Avalanche



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$74,816,000
Pro Players Total Average Salaries$74,816,000
Farm Players Total Salaries$2,386,100
Farm Players Total Average Salaries$2,359,433
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$77,130,053
Farm Year To Date Expenses$3,209,800
Pro Salary Cap To Date$73,722,975
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,856,745)
Pro Remaining Season Days0
Pro Expenses Per Days$397,020
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,766
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$97,038,144
Projected Bank Account$94,181,399

Pro Players Salaries

Alex Tuch (1 Way Contract) $6,075,000 (2)
-Salary Remaining : $0
-Salary Average : $6,075,000
-Salary Average Remaining : $0
Jonathan Marchessault (1 Way Contract) $5,773,000 (1)
-Salary Remaining : $0
-Salary Average : $5,773,000
-Salary Average Remaining : $0
Yanni Gourde (1 Way Contract) $5,501,000 (5)
-Salary Remaining : $0
-Salary Average : $5,501,000
-Salary Average Remaining : $0
Sergei Bobrovsky (1 Way Contract) $5,155,000 (5)
-Salary Remaining : $0
-Salary Average : $5,155,000
-Salary Average Remaining : $0
Travis Sanheim (1 Way Contract) $4,902,000 (2)
-Salary Remaining : $0
-Salary Average : $4,902,000
-Salary Average Remaining : $0
Sean Monahan (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Jesper Bratt (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Josh Manson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Tomas Tatar (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Justin Schultz (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Philipp Kurashev (1 Way Contract) $3,570,000 (4)
-Salary Remaining : $0
-Salary Average : $3,570,000
-Salary Average Remaining : $0
Kyle Okposo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $0
-Salary Average : $3,150,000
-Salary Average Remaining : $0
David Savard (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $0
-Salary Average : $3,150,000
-Salary Average Remaining : $0
Andreas Athanasiou (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Zach Whitecloud (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $0
-Salary Average : $2,350,000
-Salary Average Remaining : $0
Ryan Lomberg (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Kevin Lankinen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Calen Addison (1 Way Contract) $1,414,000 (3)
-Salary Remaining : $0
-Salary Average : $1,414,000
-Salary Average Remaining : $0
Kieffer Bellows (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Jacob Moverare (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Georgi Romanov (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Sam Lafferty (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Justin Danforth $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Zachary Sanford $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Beck Malenstyn $876,000 (3)
-Salary Remaining : $0
-Salary Average : $876,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2024 : $74,816,000
Year 2025 : $59,274,000
Year 2026 : $37,647,000
Year 2027 : $18,226,000
Salary Average Commitment
Year 2024 : $74,816,000
Year 2025 : $59,743,000
Year 2026 : $38,116,000
Year 2027 : $18,226,000
Salary Cap with 1 Way Contract
Year 2024 : $74,816,000
Year 2025 : $59,743,000
Year 2026 : $38,116,000
Year 2027 : $18,226,000

Farm Players Salaries

Jean-Luc Foudy $99,600 (3)
Salary Remaining : $0
Salary Average : $99,600
Salary Average Remaining : $0
Owen Sillinger $99,500 (2)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Cole Cassels $99,500 (2)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Joe Snively $98,000 (2)
Salary Remaining : $0
Salary Average : $98,000
Salary Average Remaining : $0
Shane Bowers $97,500 (2)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Spencer Martin $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Caedan Bankier $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Damien Giroux $95,000 (3)
Salary Remaining : $0
Salary Average : $68,333
Salary Average Remaining : $0
David Spacek $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ethan Samson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marcel Marcel $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zachary L'Heureux $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Graham McPhee $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Robin Salo $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mason Geertsen $92,000 (2)
Salary Remaining : $0
Salary Average : $92,000
Salary Average Remaining : $0
Dan Renouf $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
David Gust $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jalen Luypen $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Skyler Brind'Amour $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jake Leschyshyn $77,500 (4)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Wyatt Newpower $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Nick Caamano $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mark Friedman $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cale Morris $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Justin Richards $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jeremy McKenna $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tobie Paquette-Bisson $75,000 (4)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2024 : $2,386,100
Year 2025 : $1,689,600
Year 2026 : $1,040,600
Year 2027 : $171,000
Salary Average Commitment
Year 2024 : $2,359,433
Year 2025 : $1,684,433
Year 2026 : $1,035,433
Year 2027 : $152,500

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$83,289,999
Pro Players Total Average Salaries$83,289,999
Farm Players Total Salaries$2,417,500
Farm Players Total Average Salaries$2,417,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,601,750
Pro Year To Date Expenses$82,348,966
Farm Year To Date Expenses$3,853,286
Pro Salary Cap To Date$80,125,324
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,673,561)
Pro Remaining Season Days0
Pro Expenses Per Days$432,602
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,987
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,891,749
Estimate Under Maximum Salary Cap of $88,000,000$108,251
Estimate Over Minimum Salary Cap of $65,000,000 $22,891,749
Current Bank Account$24,909,104
Projected Bank Account$22,235,543

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,082,000 (1)
-Salary Remaining : $0
-Salary Average : $9,082,000
-Salary Average Remaining : $0
Roman Josi (1 Way Contract) $7,899,000 (2)
-Salary Remaining : $0
-Salary Average : $7,899,000
-Salary Average Remaining : $0
Mark Scheifele (1 Way Contract) $7,190,000 (5)
-Salary Remaining : $0
-Salary Average : $7,190,000
-Salary Average Remaining : $0
Gustav Forsling (1 Way Contract) $6,243,000 (3)
-Salary Remaining : $0
-Salary Average : $6,243,000
-Salary Average Remaining : $0
Alex Killorn (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Patrick Kane (1 Way Contract) $5,370,000 (2)
-Salary Remaining : $0
-Salary Average : $5,370,000
-Salary Average Remaining : $0
Jeremy Swayman (1 Way Contract) $4,826,000 (5)
-Salary Remaining : $0
-Salary Average : $4,826,000
-Salary Average Remaining : $0
Ryan O'Reilly (1 Way Contract) $4,274,000 (2)
-Salary Remaining : $0
-Salary Average : $4,274,000
-Salary Average Remaining : $0
Sebastian Aho (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $0
-Salary Average : $4,250,000
-Salary Average Remaining : $0
Dylan DeMelo (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Blake Coleman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Nick Jensen (1 Way Contract) $3,334,000 (4)
-Salary Remaining : $0
-Salary Average : $3,334,000
-Salary Average Remaining : $0
Yegor Sharangovich (1 Way Contract) $3,246,000 (2)
-Salary Remaining : $0
-Salary Average : $3,246,000
-Salary Average Remaining : $0
Lawson Crouse (1 Way Contract) $2,994,000 (1)
-Salary Remaining : $0
-Salary Average : $2,994,000
-Salary Average Remaining : $0
Nick Foligno (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
-Salary Average : $2,800,000
-Salary Average Remaining : $0
Jordan Martinook (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Pavel Dorofeyev (1 Way Contract) $1,313,000 (1)
-1 Way Contract Salary Cap : $1,313,000
-Salary Remaining : $0
-Salary Average : $1,313,000
-Salary Average Remaining : $0
James Reimer (1 Way Contract) $1,269,000 (2)
-Salary Remaining : $0
-Salary Average : $1,269,000
-Salary Average Remaining : $0
Brendan Smith $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Brock Faber $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Dylan Guenther $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jarred Tinordi $800,000 (3)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $83,289,999
Year 2025 : $55,703,000
Year 2026 : $29,895,000
Year 2027 : $19,902,000
Salary Average Commitment
Year 2024 : $83,289,999
Year 2025 : $55,151,000
Year 2026 : $29,343,000
Year 2027 : $19,350,000
Salary Cap with 1 Way Contract
Year 2024 : $83,289,999
Year 2025 : $55,151,000
Year 2026 : $29,343,000
Year 2027 : $19,350,000

Farm Players Salaries

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

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $125 - 5 463 - 95,00%
Level 2: 4750 - $100 - 4 564 - 96,09%
Level 3: 3750 - $75 - 3 546 - 94,56%
Level 4: 2750 - $50 - 2 627 - 95,51%
Luxury : 1000 - $300 - 770 - 77,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 973 - 98,64%
Farm Level 2: 1000 - $15 - 990 - 98,97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 970 - 94,28%
Average Income per Game$2,562,925
Year to Date Revenue$105,079,905
Farm
Home Games Left-31
Average Attendance - %2 962 - 98,75%
Average Income per Game$80,206
Year to Date Revenue$3,288,456

Expense

Pro Players Total Salaries$68,795,000
Pro Players Total Average Salaries$68,795,000
Farm Players Total Salaries$1,957,390
Farm Players Total Average Salaries$1,957,390
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Special Salary Cap Value$2,712,500
Pro Year To Date Expenses$71,555,183
Farm Year To Date Expenses$2,994,378
Pro Salary Cap To Date$67,898,706
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,486,394)
Pro Remaining Season Days0
Pro Expenses Per Days$368,852
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,579
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$71,507,500
Estimate Under Maximum Salary Cap of $88,000,000$16,492,500
Estimate Over Minimum Salary Cap of $65,000,000 $6,507,500
Current Bank Account$99,128,942
Projected Bank Account$96,642,548

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (3)
-Salary Remaining : $0
-Salary Average : $7,570,000
-Salary Average Remaining : $0
Anton Lundell (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
J.T. Compher (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Jamie Oleksiak (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Ryan Pulock (1 Way Contract) $4,714,000 (2)
-Salary Remaining : $0
-Salary Average : $4,714,000
-Salary Average Remaining : $0
TJ Brodie (1 Way Contract) $4,650,000 (2)
-Salary Remaining : $0
-Salary Average : $4,650,000
-Salary Average Remaining : $0
Ilya Samsonov (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Nicolas Roy (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Charlie Lindgren (1 Way Contract) $3,192,000 (2)
-Salary Remaining : $0
-Salary Average : $3,192,000
-Salary Average Remaining : $0
Daniel Sprong (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jake Bean (1 Way Contract) $2,940,000 (1)
-Salary Remaining : $0
-Salary Average : $2,940,000
-Salary Average Remaining : $0
Pierre Engvall (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $0
-Salary Average : $2,900,000
-Salary Average Remaining : $0
Alexander Romanov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Dylan Gambrell (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Christian Fischer (1 Way Contract) $1,345,000 (1)
-Salary Remaining : $0
-Salary Average : $1,345,000
-Salary Average Remaining : $0
William Lagesson (1 Way Contract) $1,283,000 (3)
-Salary Remaining : $0
-Salary Average : $1,283,000
-Salary Average Remaining : $0
Philip Tomasino (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Jacob Larsson (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Juuso Valimaki (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $0
-Salary Average : $1,125,000
-Salary Average Remaining : $0
Logan Stanley (1 Way Contract) $1,081,000 (1)
-Salary Remaining : $0
-Salary Average : $1,081,000
-Salary Average Remaining : $0
Liam Foudy (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Pierre-Olivier Joseph $995,000 (2)
-Salary Remaining : $0
-Salary Average : $995,000
-Salary Average Remaining : $0
Luke Evangelista $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Adam Fantilli $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2024 : $68,795,000
Year 2025 : $55,429,000
Year 2026 : $31,553,000
Year 2027 : $20,500,000
Salary Average Commitment
Year 2024 : $68,795,000
Year 2025 : $55,429,000
Year 2026 : $31,553,000
Year 2027 : $20,500,000
Salary Cap with 1 Way Contract
Year 2024 : $68,795,000
Year 2025 : $55,429,000
Year 2026 : $31,553,000
Year 2027 : $20,500,000

Farm Players Salaries

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

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - $140 - 4 916 - 85,50%
Level 2: 4750 - $120 - 3 289 - 69,25%
Level 3: 3750 - $90 - 2 581 - 68,82%
Level 4: 2750 - $65 - 1 903 - 69,21%
Luxury : 1000 - $300 - 764 - 76,43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 965 - 98,26%
Farm Level 2: 1000 - $18 - 977 - 97,67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13 454 - 74,74%
Average Income per Game$2,418,924
Year to Date Revenue$99,175,890
Farm
Home Games Left-31
Average Attendance - %2 942 - 98,07%
Average Income per Game$95,674
Year to Date Revenue$3,922,625

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$83,515,606
Farm Year To Date Expenses$2,902,012
Pro Salary Cap To Date$81,770,652
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,965,887)
Pro Remaining Season Days0
Pro Expenses Per Days$411,148
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,668
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,385,098
Estimate Under Maximum Salary Cap of $88,000,000$14,614,902
Estimate Over Minimum Salary Cap of $65,000,000 $8,385,098
Current Bank Account$26,368,607
Projected Bank Account$23,402,720

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (2)
-Salary Remaining : $0
-Salary Average : $9,600,000
-Salary Average Remaining : $0
Jack Eichel (1 Way Contract) $8,980,000 (1)
-Salary Remaining : $0
-Salary Average : $8,980,000
-Salary Average Remaining : $0
Brad Marchand (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $0
-Salary Average : $7,950,000
-Salary Average Remaining : $0
Travis Konecny (1 Way Contract) $7,698,000 (5)
-Salary Remaining : $0
-Salary Average : $7,698,000
-Salary Average Remaining : $0
Carter Verhaeghe (1 Way Contract) $7,400,000 (5)
-Salary Remaining : $0
-Salary Average : $7,400,000
-Salary Average Remaining : $0
Chris Kreider (1 Way Contract) $7,105,000 (3)
-Salary Remaining : $0
-Salary Average : $7,105,000
-Salary Average Remaining : $0
Seth Jones (Out of Payroll) $6,200,000 (2)
-Salary Remaining : $0
-Salary Average : $6,200,000
-Salary Average Remaining : $0
Brayden Schenn (1 Way Contract) $5,327,000 (4)
-Salary Remaining : $0
-Salary Average : $5,327,000
-Salary Average Remaining : $0
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Ivan Provorov (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Shea Theodore (1 Way Contract) $3,791,500 (3)
-Salary Remaining : $0
-Salary Average : $3,791,500
-Salary Average Remaining : $0
Michael Amadio (1 Way Contract) $2,547,000 (3)
-Salary Remaining : $0
-Salary Average : $2,547,000
-Salary Average Remaining : $0
Andrew Cogliano (1 Way Contract) $2,325,000 (2)
-Salary Remaining : $0
-Salary Average : $2,325,000
-Salary Average Remaining : $0
Olli Maatta (1 Way Contract) $1,710,000 (3)
-Salary Remaining : $0
-Salary Average : $1,710,000
-Salary Average Remaining : $0
Ross Colton (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
William Carrier (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Pavol Regenda $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Nikita Tolopilo $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Philip Kemp $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Sebastien Aho $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Calvin de Haan $916,200 (1)
-Salary Remaining : $0
-Salary Average : $916,200
-Salary Average Remaining : $0
Trevor Lewis $910,400 (1)
-Salary Remaining : $0
-Salary Average : $910,400
-Salary Average Remaining : $0
Alex Lyon $775,000 (2)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Alexander True $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $100,000
Salary Average Remaining : $0
Luke Toporowski $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Alex Green $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Josiah Slavin $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Josh Maniscalco $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sam Jardine $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cedric Pare $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Riley Bezeau $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Austin Osmanski $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Colton Young $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Dominic Franco $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Aaron Ness $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Devante Stephens $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Zane McIntyre $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Troy Grosenick $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tate Singleton $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Spencer Smallman $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Keaton Thompson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Steven Fogarty $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Drew Callin $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Montana Onyebuchi $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Timur Ibragimov $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Rhett Gardner $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 3 839 - 66,76%
Level 2: 4750 - $110 - 3 551 - 74,75%
Level 3: 3750 - $95 - 2 514 - 67,05%
Level 4: 2750 - $65 - 1 897 - 68,99%
Luxury : 1000 - $300 - 596 - 59,64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1 103 - 55,16%
Farm Level 2: 1000 - $28 - 558 - 55,79%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12 398 - 68,88%
Average Income per Game$2,338,189
Year to Date Revenue$95,865,742
Farm
Home Games Left-31
Average Attendance - %1 661 - 55,37%
Average Income per Game$85,715
Year to Date Revenue$3,514,295

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$91,921,714
Farm Year To Date Expenses$3,541,854
Pro Salary Cap To Date$86,921,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,657,150)
Pro Remaining Season Days0
Pro Expenses Per Days$468,510
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,144
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$86,827,999
Estimate Under Maximum Salary Cap of $88,000,000$1,172,001
Estimate Over Minimum Salary Cap of $65,000,000 $21,827,999
Current Bank Account$73,913,640
Projected Bank Account$71,256,490

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $0
-Salary Average : $7,850,000
-Salary Average Remaining : $0
Kevin Fiala (1 Way Contract) $7,733,000 (5)
-Salary Remaining : $0
-Salary Average : $7,733,000
-Salary Average Remaining : $0
Sam Reinhart (1 Way Contract) $7,724,000 (3)
-Salary Remaining : $0
-Salary Average : $7,724,000
-Salary Average Remaining : $0
Vincent Trocheck (1 Way Contract) $6,735,000 (2)
-Salary Remaining : $0
-Salary Average : $6,735,000
-Salary Average Remaining : $0
Elias Pettersson (1 Way Contract) $5,830,000 (1)
-Salary Remaining : $0
-Salary Average : $5,830,000
-Salary Average Remaining : $0
Thatcher Demko (1 Way Contract) $5,788,000 (5)
-Salary Remaining : $0
-Salary Average : $5,788,000
-Salary Average Remaining : $0
Tom Wilson (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $0
-Salary Average : $5,700,000
-Salary Average Remaining : $0
Zach Hyman (1 Way Contract) $5,425,000 (2)
-Salary Remaining : $0
-Salary Average : $5,425,000
-Salary Average Remaining : $0
Damon Severson (1 Way Contract) $5,175,000 (2)
-Salary Remaining : $0
-Salary Average : $5,175,000
-Salary Average Remaining : $0
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Alexander Wennberg (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $0
-Salary Average : $4,750,000
-Salary Average Remaining : $0
Brandon Carlo (1 Way Contract) $4,316,000 (5)
-Salary Remaining : $0
-Salary Average : $4,316,000
-Salary Average Remaining : $0
Ryan Hartman (1 Way Contract) $3,675,000 (3)
-Salary Remaining : $0
-Salary Average : $3,675,000
-Salary Average Remaining : $0
Zach Werenski (1 Way Contract) $3,193,000 (1)
-Salary Remaining : $0
-Salary Average : $3,193,000
-Salary Average Remaining : $0
Logan Thompson (1 Way Contract) $2,488,000 (1)
-Salary Remaining : $0
-Salary Average : $2,488,000
-Salary Average Remaining : $0
Yakov Trenin (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $0
-Salary Average : $1,350,000
-Salary Average Remaining : $0
Kevin Stenlund (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $0
-Salary Average : $1,196,000
-Salary Average Remaining : $0
Jack Johnson $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Sean Walker $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Rafael Harvey-Pinard $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gage Goncalves $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jason Polin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jon-Randall Avon $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dmitry Kuzmin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ty Tullio $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brandon Bussi $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Patrick Khodorenko $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Georgii Merkulov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lukas Svejkovsky $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Danila Klimovich $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hugh McGing $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ilya Solovyov $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Bobby Trivigno $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob Peterson $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nick Cicek $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nick Perbix $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mack Guzda $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ben McCartney $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Austin Rueschhoff $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Connor Mackey $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Boris Katchouk $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dennis Gilbert $92,500 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jake Christiansen $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kyle MacLean $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Uvis Balinskis $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dryden Hunt $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Louie Belpedio $92,500 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mark Kastelic $83,550 (1)
Salary Remaining : $0
Salary Average : $83,550
Salary Average Remaining : $0
Jakub Zboril $80,180 (1)
Salary Remaining : $0
Salary Average : $80,180
Salary Average Remaining : $0
Mason Primeau $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cole Schwindt $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
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 - 5 523 - 96,06%
Level 2: 4750 - $100 - 4 522 - 95,21%
Level 3: 3750 - $75 - 3 604 - 96,11%
Level 4: 2750 - $50 - 2 611 - 94,93%
Luxury : 1000 - $300 - 761 - 76,14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 977 - 98,85%
Farm Level 2: 1000 - $15 - 993 - 99,30%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 022 - 94,56%
Average Income per Game$2,569,241
Year to Date Revenue$105,338,876
Farm
Home Games Left-31
Average Attendance - %2 970 - 99,00%
Average Income per Game$80,400
Year to Date Revenue$3,296,415

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$79,080,075
Farm Year To Date Expenses$2,845,529
Pro Salary Cap To Date$75,052,420
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,492,411)
Pro Remaining Season Days0
Pro Expenses Per Days$404,505
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,778
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$141,536,649
Projected Bank Account$139,044,238

Pro Players Salaries

Juuse Saros (1 Way Contract) $8,236,000 (1)
-Salary Remaining : $0
-Salary Average : $8,236,000
-Salary Average Remaining : $0
Dylan Cozens (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Noah Dobson (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $0
-Salary Average : $6,250,000
-Salary Average Remaining : $0
Andrew Mangiapane (1 Way Contract) $5,720,000 (2)
-Salary Remaining : $0
-Salary Average : $5,720,000
-Salary Average Remaining : $0
Ben Chiarot (1 Way Contract) $4,760,000 (2)
-Salary Remaining : $0
-Salary Average : $4,760,000
-Salary Average Remaining : $0
John Marino (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $0
-Salary Average : $4,400,000
-Salary Average Remaining : $0
Cam York (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $0
-Salary Average : $4,250,000
-Salary Average Remaining : $0
Dante Fabbro (1 Way Contract) $4,042,000 (2)
-Salary Remaining : $0
-Salary Average : $4,042,000
-Salary Average Remaining : $0
Cal Petersen (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Nils Hoglander (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Ryan McLeod (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Jason Zucker (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Mattias Janmark (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Sean Kuraly (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Eric Robinson (1 Way Contract) $1,979,000 (1)
-Salary Remaining : $0
-Salary Average : $1,979,000
-Salary Average Remaining : $0
Brett Murray (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Alex Nylander (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $0
-Salary Average : $1,450,000
-Salary Average Remaining : $0
Matt Martin (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Johnathan Kovacevic (1 Way Contract) $1,096,000 (1)
-Salary Remaining : $0
-Salary Average : $1,096,000
-Salary Average Remaining : $0
Jonas Johansson (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $0
-Salary Average : $1,050,000
-Salary Average Remaining : $0
Casey Fitzgerald (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Lucas Raymond $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
William Eklund $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Braden Schneider $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $95,000
Salary Average Remaining : $0
Stanislav Svozil $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Eetu Liukas $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Poitras $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Artem Anisimov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Colten Ellis $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Anson Thornton $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan Shea $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Emilio Pettersen $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jan Jenik $79,000 (1)
Salary Remaining : $0
Salary Average : $79,000
Salary Average Remaining : $0
Michael Callahan $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Arvid Holm $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Riley Tufte $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Brogan Rafferty $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Seth Griffith $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ben Jones $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jimmy Lambert $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Marc Johnstone $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Marc Gatcomb $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jermaine Loewen $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mark Duarte $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Roman Kinal $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Robbie Russo $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 5 547 - 96,47%
Level 2: 4750 - $100 - 4 545 - 95,69%
Level 3: 3750 - $75 - 3 564 - 95,05%
Level 4: 2750 - $50 - 2 597 - 94,43%
Luxury : 1000 - $300 - 754 - 75,43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 991 - 99,55%
Farm Level 2: 1000 - $15 - 989 - 98,95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 007 - 94,49%
Average Income per Game$2,568,433
Year to Date Revenue$105,305,740
Farm
Home Games Left-31
Average Attendance - %2 980 - 99,35%
Average Income per Game$80,771
Year to Date Revenue$3,311,607

Expense

Pro Players Total Salaries$80,819,000
Pro Players Total Average Salaries$80,819,000
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$79,908,311
Farm Year To Date Expenses$3,401,620
Pro Salary Cap To Date$78,767,196
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,503,898)
Pro Remaining Season Days0
Pro Expenses Per Days$417,444
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,420
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,207,000
Estimate Under Maximum Salary Cap of $88,000,000$793,000
Estimate Over Minimum Salary Cap of $65,000,000 $22,207,000
Current Bank Account$57,453,389
Projected Bank Account$54,949,491

Pro Players Salaries

Joe Pavelski (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $0
-Salary Average : $9,000,000
-Salary Average Remaining : $0
Mats Zuccarello (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
William Karlsson (1 Way Contract) $7,486,000 (2)
-Salary Remaining : $0
-Salary Average : $7,486,000
-Salary Average Remaining : $0
Alex DeBrincat (1 Way Contract) $6,106,000 (1)
-Salary Remaining : $0
-Salary Average : $6,106,000
-Salary Average Remaining : $0
Boone Jenner (1 Way Contract) $5,730,000 (3)
-Salary Remaining : $0
-Salary Average : $5,730,000
-Salary Average Remaining : $0
Brady Skjei (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $0
-Salary Average : $5,174,000
-Salary Average Remaining : $0
Quinton Byfield (1 Way Contract) $4,761,000 (5)
-Salary Remaining : $0
-Salary Average : $4,761,000
-Salary Average Remaining : $0
K'Andre Miller (1 Way Contract) $4,666,000 (2)
-Salary Remaining : $0
-Salary Average : $4,666,000
-Salary Average Remaining : $0
Ryan Suter (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $0
-Salary Average : $3,700,000
-Salary Average Remaining : $0
Josh Norris (1 Way Contract) $3,481,000 (1)
-Salary Remaining : $0
-Salary Average : $3,481,000
-Salary Average Remaining : $0
Radko Gudas (1 Way Contract) $3,002,000 (4)
-Salary Remaining : $0
-Salary Average : $3,002,000
-Salary Average Remaining : $0
Ville Husso (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Scott Wedgewood (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $0
-Salary Average : $2,400,000
-Salary Average Remaining : $0
Mark Giordano (1 Way Contract) $1,928,000 (1)
-Salary Remaining : $0
-Salary Average : $1,928,000
-Salary Average Remaining : $0
Ryan Poehling (1 Way Contract) $1,734,000 (1)
-Salary Remaining : $0
-Salary Average : $1,734,000
-Salary Average Remaining : $0
Kailer Yamamoto (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Brett Howden (1 Way Contract) $1,452,000 (2)
-Salary Remaining : $0
-Salary Average : $1,452,000
-Salary Average Remaining : $0
Ilya Lyubushkin (1 Way Contract) $1,379,000 (1)
-Salary Remaining : $0
-Salary Average : $1,379,000
-Salary Average Remaining : $0
Aliaksei Protas (1 Way Contract) $1,160,000 (1)
-1 Way Contract Salary Cap : $1,160,000
-Salary Remaining : $0
-Salary Average : $1,160,000
-Salary Average Remaining : $0
Ty Dellandrea (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $0
-Salary Average : $1,130,000
-Salary Average Remaining : $0
Simon Holmstrom $980,000 (2)
-Salary Remaining : $0
-Salary Average : $980,000
-Salary Average Remaining : $0
Wyatt Johnston $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jake Sanderson $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Noah Cates $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2024 : $80,819,000
Year 2025 : $59,251,000
Year 2026 : $32,893,000
Year 2027 : $24,763,000
Salary Average Commitment
Year 2024 : $80,819,000
Year 2025 : $59,251,000
Year 2026 : $32,893,000
Year 2027 : $24,763,000
Salary Cap with 1 Way Contract
Year 2024 : $80,819,000
Year 2025 : $59,251,000
Year 2026 : $32,893,000
Year 2027 : $24,763,000

Farm Players Salaries

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

Capitals



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$80,769,000
Pro Players Total Average Salaries$80,769,000
Farm Players Total Salaries$2,712,500
Farm Players Total Average Salaries$2,712,500
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$1,165,000
Pro Year To Date Expenses$81,715,995
Farm Year To Date Expenses$3,302,921
Pro Salary Cap To Date$79,773,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,651,683)
Pro Remaining Season Days0
Pro Expenses Per Days$419,740
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,901
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$60,619,590
Projected Bank Account$57,967,907

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $7,055,000 (6)
-Salary Remaining : $0
-Salary Average : $7,055,000
-Salary Average Remaining : $0
Mathew Barzal (1 Way Contract) $6,209,000 (6)
-Salary Remaining : $0
-Salary Average : $6,209,000
-Salary Average Remaining : $0
Sam Bennett (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Andre Burakovsky (1 Way Contract) $5,622,000 (2)
-Salary Remaining : $0
-Salary Average : $5,622,000
-Salary Average Remaining : $0
Travis Hamonic (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Martin Jones (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Tommy Novak (1 Way Contract) $4,477,000 (5)
-Salary Remaining : $0
-Salary Average : $4,477,000
-Salary Average Remaining : $0
Brock Boeser (1 Way Contract) $4,445,000 (5)
-Salary Remaining : $0
-Salary Average : $4,445,000
-Salary Average Remaining : $0
Jakub Vrana (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jonas Brodin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Rasmus Ristolainen (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Valeri Nichushkin (1 Way Contract) $3,682,000 (3)
-Salary Remaining : $0
-Salary Average : $3,682,000
-Salary Average Remaining : $0
Owen Tippett (1 Way Contract) $3,504,000 (2)
-Salary Remaining : $0
-Salary Average : $3,504,000
-Salary Average Remaining : $0
Oskar Sundqvist (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $0
-Salary Average : $3,380,000
-Salary Average Remaining : $0
Robert Thomas (1 Way Contract) $3,032,000 (2)
-Salary Remaining : $0
-Salary Average : $3,032,000
-Salary Average Remaining : $0
Jani Hakanpaa (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $0
-Salary Average : $2,610,000
-Salary Average Remaining : $0
Adam Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $0
-Salary Average : $1,859,000
-Salary Average Remaining : $0
Nikita Zadorov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Blake Lizotte (1 Way Contract) $1,744,000 (1)
-Salary Remaining : $0
-Salary Average : $1,744,000
-Salary Average Remaining : $0
T.J. Tynan (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Luke Schenn (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Peyton Krebs $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Kevin Rooney $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2024 : $80,769,000
Year 2025 : $73,030,000
Year 2026 : $48,958,000
Year 2027 : $37,716,000
Salary Average Commitment
Year 2024 : $80,769,000
Year 2025 : $65,945,000
Year 2026 : $43,428,000
Year 2027 : $32,186,000
Salary Cap with 1 Way Contract
Year 2024 : $80,769,000
Year 2025 : $65,945,000
Year 2026 : $43,428,000
Year 2027 : $32,186,000

Farm Players Salaries

Aleksandr Kisakov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikita Novikov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Fabian Lysell $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
John Ludvig $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hardy Haman Aktell $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikolai Knyzhov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Pontus Holmberg $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ruslan Iskhakov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Leo Loof $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maksymilian Szuber $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Luke Cavallin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikita Nesterenko $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikita Chibrikov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Pavel Mintyukov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ivan Fedotov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kasimir Kaskisuo $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lucas Johansen $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jesper Vikman $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matt Kiersted $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mike Hardman $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nathan Smith $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan McAllister $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Vasily Podkolzin $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ivan Prosvetov $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Hunter Skinner $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Leon Gawanke $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Egor Sokolov $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ilya Usau $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Peter Abbandonato $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jimmy Huntington $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 5 484 - 95,38%
Level 2: 4750 - $99 - 4 490 - 94,54%
Level 3: 3750 - $74 - 3 553 - 94,76%
Level 4: 2750 - $49 - 2 642 - 96,09%
Luxury : 1000 - $295 - 839 - 83,89%
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 Left0
Average Attendance - %17 009 - 94,50%
Average Income per Game$2,558,536
Year to Date Revenue$104,899,982
Farm
Home Games Left-31
Average Attendance - %2 999 - 99,96%
Average Income per Game$62,467
Year to Date Revenue$2,561,150

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$81,419,409
Farm Year To Date Expenses$3,181,128
Pro Salary Cap To Date$79,698,839
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($1,936,479)
Pro Remaining Season Days0
Pro Expenses Per Days$415,204
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,286
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$73,249,174
Projected Bank Account$71,312,695

Pro Players Salaries

Adrian Kempe (1 Way Contract) $7,237,000 (5)
-Salary Remaining : $0
-Salary Average : $7,237,000
-Salary Average Remaining : $0
Alex Pietrangelo (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Timo Meier (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $0
-Salary Average : $6,879,000
-Salary Average Remaining : $0
Nico Hischier (1 Way Contract) $6,486,000 (2)
-Salary Remaining : $0
-Salary Average : $6,486,000
-Salary Average Remaining : $0
Drake Batherson (1 Way Contract) $5,694,000 (3)
-Salary Remaining : $0
-Salary Average : $5,694,000
-Salary Average Remaining : $0
Neal Pionk (1 Way Contract) $5,521,000 (3)
-Salary Remaining : $0
-Salary Average : $5,521,000
-Salary Average Remaining : $0
Shayne Gostisbehere (1 Way Contract) $5,231,000 (4)
-Salary Remaining : $0
-Salary Average : $5,231,000
-Salary Average Remaining : $0
Charlie Coyle (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Linus Ullmark (1 Way Contract) $4,055,000 (2)
-Salary Remaining : $0
-Salary Average : $4,055,000
-Salary Average Remaining : $0
Brayden McNabb (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jake Middleton (1 Way Contract) $3,774,000 (4)
-Salary Remaining : $0
-Salary Average : $3,774,000
-Salary Average Remaining : $0
Evgeni Malkin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Claude Giroux (1 Way Contract) $3,371,000 (5)
-Salary Remaining : $0
-Salary Average : $3,371,000
-Salary Average Remaining : $0
Eetu Luostarinen (1 Way Contract) $3,207,000 (2)
-Salary Remaining : $0
-Salary Average : $3,207,000
-Salary Average Remaining : $0
Nic Dowd (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Jimmy Vesey (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $0
-Salary Average : $1,900,000
-Salary Average Remaining : $0
Simon Benoit $975,000 (2)
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
Cam Atkinson $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Alex Vlasic $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jack McBain $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Karel Vejmelka $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $97,500
Salary Average Remaining : $0
Drew Commesso $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kyle Masters $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Eemil Viro $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Emil Lilleberg $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ethan Del Maestro $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Frederic Brunet $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mikko Kokkonen $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob Melanson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nils Aman $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
James Malatesta $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ozzy Wiesblatt $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jiri Smejkal $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Josh Bloom $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ville Petman $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lucas Ciona $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
William Trudeau $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matt Filipe $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mikael Pyyhtia $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Oskar Pettersson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Pavel Novak $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Stephen Halliday $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
William Stromgren $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Egor Afanasyev $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cross Hanas $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Isaak Phillips $89,520 (2)
Salary Remaining : $0
Salary Average : $89,520
Salary Average Remaining : $0
Keith Kinkaid $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Ben Gleason $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Joey Anderson $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Total Farm Players29
Salary Commitment
Year 2024 : $2,692,020
Year 2025 : $2,444,520
Year 2026 : $1,690,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,692,020
Year 2025 : $2,444,520
Year 2026 : $1,690,000
Year 2027 : $0

Ducks

Ducks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$77,062,998
Pro Players Total Average Salaries$77,062,998
Farm Players Total Salaries$2,687,860
Farm Players Total Average Salaries$2,687,860
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$11,815,000
Pro Year To Date Expenses$76,287,420
Farm Year To Date Expenses$3,353,338
Pro Salary Cap To Date$75,229,260
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,495,803)
Pro Remaining Season Days0
Pro Expenses Per Days$398,281
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,265
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$88,877,998
Estimate Under Maximum Salary Cap of $88,000,000-$877,998
Estimate Over Minimum Salary Cap of $65,000,000 $23,877,998
Current Bank Account$61,272,820
Projected Bank Account$58,777,017

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (5)
-Salary Remaining : $0
-Salary Average : $7,700,000
-Salary Average Remaining : $0
James van Riemsdyk (1 Way Contract) $7,050,000 (3)
-Salary Remaining : $0
-Salary Average : $7,050,000
-Salary Average Remaining : $0
Matt Roy (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Mathew Dumba (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $0
-Salary Average : $5,800,000
-Salary Average Remaining : $0
Jason Dickinson (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Dmitry Orlov (1 Way Contract) $4,525,000 (3)
-Salary Remaining : $0
-Salary Average : $4,525,000
-Salary Average Remaining : $0
Dominik Kubalik (1 Way Contract) $4,364,000 (4)
-Salary Remaining : $0
-Salary Average : $4,364,000
-Salary Average Remaining : $0
Joel Edmundson (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
-Salary Average : $4,100,000
-Salary Average Remaining : $0
Oskar Lindblom (1 Way Contract) $2,973,000 (1)
-1 Way Contract Salary Cap : $2,973,000
-Salary Remaining : $0
-Salary Average : $2,973,000
-Salary Average Remaining : $0
Sam Steel (1 Way Contract) $2,787,000 (4)
-Salary Remaining : $0
-Salary Average : $2,787,000
-Salary Average Remaining : $0
Cal Foote (1 Way Contract) $2,230,000 (2)
-1 Way Contract Salary Cap : $2,230,000
-Salary Remaining : $0
-Salary Average : $2,230,000
-Salary Average Remaining : $0
Colin White (1 Way Contract) $2,100,000 (3)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Calle Jarnkrok (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Stefan Noesen (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Jesper Boqvist (1 Way Contract) $1,859,000 (2)
-Salary Remaining : $0
-Salary Average : $1,859,000
-Salary Average Remaining : $0
Jalen Chatfield (1 Way Contract) $1,834,000 (3)
-Salary Remaining : $0
-Salary Average : $1,834,000
-Salary Average Remaining : $0
Connor Ingram (1 Way Contract) $1,776,000 (3)
-Salary Remaining : $0
-Salary Average : $1,776,000
-Salary Average Remaining : $0
Brad Hunt (1 Way Contract) $1,750,000 (2)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Nicolas Deslauriers (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $0
-Salary Average : $1,650,000
-Salary Average Remaining : $0
Pheonix Copley (1 Way Contract) $1,040,000 (2)
-Salary Remaining : $0
-Salary Average : $1,040,000
-Salary Average Remaining : $0
Logan Shaw $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Adam Cracknell $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Justus Annunen $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Mason Millman $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Nils Lundkvist $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Reece Newkirk $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Macklin Celebrini $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Philippe Myers $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players28
Salary Commitment
Year 2024 : $77,062,998
Year 2025 : $71,414,998
Year 2026 : $54,135,998
Year 2027 : $26,851,000
Salary Average Commitment
Year 2024 : $77,062,998
Year 2025 : $71,414,998
Year 2026 : $54,135,998
Year 2027 : $26,851,000
Salary Cap with 1 Way Contract
Year 2024 : $77,062,998
Year 2025 : $71,414,998
Year 2026 : $54,135,998
Year 2027 : $26,851,000

Farm Players Salaries

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

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - $115 - 5 576 - 96,97%
Level 2: 4750 - $80 - 4 657 - 98,04%
Level 3: 3750 - $70 - 3 609 - 96,23%
Level 4: 2750 - $50 - 2 609 - 94,88%
Luxury : 1000 - $295 - 832 - 83,24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 980 - 99,02%
Farm Level 2: 1000 - $15 - 990 - 98,95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 283 - 96,01%
Average Income per Game$2,381,419
Year to Date Revenue$97,638,179
Farm
Home Games Left-31
Average Attendance - %2 970 - 99,00%
Average Income per Game$80,440
Year to Date Revenue$3,298,020

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$72,540,688
Farm Year To Date Expenses$3,349,736
Pro Salary Cap To Date$69,448,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,493,625)
Pro Remaining Season Days0
Pro Expenses Per Days$370,556
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,147
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$118,411,574
Projected Bank Account$115,917,949

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $0
-Salary Average : $6,100,000
-Salary Average Remaining : $0
Andrew Copp (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Conor Garland (1 Way Contract) $5,345,000 (2)
-Salary Remaining : $0
-Salary Average : $5,345,000
-Salary Average Remaining : $0
Tanner Pearson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Craig Smith (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Josh Anderson (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $0
-Salary Average : $4,600,000
-Salary Average Remaining : $0
Connor Brown (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $0
-Salary Average : $4,100,000
-Salary Average Remaining : $0
Chris Tierney (1 Way Contract) $3,975,000 (1)
-Salary Remaining : $0
-Salary Average : $3,975,000
-Salary Average Remaining : $0
Matt Grzelcyk (1 Way Contract) $3,879,000 (1)
-Salary Remaining : $0
-Salary Average : $3,879,000
-Salary Average Remaining : $0
Kaapo Kahkonen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Ethan Bear (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jon Merrill (1 Way Contract) $2,999,999 (1)
-Salary Remaining : $0
-Salary Average : $2,999,999
-Salary Average Remaining : $0
Matt Benning (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Oliver Wahlstrom (1 Way Contract) $2,005,000 (2)
-Salary Remaining : $0
-Salary Average : $2,005,000
-Salary Average Remaining : $0
Joel Kiviranta (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Sheldon Dries (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Laurent Brossoit (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Dennis Cholowski (1 Way Contract) $1,275,000 (1)
-1 Way Contract Salary Cap : $1,275,000
-Salary Remaining : $0
-Salary Average : $1,275,000
-Salary Average Remaining : $0
Cam Dineen (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Gustav Olofsson (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Colin Blackwell $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Jordan Harris $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
David Jiricek $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Tyler Pitlick $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samu Tuomaala $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Elliot Desnoyers $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lucas Condotta $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brett Harrison $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matt Tomkins $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Steven Kampfer $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
William Dufour $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jan Mysak $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Xavier Bourgault $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Trevor Kuntar $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zack Bolduc $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Daniil Chayka $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Magnus Chrona $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Danil Zhilkin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ross Johnston $92,010 (2)
Salary Remaining : $0
Salary Average : $92,010
Salary Average Remaining : $0
Sheldon Rempal $86,780 (2)
Salary Remaining : $0
Salary Average : $86,780
Salary Average Remaining : $0
Byron Froese $82,100 (1)
Salary Remaining : $0
Salary Average : $82,100
Salary Average Remaining : $0
Kyle Rau $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Evan Polei $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kyle Keyser $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cameron Hebig $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jeff Malott $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mike Vecchione $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Max Lajoie $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Travis Barron $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Garrett Wilson $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 4 865 - 84,60%
Level 2: 4750 - $110 - 3 627 - 76,36%
Level 3: 3750 - $85 - 2 796 - 74,56%
Level 4: 2750 - $60 - 2 048 - 74,48%
Luxury : 1000 - $300 - 690 - 68,95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 969 - 98,47%
Farm Level 2: 1000 - $20 - 780 - 77,99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 026 - 77,92%
Average Income per Game$2,415,430
Year to Date Revenue$99,032,621
Farm
Home Games Left-31
Average Attendance - %2 749 - 91,64%
Average Income per Game$93,349
Year to Date Revenue$3,827,291

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$94,287,589
Farm Year To Date Expenses$3,599,125
Pro Salary Cap To Date$86,797,308
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,893,805)
Pro Remaining Season Days0
Pro Expenses Per Days$481,009
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,511
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$40,551,658
Projected Bank Account$37,657,853

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,090,000 (5)
-Salary Remaining : $0
-Salary Average : $10,090,000
-Salary Average Remaining : $0
Cale Makar (1 Way Contract) $8,885,000 (1)
-Salary Remaining : $0
-Salary Average : $8,885,000
-Salary Average Remaining : $0
Pavel Buchnevich (1 Way Contract) $7,350,000 (4)
-Salary Remaining : $0
-Salary Average : $7,350,000
-Salary Average Remaining : $0
John Tavares (1 Way Contract) $7,104,000 (3)
-Salary Remaining : $0
-Salary Average : $7,104,000
-Salary Average Remaining : $0
Jacob Trouba (1 Way Contract) $6,350,000 (3)
-Salary Remaining : $0
-Salary Average : $6,350,000
-Salary Average Remaining : $0
Andrei Svechnikov (1 Way Contract) $5,483,000 (2)
-Salary Remaining : $0
-Salary Average : $5,483,000
-Salary Average Remaining : $0
Justin Faulk (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $0
-Salary Average : $5,300,000
-Salary Average Remaining : $0
Adam Pelech (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $0
-Salary Average : $4,700,000
-Salary Average Remaining : $0
Bowen Byram (1 Way Contract) $4,075,000 (2)
-Salary Remaining : $0
-Salary Average : $4,075,000
-Salary Average Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (2)
-Salary Remaining : $0
-Salary Average : $3,904,000
-Salary Average Remaining : $0
Alexandar Georgiev (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $0
-Salary Average : $3,700,000
-Salary Average Remaining : $0
Scott Laughton (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
Mike Matheson (1 Way Contract) $2,712,500 (3)
-Salary Remaining : $0
-Salary Average : $2,712,500
-Salary Average Remaining : $0
Jonathan Quick (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Frank Vatrano (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Michael Rasmussen (1 Way Contract) $1,969,000 (1)
-Salary Remaining : $0
-Salary Average : $1,969,000
-Salary Average Remaining : $0
Gustav Nyquist (1 Way Contract) $1,375,000 (1)
-Salary Remaining : $0
-Salary Average : $1,375,000
-Salary Average Remaining : $0
Jack Quinn (1 Way Contract) $1,329,000 (1)
-1 Way Contract Salary Cap : $1,329,000
-Salary Remaining : $0
-Salary Average : $1,329,000
-Salary Average Remaining : $0
Mark Jankowski (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Connor Dewar (1 Way Contract) $1,159,000 (1)
-Salary Remaining : $0
-Salary Average : $1,159,000
-Salary Average Remaining : $0
Kirill Marchenko $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Travis Dermott $942,200 (2)
-Salary Remaining : $0
-Salary Average : $942,200
-Salary Average Remaining : $0
Michael McCarron $850,000 (2)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $100,000
Salary Average Remaining : $0
Joona Koppanen $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Vladislav Kolyachonok $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Oskar Steen $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Michal Teply $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jonas Rondbjerg $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Samuel Knazko $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Wilsby $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Albert Johansson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Danil Gushchin $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Daniil Misyul $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Bischoff $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dawson Barteaux $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dmitry Ovchinnikov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Karl Henriksson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marat Khusnutdinov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dylan Garand $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Parker Ford $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lukas Reichel $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Rory Kerins $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brad Malone $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samuel Bolduc $89,200 (2)
Salary Remaining : $0
Salary Average : $89,200
Salary Average Remaining : $0
Jamieson Rees $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Dylan McIlrath $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jack Studnicka $78,900 (1)
Salary Remaining : $0
Salary Average : $78,900
Salary Average Remaining : $0
Nicolas Aube-Kubel $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
William Lockwood $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Adam Gaudette $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Rourke Chartier $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Wade Allison $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Matt Villalta $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kyle Burroughs $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Nathan Walker $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Axel Jonsson-Fjallby $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 2024 : $3,028,100
Year 2025 : $2,529,200
Year 2026 : $1,195,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,028,100
Year 2025 : $2,529,200
Year 2026 : $1,195,000
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - $120 - 5 497 - 95,60%
Level 2: 4750 - $100 - 4 484 - 94,41%
Level 3: 3750 - $75 - 3 611 - 96,29%
Level 4: 2750 - $30 - 2 749 - 99,95%
Luxury : 1000 - $225 - 980 - 97,99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 965 - 98,23%
Farm Level 2: 1000 - $15 - 991 - 99,05%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$81,035,997
Pro Players Total Average Salaries$81,035,997
Farm Players Total Salaries$2,387,570
Farm Players Total Average Salaries$2,387,570
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,224,000
Pro Year To Date Expenses$81,968,486
Farm Year To Date Expenses$3,164,722
Pro Salary Cap To Date$79,029,364
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,859,535)
Pro Remaining Season Days0
Pro Expenses Per Days$426,204
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,263
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$86,259,997
Estimate Under Maximum Salary Cap of $88,000,000$1,740,003
Estimate Over Minimum Salary Cap of $65,000,000 $21,259,997
Current Bank Account$44,729,012
Projected Bank Account$41,869,477

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (4)
-Salary Remaining : $0
-Salary Average : $8,314,000
-Salary Average Remaining : $0
Igor Shesterkin (1 Way Contract) $7,528,000 (2)
-Salary Remaining : $0
-Salary Average : $7,528,000
-Salary Average Remaining : $0
Bo Horvat (1 Way Contract) $7,147,000 (4)
-Salary Remaining : $0
-Salary Average : $7,147,000
-Salary Average Remaining : $0
Morgan Rielly (1 Way Contract) $6,875,000 (1)
-Salary Remaining : $0
-Salary Average : $6,875,000
-Salary Average Remaining : $0
Quinn Hughes (1 Way Contract) $6,554,000 (3)
-Salary Remaining : $0
-Salary Average : $6,554,000
-Salary Average Remaining : $0
Tyler Toffoli (1 Way Contract) $6,410,000 (5)
-Salary Remaining : $0
-Salary Average : $6,410,000
-Salary Average Remaining : $0
Nazem Kadri (1 Way Contract) $5,945,000 (2)
-Salary Remaining : $0
-Salary Average : $5,945,000
-Salary Average Remaining : $0
Jack Hughes (1 Way Contract) $5,084,000 (3)
-Salary Remaining : $0
-Salary Average : $5,084,000
-Salary Average Remaining : $0
Viktor Arvidsson (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $0
-Salary Average : $4,700,000
-Salary Average Remaining : $0
Jake McCabe (1 Way Contract) $3,896,000 (2)
-Salary Remaining : $0
-Salary Average : $3,896,000
-Salary Average Remaining : $0
Antti Raanta (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
MacKenzie Weegar (1 Way Contract) $2,724,000 (4)
-Salary Remaining : $0
-Salary Average : $2,724,000
-Salary Average Remaining : $0
Jesper Fast (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Garnet Hathaway (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Kasperi Kapanen (1 Way Contract) $1,725,000 (3)
-Salary Remaining : $0
-Salary Average : $1,725,000
-Salary Average Remaining : $0
Mason Appleton (1 Way Contract) $1,184,000 (1)
-Salary Remaining : $0
-Salary Average : $1,184,000
-Salary Average Remaining : $0
Dan Vladar (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Travis Boyd $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Jacob Bryson $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Joel Armia $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Luke Hughes $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Nicholas Robertson $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $81,035,997
Year 2025 : $72,068,997
Year 2026 : $50,623,000
Year 2027 : $28,126,000
Salary Average Commitment
Year 2024 : $81,035,997
Year 2025 : $62,226,997
Year 2026 : $40,908,000
Year 2027 : $24,595,000
Salary Cap with 1 Way Contract
Year 2024 : $81,035,997
Year 2025 : $62,226,997
Year 2026 : $40,908,000
Year 2027 : $24,595,000

Farm Players Salaries

Radim Zohorna $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Brian Halonen $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Max Comtois $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Givani Smith $99,570 (1)
Salary Remaining : $0
Salary Average : $99,570
Salary Average Remaining : $0
Radim Simek $98,000 (1)
Salary Remaining : $0
Salary Average : $98,000
Salary Average Remaining : $0
Maxwell Crozier $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Carl Berglund $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ethan Cardwell $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Quinn Schmiemann $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
William Villeneuve $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Murray $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ondrej Pavel $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tanner Dickinson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Karow $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakub Dobes $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nathan Todd $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Anders Bjork $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Tye Felhaber $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Xavier Ouellet $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jakub Skarek $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Derrick Pouliot $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Trevor Carrick $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Hudson Fasching $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kevin Connauton $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Sam Carrick $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Michael Sgarbossa $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Billy Sweezey $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2024 : $2,387,570
Year 2025 : $1,925,000
Year 2026 : $870,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,387,570
Year 2025 : $1,925,000
Year 2026 : $870,000
Year 2027 : $0

Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 5750 - $135 - 5 382 - 93,60%
Level 2: 4750 - $105 - 4 231 - 89,07%
Level 3: 3750 - $80 - 3 509 - 93,57%
Level 4: 2750 - $50 - 2 623 - 95,39%
Luxury : 1000 - $300 - 754 - 75,37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1 910 - 95,51%
Farm Level 2: 1000 - $22 - 750 - 75,02%
Farm Total Capacity :3000

Income

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

Expense

Pro Players Total Salaries$72,033,998
Pro Players Total Average Salaries$72,033,998
Farm Players Total Salaries$2,865,490
Farm Players Total Average Salaries$2,865,490
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,871,000
Pro Year To Date Expenses$79,889,262
Farm Year To Date Expenses$3,396,827
Pro Salary Cap To Date$76,966,256
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,942,442)
Pro Remaining Season Days0
Pro Expenses Per Days$382,827
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,171
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,904,998
Estimate Under Maximum Salary Cap of $88,000,000$8,095,002
Estimate Over Minimum Salary Cap of $65,000,000 $14,904,998
Current Bank Account$88,031,609
Projected Bank Account$85,089,167

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $10,775,000 (1)
-Salary Remaining : $0
-Salary Average : $10,775,000
-Salary Average Remaining : $0
Jeff Petry (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $0
-Salary Average : $8,600,000
-Salary Average Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (5)
-Salary Remaining : $0
-Salary Average : $7,584,000
-Salary Average Remaining : $0
Charlie McAvoy (1 Way Contract) $7,172,000 (1)
-Salary Remaining : $0
-Salary Average : $7,172,000
-Salary Average Remaining : $0
Clayton Keller (1 Way Contract) $6,325,000 (2)
-Salary Remaining : $0
-Salary Average : $6,325,000
-Salary Average Remaining : $0
Jaden Schwartz (1 Way Contract) $4,437,000 (4)
-Salary Remaining : $0
-Salary Average : $4,437,000
-Salary Average Remaining : $0
Timothy Liljegren (Out of Payroll) $4,043,000 (3)
-Salary Remaining : $0
-Salary Average : $4,043,000
-Salary Average Remaining : $0
Anthony Mantha (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Max Domi (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Ivan Barbashev (1 Way Contract) $3,537,000 (5)
-Salary Remaining : $0
-Salary Average : $3,537,000
-Salary Average Remaining : $0
Morgan Frost (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Danton Heinen (1 Way Contract) $2,029,000 (2)
-Salary Remaining : $0
-Salary Average : $2,029,000
-Salary Average Remaining : $0
Sam Malinski (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $0
-Salary Average : $1,550,000
-Salary Average Remaining : $0
Colin Miller (1 Way Contract) $1,401,000 (2)
-Salary Remaining : $0
-Salary Average : $1,401,000
-Salary Average Remaining : $0
Aku Raty (1 Way Contract) $1,110,000 (3)
-Salary Remaining : $0
-Salary Average : $1,110,000
-Salary Average Remaining : $0
Arthur Kaliyev (1 Way Contract) $1,096,000 (1)
-1 Way Contract Salary Cap : $1,096,000
-Salary Remaining : $0
-Salary Average : $1,096,000
-Salary Average Remaining : $0
Urho Vaakanainen (1 Way Contract) $1,043,000 (1)
-Salary Remaining : $0
-Salary Average : $1,043,000
-Salary Average Remaining : $0
Rem Pitlick (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Justin Bailey $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Erik Gustafsson $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Juuso Parssinen $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Daniil Tarasov $775,000 (2)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $76,076,998
Year 2025 : $54,482,998
Year 2026 : $40,452,998
Year 2027 : $24,700,000
Salary Average Commitment
Year 2024 : $76,076,998
Year 2025 : $53,240,998
Year 2026 : $39,210,998
Year 2027 : $23,458,000
Salary Cap with 1 Way Contract
Year 2024 : $76,076,998
Year 2025 : $53,240,998
Year 2026 : $39,210,998
Year 2027 : $23,458,000

Farm Players Salaries

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

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$82,546,298
Pro Players Total Average Salaries$82,546,298
Farm Players Total Salaries$3,493,810
Farm Players Total Average Salaries$3,493,810
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$5,265,870
Pro Year To Date Expenses$87,462,122
Farm Year To Date Expenses$4,451,345
Pro Salary Cap To Date$82,251,596
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,497,443)
Pro Remaining Season Days0
Pro Expenses Per Days$446,665
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,417
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,812,168
Estimate Under Maximum Salary Cap of $88,000,000$187,832
Estimate Over Minimum Salary Cap of $65,000,000 $22,812,168
Current Bank Account$64,647,013
Projected Bank Account$62,149,570

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (1)
-Salary Remaining : $0
-Salary Average : $10,900,000
-Salary Average Remaining : $0
Frederik Andersen (1 Way Contract) $8,784,000 (1)
-Salary Remaining : $0
-Salary Average : $8,784,000
-Salary Average Remaining : $0
Jake Guentzel (1 Way Contract) $8,600,000 (3)
-Salary Remaining : $0
-Salary Average : $8,600,000
-Salary Average Remaining : $0
Darnell Nurse (1 Way Contract) $7,550,000 (4)
-Salary Remaining : $0
-Salary Average : $7,550,000
-Salary Average Remaining : $0
Mikael Granlund (1 Way Contract) $5,900,000 (5)
-Salary Remaining : $0
-Salary Average : $5,900,000
-Salary Average Remaining : $0
Esa Lindell (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Sean Durzi (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $0
-Salary Average : $5,350,000
-Salary Average Remaining : $0
Joel Farabee (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $0
-Salary Average : $5,300,000
-Salary Average Remaining : $0
Cam Fowler (1 Way Contract) $4,960,000 (2)
-Salary Remaining : $0
-Salary Average : $4,960,000
-Salary Average Remaining : $0
Mark Stone (1 Way Contract) $4,210,000 (2)
-Salary Remaining : $0
-Salary Average : $4,210,000
-Salary Average Remaining : $0
Artturi Lehkonen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
Marcus Johansson (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $0
-Salary Average : $2,600,000
-Salary Average Remaining : $0
Keegan Kolesar (1 Way Contract) $1,916,000 (1)
-Salary Remaining : $0
-Salary Average : $1,916,000
-Salary Average Remaining : $0
Max Pacioretty (1 Way Contract) $1,907,000 (2)
-Salary Remaining : $0
-Salary Average : $1,907,000
-Salary Average Remaining : $0
Nick Seeler $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Vincent Desharnais $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Phillip Di Giuseppe $990,000 (2)
-Salary Remaining : $0
-Salary Average : $990,000
-Salary Average Remaining : $0
John Beecher $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Joseph Woll $929,300 (1)
-Salary Remaining : $0
-Salary Average : $929,300
-Salary Average Remaining : $0
Ryan Carpenter $900,000 (2)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 2024 : $82,546,298
Year 2025 : $49,217,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000
Salary Average Commitment
Year 2024 : $82,546,298
Year 2025 : $49,217,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000
Salary Cap with 1 Way Contract
Year 2024 : $82,546,298
Year 2025 : $49,217,000
Year 2026 : $27,350,000
Year 2027 : $18,750,000

Farm Players Salaries

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

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - $125 - 5 518 - 95,97%
Level 2: 4750 - $95 - 4 561 - 96,03%
Level 3: 3750 - $75 - 3 559 - 94,91%
Level 4: 2750 - $45 - 2 694 - 97,97%
Luxury : 1000 - $225 - 967 - 96,75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 952 - 97,61%
Farm Level 2: 1000 - $15 - 993 - 99,29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 300 - 96,11%
Average Income per Game$2,506,971
Year to Date Revenue$102,785,822
Farm
Home Games Left-31
Average Attendance - %2 945 - 98,17%
Average Income per Game$91,827
Year to Date Revenue$3,764,907

Expense

Pro Players Total Salaries$83,291,800
Pro Players Total Average Salaries$83,291,800
Farm Players Total Salaries$1,822,500
Farm Players Total Average Salaries$1,822,500
Coaches Total Salaries$6,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$85,662,406
Farm Year To Date Expenses$3,019,069
Pro Salary Cap To Date$80,063,345
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,846,637)
Pro Remaining Season Days0
Pro Expenses Per Days$453,019
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,421
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$83,291,800
Estimate Under Maximum Salary Cap of $88,000,000$4,708,200
Estimate Over Minimum Salary Cap of $65,000,000 $18,291,800
Current Bank Account$32,482,858
Projected Bank Account$29,636,221

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (4)
-Salary Remaining : $0
-Salary Average : $11,360,000
-Salary Average Remaining : $0
Mika Zibanejad (1 Way Contract) $8,524,000 (1)
-Salary Remaining : $0
-Salary Average : $8,524,000
-Salary Average Remaining : $0
Drew Doughty (1 Way Contract) $6,675,000 (4)
-Salary Remaining : $0
-Salary Average : $6,675,000
-Salary Average Remaining : $0
Patrik Laine (1 Way Contract) $6,474,000 (4)
-Salary Remaining : $0
-Salary Average : $6,474,000
-Salary Average Remaining : $0
Josh Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $0
-Salary Average : $6,250,000
-Salary Average Remaining : $0
Bryan Rust (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Trevor Zegras (1 Way Contract) $5,734,000 (4)
-Salary Remaining : $0
-Salary Average : $5,734,000
-Salary Average Remaining : $0
Jake DeBrusk (1 Way Contract) $5,198,000 (4)
-Salary Remaining : $0
-Salary Average : $5,198,000
-Salary Average Remaining : $0
Vladislav Gavrikov (1 Way Contract) $4,427,000 (3)
-Salary Remaining : $0
-Salary Average : $4,427,000
-Salary Average Remaining : $0
Carter Hart (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $0
-Salary Average : $3,800,000
-Salary Average Remaining : $0
Adin Hill (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $0
-Salary Average : $3,330,000
-Salary Average Remaining : $0
Mario Ferraro (1 Way Contract) $3,088,000 (2)
-Salary Remaining : $0
-Salary Average : $3,088,000
-Salary Average Remaining : $0
Warren Foegele (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Casey DeSmith (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $0
-Salary Average : $1,600,000
-Salary Average Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Akil Thomas $981,800 (3)
-Salary Remaining : $0
-Salary Average : $981,800
-Salary Average Remaining : $0
Kent Johnson $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Kaiden Guhle $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Alex Newhook $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Leo Carlsson $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Derek Ryan $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Pierre-Edouard Bellemare $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $83,291,800
Year 2025 : $66,967,800
Year 2026 : $54,049,800
Year 2027 : $47,691,000
Salary Average Commitment
Year 2024 : $83,291,800
Year 2025 : $66,967,800
Year 2026 : $54,049,800
Year 2027 : $47,691,000
Salary Cap with 1 Way Contract
Year 2024 : $83,291,800
Year 2025 : $66,967,800
Year 2026 : $54,049,800
Year 2027 : $47,691,000

Farm Players Salaries

Mark Pysyk $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Hutchinson $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Tanner Kero $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tyler Wotherspoon $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brady Lyle $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kyle Criscuolo $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Corey Schueneman $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cody Haiskanen $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Chase DeLeo $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Glenn Gawdin $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Gabriel Bourque $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joe Hicketts $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Garret Sparks $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Michael Bullion $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mason Jobst $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Max Willman $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Sean Day $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
John Hayden $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Gage Quinney $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Colton White $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Dominic Toninato $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Lane Pederson $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brett Seney $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cooper Marody $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 5 532 - 96,21%
Level 2: 4750 - $90 - 4 594 - 96,72%
Level 3: 3750 - $80 - 3 496 - 93,22%
Level 4: 2750 - $60 - 2 079 - 75,60%
Luxury : 1000 - $300 - 769 - 76,87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 986 - 99,28%
Farm Level 2: 1000 - $15 - 985 - 98,51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 470 - 91,50%
Average Income per Game$2,482,888
Year to Date Revenue$101,798,410
Farm
Home Games Left-31
Average Attendance - %2 971 - 99,03%
Average Income per Game$80,524
Year to Date Revenue$3,301,489

Expense

Pro Players Total Salaries$59,990,000
Pro Players Total Average Salaries$59,990,000
Farm Players Total Salaries$1,941,380
Farm Players Total Average Salaries$1,941,380
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$10,654,000
Pro Year To Date Expenses$73,125,719
Farm Year To Date Expenses$2,819,877
Pro Salary Cap To Date$70,730,033
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,496,248)
Pro Remaining Season Days0
Pro Expenses Per Days$313,724
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,007
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$70,644,000
Estimate Under Maximum Salary Cap of $88,000,000$17,356,000
Estimate Over Minimum Salary Cap of $65,000,000 $5,644,000
Current Bank Account$62,329,364
Projected Bank Account$59,833,116

Pro Players Salaries

Darcy Kuemper (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Taylor Hall (1 Way Contract) $5,810,000 (2)
-Salary Remaining : $0
-Salary Average : $5,810,000
-Salary Average Remaining : $0
Victor Olofsson (1 Way Contract) $5,128,000 (4)
-Salary Remaining : $0
-Salary Average : $5,128,000
-Salary Average Remaining : $0
Vitek Vanecek (1 Way Contract) $5,090,000 (5)
-Salary Remaining : $0
-Salary Average : $5,090,000
-Salary Average Remaining : $0
Sean Couturier (1 Way Contract) $5,005,000 (4)
-Salary Remaining : $0
-Salary Average : $5,005,000
-Salary Average Remaining : $0
Carson Soucy (1 Way Contract) $3,463,000 (2)
-Salary Remaining : $0
-Salary Average : $3,463,000
-Salary Average Remaining : $0
Ian Cole (1 Way Contract) $3,161,000 (2)
-Salary Remaining : $0
-Salary Average : $3,161,000
-Salary Average Remaining : $0
Jonathan Drouin (1 Way Contract) $2,856,000 (2)
-Salary Remaining : $0
-Salary Average : $2,856,000
-Salary Average Remaining : $0
Alexandre Carrier (1 Way Contract) $2,611,000 (2)
-Salary Remaining : $0
-Salary Average : $2,611,000
-Salary Average Remaining : $0
Radek Faksa (1 Way Contract) $2,518,000 (1)
-Salary Remaining : $0
-Salary Average : $2,518,000
-Salary Average Remaining : $0
Connor Murphy (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Eeli Tolvanen (1 Way Contract) $2,344,000 (1)
-Salary Remaining : $0
-Salary Average : $2,344,000
-Salary Average Remaining : $0
Conor Sheary (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Brock McGinn (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Alexander Barabanov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Matt Nieto (1 Way Contract) $1,930,000 (2)
-Salary Remaining : $0
-Salary Average : $1,930,000
-Salary Average Remaining : $0
Kevin Bahl (1 Way Contract) $1,384,000 (1)
-Salary Remaining : $0
-Salary Average : $1,384,000
-Salary Average Remaining : $0
Chad Ruhwedel $990,000 (2)
-Salary Remaining : $0
-Salary Average : $990,000
-Salary Average Remaining : $0
Patrick Brown $975,000 (2)
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
Andrew Poturalski $975,000 (3)
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
Joseph Gambardella $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2024 : $59,990,000
Year 2025 : $52,994,000
Year 2026 : $16,198,000
Year 2027 : $15,223,000
Salary Average Commitment
Year 2024 : $59,990,000
Year 2025 : $52,994,000
Year 2026 : $16,198,000
Year 2027 : $15,223,000
Salary Cap with 1 Way Contract
Year 2024 : $59,990,000
Year 2025 : $52,994,000
Year 2026 : $16,198,000
Year 2027 : $15,223,000

Farm Players Salaries

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

Kings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$76,840,000
Pro Players Total Average Salaries$76,840,000
Farm Players Total Salaries$1,788,500
Farm Players Total Average Salaries$1,788,500
Coaches Total Salaries$4,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$79,362,706
Farm Year To Date Expenses$2,431,387
Pro Salary Cap To Date$75,734,928
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,892,129)
Pro Remaining Season Days0
Pro Expenses Per Days$409,898
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,186
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,840,000
Estimate Under Maximum Salary Cap of $88,000,000$9,160,000
Estimate Over Minimum Salary Cap of $65,000,000 $13,840,000
Current Bank Account$59,703,769
Projected Bank Account$56,811,640

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (2)
-Salary Remaining : $0
-Salary Average : $8,400,000
-Salary Average Remaining : $0
Brock Nelson (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $0
-Salary Average : $6,350,000
-Salary Average Remaining : $0
Tyler Myers (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Mike Hoffman (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
John Gibson (1 Way Contract) $5,455,000 (1)
-Salary Remaining : $0
-Salary Average : $5,455,000
-Salary Average Remaining : $0
Brian Dumoulin (1 Way Contract) $4,260,000 (1)
-Salary Remaining : $0
-Salary Average : $4,260,000
-Salary Average Remaining : $0
Trent Frederic (1 Way Contract) $4,166,000 (5)
-Salary Remaining : $0
-Salary Average : $4,166,000
-Salary Average Remaining : $0
Brandon Saad (1 Way Contract) $4,136,000 (1)
-Salary Remaining : $0
-Salary Average : $4,136,000
-Salary Average Remaining : $0
Adam Larsson (1 Way Contract) $4,023,000 (3)
-Salary Remaining : $0
-Salary Average : $4,023,000
-Salary Average Remaining : $0
Morgan Geekie (1 Way Contract) $3,505,000 (4)
-Salary Remaining : $0
-Salary Average : $3,505,000
-Salary Average Remaining : $0
Alex Kerfoot (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $0
-Salary Average : $3,350,000
-Salary Average Remaining : $0
Connor Clifton (1 Way Contract) $2,861,000 (1)
-Salary Remaining : $0
-Salary Average : $2,861,000
-Salary Average Remaining : $0
Andrew Peeke (1 Way Contract) $2,670,000 (2)
-Salary Remaining : $0
-Salary Average : $2,670,000
-Salary Average Remaining : $0
Tomas Nosek (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Petr Mrazek (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Mason Shaw (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Jordan Oesterle (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Carl Grundstrom (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Cayden Primeau (1 Way Contract) $1,030,000 (2)
-Salary Remaining : $0
-Salary Average : $1,030,000
-Salary Average Remaining : $0
MacKenzie Entwistle $984,000 (2)
-Salary Remaining : $0
-Salary Average : $984,000
-Salary Average Remaining : $0
Mavrik Bourque $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Matt Coronato $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Dylan Holloway $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2024 : $76,840,000
Year 2025 : $43,528,000
Year 2026 : $23,144,000
Year 2027 : $7,671,000
Salary Average Commitment
Year 2024 : $76,840,000
Year 2025 : $43,528,000
Year 2026 : $23,144,000
Year 2027 : $7,671,000
Salary Cap with 1 Way Contract
Year 2024 : $76,840,000
Year 2025 : $43,528,000
Year 2026 : $23,144,000
Year 2027 : $7,671,000

Farm Players Salaries

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

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arean
Level 1: 5750 - $120 - 5 541 - 96,37%
Level 2: 4750 - $100 - 4 528 - 95,33%
Level 3: 3750 - $65 - 3 597 - 95,92%
Level 4: 2750 - $55 - 2 594 - 94,32%
Luxury : 1000 - $290 - 838 - 83,76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 493 - 74,63%
Farm Level 2: 1000 - $25 - 629 - 62,86%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 098 - 94,99%
Average Income per Game$2,518,895
Year to Date Revenue$103,274,692
Farm
Home Games Left-31
Average Attendance - %2 121 - 70,71%
Average Income per Game$84,950
Year to Date Revenue$3,482,934

Expense

Pro Players Total Salaries$82,850,004
Pro Players Total Average Salaries$82,850,004
Farm Players Total Salaries$2,100,000
Farm Players Total Average Salaries$2,100,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$88,604,799
Farm Year To Date Expenses$2,872,604
Pro Salary Cap To Date$86,377,805
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,633,438)
Pro Remaining Season Days0
Pro Expenses Per Days$432,908
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,796
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,850,004
Estimate Under Maximum Salary Cap of $88,000,000$5,149,996
Estimate Over Minimum Salary Cap of $65,000,000 $17,850,004
Current Bank Account$26,031,894
Projected Bank Account$23,398,456

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $0
-Salary Average : $9,500,000
-Salary Average Remaining : $0
Anze Kopitar (1 Way Contract) $8,869,000 (4)
-Salary Remaining : $0
-Salary Average : $8,869,000
-Salary Average Remaining : $0
Steven Stamkos (1 Way Contract) $8,302,000 (3)
-Salary Remaining : $0
-Salary Average : $8,302,000
-Salary Average Remaining : $0
Kyle Palmieri (1 Way Contract) $5,250,001 (5)
-Salary Remaining : $0
-Salary Average : $5,250,001
-Salary Average Remaining : $0
Anthony Cirelli (1 Way Contract) $4,847,000 (4)
-Salary Remaining : $0
-Salary Average : $4,847,000
-Salary Average Remaining : $0
Marcus Pettersson (1 Way Contract) $4,817,000 (4)
-Salary Remaining : $0
-Salary Average : $4,817,000
-Salary Average Remaining : $0
Jack Campbell (1 Way Contract) $4,794,000 (1)
-Salary Remaining : $0
-Salary Average : $4,794,000
-Salary Average Remaining : $0
Ryan Graves (1 Way Contract) $4,660,000 (4)
-Salary Remaining : $0
-Salary Average : $4,660,000
-Salary Average Remaining : $0
Ondrej Palat (1 Way Contract) $4,529,000 (4)
-Salary Remaining : $0
-Salary Average : $4,529,000
-Salary Average Remaining : $0
John Carlson (Out of Payroll) $4,336,000 (4)
-Salary Remaining : $0
-Salary Average : $4,336,000
-Salary Average Remaining : $0
Jakob Silfverberg (1 Way Contract) $4,211,000 (1)
-Salary Remaining : $0
-Salary Average : $4,211,000
-Salary Average Remaining : $0
Matt Murray (1 Way Contract) $3,684,000 (3)
-1 Way Contract Salary Cap : $3,684,000
-Salary Remaining : $0
-Salary Average : $3,684,000
-Salary Average Remaining : $0
Chris Tanev (1 Way Contract) $3,500,001 (4)
-Salary Remaining : $0
-Salary Average : $3,500,001
-Salary Average Remaining : $0
Kaapo Kakko (1 Way Contract) $3,310,000 (2)
-Salary Remaining : $0
-Salary Average : $3,310,000
-Salary Average Remaining : $0
Mason Marchment (1 Way Contract) $3,027,000 (2)
-Salary Remaining : $0
-Salary Average : $3,027,000
-Salary Average Remaining : $0
Erik Johnson (1 Way Contract) $2,000,001 (3)
-Salary Remaining : $0
-Salary Average : $2,000,001
-Salary Average Remaining : $0
Evan Bouchard (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Nick Bonino (1 Way Contract) $1,250,001 (3)
-Salary Remaining : $0
-Salary Average : $1,250,001
-Salary Average Remaining : $0
Anton Forsberg (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Dillon Dube (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Vladislav Namestnikov (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Curtis McKenzie $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $87,186,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Average Commitment
Year 2024 : $87,186,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002
Salary Cap with 1 Way Contract
Year 2024 : $87,186,004
Year 2025 : $66,831,004
Year 2026 : $57,244,004
Year 2027 : $40,808,002

Farm Players Salaries

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

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $130 - 5 519 - 95,97%
Level 2: 4750 - $105 - 4 107 - 86,46%
Level 3: 3750 - $80 - 3 476 - 92,69%
Level 4: 2750 - $55 - 2 666 - 96,93%
Luxury : 1000 - $300 - 745 - 74,48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1 976 - 98,80%
Farm Level 2: 1000 - $17 - 987 - 98,72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 511 - 91,73%
Average Income per Game$2,609,251
Year to Date Revenue$106,979,295
Farm
Home Games Left-31
Average Attendance - %2 963 - 98,78%
Average Income per Game$90,141
Year to Date Revenue$3,695,770

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$63,954,956
Farm Year To Date Expenses$3,073,363
Pro Salary Cap To Date$61,212,915
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,794,363)
Pro Remaining Season Days0
Pro Expenses Per Days$327,137
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,898
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$145,631,377
Projected Bank Account$142,837,014

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $0
-Salary Average : $7,100,000
-Salary Average Remaining : $0
Matt Boldy (1 Way Contract) $6,597,000 (5)
-Salary Remaining : $0
-Salary Average : $6,597,000
-Salary Average Remaining : $0
Ilya Mikheyev (1 Way Contract) $4,003,000 (4)
-Salary Remaining : $0
-Salary Average : $4,003,000
-Salary Average Remaining : $0
Artem Zub (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $0
-Salary Average : $3,640,000
-Salary Average Remaining : $0
Cole Perfetti (1 Way Contract) $3,517,000 (5)
-Salary Remaining : $0
-Salary Average : $3,517,000
-Salary Average Remaining : $0
Adam Lowry (1 Way Contract) $3,360,000 (4)
-Salary Remaining : $0
-Salary Average : $3,360,000
-Salary Average Remaining : $0
Isac Lundestrom (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $0
-Salary Average : $3,200,000
-Salary Average Remaining : $0
Lukas Dostal (1 Way Contract) $3,148,000 (4)
-Salary Remaining : $0
-Salary Average : $3,148,000
-Salary Average Remaining : $0
Rocco Grimaldi (1 Way Contract) $2,753,000 (1)
-Salary Remaining : $0
-Salary Average : $2,753,000
-Salary Average Remaining : $0
Anthony Stolarz (1 Way Contract) $2,638,000 (2)
-Salary Remaining : $0
-Salary Average : $2,638,000
-Salary Average Remaining : $0
Scott Mayfield (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $0
-Salary Average : $2,600,000
-Salary Average Remaining : $0
Haydn Fleury (1 Way Contract) $2,311,000 (1)
-Salary Remaining : $0
-Salary Average : $2,311,000
-Salary Average Remaining : $0
Drew O'Connor (1 Way Contract) $2,076,000 (2)
-Salary Remaining : $0
-Salary Average : $2,076,000
-Salary Average Remaining : $0
David Rittich (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $0
-Salary Average : $1,900,000
-Salary Average Remaining : $0
Luke Philp (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Libor Hajek (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Erik Kallgren (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Mikhail Maltsev (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Austin Strand (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Ethen Frank (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Logan Cooley $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Owen Power $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Connor Bedard $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Parker Kelly $925,900 (1)
-Salary Remaining : $0
-Salary Average : $925,900
-Salary Average Remaining : $0
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 : $0
Salary Average : $96,140
Salary Average Remaining : $0
Jeremie Poirier $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Maggio $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Colton Dach (Out of Payroll) $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakub Brabenec $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakub Demek $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Noel Hoefenmayer $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Trent Miner $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Judd Caulfield $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Vincent Iorio $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matvey Petrov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Emil Heineman $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zack Ostapchuk $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Drew Helleson $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samuel Helenius $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Declan Chisholm $93,260 (2)
Salary Remaining : $0
Salary Average : $93,260
Salary Average Remaining : $0
Spencer Knight $91,530 (2)
Salary Remaining : $0
Salary Average : $91,530
Salary Average Remaining : $0
Nick DeSimone $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Arnaud Durandeau $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Carson Meyer $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Daniel D'Amato $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Kristian Reichel $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Bobby McMann $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Brandon Gignac $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Taylor Ward $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Isaac Poulter $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Michael Milne $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Matthew Strome $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kyle Capobianco $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jett Woo $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 2 818 - 49,01%
Level 2: 4750 - $180 - 2 190 - 46,11%
Level 3: 3750 - $160 - 1 467 - 39,12%
Level 4: 2750 - $150 - 818 - 29,73%
Luxury : 1000 - $300 - 601 - 60,08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1 334 - 66,68%
Farm Level 2: 1000 - $25 - 636 - 63,65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %7 894 - 43,85%
Average Income per Game$2,338,542
Year to Date Revenue$95,880,232
Farm
Home Games Left-31
Average Attendance - %1 970 - 65,67%
Average Income per Game$86,574
Year to Date Revenue$3,549,519

Expense

Pro Players Total Salaries$84,669,100
Pro Players Total Average Salaries$84,669,100
Farm Players Total Salaries$2,265,000
Farm Players Total Average Salaries$2,265,000
Coaches Total Salaries$3,350,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$85,376,410
Farm Year To Date Expenses$3,054,362
Pro Salary Cap To Date$82,257,654
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,683,783)
Pro Remaining Season Days0
Pro Expenses Per Days$444,740
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,893
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,669,100
Estimate Under Maximum Salary Cap of $88,000,000$330,900
Estimate Over Minimum Salary Cap of $65,000,000 $22,669,100
Current Bank Account$62,950,706
Projected Bank Account$60,266,923

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (4)
-Salary Remaining : $0
-Salary Average : $13,400,000
-Salary Average Remaining : $0
Aleksander Barkov (1 Way Contract) $9,727,000 (4)
-Salary Remaining : $0
-Salary Average : $9,727,000
-Salary Average Remaining : $0
Dougie Hamilton (1 Way Contract) $8,281,000 (2)
-Salary Remaining : $0
-Salary Average : $8,281,000
-Salary Average Remaining : $0
Mikhail Sergachev (1 Way Contract) $6,786,000 (2)
-Salary Remaining : $0
-Salary Average : $6,786,000
-Salary Average Remaining : $0
Nikolaj Ehlers (1 Way Contract) $6,389,000 (5)
-Salary Remaining : $0
-Salary Average : $6,389,000
-Salary Average Remaining : $0
Alex Ovechkin (1 Way Contract) $5,423,000 (4)
-Salary Remaining : $0
-Salary Average : $5,423,000
-Salary Average Remaining : $0
Elvis Merzlikins (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jake Walman (1 Way Contract) $3,865,000 (5)
-Salary Remaining : $0
-Salary Average : $3,865,000
-Salary Average Remaining : $0
Pavel Zacha (1 Way Contract) $3,811,000 (1)
-Salary Remaining : $0
-Salary Average : $3,811,000
-Salary Average Remaining : $0
Brenden Dillon (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Nino Niederreiter (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $0
-Salary Average : $2,850,000
-Salary Average Remaining : $0
Trevor Moore (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Brandon Tanev (1 Way Contract) $2,319,000 (2)
-Salary Remaining : $0
-Salary Average : $2,319,000
-Salary Average Remaining : $0
Cal Clutterbuck (1 Way Contract) $2,225,000 (2)
-Salary Remaining : $0
-Salary Average : $2,225,000
-Salary Average Remaining : $0
Nicholas Paul (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Pius Suter (1 Way Contract) $1,627,500 (2)
-Salary Remaining : $0
-Salary Average : $1,627,500
-Salary Average Remaining : $0
Jan Rutta (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $0
-Salary Average : $1,450,000
-Salary Average Remaining : $0
Niko Mikkola (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Jesse Puljujarvi (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Pyotr Kochetkov $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Cole Smith $915,600 (2)
-Salary Remaining : $0
-Salary Average : $915,600
-Salary Average Remaining : $0
Marc Staal $800,000 (1)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $84,669,100
Year 2025 : $77,858,100
Year 2026 : $53,254,000
Year 2027 : $51,254,000
Salary Average Commitment
Year 2024 : $84,669,100
Year 2025 : $77,858,100
Year 2026 : $53,254,000
Year 2027 : $51,254,000
Salary Cap with 1 Way Contract
Year 2024 : $84,669,100
Year 2025 : $77,858,100
Year 2026 : $53,254,000
Year 2027 : $51,254,000

Farm Players Salaries

Olof Lindbom $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Viktor Neuchev $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Reid Schaefer $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Roni Hirvonen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob Doty $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Robertson $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Vasily Ponomarev $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Corey Andonovski $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Andre Lee $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Brenden Miller $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cameron Gaunce $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Adam Ruzicka $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jacob Lucchini $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Colin Felix $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Chris Harpur $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Austin Poganski $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Anthony Vincent $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cameron Wright $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brennan Saulnier $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Bryce Kindopp $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ethan Frisch $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Anthony Angello $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Julian Junca $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jack Ahcan $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jake Massie $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Roland McKeown $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ethan Prow $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Alex Gallant $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 4 857 - 84,47%
Level 2: 4750 - $115 - 3 409 - 71,77%
Level 3: 3750 - $85 - 2 778 - 74,08%
Level 4: 2750 - $60 - 2 030 - 73,83%
Luxury : 1000 - $300 - 751 - 75,15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 948 - 97,41%
Farm Level 2: 1000 - $20 - 791 - 79,13%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13 826 - 76,81%
Average Income per Game$2,406,217
Year to Date Revenue$98,654,893
Farm
Home Games Left-31
Average Attendance - %2 740 - 91,32%
Average Income per Game$92,842
Year to Date Revenue$3,806,513

Expense

Pro Players Total Salaries$76,199,100
Pro Players Total Average Salaries$76,199,100
Farm Players Total Salaries$3,456,690
Farm Players Total Average Salaries$3,456,690
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$4,120,290
Pro Year To Date Expenses$83,515,562
Farm Year To Date Expenses$4,432,346
Pro Salary Cap To Date$82,311,375
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,878,095)
Pro Remaining Season Days0
Pro Expenses Per Days$393,873
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,228
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,319,390
Estimate Under Maximum Salary Cap of $88,000,000$7,680,610
Estimate Over Minimum Salary Cap of $65,000,000 $15,319,390
Current Bank Account$76,346,125
Projected Bank Account$73,468,030

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (5)
-Salary Remaining : $0
-Salary Average : $11,390,000
-Salary Average Remaining : $0
Tim Stutzle (1 Way Contract) $8,114,000 (5)
-Salary Remaining : $0
-Salary Average : $8,114,000
-Salary Average Remaining : $0
Sidney Crosby (1 Way Contract) $7,923,000 (2)
-Salary Remaining : $0
-Salary Average : $7,923,000
-Salary Average Remaining : $0
Adam Fox (Out of Payroll) $7,600,000 (2)
-Salary Remaining : $0
-Salary Average : $7,600,000
-Salary Average Remaining : $0
Marc-Andre Fleury (1 Way Contract) $7,587,500 (1)
-Salary Remaining : $0
-Salary Average : $7,587,500
-Salary Average Remaining : $0
Martin Necas (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Colton Parayko (1 Way Contract) $5,226,000 (1)
-Salary Remaining : $0
-Salary Average : $5,226,000
-Salary Average Remaining : $0
Rasmus Sandin (1 Way Contract) $4,119,000 (4)
-Salary Remaining : $0
-Salary Average : $4,119,000
-Salary Average Remaining : $0
Filip Gustavsson (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $0
-Salary Average : $3,619,000
-Salary Average Remaining : $0
Casey Mittelstadt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Colton Sissons (1 Way Contract) $2,770,600 (4)
-Salary Remaining : $0
-Salary Average : $2,770,600
-Salary Average Remaining : $0
Derek Forbort (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Barclay Goodrow (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Jaycob Megna (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $0
-Salary Average : $1,350,000
-Salary Average Remaining : $0
Luke Glendening (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jujhar Khaira (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Robert Bortuzzo (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Connor McMichael $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Matty Beniers $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Dawson Mercer $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Martin Fehervary $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Moritz Seider $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Yegor Chinakhov $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Andrei Kuzmenko $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Samuel Ersson $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2024 : $83,799,100
Year 2025 : $66,235,600
Year 2026 : $30,893,600
Year 2027 : $28,893,600
Salary Average Commitment
Year 2024 : $83,799,100
Year 2025 : $66,235,600
Year 2026 : $30,893,600
Year 2027 : $28,893,600
Salary Cap with 1 Way Contract
Year 2024 : $83,799,100
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 : $0
Salary Average : $100,000
Salary Average Remaining : $0
Tomas Suchanek $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joshua Roy $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cameron Morrison $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mason Lohrei $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Will Cuylle $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Logan Morrison $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tristen Robins $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Spencer Stastney $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan O'Rourke $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Thomas Milic $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ronan Seeley $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Bo Groulx $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lukas Cormier $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Justin Sourdif $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Emil Andrae $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maxim Cajkovic $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maximus Wanner $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nico Myatovic $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan Tverberg $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Dipietro $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Strauss Mann $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Isaiah Saville $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Yan Kuznetsov $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ty Emberson $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ronnie Attard $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Roby Jarventie $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Rasmus Kupari $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Grigori Denisenko $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Vladislav Firstov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryder Rolston $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Beaucage $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alexander Alexeyev $88,790 (1)
Salary Remaining : $0
Salary Average : $88,790
Salary Average Remaining : $0
Zac Jones $87,050 (2)
Salary Remaining : $0
Salary Average : $87,050
Salary Average Remaining : $0
Dmitri Samorukov $85,850 (2)
Salary Remaining : $0
Salary Average : $85,850
Salary Average Remaining : $0
Ty Smith $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mitchell Chaffee $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players37
Salary Commitment
Year 2024 : $3,456,690
Year 2025 : $2,512,900
Year 2026 : $1,215,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,456,690
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 - 5 490 - 95,48%
Level 2: 4750 - $100 - 4 568 - 96,17%
Level 3: 3750 - $75 - 3 595 - 95,86%
Level 4: 2750 - $55 - 2 612 - 94,99%
Luxury : 1000 - $300 - 748 - 74,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1 955 - 97,76%
Farm Level 2: 1000 - $15 - 990 - 98,97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 013 - 94,52%
Average Income per Game$2,582,189
Year to Date Revenue$105,869,752
Farm
Home Games Left-31
Average Attendance - %2 945 - 98,16%
Average Income per Game$94,321
Year to Date Revenue$3,867,151

Expense

Pro Players Total Salaries$74,509,000
Pro Players Total Average Salaries$74,509,000
Farm Players Total Salaries$2,195,000
Farm Players Total Average Salaries$2,195,000
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$77,753,617
Farm Year To Date Expenses$3,042,702
Pro Salary Cap To Date$73,456,174
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,923,943)
Pro Remaining Season Days0
Pro Expenses Per Days$400,556
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,791
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,759,000
Estimate Under Maximum Salary Cap of $88,000,000$7,241,000
Estimate Over Minimum Salary Cap of $65,000,000 $15,759,000
Current Bank Account$116,697,254
Projected Bank Account$113,773,311

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Teuvo Teravainen (1 Way Contract) $7,148,000 (3)
-Salary Remaining : $0
-Salary Average : $7,148,000
-Salary Average Remaining : $0
Corey Perry (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
David Perron (1 Way Contract) $6,861,000 (2)
-Salary Remaining : $0
-Salary Average : $6,861,000
-Salary Average Remaining : $0
Jake Allen (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Tony DeAngelo (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $0
-Salary Average : $5,700,000
-Salary Average Remaining : $0
Jeff Carter (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Mike Reilly (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Brett Kulak (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Chris Driedger (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Cody Glass (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Zach Bogosian (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Nick Cousins (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Noah Gregor (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $0
-Salary Average : $1,450,000
-Salary Average Remaining : $0
Brandon Duhaime (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $0
-Salary Average : $1,400,000
-Salary Average Remaining : $0
Michael Pezzetta (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $0
-Salary Average : $1,400,000
-Salary Average Remaining : $0
Joe Veleno (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Ridly Greig $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Shane Pinto $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Conor Timmins $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Zach Benson $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jack Rathbone $900,000 (3)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Jayson Megna $850,000 (2)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2024 : $74,509,000
Year 2025 : $35,359,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $74,509,000
Year 2025 : $35,359,000
Year 2026 : $8,998,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $74,509,000
Year 2025 : $35,359,000
Year 2026 : $8,998,000
Year 2027 : $0

Farm Players Salaries

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

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - $155 - 3 404 - 59,21%
Level 2: 4750 - $98 - 3 713 - 78,17%
Level 3: 3750 - $78 - 3 585 - 95,60%
Level 4: 2750 - $50 - 2 595 - 94,38%
Luxury : 1000 - $285 - 712 - 71,16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $41 - 1 283 - 64,13%
Farm Level 2: 1000 - $21 - 753 - 75,28%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 009 - 77,83%
Average Income per Game$2,429,608
Year to Date Revenue$99,613,936
Farm
Home Games Left-31
Average Attendance - %2 035 - 67,85%
Average Income per Game$85,497
Year to Date Revenue$3,505,366

Expense

Pro Players Total Salaries$78,073,900
Pro Players Total Average Salaries$78,073,900
Farm Players Total Salaries$2,517,850
Farm Players Total Average Salaries$2,517,850
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$7,814,000
Pro Year To Date Expenses$81,459,794
Farm Year To Date Expenses$3,260,309
Pro Salary Cap To Date$79,202,613
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,650,399)
Pro Remaining Season Days0
Pro Expenses Per Days$408,540
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,673
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$85,887,900
Estimate Under Maximum Salary Cap of $88,000,000$2,112,100
Estimate Over Minimum Salary Cap of $65,000,000 $20,887,900
Current Bank Account$51,538,761
Projected Bank Account$48,888,362

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $0
-Salary Average : $8,100,000
-Salary Average Remaining : $0
Thomas Chabot (1 Way Contract) $7,179,000 (1)
-Salary Remaining : $0
-Salary Average : $7,179,000
-Salary Average Remaining : $0
Erik Karlsson (1 Way Contract) $6,925,000 (3)
-Salary Remaining : $0
-Salary Average : $6,925,000
-Salary Average Remaining : $0
Jeff Skinner (1 Way Contract) $6,593,000 (4)
-Salary Remaining : $0
-Salary Average : $6,593,000
-Salary Average Remaining : $0
Torey Krug (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Alex Iafallo (1 Way Contract) $5,711,000 (2)
-Salary Remaining : $0
-Salary Average : $5,711,000
-Salary Average Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
Justin Holl (1 Way Contract) $4,125,000 (2)
-Salary Remaining : $0
-Salary Average : $4,125,000
-Salary Average Remaining : $0
Dmitry Kulikov (1 Way Contract) $4,067,000 (3)
-Salary Remaining : $0
-Salary Average : $4,067,000
-Salary Average Remaining : $0
Gabriel Vilardi (1 Way Contract) $3,789,000 (2)
-Salary Remaining : $0
-Salary Average : $3,789,000
-Salary Average Remaining : $0
Ryan Strome (1 Way Contract) $3,641,000 (2)
-Salary Remaining : $0
-Salary Average : $3,641,000
-Salary Average Remaining : $0
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (3)
-Salary Remaining : $0
-Salary Average : $3,260,000
-Salary Average Remaining : $0
Joonas Korpisalo (1 Way Contract) $2,877,000 (3)
-Salary Remaining : $0
-Salary Average : $2,877,000
-Salary Average Remaining : $0
Cody Ceci (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Tyson Jost (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Alexey Toropchenko (1 Way Contract) $1,257,000 (1)
-Salary Remaining : $0
-Salary Average : $1,257,000
-Salary Average Remaining : $0
Cole Sillinger $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Akira Schmid $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Michael Carcone $899,900 (3)
-Salary Remaining : $0
-Salary Average : $899,900
-Salary Average Remaining : $0
Martin Pospisil $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 2024 : $78,073,900
Year 2025 : $56,187,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000
Salary Average Commitment
Year 2024 : $78,073,900
Year 2025 : $56,187,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000
Salary Cap with 1 Way Contract
Year 2024 : $78,073,900
Year 2025 : $56,187,900
Year 2026 : $31,121,900
Year 2027 : $13,093,000

Farm Players Salaries

Jeffrey Viel $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Hunter McDonald $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Tim Gettinger $96,380 (2)
Salary Remaining : $0
Salary Average : $96,380
Salary Average Remaining : $0
Keith Petruzzelli $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jamie Drysdale $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brandon Coe $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Antti Tuomisto $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Liam O'Brien $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alexander Peters $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Henri Nikkanen $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Louis Crevier $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Laferriere $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jayden Struble $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Luca Del Bel Belluz $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maxim Groshev $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Wyatt Kaiser $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Simon Lundmark $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Benjamin Kraws $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
John Leonard $91,970 (3)
Salary Remaining : $0
Salary Average : $91,970
Salary Average Remaining : $0
Justin Kirkland $89,500 (3)
Salary Remaining : $0
Salary Average : $89,500
Salary Average Remaining : $0
Jaxsen Wiebe $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Joel Teasdale $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Brett Kemp $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Anton Malmstrom $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Riley McKay $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Olivier Rodrigue $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jonathan Aspirot $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Lassi Thomson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2024 : $2,517,850
Year 2025 : $2,002,850
Year 2026 : $1,621,470
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,517,850
Year 2025 : $2,002,850
Year 2026 : $1,621,470
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $101 - 5 630 - 97,92%
Level 2: 4750 - $68 - 4 693 - 98,79%
Level 3: 3750 - $62 - 3 660 - 97,59%
Level 4: 2750 - $37 - 2 718 - 98,85%
Luxury : 1000 - $215 - 968 - 96,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 973 - 98,66%
Farm Level 2: 1000 - $20 - 804 - 80,39%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 669 - 98,16%
Average Income per Game$2,060,201
Year to Date Revenue$84,468,224
Farm
Home Games Left-31
Average Attendance - %2 777 - 92,57%
Average Income per Game$93,562
Year to Date Revenue$3,836,034

Expense

Pro Players Total Salaries$72,492,700
Pro Players Total Average Salaries$72,492,700
Farm Players Total Salaries$1,963,260
Farm Players Total Average Salaries$1,963,260
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,041,667
Pro Year To Date Expenses$74,291,142
Farm Year To Date Expenses$3,430,855
Pro Salary Cap To Date$71,819,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,900,416)
Pro Remaining Season Days0
Pro Expenses Per Days$380,065
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,670
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,534,367
Estimate Under Maximum Salary Cap of $88,000,000$11,465,633
Estimate Over Minimum Salary Cap of $65,000,000 $11,534,367
Current Bank Account$12,995,038
Projected Bank Account$10,094,622

Pro Players Salaries

Alec Martinez (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Kevin Hayes (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Nick Suzuki (1 Way Contract) $6,293,000 (3)
-Salary Remaining : $0
-Salary Average : $6,293,000
-Salary Average Remaining : $0
Jordan Binnington (1 Way Contract) $6,170,000 (2)
-Salary Remaining : $0
-Salary Average : $6,170,000
-Salary Average Remaining : $0
Nick Leddy (1 Way Contract) $5,174,000 (2)
-Salary Remaining : $0
-Salary Average : $5,174,000
-Salary Average Remaining : $0
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Erik Brannstrom (1 Way Contract) $4,088,000 (3)
-Salary Remaining : $0
-Salary Average : $4,088,000
-Salary Average Remaining : $0
Nikita Zaitsev (1 Way Contract) $3,301,000 (3)
-Salary Remaining : $0
-Salary Average : $3,301,000
-Salary Average Remaining : $0
Anthony Beauvillier (1 Way Contract) $3,274,000 (1)
-Salary Remaining : $0
-Salary Average : $3,274,000
-Salary Average Remaining : $0
Robert Hagg (1 Way Contract) $2,955,000 (3)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $0
-Salary Average : $2,955,000
-Salary Average Remaining : $0
Joel Hofer (1 Way Contract) $2,932,000 (3)
-Salary Remaining : $0
-Salary Average : $2,932,000
-Salary Average Remaining : $0
Troy Terry (1 Way Contract) $2,797,000 (1)
-Salary Remaining : $0
-Salary Average : $2,797,000
-Salary Average Remaining : $0
Curtis Lazar (1 Way Contract) $2,377,000 (2)
-Salary Remaining : $0
-Salary Average : $2,377,000
-Salary Average Remaining : $0
Adam Erne (1 Way Contract) $2,337,000 (3)
-Salary Remaining : $0
-Salary Average : $2,337,000
-Salary Average Remaining : $0
Josh Brown (1 Way Contract) $2,218,000 (1)
-Salary Remaining : $0
-Salary Average : $2,218,000
-Salary Average Remaining : $0
Sammy Blais (1 Way Contract) $1,363,000 (3)
-Salary Remaining : $0
-Salary Average : $1,363,000
-Salary Average Remaining : $0
Chris Wagner (1 Way Contract) $1,154,000 (1)
-1 Way Contract Salary Cap : $1,154,000
-Salary Remaining : $0
-Salary Average : $1,154,000
-Salary Average Remaining : $0
Devon Levi $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Matthew Knies $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Paul Cotter $945,900 (2)
-Salary Remaining : $0
-Salary Average : $945,900
-Salary Average Remaining : $0
Noah Juulsen $821,500 (1)
-Salary Remaining : $0
-Salary Average : $821,500
-Salary Average Remaining : $0
Gavin Bayreuther $810,000 (1)
-Salary Remaining : $0
-Salary Average : $810,000
-Salary Average Remaining : $0
Justin Brazeau $807,300 (1)
-Salary Remaining : $0
-Salary Average : $807,300
-Salary Average Remaining : $0
Raphael Lavoie $775,000 (2)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2024 : $72,492,700
Year 2025 : $55,610,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $72,492,700
Year 2025 : $55,610,900
Year 2026 : $32,719,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,492,700
Year 2025 : $55,610,900
Year 2026 : $32,719,000
Year 2027 : $0

Farm Players Salaries

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

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 5 541 - 96,36%
Level 2: 4750 - $100 - 4 524 - 95,24%
Level 3: 3750 - $75 - 3 601 - 96,03%
Level 4: 2750 - $50 - 2 619 - 95,25%
Luxury : 1000 - $300 - 754 - 75,40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 988 - 99,42%
Farm Level 2: 1000 - $15 - 990 - 98,97%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 039 - 94,66%
Average Income per Game$2,569,728
Year to Date Revenue$105,358,849
Farm
Home Games Left-31
Average Attendance - %2 978 - 99,27%
Average Income per Game$80,695
Year to Date Revenue$3,308,489

Expense

Pro Players Total Salaries$85,005,000
Pro Players Total Average Salaries$85,005,000
Farm Players Total Salaries$2,146,980
Farm Players Total Average Salaries$2,146,980
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$87,358,602
Farm Year To Date Expenses$2,649,575
Pro Salary Cap To Date$84,141,283
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,501,540)
Pro Remaining Season Days0
Pro Expenses Per Days$449,005
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,505
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$86,255,000
Estimate Under Maximum Salary Cap of $88,000,000$1,745,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,255,000
Current Bank Account$92,217,464
Projected Bank Account$89,715,924

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,930,000 (1)
-Salary Remaining : $0
-Salary Average : $12,930,000
-Salary Average Remaining : $0
Brett Pesce (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $0
-Salary Average : $6,255,000
-Salary Average Remaining : $0
Aaron Ekblad (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Evander Kane (1 Way Contract) $5,740,000 (4)
-Salary Remaining : $0
-Salary Average : $5,740,000
-Salary Average Remaining : $0
Samuel Girard (1 Way Contract) $5,715,000 (2)
-Salary Remaining : $0
-Salary Average : $5,715,000
-Salary Average Remaining : $0
Chandler Stephenson (1 Way Contract) $5,543,000 (2)
-Salary Remaining : $0
-Salary Average : $5,543,000
-Salary Average Remaining : $0
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Cam Talbot (1 Way Contract) $4,770,000 (1)
-Salary Remaining : $0
-Salary Average : $4,770,000
-Salary Average Remaining : $0
Tyler Bertuzzi (1 Way Contract) $4,405,000 (4)
-Salary Remaining : $0
-Salary Average : $4,405,000
-Salary Average Remaining : $0
Mattias Samuelsson (1 Way Contract) $3,582,000 (4)
-Salary Remaining : $0
-Salary Average : $3,582,000
-Salary Average Remaining : $0
Ryan Lindgren (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Jordan Staal (1 Way Contract) $2,853,000 (1)
-Salary Remaining : $0
-Salary Average : $2,853,000
-Salary Average Remaining : $0
Jonas Siegenthaler (1 Way Contract) $2,356,000 (1)
-Salary Remaining : $0
-Salary Average : $2,356,000
-Salary Average Remaining : $0
Mathieu Joseph (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Michael McLeod (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $0
-Salary Average : $1,650,000
-Salary Average Remaining : $0
Ukko-Pekka Luukkonen (1 Way Contract) $1,505,000 (1)
-Salary Remaining : $0
-Salary Average : $1,505,000
-Salary Average Remaining : $0
Alexander Holtz (1 Way Contract) $1,401,000 (2)
-1 Way Contract Salary Cap : $1,401,000
-Salary Remaining : $0
-Salary Average : $1,401,000
-Salary Average Remaining : $0
Logan Stankoven $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Mason McTavish $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Matias Maccelli $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Seth Jarvis $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $85,005,000
Year 2025 : $51,191,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Average Commitment
Year 2024 : $85,005,000
Year 2025 : $51,191,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000
Salary Cap with 1 Way Contract
Year 2024 : $85,005,000
Year 2025 : $51,191,000
Year 2026 : $20,932,000
Year 2027 : $13,727,000

Farm Players Salaries

Max McCormick $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Dakota Mermis $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Steven Santini $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Zach Aston-Reese $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Connor Carrick $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Anthony Richard $97,480 (3)
Salary Remaining : $0
Salary Average : $97,480
Salary Average Remaining : $0
Brett Berard $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Isak Rosen $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Francesco Pinelli $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Shane Wright $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hugo Alnefelt $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jack LaFontaine $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryder Korczak $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sean Farrell $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Topi Niemela $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Justin Dowling $78,500 (1)
Salary Remaining : $0
Salary Average : $78,500
Salary Average Remaining : $0
Andrew Agozzino $78,500 (1)
Salary Remaining : $0
Salary Average : $78,500
Salary Average Remaining : $0
Kyle Clifford $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Greg McKegg $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Mitchell Stephens $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Alex Stalock $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Paul LaDue $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Charles Hudon $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Donovan Sebrango $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 5 571 - 96,89%
Level 2: 4750 - $90 - 4 585 - 96,53%
Level 3: 3750 - $70 - 3 593 - 95,82%
Level 4: 2750 - $40 - 2 713 - 98,65%
Luxury : 1000 - $190 - 988 - 98,85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 518 - 75,92%
Farm Level 2: 1000 - $15 - 988 - 98,84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 451 - 96,95%
Average Income per Game$2,297,473
Year to Date Revenue$94,196,399
Farm
Home Games Left-31
Average Attendance - %2 507 - 83,56%
Average Income per Game$84,961
Year to Date Revenue$3,483,386

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$80,697,389
Farm Year To Date Expenses$2,831,512
Pro Salary Cap To Date$75,377,205
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,633,780)
Pro Remaining Season Days0
Pro Expenses Per Days$412,222
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,615
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$24,132,129
Projected Bank Account$21,498,349

Pro Players Salaries

J.T. Miller (1 Way Contract) $8,541,000 (5)
-Salary Remaining : $0
-Salary Average : $8,541,000
-Salary Average Remaining : $0
Kris Letang (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $0
-Salary Average : $7,150,000
-Salary Average Remaining : $0
Jordan Eberle (1 Way Contract) $5,923,000 (4)
-Salary Remaining : $0
-Salary Average : $5,923,000
-Salary Average Remaining : $0
Erik Haula (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
T.J. Oshie (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Anthony Duclair (1 Way Contract) $4,010,000 (4)
-Salary Remaining : $0
-Salary Average : $4,010,000
-Salary Average Remaining : $0
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $0
-Salary Average : $3,700,000
-Salary Average Remaining : $0
Robby Fabbri (1 Way Contract) $3,604,000 (4)
-Salary Remaining : $0
-Salary Average : $3,604,000
-Salary Average Remaining : $0
Nate Schmidt (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Filip Chytil (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $0
-Salary Average : $3,350,000
-Salary Average Remaining : $0
Erik Gudbranson (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Tyson Barrie (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Will Borgen (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $0
-Salary Average : $2,925,000
-Salary Average Remaining : $0
Egor Zamula (1 Way Contract) $2,841,000 (3)
-Salary Remaining : $0
-Salary Average : $2,841,000
-Salary Average Remaining : $0
Mackenzie Blackwood (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Lars Eller (1 Way Contract) $2,466,500 (2)
-Salary Remaining : $0
-Salary Average : $2,466,500
-Salary Average Remaining : $0
Pat Maroon (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Kevin Labanc (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Klim Kostin (1 Way Contract) $1,485,000 (1)
-Salary Remaining : $0
-Salary Average : $1,485,000
-Salary Average Remaining : $0
Dmitri Voronkov $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Fabian Zetterlund $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $100,000
Salary Average Remaining : $0
Lleyton Moore $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Carson Golder $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Grant Hutton $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Griffin Mendel $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Vinni Lettieri $97,000 (1)
Salary Remaining : $0
Salary Average : $97,000
Salary Average Remaining : $0
Antti Saarela $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jack Finley $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kim Nousiainen $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Olle Lycksell $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Angus Crookshank $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Olen Zellweger $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Philippe Maillet $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jackson Cates $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Keean Washkurak $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mikhail Abramov $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tristen Nielsen $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Walker Duehr $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Malcolm Subban $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Andy Welinski $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brayden Tracey $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brady Keeper $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Collin Delia $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 5 533 - 96,23%
Level 2: 4750 - $100 - 4 532 - 95,42%
Level 3: 3750 - $75 - 3 558 - 94,88%
Level 4: 2750 - $50 - 2 615 - 95,09%
Luxury : 1000 - $300 - 766 - 76,60%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 979 - 98,95%
Farm Level 2: 1000 - $15 - 991 - 99,11%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 004 - 94,47%
Average Income per Game$2,569,807
Year to Date Revenue$105,362,074
Farm
Home Games Left-31
Average Attendance - %2 970 - 99,01%
Average Income per Game$80,428
Year to Date Revenue$3,297,568

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$92,874,904
Farm Year To Date Expenses$2,960,366
Pro Salary Cap To Date$87,374,758
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,493,283)
Pro Remaining Season Days0
Pro Expenses Per Days$473,989
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,178
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$105,081,995
Projected Bank Account$102,588,712

Pro Players Salaries

William Nylander (1 Way Contract) $8,158,000 (3)
-Salary Remaining : $0
-Salary Average : $8,158,000
-Salary Average Remaining : $0
Roope Hintz (1 Way Contract) $7,934,000 (5)
-Salary Remaining : $0
-Salary Average : $7,934,000
-Salary Average Remaining : $0
Jason Robertson (1 Way Contract) $7,845,000 (1)
-Salary Remaining : $0
-Salary Average : $7,845,000
-Salary Average Remaining : $0
Brayden Point (1 Way Contract) $7,271,000 (4)
-Salary Remaining : $0
-Salary Average : $7,271,000
-Salary Average Remaining : $0
Rasmus Andersson (1 Way Contract) $7,079,000 (4)
-Salary Remaining : $0
-Salary Average : $7,079,000
-Salary Average Remaining : $0
Jacob Markstrom (1 Way Contract) $6,563,750 (2)
-Salary Remaining : $0
-Salary Average : $6,563,750
-Salary Average Remaining : $0
Elias Lindholm (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $0
-Salary Average : $5,800,000
-Salary Average Remaining : $0
Anders Lee (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Filip Hronek (1 Way Contract) $4,623,000 (1)
-Salary Remaining : $0
-Salary Average : $4,623,000
-Salary Average Remaining : $0
Brandon Montour (1 Way Contract) $4,146,000 (2)
-Salary Remaining : $0
-Salary Average : $4,146,000
-Salary Average Remaining : $0
Mattias Ekholm (1 Way Contract) $4,009,000 (1)
-Salary Remaining : $0
-Salary Average : $4,009,000
-Salary Average Remaining : $0
Sam Montembeault (1 Way Contract) $3,669,000 (4)
-Salary Remaining : $0
-Salary Average : $3,669,000
-Salary Average Remaining : $0
Barrett Hayton (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Brandon Hagel (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $0
-Salary Average : $3,050,000
-Salary Average Remaining : $0
Thomas Harley (1 Way Contract) $3,025,000 (1)
-Salary Remaining : $0
-Salary Average : $3,025,000
-Salary Average Remaining : $0
Josh Mahura (1 Way Contract) $1,153,000 (1)
-Salary Remaining : $0
-Salary Average : $1,153,000
-Salary Average Remaining : $0
Nick Bjugstad (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Kevin Shattenkirk $971,000 (2)
-Salary Remaining : $0
-Salary Average : $971,000
-Salary Average Remaining : $0
Jamie Benn $880,000 (2)
-Salary Remaining : $0
-Salary Average : $880,000
-Salary Average Remaining : $0
Evgenii Dadonov $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Ryan Reaves $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $95,670
Salary Average Remaining : $0
Adam Raska $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Turcotte $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Christian Kyrou $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Daemon Hunt $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sebastian Cossa $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gavin White $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nick Abruzzese $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kyle McDonald $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Landon Slaggert $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Amadeus Lombardi $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Oliver Kylington $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alexandre Texier $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Blake McLaughlin $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Arshdeep Bains $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Carson Lambos $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Fredrik Olofsson $92,000 (2)
Salary Remaining : $0
Salary Average : $92,000
Salary Average Remaining : $0
Will Butcher $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Zach Sawchenko $85,200 (1)
Salary Remaining : $0
Salary Average : $85,200
Salary Average Remaining : $0
Alex Whelan $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Joel Hanley $84,000 (2)
Salary Remaining : $0
Salary Average : $84,000
Salary Average Remaining : $0
William Bitten $80,500 (1)
Salary Remaining : $0
Salary Average : $80,500
Salary Average Remaining : $0
Gabriel Fortier $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Calvin Pickard $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Emil Bemstrom $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Ben Hutton $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Dylan Coghlan $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2024 : $2,424,870
Year 2025 : $1,674,170
Year 2026 : $855,670
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,424,870
Year 2025 : $1,674,170
Year 2026 : $855,670
Year 2027 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - $120 - 5 553 - 96,57%
Level 2: 4750 - $80 - 4 614 - 97,13%
Level 3: 3750 - $60 - 3 648 - 97,27%
Level 4: 2750 - $25 - 2 749 - 99,98%
Luxury : 1000 - $150 - 999 - 99,92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1 999 - 99,97%
Farm Level 2: 1000 - $10 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 563 - 97,57%
Average Income per Game$2,135,695
Year to Date Revenue$87,563,511
Farm
Home Games Left-31
Average Attendance - %2 999 - 99,98%
Average Income per Game$62,486
Year to Date Revenue$2,561,925

Expense

Pro Players Total Salaries$72,661,000
Pro Players Total Average Salaries$72,661,000
Farm Players Total Salaries$2,420,000
Farm Players Total Average Salaries$2,420,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,278,035
Farm Year To Date Expenses$3,196,594
Pro Salary Cap To Date$70,011,138
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($1,937,065)
Pro Remaining Season Days0
Pro Expenses Per Days$391,128
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,173
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,661,000
Estimate Under Maximum Salary Cap of $88,000,000$15,339,000
Estimate Over Minimum Salary Cap of $65,000,000 $7,661,000
Current Bank Account$47,989,269
Projected Bank Account$46,052,204

Pro Players Salaries

Tage Thompson (1 Way Contract) $8,148,000 (4)
-Salary Remaining : $0
-Salary Average : $8,148,000
-Salary Average Remaining : $0
Nick Schmaltz (1 Way Contract) $6,763,000 (2)
-Salary Remaining : $0
-Salary Average : $6,763,000
-Salary Average Remaining : $0
Jared McCann (1 Way Contract) $6,726,000 (5)
-Salary Remaining : $0
-Salary Average : $6,726,000
-Salary Average Remaining : $0
Tristan Jarry (1 Way Contract) $6,625,000 (3)
-Salary Remaining : $0
-Salary Average : $6,625,000
-Salary Average Remaining : $0
Jakob Chychrun (1 Way Contract) $6,550,000 (2)
-Salary Remaining : $0
-Salary Average : $6,550,000
-Salary Average Remaining : $0
Mikey Anderson (1 Way Contract) $5,320,000 (4)
-Salary Remaining : $0
-Salary Average : $5,320,000
-Salary Average Remaining : $0
Jack Roslovic (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $0
-Salary Average : $4,800,000
-Salary Average Remaining : $0
Dylan Strome (1 Way Contract) $4,300,000 (6)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Henri Jokiharju (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Logan O'Connor (1 Way Contract) $2,951,000 (4)
-Salary Remaining : $0
-Salary Average : $2,951,000
-Salary Average Remaining : $0
Phillip Danault (1 Way Contract) $2,888,000 (5)
-Salary Remaining : $0
-Salary Average : $2,888,000
-Salary Average Remaining : $0
Sonny Milano (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $0
-Salary Average : $2,400,000
-Salary Average Remaining : $0
Steven Lorentz (1 Way Contract) $1,578,000 (2)
-Salary Remaining : $0
-Salary Average : $1,578,000
-Salary Average Remaining : $0
Michael Bunting (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Dylan Samberg (1 Way Contract) $1,313,000 (3)
-Salary Remaining : $0
-Salary Average : $1,313,000
-Salary Average Remaining : $0
Joey Daccord (1 Way Contract) $1,224,000 (3)
-Salary Remaining : $0
-Salary Average : $1,224,000
-Salary Average Remaining : $0
Tyson Foerster $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jake Neighbours $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
J.J. Moser $950,000 (5)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jack Drury $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Arber Xhekaj $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Calle Rosen $925,000 (3)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $72,661,000
Year 2025 : $79,033,000
Year 2026 : $54,992,000
Year 2027 : $40,105,000
Salary Average Commitment
Year 2024 : $72,661,000
Year 2025 : $70,211,000
Year 2026 : $46,170,000
Year 2027 : $31,283,000
Salary Cap with 1 Way Contract
Year 2024 : $72,661,000
Year 2025 : $70,211,000
Year 2026 : $46,170,000
Year 2027 : $31,283,000

Farm Players Salaries

Ben Meyers $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jaxson Stauber $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alexis Gendron $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Carter Savoie $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brennan Othmann $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Filip Roos $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hunter McKown $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cole McWard $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Daylan Kuefler $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nick Blankenburg $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sammy Walker $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Simon Edvinsson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lian Bichsel $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tye Kartye $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mackie Samoskevich $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Santeri Hatakka $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sasha Pastujov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Waltteri Merela $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jonatan Berggren $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marc McLaughlin $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Clay Stevenson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Josh Dunne $92,500 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tyler Angle $92,500 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Wyatt Kalynuk $92,500 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Victor Soderstrom $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jet Greaves $72,500 (1)
Salary Remaining : $0
Salary Average : $72,500
Salary Average Remaining : $0
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

Sharks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - $115 - 5 493 - 95,53%
Level 2: 4750 - $100 - 4 522 - 95,21%
Level 3: 3750 - $80 - 3 503 - 93,41%
Level 4: 2750 - $60 - 2 038 - 74,09%
Luxury : 1000 - $260 - 962 - 96,18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 487 - 74,35%
Farm Level 2: 1000 - $25 - 616 - 61,60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 517 - 91,76%
Average Income per Game$2,517,858
Year to Date Revenue$103,232,162
Farm
Home Games Left-31
Average Attendance - %2 103 - 70,10%
Average Income per Game$85,992
Year to Date Revenue$3,525,670

Expense

Pro Players Total Salaries$62,931,500
Pro Players Total Average Salaries$62,931,500
Farm Players Total Salaries$2,347,360
Farm Players Total Average Salaries$2,347,360
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,800,000
Pro Year To Date Expenses$64,228,675
Farm Year To Date Expenses$2,548,505
Pro Salary Cap To Date$62,409,730
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,665,750)
Pro Remaining Season Days0
Pro Expenses Per Days$328,732
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,527
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$64,188,500
Estimate Under Maximum Salary Cap of $88,000,000$23,811,500
Estimate Over Minimum Salary Cap of $65,000,000 -$811,500
Current Bank Account$47,824,759
Projected Bank Account$45,159,009

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (3)
-Salary Remaining : $0
-Salary Average : $10,520,000
-Salary Average Remaining : $0
Blake Wheeler (1 Way Contract) $6,636,000 (1)
-Salary Remaining : $0
-Salary Average : $6,636,000
-Salary Average Remaining : $0
Alexis Lafreniere (1 Way Contract) $5,926,000 (5)
-Salary Remaining : $0
-Salary Average : $5,926,000
-Salary Average Remaining : $0
Jonathan Huberdeau (1 Way Contract) $4,895,500 (2)
-Salary Remaining : $0
-Salary Average : $4,895,500
-Salary Average Remaining : $0
Hampus Lindholm (Out of Payroll) $4,543,000 (1)
-Salary Remaining : $0
-Salary Average : $4,543,000
-Salary Average Remaining : $0
Ryan Johansen (1 Way Contract) $4,184,000 (2)
-Salary Remaining : $0
-Salary Average : $4,184,000
-Salary Average Remaining : $0
Teddy Blueger (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $0
-Salary Average : $3,600,000
-Salary Average Remaining : $0
Marcus Foligno (1 Way Contract) $3,512,000 (1)
-Salary Remaining : $0
-Salary Average : $3,512,000
-Salary Average Remaining : $0
Tyler Motte (1 Way Contract) $2,695,000 (3)
-Salary Remaining : $0
-Salary Average : $2,695,000
-Salary Average Remaining : $0
Marco Scandella (1 Way Contract) $2,444,000 (1)
-Salary Remaining : $0
-Salary Average : $2,444,000
-Salary Average Remaining : $0
Troy Stecher (1 Way Contract) $2,002,000 (3)
-Salary Remaining : $0
-Salary Average : $2,002,000
-Salary Average Remaining : $0
Alex Goligoski (1 Way Contract) $1,637,000 (2)
-Salary Remaining : $0
-Salary Average : $1,637,000
-Salary Average Remaining : $0
Eric Comrie (1 Way Contract) $1,352,000 (3)
-Salary Remaining : $0
-Salary Average : $1,352,000
-Salary Average Remaining : $0
Riley Nash (1 Way Contract) $1,211,000 (1)
-Salary Remaining : $0
-Salary Average : $1,211,000
-Salary Average Remaining : $0
Kurtis MacDermid (1 Way Contract) $1,174,000 (3)
-Salary Remaining : $0
-Salary Average : $1,174,000
-Salary Average Remaining : $0
Tanner Jeannot (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Oskar Back $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Marcus Bjork $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Valtteri Puustinen $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Arvid Soderblom $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Magnus Hellberg $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Ryan Dzingel $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $100,000
Salary Average Remaining : $0
Matthew Peca $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ilya Nikolayev $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Linus Karlsson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikita Alexandrov $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Linus Weissbach $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kale Clague $94,290 (3)
Salary Remaining : $0
Salary Average : $94,290
Salary Average Remaining : $0
James Hamblin $93,070 (3)
Salary Remaining : $0
Salary Average : $93,070
Salary Average Remaining : $0
Louis Domingue $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Anton Blidh $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Marshall Rifai $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kenneth Appleby $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Felix Robert $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cole Reinhardt $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Hunter Drew $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joseph Blandisi $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cameron Butler $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jack Becker $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Conor Murphy $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jimmy Schuldt $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jeremie Bucheler $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Justin Hryckowian $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Josh Healey $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mike Benning $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Riley Duran $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ryan Hofer $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mitchell Vande Sompel $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Olivier Galipeau $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Alec Regula $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players29
Salary Commitment
Year 2024 : $2,347,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,347,360
Year 2025 : $1,429,860
Year 2026 : $957,360
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$87,210,000
Pro Players Total Average Salaries$87,210,000
Farm Players Total Salaries$2,855,000
Farm Players Total Average Salaries$2,855,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$131,863
Pro Year To Date Expenses$90,617,649
Farm Year To Date Expenses$3,371,808
Pro Salary Cap To Date$87,810,395
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,638,581)
Pro Remaining Season Days0
Pro Expenses Per Days$457,704
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,117
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,341,863
Estimate Under Maximum Salary Cap of $88,000,000$658,137
Estimate Over Minimum Salary Cap of $65,000,000 $22,341,863
Current Bank Account$45,270,940
Projected Bank Account$42,632,359

Pro Players Salaries

Devon Toews (1 Way Contract) $7,983,000 (4)
-Salary Remaining : $0
-Salary Average : $7,983,000
-Salary Average Remaining : $0
Tomas Hertl (1 Way Contract) $7,373,000 (2)
-Salary Remaining : $0
-Salary Average : $7,373,000
-Salary Average Remaining : $0
Vince Dunn (1 Way Contract) $6,879,000 (5)
-Salary Remaining : $0
-Salary Average : $6,879,000
-Salary Average Remaining : $0
Filip Forsberg (1 Way Contract) $6,290,000 (3)
-Salary Remaining : $0
-Salary Average : $6,290,000
-Salary Average Remaining : $0
Jordan Kyrou (1 Way Contract) $5,843,000 (1)
-Salary Remaining : $0
-Salary Average : $5,843,000
-Salary Average Remaining : $0
Ryan McDonagh (1 Way Contract) $5,615,000 (3)
-Salary Remaining : $0
-Salary Average : $5,615,000
-Salary Average Remaining : $0
Rickard Rakell (1 Way Contract) $5,572,000 (5)
-Salary Remaining : $0
-Salary Average : $5,572,000
-Salary Average Remaining : $0
Jake Oettinger (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Brendan Gallagher (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $0
-Salary Average : $4,680,000
-Salary Average Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
-Salary Average : $4,100,000
-Salary Average Remaining : $0
Nicolas Hague (1 Way Contract) $3,340,000 (3)
-Salary Remaining : $0
-Salary Average : $3,340,000
-Salary Average Remaining : $0
Luke Kunin (1 Way Contract) $3,231,000 (1)
-Salary Remaining : $0
-Salary Average : $3,231,000
-Salary Average Remaining : $0
Jake Evans (1 Way Contract) $3,068,000 (4)
-Salary Remaining : $0
-Salary Average : $3,068,000
-Salary Average Remaining : $0
Jordan Greenway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Christian Dvorak (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $0
-Salary Average : $2,800,000
-Salary Average Remaining : $0
Frederick Gaudreau (1 Way Contract) $2,700,000 (4)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Zemgus Girgensons (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Alex Nedeljkovic (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Lias Andersson (1 Way Contract) $1,097,000 (1)
-1 Way Contract Salary Cap : $1,097,000
-Salary Remaining : $0
-Salary Average : $1,097,000
-Salary Average Remaining : $0
Tobias Bjornfot (1 Way Contract) $1,052,000 (2)
-Salary Remaining : $0
-Salary Average : $1,052,000
-Salary Average Remaining : $0
Morgan Barron $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Caleb Jones $887,000 (3)
-Salary Remaining : $0
-Salary Average : $887,000
-Salary Average Remaining : $0
Noel Acciari $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2024 : $87,210,000
Year 2025 : $67,659,000
Year 2026 : $51,734,000
Year 2027 : $31,502,000
Salary Average Commitment
Year 2024 : $87,210,000
Year 2025 : $67,659,000
Year 2026 : $51,734,000
Year 2027 : $31,502,000
Salary Cap with 1 Way Contract
Year 2024 : $87,210,000
Year 2025 : $67,659,000
Year 2026 : $51,734,000
Year 2027 : $31,502,000

Farm Players Salaries

Gabriel Dumont $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Alex Belzile $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Curtis Douglas $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Chaz Lucius $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hendrix Lapierre $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Martin Chromiak $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jared Davidson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
John Farinacci $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryker Evans $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Logan Mailloux $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cameron Crotty $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nolan Allan $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tyler Kleven $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dustin Wolf $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Garrett Pilon $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Vukojevic $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jordan Papirny $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Taylor Raddysh $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tanner Laczynski $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Scott Perunovich $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nolan Stevens $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Eyssimont $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jeremy Davies $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jasper Weatherby $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jared McIsaac $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Ginning $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Peyton Jones $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kiefer Sherwood $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Zac Dalpe $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Sam Gagner $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jacob MacDonald $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 2024 : $2,855,000
Year 2025 : $1,445,000
Year 2026 : $875,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,855,000
Year 2025 : $1,445,000
Year 2026 : $875,000
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $250 - 2 524 - 43,89%
Level 2: 4750 - $165 - 2 517 - 53,00%
Level 3: 3750 - $115 - 2 264 - 60,38%
Level 4: 2750 - $100 - 1 312 - 47,71%
Luxury : 1000 - $300 - 698 - 69,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1 001 - 50,06%
Farm Level 2: 1000 - $40 - 488 - 48,76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9 315 - 51,75%
Average Income per Game$2,332,765
Year to Date Revenue$95,643,364
Farm
Home Games Left-31
Average Attendance - %1 489 - 49,63%
Average Income per Game$86,451
Year to Date Revenue$3,544,511

Expense

Pro Players Total Salaries$87,306,499
Pro Players Total Average Salaries$87,306,499
Farm Players Total Salaries$2,526,000
Farm Players Total Average Salaries$2,526,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$85,856,210
Farm Year To Date Expenses$3,283,767
Pro Salary Cap To Date$84,019,748
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,679,996)
Pro Remaining Season Days0
Pro Expenses Per Days$453,094
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,459
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,306,499
Estimate Under Maximum Salary Cap of $88,000,000$693,501
Estimate Over Minimum Salary Cap of $65,000,000 $22,306,499
Current Bank Account$114,960,483
Projected Bank Account$112,280,487

Pro Players Salaries

Kyle Connor (1 Way Contract) $9,137,000 (5)
-Salary Remaining : $0
-Salary Average : $9,137,000
-Salary Average Remaining : $0
Kirill Kaprizov (1 Way Contract) $8,042,000 (1)
-Salary Remaining : $0
-Salary Average : $8,042,000
-Salary Average Remaining : $0
Dylan Larkin (1 Way Contract) $7,175,000 (4)
-Salary Remaining : $0
-Salary Average : $7,175,000
-Salary Average Remaining : $0
Cole Caufield (1 Way Contract) $5,991,000 (2)
-Salary Remaining : $0
-Salary Average : $5,991,000
-Salary Average Remaining : $0
Jaccob Slavin (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
-Salary Average : $5,800,000
-Salary Average Remaining : $0
Rasmus Dahlin (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $0
-Salary Average : $5,200,000
-Salary Average Remaining : $0
Joel Eriksson Ek (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $0
-Salary Average : $4,995,000
-Salary Average Remaining : $0
Reilly Smith (1 Way Contract) $4,895,000 (1)
-Salary Remaining : $0
-Salary Average : $4,895,000
-Salary Average Remaining : $0
Noah Hanifin (1 Way Contract) $4,470,000 (1)
-Salary Remaining : $0
-Salary Average : $4,470,000
-Salary Average Remaining : $0
Erik Cernak (1 Way Contract) $4,441,000 (1)
-Salary Remaining : $0
-Salary Average : $4,441,000
-Salary Average Remaining : $0
Tyler Seguin (1 Way Contract) $4,222,000 (2)
-Salary Remaining : $0
-Salary Average : $4,222,000
-Salary Average Remaining : $0
Matt Duchene (1 Way Contract) $4,182,000 (2)
-Salary Remaining : $0
-Salary Average : $4,182,000
-Salary Average Remaining : $0
Mikael Backlund (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $0
-Salary Average : $3,750,000
-Salary Average Remaining : $0
Jeremy Lauzon (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jared Spurgeon (1 Way Contract) $2,862,500 (1)
-Salary Remaining : $0
-Salary Average : $2,862,500
-Salary Average Remaining : $0
Semyon Varlamov (1 Way Contract) $1,775,000 (2)
-Salary Remaining : $0
-Salary Average : $1,775,000
-Salary Average Remaining : $0
Casey Cizikas (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Dakota Joshua (1 Way Contract) $1,195,000 (2)
-Salary Remaining : $0
-Salary Average : $1,195,000
-Salary Average Remaining : $0
David Kampf $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Nico Sturm $999,000 (2)
-Salary Remaining : $0
-Salary Average : $999,000
-Salary Average Remaining : $0
Darren Raddysh $975,000 (2)
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
Erik Portillo $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Stuart Skinner $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2024 : $87,306,499
Year 2025 : $50,100,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Average Commitment
Year 2024 : $87,306,499
Year 2025 : $50,100,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000
Salary Cap with 1 Way Contract
Year 2024 : $87,306,499
Year 2025 : $50,100,999
Year 2026 : $28,262,000
Year 2027 : $16,312,000

Farm Players Salaries

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

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Avalanche $97,038,144 $80,816,000 $7,184,000 $15,816,000 252752
Blackhawks $24,909,104 $87,891,749 $108,251 $22,891,749 222648
Blue Jackets $99,128,942 $71,507,500 $16,492,500 $6,507,500 242145
Blues $26,368,607 $73,385,098 $14,614,902 $8,385,098 242347
Bruins $73,913,640 $86,827,999 $1,172,001 $21,827,999 203252
Canadiens $141,536,649 $76,033,000 $11,967,000 $11,033,000 252348
Canucks $57,453,389 $87,207,000 $793,000 $22,207,000 242650
Capitals $60,619,590 $81,934,000 $6,066,000 $16,934,000 233053
Devils $73,249,174 $87,030,000 $970,000 $22,030,000 212950
Ducks $61,272,820 $88,877,998 -$877,998 $23,877,998 282957
Flames $118,411,574 $75,128,998 $12,871,002 $10,128,998 242751
Flyers $40,551,658 $87,277,700 $722,300 $22,277,700 233457
Golden Knights $44,729,012 $86,259,997 $1,740,003 $21,259,997 222749
Hockey Club $88,031,609 $79,904,998 $8,095,002 $14,904,998 223254
Hurricanes $64,647,013 $87,812,168 $187,832 $22,812,168 203757
Islanders $32,482,858 $83,291,800 $4,708,200 $18,291,800 222446
Jets $62,329,364 $70,644,000 $17,356,000 $5,644,000 212445
Kings $59,703,769 $78,840,000 $9,160,000 $13,840,000 232245
Kraken $26,031,894 $82,850,004 $5,149,996 $17,850,004 222547
Lightning $145,631,377 $71,551,900 $16,448,100 $6,551,900 243054
Maple Leafs $62,950,706 $87,669,100 $330,900 $22,669,100 222850
Oilers $76,346,125 $80,319,390 $7,680,610 $15,319,390 253762
Panthers $116,697,254 $80,759,000 $7,241,000 $15,759,000 232548
Penguins $51,538,761 $85,887,900 $2,112,100 $20,887,900 202848
Predators $12,995,038 $76,534,367 $11,465,633 $11,534,367 242145
Rangers $92,217,464 $86,255,000 $1,745,000 $21,255,000 222446
Red Wings $24,132,129 $79,995,500 $8,004,500 $14,995,500 222345
Sabres $105,081,995 $87,401,750 $598,250 $22,401,750 212748
Senators $47,989,269 $72,661,000 $15,339,000 $7,661,000 222648
Sharks $47,824,759 $64,188,500 $23,811,500 -$811,500 222951
Stars $45,270,940 $87,341,863 $658,137 $22,341,863 233154
Wild $114,960,483 $87,306,499 $693,501 $22,306,499 232750