.43%
Average Income per Game$91,908
Year to Date Revenue$1,654,351

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$33,309,377
Farm Year To Date Expenses$1,767,119
Pro Salary Cap To Date$32,846,069
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,197,941
Farm Estimated Season Revenue($735,267)
Pro Remaining Season Days118
Pro Expenses Per Days$427,802
Pro Estimated Expenses$50,480,636
Farm Remaining Season Days118
Farm Expenses Per Days$22,713
Farm Estimated Expenses$2,680,134
Estimated Season Expenses$53,160,770
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$70,043,653
Projected Bank Account$69,345,557

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (5)
-Salary Remaining : $6,857,245
-Salary Average : $11,390,000
-Salary Average Remaining : $6,857,245
Tim Stutzle (1 Way Contract) $8,114,000 (5)
-Salary Remaining : $4,884,959
-Salary Average : $8,114,000
-Salary Average Remaining : $4,884,959
Sidney Crosby (1 Way Contract) $7,923,000 (2)
-Salary Remaining : $4,769,969
-Salary Average : $7,923,000
-Salary Average Remaining : $4,769,969
Adam Fox (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $4,575,510
-Salary Average : $7,600,000
-Salary Average Remaining : $4,575,510
Marc-Andre Fleury (1 Way Contract) $7,587,500 (1)
-Salary Remaining : $4,567,985
-Salary Average : $7,587,500
-Salary Average Remaining : $4,567,985
Martin Necas (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,311,224
-Salary Average : $5,500,000
-Salary Average Remaining : $3,311,224
Colton Parayko (1 Way Contract) $5,226,000 (1)
-Salary Remaining : $3,146,265
-Salary Average : $5,226,000
-Salary Average Remaining : $3,146,265
Rasmus Sandin (1 Way Contract) $4,119,000 (4)
-Salary Remaining : $2,479,806
-Salary Average : $4,119,000
-Salary Average Remaining : $2,479,806
Filip Gustavsson (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $2,178,786
-Salary Average : $3,619,000
-Salary Average Remaining : $2,178,786
Casey Mittelstadt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,107,143
-Salary Average : $3,500,000
-Salary Average Remaining : $2,107,143
Colton Sissons (1 Way Contract) $2,770,600 (4)
-Salary Remaining : $1,668,014
-Salary Average : $2,770,600
-Salary Average Remaining : $1,668,014
Derek Forbort (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,505,102
-Salary Average : $2,500,000
-Salary Average Remaining : $1,505,102
Barclay Goodrow (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Jaycob Megna (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $812,755
-Salary Average : $1,350,000
-Salary Average Remaining : $812,755
Luke Glendening (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Robert Bortuzzo (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Jujhar Khaira (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $602,041
-Salary Average : $1,000,000
-Salary Average Remaining : $602,041
Andrei Kuzmenko $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Matty Beniers $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Yegor Chinakhov $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Dawson Mercer $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Moritz Seider $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Martin Fehervary $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Samuel Ersson $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
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 : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Tomas Suchanek $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Spencer Stastney $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Maxim Cajkovic $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Cameron Morrison $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Mason Lohrei $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Will Cuylle $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Logan Morrison $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tristen Robins $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Joshua Roy $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nico Myatovic $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ryan O'Rourke $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ronan Seeley $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Bo Groulx $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Lukas Cormier $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Justin Sourdif $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Emil Andrae $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Thomas Milic $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Maximus Wanner $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ryan Tverberg $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ryder Rolston $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Michael Dipietro $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Strauss Mann $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Isaiah Saville $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Yan Kuznetsov $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ty Emberson $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ronnie Attard $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Roby Jarventie $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Rasmus Kupari $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Grigori Denisenko $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Connor McMichael $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Vladislav Firstov $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Alex Beaucage $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Alexander Alexeyev $88,790 (1)
Salary Remaining : $53,455
Salary Average : $88,790
Salary Average Remaining : $53,455
Zac Jones $87,050 (2)
Salary Remaining : $52,408
Salary Average : $87,050
Salary Average Remaining : $52,408
Dmitri Samorukov $85,850 (2)
Salary Remaining : $51,685
Salary Average : $85,850
Salary Average Remaining : $51,685
Ty Smith $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Mitchell Chaffee $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
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 - 5,516 - 95.93%
Level 2: 4750 - $100 - 4,532 - 95.41%
Level 3: 3750 - $75 - 3,592 - 95.80%
Level 4: 2750 - $55 - 2,594 - 94.33%
Luxury : 1000 - $300 - 772 - 77.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,962 - 98.12%
Farm Level 2: 1000 - $15 - 997 - 99.66%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,006 - 94.48%
Average Income per Game$2,590,005
Year to Date Revenue$41,440,087
Farm
Home Games Left-6
Average Attendance - %2,959 - 98.63%
Average Income per Game$94,726
Year to Date Revenue$1,515,620

Expense

Pro Players Total Salaries$73,659,000
Pro Players Total Average Salaries$73,659,000
Farm Players Total Salaries$2,280,000
Farm Players Total Average Salaries$2,280,000
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$30,727,556
Farm Year To Date Expenses$1,173,052
Pro Salary Cap To Date$28,997,440
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,750,136
Farm Estimated Season Revenue($568,358)
Pro Remaining Season Days118
Pro Expenses Per Days$396,219
Pro Estimated Expenses$46,753,842
Farm Remaining Season Days118
Farm Expenses Per Days$16,224
Farm Estimated Expenses$1,914,432
Estimated Season Expenses$48,668,274
Season Salary Cap$79,909,000
Estimate Under Maximum Salary Cap of $88,000,000$8,091,000
Estimate Over Minimum Salary Cap of $65,000,000 $14,909,000
Current Bank Account$98,811,769
Projected Bank Account$114,325,273

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,117,347
-Salary Average : $8,500,000
-Salary Average Remaining : $5,117,347
Teuvo Teravainen (1 Way Contract) $7,148,000 (3)
-Salary Remaining : $4,303,388
-Salary Average : $7,148,000
-Salary Average Remaining : $4,303,388
Corey Perry (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,214,286
-Salary Average : $7,000,000
-Salary Average Remaining : $4,214,286
David Perron (1 Way Contract) $6,861,000 (2)
-Salary Remaining : $4,130,602
-Salary Average : $6,861,000
-Salary Average Remaining : $4,130,602
Jake Allen (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $3,913,265
-Salary Average : $6,500,000
-Salary Average Remaining : $3,913,265
Tony DeAngelo (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $3,431,633
-Salary Average : $5,700,000
-Salary Average Remaining : $3,431,633
Jeff Carter (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,709,184
-Salary Average : $4,500,000
-Salary Average Remaining : $2,709,184
Mike Reilly (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,408,163
-Salary Average : $4,000,000
-Salary Average Remaining : $2,408,163
Brett Kulak (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,107,143
-Salary Average : $3,500,000
-Salary Average Remaining : $2,107,143
Chris Driedger (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,625,510
-Salary Average : $2,700,000
-Salary Average Remaining : $1,625,510
Cody Glass (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,505,102
-Salary Average : $2,500,000
-Salary Average Remaining : $1,505,102
Zach Bogosian (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,505,102
-Salary Average : $2,500,000
-Salary Average Remaining : $1,505,102
Nick Cousins (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Noah Gregor (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $872,959
-Salary Average : $1,450,000
-Salary Average Remaining : $872,959
Brandon Duhaime (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $842,857
-Salary Average : $1,400,000
-Salary Average Remaining : $842,857
Michael Pezzetta (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $842,857
-Salary Average : $1,400,000
-Salary Average Remaining : $842,857
Joe Veleno (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $782,653
-Salary Average : $1,300,000
-Salary Average Remaining : $782,653
Ridly Greig $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Shane Pinto $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Conor Timmins $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Zach Benson $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Jack Rathbone $900,000 (3)
-Salary Remaining : $541,837
-Salary Average : $900,000
-Salary Average Remaining : $541,837
Total Pro Players22
Salary Commitment
Year 2024 : $73,659,000
Year 2025 : $34,509,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $73,659,000
Year 2025 : $34,509,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $73,659,000
Year 2025 : $34,509,000
Year 2026 : $8,998,000
Year 2027 : $0

Farm Players Salaries

Yaroslav Askarov $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Stefan Matteau $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Filip Johansson $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jack Matier $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Bobby Brink $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Oscar Dansk $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Austin Czarnik $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ryan Johnson $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Thomas Bordeleau $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tyler Madden $90,000 (2)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
Jesse Ylonen $90,000 (3)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
Samuel Laberge $90,000 (2)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
Logan Day $90,000 (2)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
Taylor Fedun $90,000 (1)
Salary Remaining : $54,184
Salary Average : $90,000
Salary Average Remaining : $54,184
Jayson Megna $85,000 (2)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Adam Brooks $85,000 (2)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Bokondji Imama $85,000 (3)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Cavan Fitzgerald $85,000 (2)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Chase Priskie $85,000 (2)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Ryan Suzuki $80,000 (3)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Clark Bishop $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jarid Lukosevicius $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Hudson Elynuik $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Daniel Walcott $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Dennis Cesana $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players26
Salary Commitment
Year 2024 : $2,280,000
Year 2025 : $1,720,000
Year 2026 : $825,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,280,000
Year 2025 : $1,720,000
Year 2026 : $825,000
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - $200 - 3,151 - 54.80%
Level 2: 4750 - $115 - 3,397 - 71.52%
Level 3: 3750 - $75 - 3,566 - 95.08%
Level 4: 2750 - $55 - 2,588 - 94.12%
Luxury : 1000 - $360 - 662 - 66.21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $41 - 1,298 - 64.89%
Farm Level 2: 1000 - $21 - 755 - 75.49%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %13,364 - 74.25%
Average Income per Game$2,420,067
Year to Date Revenue$43,561,203
Farm
Home Games Left-8
Average Attendance - %2,053 - 68.42%
Average Income per Game$86,328
Year to Date Revenue$1,553,911

Expense

Pro Players Total Salaries$80,929,900
Pro Players Total Average Salaries$80,929,900
Farm Players Total Salaries$2,612,850
Farm Players Total Average Salaries$2,612,850
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,961,000
Pro Year To Date Expenses$32,968,915
Farm Year To Date Expenses$1,320,712
Pro Salary Cap To Date$32,109,865
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,661,537
Farm Estimated Season Revenue($690,627)
Pro Remaining Season Days118
Pro Expenses Per Days$423,112
Pro Estimated Expenses$49,927,216
Farm Remaining Season Days118
Farm Expenses Per Days$17,157
Farm Estimated Expenses$2,024,526
Estimated Season Expenses$51,951,742
Season Salary Cap$85,890,900
Estimate Under Maximum Salary Cap of $88,000,000$2,109,100
Estimate Over Minimum Salary Cap of $65,000,000 $20,890,900
Current Bank Account$43,965,049
Projected Bank Account$46,984,217

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $4,876,531
-Salary Average : $8,100,000
-Salary Average Remaining : $4,876,531
Thomas Chabot (1 Way Contract) $7,179,000 (1)
-Salary Remaining : $4,322,051
-Salary Average : $7,179,000
-Salary Average Remaining : $4,322,051
Erik Karlsson (1 Way Contract) $6,925,000 (3)
-Salary Remaining : $4,169,133
-Salary Average : $6,925,000
-Salary Average Remaining : $4,169,133
Jeff Skinner (1 Way Contract) $6,593,000 (4)
-Salary Remaining : $3,969,255
-Salary Average : $6,593,000
-Salary Average Remaining : $3,969,255
Torey Krug (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $3,913,265
-Salary Average : $6,500,000
-Salary Average Remaining : $3,913,265
Alex Iafallo (1 Way Contract) $5,711,000 (2)
-Salary Remaining : $3,438,255
-Salary Average : $5,711,000
-Salary Average Remaining : $3,438,255
Jordan Staal (1 Way Contract) $5,706,000 (1)
-Salary Remaining : $3,435,245
-Salary Average : $5,706,000
-Salary Average Remaining : $3,435,245
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $3,070,408
-Salary Average : $5,100,000
-Salary Average Remaining : $3,070,408
Justin Holl (1 Way Contract) $4,125,000 (2)
-Salary Remaining : $2,483,418
-Salary Average : $4,125,000
-Salary Average Remaining : $2,483,418
Dmitry Kulikov (1 Way Contract) $4,067,000 (3)
-Salary Remaining : $2,448,500
-Salary Average : $4,067,000
-Salary Average Remaining : $2,448,500
Gabriel Vilardi (1 Way Contract) $3,789,000 (2)
-Salary Remaining : $2,281,133
-Salary Average : $3,789,000
-Salary Average Remaining : $2,281,133
Ryan Strome (1 Way Contract) $3,641,000 (2)
-Salary Remaining : $2,192,031
-Salary Average : $3,641,000
-Salary Average Remaining : $2,192,031
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (3)
-Salary Remaining : $1,962,653
-Salary Average : $3,260,000
-Salary Average Remaining : $1,962,653
Joonas Korpisalo (1 Way Contract) $2,877,000 (3)
-Salary Remaining : $1,732,071
-Salary Average : $2,877,000
-Salary Average Remaining : $1,732,071
Tyson Jost (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,625,510
-Salary Average : $2,700,000
-Salary Average Remaining : $1,625,510
Alexey Toropchenko (1 Way Contract) $1,257,000 (1)
-Salary Remaining : $756,765
-Salary Average : $1,257,000
-Salary Average Remaining : $756,765
Akira Schmid $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Michael Carcone $899,900 (3)
-Salary Remaining : $541,777
-Salary Average : $899,900
-Salary Average Remaining : $541,777
Marc Staal $800,000 (1)
-Salary Remaining : $481,633
-Salary Average : $800,000
-Salary Average Remaining : $481,633
Martin Pospisil $750,000 (1)
-Salary Remaining : $451,531
-Salary Average : $750,000
-Salary Average Remaining : $451,531
Total Pro Players20
Salary Commitment
Year 2024 : $80,929,900
Year 2025 : $53,487,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000
Salary Average Commitment
Year 2024 : $80,929,900
Year 2025 : $53,487,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000
Salary Cap with 1 Way Contract
Year 2024 : $80,929,900
Year 2025 : $53,487,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000

Farm Players Salaries

Jeffrey Viel $100,000 (1)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Hunter McDonald $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Tim Gettinger $96,380 (2)
Salary Remaining : $58,025
Salary Average : $96,380
Salary Average Remaining : $58,025
Keith Petruzzelli $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jayden Struble $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Brandon Coe $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Antti Tuomisto $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Liam O'Brien $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Alexander Peters $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Henri Nikkanen $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Louis Crevier $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jamie Drysdale $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Alex Laferriere $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Luca Del Bel Belluz $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Maxim Groshev $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Wyatt Kaiser $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Cole Sillinger $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Simon Lundmark $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Benjamin Kraws $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
John Leonard $91,970 (3)
Salary Remaining : $55,370
Salary Average : $91,970
Salary Average Remaining : $55,370
Justin Kirkland $89,500 (3)
Salary Remaining : $53,883
Salary Average : $89,500
Salary Average Remaining : $53,883
Joel Teasdale $80,000 (3)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Jaxsen Wiebe $80,000 (3)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Brett Kemp $77,500 (3)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Anton Malmstrom $77,500 (3)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Riley McKay $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Olivier Rodrigue $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jonathan Aspirot $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Lassi Thomson $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players29
Salary Commitment
Year 2024 : $2,612,850
Year 2025 : $2,002,850
Year 2026 : $1,621,470
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,612,850
Year 2025 : $2,002,850
Year 2026 : $1,621,470
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $101 - 5,506 - 95.76%
Level 2: 4750 - $68 - 4,677 - 98.46%
Level 3: 3750 - $62 - 3,651 - 97.36%
Level 4: 2750 - $37 - 2,707 - 98.44%
Luxury : 1000 - $215 - 978 - 97.79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,980 - 98.99%
Farm Level 2: 1000 - $20 - 825 - 82.54%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,519 - 97.33%
Average Income per Game$2,036,243
Year to Date Revenue$32,579,889
Farm
Home Games Left-6
Average Attendance - %2,805 - 93.51%
Average Income per Game$93,507
Year to Date Revenue$1,496,108

Expense

Pro Players Total Salaries$72,530,300
Pro Players Total Average Salaries$72,530,300
Farm Players Total Salaries$1,959,500
Farm Players Total Average Salaries$1,959,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,041,667
Pro Year To Date Expenses$29,441,612
Farm Year To Date Expenses$1,368,443
Pro Salary Cap To Date$28,447,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,906,077
Farm Estimated Season Revenue($561,040)
Pro Remaining Season Days118
Pro Expenses Per Days$380,257
Pro Estimated Expenses$44,870,326
Farm Remaining Season Days118
Farm Expenses Per Days$17,651
Farm Estimated Expenses$2,082,818
Estimated Season Expenses$46,953,144
Season Salary Cap$76,571,967
Estimate Under Maximum Salary Cap of $88,000,000$11,428,033
Estimate Over Minimum Salary Cap of $65,000,000 $11,571,967
Current Bank Account$5,678,719
Projected Bank Account$9,070,612

Pro Players Salaries

Alec Martinez (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $5,117,347
-Salary Average : $8,500,000
-Salary Average Remaining : $5,117,347
Kevin Hayes (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $3,913,265
-Salary Average : $6,500,000
-Salary Average Remaining : $3,913,265
Nick Suzuki (1 Way Contract) $6,293,000 (3)
-Salary Remaining : $3,788,643
-Salary Average : $6,293,000
-Salary Average Remaining : $3,788,643
Jordan Binnington (1 Way Contract) $6,170,000 (2)
-Salary Remaining : $3,714,592
-Salary Average : $6,170,000
-Salary Average Remaining : $3,714,592
Nick Leddy (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $3,114,959
-Salary Average : $5,174,000
-Salary Average Remaining : $3,114,959
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,010,204
-Salary Average : $5,000,000
-Salary Average Remaining : $3,010,204
Erik Brannstrom (1 Way Contract) $4,088,000 (3)
-Salary Remaining : $2,461,143
-Salary Average : $4,088,000
-Salary Average Remaining : $2,461,143
Nikita Zaitsev (1 Way Contract) $3,301,000 (3)
-Salary Remaining : $1,987,337
-Salary Average : $3,301,000
-Salary Average Remaining : $1,987,337
Anthony Beauvillier (1 Way Contract) $3,274,000 (1)
-Salary Remaining : $1,971,082
-Salary Average : $3,274,000
-Salary Average Remaining : $1,971,082
Robert Hagg (1 Way Contract) $2,955,000 (3)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $1,779,031
-Salary Average : $2,955,000
-Salary Average Remaining : $1,779,031
Joel Hofer (1 Way Contract) $2,932,000 (3)
-Salary Remaining : $1,765,184
-Salary Average : $2,932,000
-Salary Average Remaining : $1,765,184
Troy Terry (1 Way Contract) $2,797,000 (1)
-Salary Remaining : $1,683,908
-Salary Average : $2,797,000
-Salary Average Remaining : $1,683,908
Curtis Lazar (1 Way Contract) $2,377,000 (2)
-Salary Remaining : $1,431,051
-Salary Average : $2,377,000
-Salary Average Remaining : $1,431,051
Adam Erne (1 Way Contract) $2,337,000 (3)
-Salary Remaining : $1,406,969
-Salary Average : $2,337,000
-Salary Average Remaining : $1,406,969
Josh Brown (1 Way Contract) $2,218,000 (1)
-Salary Remaining : $1,335,327
-Salary Average : $2,218,000
-Salary Average Remaining : $1,335,327
Sammy Blais (1 Way Contract) $1,363,000 (3)
-Salary Remaining : $820,582
-Salary Average : $1,363,000
-Salary Average Remaining : $820,582
Chris Wagner (1 Way Contract) $1,154,000 (1)
-1 Way Contract Salary Cap : $1,154,000
-Salary Remaining : $694,755
-Salary Average : $1,154,000
-Salary Average Remaining : $694,755
Devon Levi $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Matthew Knies $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Paul Cotter $945,900 (2)
-Salary Remaining : $569,470
-Salary Average : $945,900
-Salary Average Remaining : $569,470
Noah Juulsen $821,500 (1)
-Salary Remaining : $494,577
-Salary Average : $821,500
-Salary Average Remaining : $494,577
Reese Johnson $812,600 (1)
-Salary Remaining : $489,218
-Salary Average : $812,600
-Salary Average Remaining : $489,218
Gavin Bayreuther $810,000 (1)
-Salary Remaining : $487,653
-Salary Average : $810,000
-Salary Average Remaining : $487,653
Justin Brazeau $807,300 (1)
-Salary Remaining : $486,028
-Salary Average : $807,300
-Salary Average Remaining : $486,028
Total Pro Players24
Salary Commitment
Year 2024 : $72,530,300
Year 2025 : $54,835,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $72,530,300
Year 2025 : $54,835,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,530,300
Year 2025 : $54,835,900
Year 2026 : $32,719,000
Year 2027 : $0

Farm Players Salaries

Artem Guryev $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Bradley Marek $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Jacob Gaucher $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Joe Carroll $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Henrik Tikkanen $98,500 (3)
Salary Remaining : $59,301
Salary Average : $98,500
Salary Average Remaining : $59,301
Jacob Murray $98,500 (3)
Salary Remaining : $59,301
Salary Average : $98,500
Salary Average Remaining : $59,301
Mitchell Gibson $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Joakim Kemell $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Lucas Edmonds $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tyrel Bauer $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Brandt Clarke $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Matthew Seminoff $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tristan Luneau $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Parker Wotherspoon $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Patrick Giles $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Greg Meireles $87,500 (1)
Salary Remaining : $52,679
Salary Average : $87,500
Salary Average Remaining : $52,679
Jake Gaudet $87,500 (1)
Salary Remaining : $52,679
Salary Average : $87,500
Salary Average Remaining : $52,679
Jonah Gadjovich $85,000 (2)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Colin Theisen $85,000 (1)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Mac Hollowell $85,000 (2)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Raphael Lavoie $77,500 (2)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Total Farm Players21
Salary Commitment
Year 2024 : $1,959,500
Year 2025 : $1,509,500
Year 2026 : $882,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,959,500
Year 2025 : $1,509,500
Year 2026 : $882,000
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 5,562 - 96.73%
Level 2: 4750 - $100 - 4,537 - 95.52%
Level 3: 3750 - $75 - 3,505 - 93.47%
Level 4: 2750 - $50 - 2,634 - 95.80%
Luxury : 1000 - $300 - 785 - 78.54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,984 - 99.22%
Farm Level 2: 1000 - $15 - 991 - 99.12%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,024 - 94.58%
Average Income per Game$2,579,838
Year to Date Revenue$41,277,403
Farm
Home Games Left-6
Average Attendance - %2,976 - 99.19%
Average Income per Game$80,597
Year to Date Revenue$1,289,545

Expense

Pro Players Total Salaries$84,852,000
Pro Players Total Average Salaries$84,852,000
Farm Players Total Salaries$2,146,980
Farm Players Total Average Salaries$2,146,980
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$34,833,876
Farm Year To Date Expenses$1,055,985
Pro Salary Cap To Date$33,618,554
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,495,942
Farm Estimated Season Revenue($483,579)
Pro Remaining Season Days118
Pro Expenses Per Days$448,224
Pro Estimated Expenses$52,890,432
Farm Remaining Season Days118
Farm Expenses Per Days$13,505
Farm Estimated Expenses$1,593,590
Estimated Season Expenses$54,484,022
Season Salary Cap$86,102,000
Estimate Under Maximum Salary Cap of $88,000,000$1,898,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,102,000
Current Bank Account$80,235,390
Projected Bank Account$89,763,731

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,930,000 (1)
-Salary Remaining : $7,784,388
-Salary Average : $12,930,000
-Salary Average Remaining : $7,784,388
Brett Pesce (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $3,765,765
-Salary Average : $6,255,000
-Salary Average Remaining : $3,765,765
Aaron Ekblad (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,612,245
-Salary Average : $6,000,000
-Salary Average Remaining : $3,612,245
Evander Kane (1 Way Contract) $5,740,000 (4)
-Salary Remaining : $3,455,714
-Salary Average : $5,740,000
-Salary Average Remaining : $3,455,714
Samuel Girard (1 Way Contract) $5,715,000 (2)
-Salary Remaining : $3,440,663
-Salary Average : $5,715,000
-Salary Average Remaining : $3,440,663
Chandler Stephenson (1 Way Contract) $5,543,000 (2)
-Salary Remaining : $3,337,112
-Salary Average : $5,543,000
-Salary Average Remaining : $3,337,112
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,311,224
-Salary Average : $5,500,000
-Salary Average Remaining : $3,311,224
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,311,224
-Salary Average : $5,500,000
-Salary Average Remaining : $3,311,224
Cam Talbot (1 Way Contract) $4,770,000 (1)
-Salary Remaining : $2,871,735
-Salary Average : $4,770,000
-Salary Average Remaining : $2,871,735
Tyler Bertuzzi (1 Way Contract) $4,405,000 (4)
-Salary Remaining : $2,651,990
-Salary Average : $4,405,000
-Salary Average Remaining : $2,651,990
Mattias Samuelsson (1 Way Contract) $3,582,000 (4)
-Salary Remaining : $2,156,510
-Salary Average : $3,582,000
-Salary Average Remaining : $2,156,510
Ryan Lindgren (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,107,143
-Salary Average : $3,500,000
-Salary Average Remaining : $2,107,143
Cody Ceci (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $1,625,510
-Salary Average : $2,700,000
-Salary Average Remaining : $1,625,510
Jonas Siegenthaler (1 Way Contract) $2,356,000 (1)
-Salary Remaining : $1,418,408
-Salary Average : $2,356,000
-Salary Average Remaining : $1,418,408
Mathieu Joseph (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Michael McLeod (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $993,367
-Salary Average : $1,650,000
-Salary Average Remaining : $993,367
Ukko-Pekka Luukkonen (1 Way Contract) $1,505,000 (1)
-Salary Remaining : $906,071
-Salary Average : $1,505,000
-Salary Average Remaining : $906,071
Alexander Holtz (1 Way Contract) $1,401,000 (2)
-1 Way Contract Salary Cap : $1,401,000
-Salary Remaining : $843,459
-Salary Average : $1,401,000
-Salary Average Remaining : $843,459
Logan Stankoven $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Mason McTavish $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Matias Maccelli $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Seth Jarvis $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Total Pro Players22
Salary Commitment
Year 2024 : $84,852,000
Year 2025 : $53,891,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Average Commitment
Year 2024 : $84,852,000
Year 2025 : $53,891,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Cap with 1 Way Contract
Year 2024 : $84,852,000
Year 2025 : $53,891,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000

Farm Players Salaries

Max McCormick $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Dakota Mermis $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Steven Santini $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Zach Aston-Reese $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Connor Carrick $100,000 (2)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Anthony Richard $97,480 (3)
Salary Remaining : $58,687
Salary Average : $97,480
Salary Average Remaining : $58,687
Brett Berard $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Isak Rosen $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Francesco Pinelli $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Shane Wright $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Hugo Alnefelt $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jack LaFontaine $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ryder Korczak $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Sean Farrell $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Topi Niemela $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Justin Dowling $78,500 (1)
Salary Remaining : $47,260
Salary Average : $78,500
Salary Average Remaining : $47,260
Andrew Agozzino $78,500 (1)
Salary Remaining : $47,260
Salary Average : $78,500
Salary Average Remaining : $47,260
Kyle Clifford $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Greg McKegg $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Mitchell Stephens $77,500 (2)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Alex Stalock $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Paul LaDue $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Charles Hudon $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Donovan Sebrango $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
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 - 5,522 - 96.03%
Level 2: 4750 - $90 - 4,575 - 96.31%
Level 3: 3750 - $70 - 3,574 - 95.31%
Level 4: 2750 - $40 - 2,702 - 98.25%
Luxury : 1000 - $190 - 986 - 98.59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,525 - 76.27%
Farm Level 2: 1000 - $15 - 991 - 99.05%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,359 - 96.44%
Average Income per Game$2,284,895
Year to Date Revenue$38,843,217
Farm
Home Games Left-7
Average Attendance - %2,516 - 83.86%
Average Income per Game$85,309
Year to Date Revenue$1,450,256

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$32,055,193
Farm Year To Date Expenses$1,116,407
Pro Salary Cap To Date$29,745,189
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,837,483
Farm Estimated Season Revenue($597,164)
Pro Remaining Season Days118
Pro Expenses Per Days$412,222
Pro Estimated Expenses$48,642,196
Farm Remaining Season Days118
Farm Expenses Per Days$14,615
Farm Estimated Expenses$1,724,570
Estimated Season Expenses$50,366,766
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$17,103,118
Projected Bank Account$20,976,671

Pro Players Salaries

J.T. Miller (1 Way Contract) $8,541,000 (5)
-Salary Remaining : $5,142,031
-Salary Average : $8,541,000
-Salary Average Remaining : $5,142,031
Kris Letang (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $4,304,592
-Salary Average : $7,150,000
-Salary Average Remaining : $4,304,592
Jordan Eberle (1 Way Contract) $5,923,000 (4)
-Salary Remaining : $3,565,888
-Salary Average : $5,923,000
-Salary Average Remaining : $3,565,888
Erik Haula (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $3,070,408
-Salary Average : $5,100,000
-Salary Average Remaining : $3,070,408
T.J. Oshie (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,709,184
-Salary Average : $4,500,000
-Salary Average Remaining : $2,709,184
Anthony Duclair (1 Way Contract) $4,010,000 (4)
-Salary Remaining : $2,414,184
-Salary Average : $4,010,000
-Salary Average Remaining : $2,414,184
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $2,227,551
-Salary Average : $3,700,000
-Salary Average Remaining : $2,227,551
Robby Fabbri (1 Way Contract) $3,604,000 (4)
-Salary Remaining : $2,169,755
-Salary Average : $3,604,000
-Salary Average Remaining : $2,169,755
Nate Schmidt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,107,143
-Salary Average : $3,500,000
-Salary Average Remaining : $2,107,143
Filip Chytil (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $2,016,837
-Salary Average : $3,350,000
-Salary Average Remaining : $2,016,837
Erik Gudbranson (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $1,866,327
-Salary Average : $3,100,000
-Salary Average Remaining : $1,866,327
Tyson Barrie (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,806,122
-Salary Average : $3,000,000
-Salary Average Remaining : $1,806,122
Will Borgen (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $1,760,969
-Salary Average : $2,925,000
-Salary Average Remaining : $1,760,969
Egor Zamula (1 Way Contract) $2,841,000 (3)
-Salary Remaining : $1,710,398
-Salary Average : $2,841,000
-Salary Average Remaining : $1,710,398
Mackenzie Blackwood (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,505,102
-Salary Average : $2,500,000
-Salary Average Remaining : $1,505,102
Lars Eller (1 Way Contract) $2,466,500 (2)
-Salary Remaining : $1,484,934
-Salary Average : $2,466,500
-Salary Average Remaining : $1,484,934
Pat Maroon (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,264,286
-Salary Average : $2,100,000
-Salary Average Remaining : $1,264,286
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,264,286
-Salary Average : $2,100,000
-Salary Average Remaining : $1,264,286
Kevin Labanc (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,204,082
-Salary Average : $2,000,000
-Salary Average Remaining : $1,204,082
Klim Kostin (1 Way Contract) $1,485,000 (1)
-Salary Remaining : $894,031
-Salary Average : $1,485,000
-Salary Average Remaining : $894,031
Dmitri Voronkov $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Fabian Zetterlund $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
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 : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Lleyton Moore $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Carson Golder $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Grant Hutton $100,000 (1)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Griffin Mendel $100,000 (1)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Vinni Lettieri $97,000 (1)
Salary Remaining : $58,398
Salary Average : $97,000
Salary Average Remaining : $58,398
Antti Saarela $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jack Finley $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Kim Nousiainen $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Olle Lycksell $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Angus Crookshank $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Olen Zellweger $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Philippe Maillet $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jackson Cates $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Keean Washkurak $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Mikhail Abramov $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tristen Nielsen $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Walker Duehr $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Malcolm Subban $77,500 (2)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Andy Welinski $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Brayden Tracey $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Brady Keeper $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Collin Delia $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
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 - 5,564 - 96.77%
Level 2: 4750 - $100 - 4,542 - 95.63%
Level 3: 3750 - $75 - 3,518 - 93.81%
Level 4: 2750 - $50 - 2,601 - 94.59%
Luxury : 1000 - $300 - 791 - 79.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,982 - 99.11%
Farm Level 2: 1000 - $15 - 990 - 99.05%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %17,017 - 94.54%
Average Income per Game$2,582,391
Year to Date Revenue$49,065,425
Farm
Home Games Left-9
Average Attendance - %2,973 - 99.09%
Average Income per Game$80,517
Year to Date Revenue$1,529,825

Expense

Pro Players Total Salaries$87,401,750
Pro Players Total Average Salaries$87,401,750
Farm Players Total Salaries$2,424,870
Farm Players Total Average Salaries$2,424,870
Coaches Total Salaries$6,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$36,971,142
Farm Year To Date Expenses$1,171,302
Pro Salary Cap To Date$34,782,306
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,812,597
Farm Estimated Season Revenue($724,654)
Pro Remaining Season Days118
Pro Expenses Per Days$473,989
Pro Estimated Expenses$55,930,702
Farm Remaining Season Days118
Farm Expenses Per Days$15,178
Farm Estimated Expenses$1,791,004
Estimated Season Expenses$57,721,706
Season Salary Cap$87,401,750
Estimate Under Maximum Salary Cap of $88,000,000$598,250
Estimate Over Minimum Salary Cap of $65,000,000 $22,401,750
Current Bank Account$104,710,429
Projected Bank Account$103,076,666

Pro Players Salaries

William Nylander (1 Way Contract) $8,158,000 (3)
-Salary Remaining : $4,911,449
-Salary Average : $8,158,000
-Salary Average Remaining : $4,911,449
Roope Hintz (1 Way Contract) $7,934,000 (5)
-Salary Remaining : $4,776,592
-Salary Average : $7,934,000
-Salary Average Remaining : $4,776,592
Jason Robertson (1 Way Contract) $7,845,000 (1)
-Salary Remaining : $4,723,010
-Salary Average : $7,845,000
-Salary Average Remaining : $4,723,010
Brayden Point (1 Way Contract) $7,271,000 (4)
-Salary Remaining : $4,377,439
-Salary Average : $7,271,000
-Salary Average Remaining : $4,377,439
Rasmus Andersson (1 Way Contract) $7,079,000 (4)
-Salary Remaining : $4,261,847
-Salary Average : $7,079,000
-Salary Average Remaining : $4,261,847
Jacob Markstrom (1 Way Contract) $6,563,750 (2)
-Salary Remaining : $3,951,645
-Salary Average : $6,563,750
-Salary Average Remaining : $3,951,645
Elias Lindholm (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $3,491,837
-Salary Average : $5,800,000
-Salary Average Remaining : $3,491,837
Anders Lee (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,311,224
-Salary Average : $5,500,000
-Salary Average Remaining : $3,311,224
Filip Hronek (1 Way Contract) $4,623,000 (1)
-Salary Remaining : $2,783,235
-Salary Average : $4,623,000
-Salary Average Remaining : $2,783,235
Brandon Montour (1 Way Contract) $4,146,000 (2)
-Salary Remaining : $2,496,061
-Salary Average : $4,146,000
-Salary Average Remaining : $2,496,061
Mattias Ekholm (1 Way Contract) $4,009,000 (1)
-Salary Remaining : $2,413,582
-Salary Average : $4,009,000
-Salary Average Remaining : $2,413,582
Sam Montembeault (1 Way Contract) $3,669,000 (4)
-Salary Remaining : $2,208,888
-Salary Average : $3,669,000
-Salary Average Remaining : $2,208,888
Barrett Hayton (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $1,866,327
-Salary Average : $3,100,000
-Salary Average Remaining : $1,866,327
Brandon Hagel (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $1,836,224
-Salary Average : $3,050,000
-Salary Average Remaining : $1,836,224
Thomas Harley (1 Way Contract) $3,025,000 (1)
-Salary Remaining : $1,821,173
-Salary Average : $3,025,000
-Salary Average Remaining : $1,821,173
Josh Mahura (1 Way Contract) $1,153,000 (1)
-Salary Remaining : $694,153
-Salary Average : $1,153,000
-Salary Average Remaining : $694,153
Nick Bjugstad (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $662,245
-Salary Average : $1,100,000
-Salary Average Remaining : $662,245
Kevin Shattenkirk $971,000 (2)
-Salary Remaining : $584,582
-Salary Average : $971,000
-Salary Average Remaining : $584,582
Jamie Benn $880,000 (2)
-Salary Remaining : $529,796
-Salary Average : $880,000
-Salary Average Remaining : $529,796
Evgenii Dadonov $775,000 (1)
-Salary Remaining : $466,582
-Salary Average : $775,000
-Salary Average Remaining : $466,582
Ryan Reaves $750,000 (2)
-Salary Remaining : $451,531
-Salary Average : $750,000
-Salary Average Remaining : $451,531
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 : $57,597
Salary Average : $95,670
Salary Average Remaining : $57,597
Adam Raska $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Alex Turcotte $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Christian Kyrou $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Daemon Hunt $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Sebastian Cossa $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Gavin White $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nick Abruzzese $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Kyle McDonald $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Landon Slaggert $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Amadeus Lombardi $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Oliver Kylington $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Alexandre Texier $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Blake McLaughlin $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Arshdeep Bains $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Carson Lambos $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Fredrik Olofsson $92,000 (2)
Salary Remaining : $55,388
Salary Average : $92,000
Salary Average Remaining : $55,388
Will Butcher $87,500 (2)
Salary Remaining : $52,679
Salary Average : $87,500
Salary Average Remaining : $52,679
Zach Sawchenko $85,200 (1)
Salary Remaining : $51,294
Salary Average : $85,200
Salary Average Remaining : $51,294
Alex Whelan $85,000 (1)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Joel Hanley $84,000 (2)
Salary Remaining : $50,571
Salary Average : $84,000
Salary Average Remaining : $50,571
William Bitten $80,500 (1)
Salary Remaining : $48,464
Salary Average : $80,500
Salary Average Remaining : $48,464
Gabriel Fortier $80,000 (1)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Calvin Pickard $80,000 (2)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Emil Bemstrom $80,000 (1)
Salary Remaining : $48,163
Salary Average : $80,000
Salary Average Remaining : $48,163
Ben Hutton $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Dylan Coghlan $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
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

Senators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - $120 - 5,485 - 95.39%
Level 2: 4750 - $80 - 4,606 - 96.96%
Level 3: 3750 - $60 - 3,651 - 97.36%
Level 4: 2750 - $25 - 2,750 - 100.00%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,999 - 99.93%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17,491 - 97.17%
Average Income per Game$2,123,407
Year to Date Revenue$36,097,912
Farm
Home Games Left-7
Average Attendance - %2,999 - 99.95%
Average Income per Game$62,466
Year to Date Revenue$1,061,925

Expense

Pro Players Total Salaries$69,186,000
Pro Players Total Average Salaries$69,186,000
Farm Players Total Salaries$2,420,000
Farm Players Total Average Salaries$2,420,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,770,703
Farm Year To Date Expenses$1,282,841
Pro Salary Cap To Date$27,090,103
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,961,758
Farm Estimated Season Revenue($437,263)
Pro Remaining Season Days118
Pro Expenses Per Days$373,398
Pro Estimated Expenses$44,060,964
Farm Remaining Season Days118
Farm Expenses Per Days$16,173
Farm Estimated Expenses$1,908,414
Estimated Season Expenses$45,969,378
Season Salary Cap$63,386,000
Estimate Under Maximum Salary Cap of $88,000,000$24,614,000
Estimate Over Minimum Salary Cap of $65,000,000 -$1,614,000
Current Bank Account$47,444,755
Projected Bank Account$51,999,872

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,524,000 (1)
-Salary Remaining : $5,131,796
-Salary Average : $8,524,000
-Salary Average Remaining : $5,131,796
Tage Thompson (1 Way Contract) $8,148,000 (4)
-Salary Remaining : $4,905,429
-Salary Average : $8,148,000
-Salary Average Remaining : $4,905,429
Tristan Jarry (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $3,988,520
-Salary Average : $6,625,000
-Salary Average Remaining : $3,988,520
Mathew Dumba (Out of Payroll) $5,800,000 (2)
-Salary Remaining : $3,491,837
-Salary Average : $5,800,000
-Salary Average Remaining : $3,491,837
Mikey Anderson (1 Way Contract) $5,320,000 (4)
-Salary Remaining : $3,202,857
-Salary Average : $5,320,000
-Salary Average Remaining : $3,202,857
Victor Olofsson (1 Way Contract) $5,128,000 (4)
-Salary Remaining : $3,087,265
-Salary Average : $5,128,000
-Salary Average Remaining : $3,087,265
Jack Roslovic (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $2,889,796
-Salary Average : $4,800,000
-Salary Average Remaining : $2,889,796
Dylan Strome (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $2,588,776
-Salary Average : $4,300,000
-Salary Average Remaining : $2,588,776
Henri Jokiharju (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $2,347,959
-Salary Average : $3,900,000
-Salary Average Remaining : $2,347,959
Logan O'Connor (1 Way Contract) $2,951,000 (4)
-Salary Remaining : $1,776,622
-Salary Average : $2,951,000
-Salary Average Remaining : $1,776,622
Sonny Milano (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $1,444,898
-Salary Average : $2,400,000
-Salary Average Remaining : $1,444,898
Steven Lorentz (1 Way Contract) $1,578,000 (2)
-Salary Remaining : $950,020
-Salary Average : $1,578,000
-Salary Average Remaining : $950,020
Michael Bunting (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Dylan Samberg (1 Way Contract) $1,313,000 (3)
-Salary Remaining : $790,480
-Salary Average : $1,313,000
-Salary Average Remaining : $790,480
Joey Daccord (1 Way Contract) $1,224,000 (3)
-Salary Remaining : $736,898
-Salary Average : $1,224,000
-Salary Average Remaining : $736,898
Tyson Foerster $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Jack Drury $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Jake Neighbours $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
J.J. Moser $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Arber Xhekaj $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Calle Rosen $925,000 (3)
-Salary Remaining : $556,888
-Salary Average : $925,000
-Salary Average Remaining : $556,888
Total Pro Players21
Salary Commitment
Year 2024 : $69,186,000
Year 2025 : $52,962,000
Year 2026 : $36,434,000
Year 2027 : $21,547,000
Salary Average Commitment
Year 2024 : $69,186,000
Year 2025 : $52,962,000
Year 2026 : $36,434,000
Year 2027 : $21,547,000
Salary Cap with 1 Way Contract
Year 2024 : $69,186,000
Year 2025 : $52,962,000
Year 2026 : $36,434,000
Year 2027 : $21,547,000

Farm Players Salaries

Ben Meyers $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jaxson Stauber $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Alexis Gendron $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Carter Savoie $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Brennan Othmann $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Filip Roos $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Hunter McKown $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Cole McWard $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Daylan Kuefler $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nick Blankenburg $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Sammy Walker $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Simon Edvinsson $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Lian Bichsel $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tye Kartye $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Mackie Samoskevich $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Santeri Hatakka $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Sasha Pastujov $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Waltteri Merela $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jonatan Berggren $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Marc McLaughlin $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Clay Stevenson $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Josh Dunne $92,500 (3)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Tyler Angle $92,500 (3)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Wyatt Kalynuk $92,500 (3)
Salary Remaining : $55,689
Salary Average : $92,500
Salary Average Remaining : $55,689
Victor Soderstrom $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jet Greaves $72,500 (1)
Salary Remaining : $43,648
Salary Average : $72,500
Salary Average Remaining : $43,648
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 - 5,533 - 96.23%
Level 2: 4750 - $100 - 4,528 - 95.33%
Level 3: 3750 - $80 - 3,398 - 90.60%
Level 4: 2750 - $60 - 1,996 - 72.59%
Luxury : 1000 - $260 - 975 - 97.49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,435 - 71.73%
Farm Level 2: 1000 - $25 - 591 - 59.10%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,430 - 91.28%
Average Income per Game$2,514,641
Year to Date Revenue$40,234,259
Farm
Home Games Left-6
Average Attendance - %2,026 - 67.52%
Average Income per Game$85,558
Year to Date Revenue$1,368,925

Expense

Pro Players Total Salaries$62,931,500
Pro Players Total Average Salaries$62,931,500
Farm Players Total Salaries$2,047,360
Farm Players Total Average Salaries$2,047,360
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,800,000
Pro Year To Date Expenses$25,746,467
Farm Year To Date Expenses$992,292
Pro Salary Cap To Date$25,034,081
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,866,030
Farm Estimated Season Revenue($513,347)
Pro Remaining Season Days118
Pro Expenses Per Days$328,732
Pro Estimated Expenses$38,790,376
Farm Remaining Season Days118
Farm Expenses Per Days$12,997
Farm Estimated Expenses$1,533,646
Estimated Season Expenses$40,324,022
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$22,708,532
Projected Bank Account$44,737,193

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (3)
-Salary Remaining : $6,333,469
-Salary Average : $10,520,000
-Salary Average Remaining : $6,333,469
Blake Wheeler (1 Way Contract) $6,636,000 (1)
-Salary Remaining : $3,995,143
-Salary Average : $6,636,000
-Salary Average Remaining : $3,995,143
Alexis Lafreniere (1 Way Contract) $5,926,000 (5)
-Salary Remaining : $3,567,694
-Salary Average : $5,926,000
-Salary Average Remaining : $3,567,694
Jonathan Huberdeau (1 Way Contract) $4,895,500 (2)
-Salary Remaining : $2,947,291
-Salary Average : $4,895,500
-Salary Average Remaining : $2,947,291
Hampus Lindholm (1 Way Contract) $4,543,000 (1)
-Salary Remaining : $2,735,071
-Salary Average : $4,543,000
-Salary Average Remaining : $2,735,071
Ryan Johansen (1 Way Contract) $4,184,000 (2)
-Salary Remaining : $2,518,939
-Salary Average : $4,184,000
-Salary Average Remaining : $2,518,939
Teddy Blueger (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $2,167,347
-Salary Average : $3,600,000
-Salary Average Remaining : $2,167,347
Marcus Foligno (1 Way Contract) $3,512,000 (1)
-Salary Remaining : $2,114,367
-Salary Average : $3,512,000
-Salary Average Remaining : $2,114,367
Tyler Motte (1 Way Contract) $2,695,000 (3)
-Salary Remaining : $1,622,500
-Salary Average : $2,695,000
-Salary Average Remaining : $1,622,500
Marco Scandella (1 Way Contract) $2,444,000 (1)
-Salary Remaining : $1,471,388
-Salary Average : $2,444,000
-Salary Average Remaining : $1,471,388
Troy Stecher (1 Way Contract) $2,002,000 (3)
-Salary Remaining : $1,205,286
-Salary Average : $2,002,000
-Salary Average Remaining : $1,205,286
Alex Goligoski (1 Way Contract) $1,637,000 (2)
-Salary Remaining : $985,541
-Salary Average : $1,637,000
-Salary Average Remaining : $985,541
Eric Comrie (1 Way Contract) $1,352,000 (3)
-Salary Remaining : $813,959
-Salary Average : $1,352,000
-Salary Average Remaining : $813,959
Riley Nash (1 Way Contract) $1,211,000 (1)
-Salary Remaining : $729,071
-Salary Average : $1,211,000
-Salary Average Remaining : $729,071
Kurtis MacDermid (1 Way Contract) $1,174,000 (3)
-Salary Remaining : $706,796
-Salary Average : $1,174,000
-Salary Average Remaining : $706,796
Tanner Jeannot (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $662,245
-Salary Average : $1,100,000
-Salary Average Remaining : $662,245
Oskar Back $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Marcus Bjork $950,000 (2)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Valtteri Puustinen $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Arvid Soderblom $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Magnus Hellberg $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Ryan Dzingel $750,000 (2)
-Salary Remaining : $451,531
-Salary Average : $750,000
-Salary Average Remaining : $451,531
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 : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Matthew Peca $100,000 (1)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Ilya Nikolayev $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nikita Alexandrov $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Linus Weissbach $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Linus Karlsson $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Kale Clague $94,290 (3)
Salary Remaining : $56,766
Salary Average : $94,290
Salary Average Remaining : $56,766
James Hamblin $93,070 (3)
Salary Remaining : $56,032
Salary Average : $93,070
Salary Average Remaining : $56,032
Louis Domingue $77,500 (2)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Anton Blidh $77,500 (1)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Marshall Rifai $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Joseph Blandisi $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Cameron Butler $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Cole Reinhardt $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Felix Robert $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Kenneth Appleby $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Hunter Drew $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Conor Murphy $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jack Becker $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jeremie Bucheler $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Justin Hryckowian $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Mike Benning $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Riley Duran $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Ryan Hofer $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Alec Regula $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players25
Salary Commitment
Year 2024 : $2,047,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,047,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $130 - 5,460 - 94.95%
Level 2: 4750 - $100 - 4,458 - 93.85%
Level 3: 3750 - $60 - 3,674 - 97.96%
Level 4: 2750 - $40 - 2,673 - 97.19%
Luxury : 1000 - $210 - 988 - 98.76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,202 - 60.12%
Farm Level 2: 1000 - $35 - 469 - 46.87%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17,251 - 95.84%
Average Income per Game$2,430,989
Year to Date Revenue$43,757,808
Farm
Home Games Left-8
Average Attendance - %1,671 - 55.71%
Average Income per Game$85,163
Year to Date Revenue$1,532,932

Expense

Pro Players Total Salaries$87,684,000
Pro Players Total Average Salaries$87,684,000
Farm Players Total Salaries$3,018,700
Farm Players Total Average Salaries$3,018,700
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$36,445,986
Farm Year To Date Expenses$1,333,416
Pro Salary Cap To Date$35,387,377
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,912,755
Farm Estimated Season Revenue($681,303)
Pro Remaining Season Days118
Pro Expenses Per Days$460,122
Pro Estimated Expenses$54,294,396
Farm Remaining Season Days118
Farm Expenses Per Days$17,953
Farm Estimated Expenses$2,118,454
Estimated Season Expenses$56,412,850
Season Salary Cap$87,684,000
Estimate Under Maximum Salary Cap of $88,000,000$316,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,684,000
Current Bank Account$44,833,219
Projected Bank Account$43,651,821

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $9,727,000 (4)
-Salary Remaining : $5,856,051
-Salary Average : $9,727,000
-Salary Average Remaining : $5,856,051
Devon Toews (1 Way Contract) $7,983,000 (4)
-Salary Remaining : $4,806,092
-Salary Average : $7,983,000
-Salary Average Remaining : $4,806,092
Tomas Hertl (1 Way Contract) $7,373,000 (2)
-Salary Remaining : $4,438,847
-Salary Average : $7,373,000
-Salary Average Remaining : $4,438,847
Vince Dunn (1 Way Contract) $6,879,000 (5)
-Salary Remaining : $4,141,439
-Salary Average : $6,879,000
-Salary Average Remaining : $4,141,439
Filip Forsberg (1 Way Contract) $6,290,000 (3)
-Salary Remaining : $3,786,837
-Salary Average : $6,290,000
-Salary Average Remaining : $3,786,837
Ryan McDonagh (1 Way Contract) $5,615,000 (3)
-Salary Remaining : $3,380,459
-Salary Average : $5,615,000
-Salary Average Remaining : $3,380,459
Rickard Rakell (1 Way Contract) $5,572,000 (5)
-Salary Remaining : $3,354,571
-Salary Average : $5,572,000
-Salary Average Remaining : $3,354,571
Jake Oettinger (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,010,204
-Salary Average : $5,000,000
-Salary Average Remaining : $3,010,204
Brendan Gallagher (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $2,817,551
-Salary Average : $4,680,000
-Salary Average Remaining : $2,817,551
Nicolas Hague (1 Way Contract) $3,340,000 (3)
-Salary Remaining : $2,010,816
-Salary Average : $3,340,000
-Salary Average Remaining : $2,010,816
Luke Kunin (1 Way Contract) $3,231,000 (1)
-Salary Remaining : $1,945,194
-Salary Average : $3,231,000
-Salary Average Remaining : $1,945,194
Jake Evans (1 Way Contract) $3,068,000 (4)
-Salary Remaining : $1,847,061
-Salary Average : $3,068,000
-Salary Average Remaining : $1,847,061
Jordan Greenway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,806,122
-Salary Average : $3,000,000
-Salary Average Remaining : $1,806,122
Christian Dvorak (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $1,685,714
-Salary Average : $2,800,000
-Salary Average Remaining : $1,685,714
Frederick Gaudreau (1 Way Contract) $2,700,000 (4)
-Salary Remaining : $1,625,510
-Salary Average : $2,700,000
-Salary Average Remaining : $1,625,510
Zemgus Girgensons (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,505,102
-Salary Average : $2,500,000
-Salary Average Remaining : $1,505,102
Alex Nedeljkovic (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,505,102
-Salary Average : $2,500,000
-Salary Average Remaining : $1,505,102
Victor Mete (1 Way Contract) $2,327,000 (3)
-Salary Remaining : $1,400,949
-Salary Average : $2,327,000
-Salary Average Remaining : $1,400,949
Lias Andersson (1 Way Contract) $1,097,000 (1)
-1 Way Contract Salary Cap : $1,097,000
-Salary Remaining : $660,439
-Salary Average : $1,097,000
-Salary Average Remaining : $660,439
Tobias Bjornfot (1 Way Contract) $1,052,000 (2)
-Salary Remaining : $633,347
-Salary Average : $1,052,000
-Salary Average Remaining : $633,347
Morgan Barron $950,000 (1)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Total Pro Players21
Salary Commitment
Year 2024 : $87,684,000
Year 2025 : $74,726,000
Year 2026 : $58,801,000
Year 2027 : $41,229,000
Salary Average Commitment
Year 2024 : $87,684,000
Year 2025 : $74,726,000
Year 2026 : $58,801,000
Year 2027 : $41,229,000
Salary Cap with 1 Way Contract
Year 2024 : $87,684,000
Year 2025 : $74,726,000
Year 2026 : $58,801,000
Year 2027 : $41,229,000

Farm Players Salaries

Gabriel Dumont $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Alex Belzile $100,000 (1)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Dustin Wolf $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Chaz Lucius $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Hendrix Lapierre $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Martin Chromiak $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jared Davidson $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
John Farinacci $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Ryker Evans $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Logan Mailloux $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Cameron Crotty $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nolan Allan $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jordan Papirny $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tyler Kleven $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Adam Ginning $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Michael Eyssimont $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Taylor Raddysh $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tanner Laczynski $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Scott Perunovich $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nolan Stevens $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Curtis Douglas $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Michael Vukojevic $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jeremy Davies $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jasper Weatherby $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Jared McIsaac $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Garrett Pilon $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Caleb Jones $88,700 (3)
Salary Remaining : $53,401
Salary Average : $88,700
Salary Average Remaining : $53,401
Kiefer Sherwood $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Mark Friedman $75,000 (2)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Zac Dalpe $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Sam Gagner $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Jacob MacDonald $75,000 (3)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Tobie Paquette-Bisson $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players33
Salary Commitment
Year 2024 : $3,018,700
Year 2025 : $1,608,700
Year 2026 : $963,700
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,018,700
Year 2025 : $1,608,700
Year 2026 : $963,700
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $250 - 2,507 - 43.60%
Level 2: 4750 - $150 - 2,583 - 54.38%
Level 3: 3750 - $100 - 2,355 - 62.81%
Level 4: 2750 - $90 - 1,313 - 47.76%
Luxury : 1000 - $350 - 678 - 67.82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,069 - 53.46%
Farm Level 2: 1000 - $30 - 519 - 51.87%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %9,437 - 52.43%
Average Income per Game$2,327,605
Year to Date Revenue$37,241,685
Farm
Home Games Left-6
Average Attendance - %1,588 - 52.93%
Average Income per Game$86,271
Year to Date Revenue$1,380,336

Expense

Pro Players Total Salaries$83,386,499
Pro Players Total Average Salaries$83,386,499
Farm Players Total Salaries$2,601,000
Farm Players Total Average Salaries$2,601,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,036,092
Farm Year To Date Expenses$1,331,136
Pro Salary Cap To Date$32,191,460
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,190,133
Farm Estimated Season Revenue($517,626)
Pro Remaining Season Days118
Pro Expenses Per Days$433,094
Pro Estimated Expenses$51,105,092
Farm Remaining Season Days118
Farm Expenses Per Days$16,842
Farm Estimated Expenses$1,987,356
Estimated Season Expenses$53,092,448
Season Salary Cap$83,386,499
Estimate Under Maximum Salary Cap of $88,000,000$4,613,501
Estimate Over Minimum Salary Cap of $65,000,000 $18,386,499
Current Bank Account$109,167,378
Projected Bank Account$113,747,437

Pro Players Salaries

Kyle Connor (1 Way Contract) $9,137,000 (5)
-Salary Remaining : $5,500,847
-Salary Average : $9,137,000
-Salary Average Remaining : $5,500,847
Kirill Kaprizov (1 Way Contract) $8,042,000 (1)
-Salary Remaining : $4,841,612
-Salary Average : $8,042,000
-Salary Average Remaining : $4,841,612
Dylan Larkin (1 Way Contract) $7,175,000 (4)
-Salary Remaining : $4,319,643
-Salary Average : $7,175,000
-Salary Average Remaining : $4,319,643
Cole Caufield (1 Way Contract) $5,991,000 (2)
-Salary Remaining : $3,606,827
-Salary Average : $5,991,000
-Salary Average Remaining : $3,606,827
Jaccob Slavin (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $3,491,837
-Salary Average : $5,800,000
-Salary Average Remaining : $3,491,837
Rasmus Dahlin (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $3,130,612
-Salary Average : $5,200,000
-Salary Average Remaining : $3,130,612
Joel Eriksson Ek (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $3,007,194
-Salary Average : $4,995,000
-Salary Average Remaining : $3,007,194
Noah Hanifin (1 Way Contract) $4,470,000 (1)
-Salary Remaining : $2,691,122
-Salary Average : $4,470,000
-Salary Average Remaining : $2,691,122
Erik Cernak (1 Way Contract) $4,441,000 (1)
-Salary Remaining : $2,673,663
-Salary Average : $4,441,000
-Salary Average Remaining : $2,673,663
Tyler Seguin (1 Way Contract) $4,222,000 (2)
-Salary Remaining : $2,541,816
-Salary Average : $4,222,000
-Salary Average Remaining : $2,541,816
Matt Duchene (1 Way Contract) $4,182,000 (2)
-Salary Remaining : $2,517,735
-Salary Average : $4,182,000
-Salary Average Remaining : $2,517,735
Mikael Backlund (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,257,653
-Salary Average : $3,750,000
-Salary Average Remaining : $2,257,653
Jeremy Lauzon (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,806,122
-Salary Average : $3,000,000
-Salary Average Remaining : $1,806,122
Jared Spurgeon (1 Way Contract) $2,862,500 (1)
-Salary Remaining : $1,723,342
-Salary Average : $2,862,500
-Salary Average Remaining : $1,723,342
Semyon Varlamov (1 Way Contract) $1,775,000 (2)
-Salary Remaining : $1,068,622
-Salary Average : $1,775,000
-Salary Average Remaining : $1,068,622
Casey Cizikas (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $903,061
-Salary Average : $1,500,000
-Salary Average Remaining : $903,061
Dakota Joshua (1 Way Contract) $1,195,000 (2)
-Salary Remaining : $719,439
-Salary Average : $1,195,000
-Salary Average Remaining : $719,439
David Kampf $999,999 (2)
-Salary Remaining : $602,040
-Salary Average : $999,999
-Salary Average Remaining : $602,040
Nico Sturm $999,000 (2)
-Salary Remaining : $601,439
-Salary Average : $999,000
-Salary Average Remaining : $601,439
Patrick Brown $975,000 (2)
-Salary Remaining : $586,990
-Salary Average : $975,000
-Salary Average Remaining : $586,990
Darren Raddysh $975,000 (2)
-Salary Remaining : $586,990
-Salary Average : $975,000
-Salary Average Remaining : $586,990
Erik Portillo $950,000 (3)
-Salary Remaining : $571,939
-Salary Average : $950,000
-Salary Average Remaining : $571,939
Stuart Skinner $750,000 (1)
-Salary Remaining : $451,531
-Salary Average : $750,000
-Salary Average Remaining : $451,531
Total Pro Players23
Salary Commitment
Year 2024 : $83,386,499
Year 2025 : $51,075,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Average Commitment
Year 2024 : $83,386,499
Year 2025 : $51,075,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Cap with 1 Way Contract
Year 2024 : $83,386,499
Year 2025 : $51,075,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000

Farm Players Salaries

Bogdan Trineyev $100,000 (3)
Salary Remaining : $60,204
Salary Average : $100,000
Salary Average Remaining : $60,204
Lucas Carlsson $99,500 (1)
Salary Remaining : $59,903
Salary Average : $99,500
Salary Average Remaining : $59,903
Felix Sandstrom $99,500 (1)
Salary Remaining : $59,903
Salary Average : $99,500
Salary Average Remaining : $59,903
Nic Petan $99,500 (1)
Salary Remaining : $59,903
Salary Average : $99,500
Salary Average Remaining : $59,903
Vadim Zherenko $97,500 (2)
Salary Remaining : $58,699
Salary Average : $97,500
Salary Average Remaining : $58,699
Pierrick Dube $97,500 (2)
Salary Remaining : $58,699
Salary Average : $97,500
Salary Average Remaining : $58,699
Raivis Ansons $97,500 (2)
Salary Remaining : $58,699
Salary Average : $97,500
Salary Average Remaining : $58,699
Kole Lind $97,500 (1)
Salary Remaining : $58,699
Salary Average : $97,500
Salary Average Remaining : $58,699
Adam Klapka $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Chase Wheatcroft $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Domenick Fensore $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Miles Wood $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Peetro Seppala $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Nico Daws $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Marian Studenic $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Chase Wouters $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Topias Vilen $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Tyler Benson (Out of Payroll) $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Zack MacEwen $95,000 (3)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Marco Rossi $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Mattias Norlinder $95,000 (1)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Aatu Raty $95,000 (2)
Salary Remaining : $57,194
Salary Average : $95,000
Salary Average Remaining : $57,194
Joel L'Esperance $85,000 (2)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Declan Carlile $85,000 (1)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Oskari Salminen $85,000 (2)
Salary Remaining : $51,173
Salary Average : $85,000
Salary Average Remaining : $51,173
Riley Damiani $77,500 (3)
Salary Remaining : $46,658
Salary Average : $77,500
Salary Average Remaining : $46,658
Michael Kesselring $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Cale Fleury $75,000 (1)
Salary Remaining : $45,153
Salary Average : $75,000
Salary Average Remaining : $45,153
Total Farm Players28
Salary Commitment
Year 2024 : $2,601,000
Year 2025 : $1,590,000
Year 2026 : $557,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,601,000
Year 2025 : $1,590,000
Year 2026 : $557,500
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Avalanche $83,981,906 $80,816,000 $7,184,000 $15,816,000 252651
Blackhawks $12,052,633 $83,521,748 $4,478,252 $18,521,748 222547
Blue Jackets $77,047,859 $72,793,500 $15,206,500 $7,793,500 242347
Blues $9,689,006 $78,635,098 $9,364,902 $13,635,098 242347
Bruins $72,846,161 $86,827,999 $1,172,001 $21,827,999 203252
Canadiens $135,126,908 $76,033,000 $11,967,000 $11,033,000 252348
Canucks $44,520,776 $82,471,000 $5,529,000 $17,471,000 232649
Capitals $44,754,174 $81,934,000 $6,066,000 $16,934,000 233053
Devils $64,418,009 $87,030,000 $970,000 $22,030,000 212950
Ducks $50,342,568 $87,627,998 $372,002 $22,627,998 253156
Flames $108,442,899 $75,128,998 $12,871,002 $10,128,998 242751
Flyers $37,704,782 $87,277,700 $722,300 $22,277,700 233457
Golden Knights $30,586,510 $83,613,997 $4,386,003 $18,613,997 222749
Hockey Club $66,138,320 $82,947,999 $5,052,001 $17,947,999 223254
Hurricanes $61,636,585 $87,612,168 $387,832 $22,612,168 203858
Islanders $24,547,361 $78,418,800 $9,581,200 $13,418,800 222446
Jets $47,583,775 $79,037,000 $8,963,000 $14,037,000 232245
Kings $41,076,412 $77,890,000 $10,110,000 $12,890,000 222345
Kraken $21,865,335 $87,086,004 $913,996 $22,086,004 222446
Lightning $117,482,406 $71,551,900 $16,448,100 $6,551,900 243054
Maple Leafs $60,283,753 $85,746,100 $2,253,900 $20,746,100 202848
Oilers $70,043,653 $86,969,390 $1,030,610 $21,969,390 243862
Panthers $98,811,769 $79,909,000 $8,091,000 $14,909,000 222648
Penguins $43,965,049 $85,890,900 $2,109,100 $20,890,900 202949
Predators $5,678,719 $76,571,967 $11,428,033 $11,571,967 242145
Rangers $80,235,390 $86,102,000 $1,898,000 $21,102,000 222446
Red Wings $17,103,118 $79,995,500 $8,004,500 $14,995,500 222345
Sabres $104,710,429 $87,401,750 $598,250 $22,401,750 212748
Senators $47,444,755 $63,386,000 $24,614,000 -$1,614,000 212647
Sharks $22,708,532 $68,731,500 $19,268,500 $3,731,500 222547
Stars $44,833,219 $87,684,000 $316,000 $22,684,000 213354
Wild $109,167,378 $83,386,499 $4,613,501 $18,386,499 232851