Team FinanceLast Update - Wednesday, January 1, 2025 at 22:43
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,918 - 95.90%
Farm Level 2: 1000 - $15 - 939 - 93.92%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,730,883
Year to Date Revenue$31,155,900
Farm
Home Games Left22
Average Attendance - %2,857 - 95.24%
Average Income per Game$121,014
Year to Date Revenue$2,299,266

Expense

Pro Players Total Salaries$83,343,800
Farm Players Total Salaries$1,790,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,633,092
Farm Year To Date Expenses$831,225
Pro Salary Cap To Date$37,633,092
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,810,317
Farm Estimated Season Revenue$2,662,308
Pro Remaining Season Days107
Pro Expenses Per Days$427,404
Pro Estimated Expenses$45,732,228
Farm Remaining Season Days101
Farm Expenses Per Days$9,471
Farm Estimated Expenses$956,571
Estimated Season Expenses$46,688,799
Estimated Season Salary Cap$83,365,320
Estimate Under Maximum Salary Cap of $83,500,000$134,680
Estimate Over Minimum Salary Cap of $0 $83,365,320
Current Bank Account$31,601,390
Projected Bank Account$27,385,216

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $15,550,000 (5)
-Salary Remaining : $8,532,564
Mikko Rantanen (1 Way Contract) $8,325,000 (1)
-Salary Remaining : $4,568,077
Erik Karlsson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $4,389,744
Sebastian Aho (1 Way Contract) $7,233,300 (1)
-Salary Remaining : $3,969,042
Evander Kane (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,017,949
Justin Faulk (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,469,231
Marc-Edouard Vlasic (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $2,414,359
Ilya Samsonov (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $2,304,615
J.T Compher $4,100,000 (3)
-Salary Remaining : $2,249,744
Valeri Nichushkin (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $1,728,462
Roope Hintz (1 Way Contract) $3,118,500 (1)
-Salary Remaining : $1,711,177
Alex Iafallo (1 Way Contract) $3,055,500 (2)
-Salary Remaining : $1,676,608
Joel Edmundson (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,371,795
Alex Newhook $2,349,000 (1)
-Salary Remaining : $1,288,938
Pierre-edouard Bellemare (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $823,077
Brett Kulak $1,450,000 (2)
-Salary Remaining : $795,641
Rocco Grimaldi $1,000,000 (3)
-Salary Remaining : $548,718
Stuart Skinner $937,500 (3)
-Salary Remaining : $514,423
Trevor Lewis $925,000 (1)
-Salary Remaining : $507,564
Marcus Johansson $925,000 (3)
-Salary Remaining : $507,564
Nick Perbix $625,000 (1)
-Salary Remaining : $342,949
Total Pro Players21
Salary Commitment
Year 2024 : $83,343,800
Year 2025 : $32,668,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Average Commitment
Year 2024 : $83,343,800
Year 2025 : $32,668,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Cap with 1 Way Contract
Year 2024 : $83,343,800
Year 2025 : $32,668,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000

Farm Players Salaries

Dmitri Voronkov $150,000 (3)
Salary Remaining : $80,159
Brayden Pachal $140,000 (1)
Salary Remaining : $74,815
Ryan Shea $130,000 (1)
Salary Remaining : $69,471
Taro Hirose $125,000 (3)
Salary Remaining : $66,799
John Stevens $105,000 (2)
Salary Remaining : $56,111
Brandon Biro $100,000 (1)
Salary Remaining : $53,439
Louis Domingue $75,000 (1)
Salary Remaining : $40,079
Pavol Regenda $75,000 (2)
Salary Remaining : $40,079
Maxwell Crozier $70,000 (3)
Salary Remaining : $37,407
Farm Player 101 $70,000 (1)
Salary Remaining : $37,407
Henrik Tikkanen $65,000 (3)
Salary Remaining : $34,735
Eetu Liukas $65,000 (3)
Salary Remaining : $34,735
Axel Jonsson-Fjallby $65,000 (1)
Salary Remaining : $34,735
Eetu Makiniemi $62,500 (1)
Salary Remaining : $33,399
Michael Callahan $62,500 (1)
Salary Remaining : $33,399
Kim Nousiainen $60,000 (1)
Salary Remaining : $32,063
Ethan Samson $60,000 (3)
Salary Remaining : $32,063
Filip Cederqvist $60,000 (2)
Salary Remaining : $32,063
Evan Fitzpatrick $50,000 (5)
Salary Remaining : $26,720
Jett Jones $50,000 (5)
Salary Remaining : $26,720
Ryan Sandelin $50,000 (3)
Salary Remaining : $26,720
Colton Young $50,000 (3)
Salary Remaining : $26,720
Cooper Walker $50,000 (5)
Salary Remaining : $26,720
Total Farm Players23
Salary Commitment
Year 2024 : $1,790,000
Year 2025 : $1,025,000
Year 2026 : $785,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,775,000
Year 2025 : $1,010,000
Year 2026 : $770,000
Year 2027 : $150,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,900 - 95.01%
Farm Level 2: 1000 - $15 - 960 - 96.02%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,666,609
Year to Date Revenue$28,332,350
Farm
Home Games Left22
Average Attendance - %2,860 - 95.34%
Average Income per Game$120,550
Year to Date Revenue$2,290,451

Expense

Pro Players Total Salaries$91,984,449
Farm Players Total Salaries$2,832,825
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,852,860
Farm Year To Date Expenses$1,314,386
Pro Salary Cap To Date$35,748,567
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,998,612
Farm Estimated Season Revenue$2,652,101
Pro Remaining Season Days107
Pro Expenses Per Days$471,715
Pro Estimated Expenses$50,473,505
Farm Remaining Season Days101
Farm Expenses Per Days$14,988
Farm Estimated Expenses$1,513,788
Estimated Season Expenses$51,987,293
Estimated Season Salary Cap$80,055,020
Estimate Under Maximum Salary Cap of $83,500,000$3,444,980
Estimate Over Minimum Salary Cap of $0 $80,055,020
Current Bank Account($8,018,204)
Projected Bank Account($17,354,784)

Pro Players Salaries

Alex Killorn (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $4,115,385
Jonathan Marchessault (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $3,978,205
Quinn Hughes (1 Way Contract) $6,711,750 (1)
-Salary Remaining : $3,682,858
Sergei Bobrovsky (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $3,566,667
Jaccob Slavin (1 Way Contract) $6,490,000 (3)
-Salary Remaining : $3,561,179
Darnell Nurse (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $3,017,949
Sean Couturier $5,460,000 (1)
-Salary Remaining : $2,996,000
Rickard Rakell (1 Way Contract) $4,774,699 (1)
-Salary Remaining : $2,619,963
Jake Walman (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $2,518,615
Nick Foligno (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,085,128
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,030,256
Nikita Zaitsev (1 Way Contract) $3,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,810,769
Jean-Gabriel Pageau (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $1,728,462
Dominik Kubalik (1 Way Contract) $3,150,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,728,462
Andrew Copp (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $1,701,026
Jordan Kyrou (1 Way Contract) $2,772,000 (2)
-Salary Remaining : $1,521,046
Connor Ingram $2,457,000 (5)
-Salary Remaining : $1,348,200
Casey Cizikas (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,207,179
Timothy Liljegren (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $960,256
Joshua Brown (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $856,000
Zach Benson $1,500,000 (3)
-Salary Remaining : $823,077
Luke Evangelista $1,250,000 (2)
-Salary Remaining : $685,897
Filip Zadina (1 Way Contract) $1,089,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $597,554
Arthur Kaliyev $900,000 (1)
-Salary Remaining : $493,846
Connor Dewar $880,000 (3)
-Salary Remaining : $482,872
Alex Laferriere (1 Way Contract) $650,000 (3)
-Salary Remaining : $356,667
Total Pro Players26
Salary Commitment
Year 2024 : $91,984,449
Year 2025 : $41,078,000
Year 2026 : $31,156,000
Year 2027 : $16,786,000
Salary Average Commitment
Year 2024 : $91,984,449
Year 2025 : $41,078,000
Year 2026 : $31,156,000
Year 2027 : $16,786,000
Salary Cap with 1 Way Contract
Year 2024 : $80,745,449
Year 2025 : $33,139,000
Year 2026 : $26,917,000
Year 2027 : $12,547,000

Farm Players Salaries

Troy Grosenick $149,500 (1)
Salary Remaining : $79,892
Carson Meyer $147,500 (2)
Salary Remaining : $78,823
T.J. Tynan $140,000 (2)
Salary Remaining : $74,815
Mason Primeau $140,000 (2)
Salary Remaining : $74,815
Joe Snively $104,000 (3)
Salary Remaining : $55,577
Radim Zohorna $100,750 (3)
Salary Remaining : $53,840
Christian Fischer $99,000 (1)
Salary Remaining : $52,905
Casey Fitzgerald $97,500 (3)
Salary Remaining : $52,103
Andrew Poturalski $97,500 (1)
Salary Remaining : $52,103
Calle Rosen $97,500 (1)
Salary Remaining : $52,103
Egor Afanasyev $95,000 (1)
Salary Remaining : $50,767
Grant Hutton $93,000 (1)
Salary Remaining : $49,698
Philip Tomasino $90,000 (1)
Salary Remaining : $48,095
James Hamblin $88,825 (3)
Salary Remaining : $47,467
Josh Dunne $85,250 (3)
Salary Remaining : $45,557
Dennis Gilbert $82,500 (1)
Salary Remaining : $44,087
Ethen Frank $77,500 (2)
Salary Remaining : $41,415
Jan Jenik $77,500 (3)
Salary Remaining : $41,415
Garrett Pilon $75,000 (2)
Salary Remaining : $40,079
Markus Niemelainen $70,000 (3)
Salary Remaining : $37,407
Pierrick Dube $70,000 (3)
Salary Remaining : $37,407
Josh Bloom $65,000 (3)
Salary Remaining : $34,735
Danny Zhilkin $65,000 (3)
Salary Remaining : $34,735
Nate Sucese $65,000 (1)
Salary Remaining : $34,735
Brendan Brisson $65,000 (2)
Salary Remaining : $34,735
Jeremie Poirier $65,000 (2)
Salary Remaining : $34,735
Karl Henriksson $65,000 (2)
Salary Remaining : $34,735
Valtteri Puustinen $62,500 (1)
Salary Remaining : $33,399
Matthew Seminoff $62,500 (3)
Salary Remaining : $33,399
Brian Halonen $60,000 (2)
Salary Remaining : $32,063
Isaac Poulter $60,000 (3)
Salary Remaining : $32,063
Rory Kerins $60,000 (3)
Salary Remaining : $32,063
Josh Maniscalco $60,000 (2)
Salary Remaining : $32,063
Total Farm Players33
Salary Commitment
Year 2024 : $2,832,825
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,832,825
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0

BlueJackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,878 - 93.91%
Farm Level 2: 1000 - $15 - 951 - 95.13%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,619,003
Year to Date Revenue$30,761,050
Farm
Home Games Left22
Average Attendance - %2,829 - 94.31%
Average Income per Game$119,207
Year to Date Revenue$2,264,927

Expense

Pro Players Total Salaries$40,707,500
Farm Players Total Salaries$2,129,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$18,844,310
Farm Year To Date Expenses$997,592
Pro Salary Cap To Date$18,844,310
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,618,058
Farm Estimated Season Revenue$2,622,547
Pro Remaining Season Days107
Pro Expenses Per Days$208,756
Pro Estimated Expenses$22,336,892
Farm Remaining Season Days101
Farm Expenses Per Days$11,269
Farm Estimated Expenses$1,138,169
Estimated Season Expenses$23,475,061
Estimated Season Salary Cap$45,931,202
Estimate Under Maximum Salary Cap of $83,500,000$37,568,798
Estimate Over Minimum Salary Cap of $0 $45,931,202
Current Bank Account$20,044,918
Projected Bank Account$34,810,462

Pro Players Salaries

Ilya Mikheyev (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $2,606,410
Robby Fabbri (1 Way Contract) $4,250,000 (5)
-Salary Remaining : $2,332,051
Conor Garland $3,500,000 (5)
-Salary Remaining : $1,920,513
Nikita Zadorov $3,500,000 (5)
-Salary Remaining : $1,920,513
Connor McMichael $2,625,000 (5)
-Salary Remaining : $1,440,385
Kaapo Kakko (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $1,037,077
Jacob Bryson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,015,128
James Reimer (1 Way Contract) $1,800,000 (5)
-Salary Remaining : $987,692
Kiefer Sherwood $1,750,000 (5)
-Salary Remaining : $960,256
Shayne Gostisbehere (1 Way Contract) $1,750,000 (5)
-Salary Remaining : $960,256
Victor Olofsson (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $823,077
Miles Wood (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $823,077
Nick Blankenburg (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $823,077
Anton Forsberg $1,450,000 (4)
-Salary Remaining : $795,641
Darren Raddysh $1,365,000 (4)
-Salary Remaining : $749,000
Scott Perunovich $1,000,000 (1)
-Salary Remaining : $548,718
Tyson Foerster $950,000 (2)
-Salary Remaining : $521,282
Marat Khusnutdinov $875,000 (3)
-Salary Remaining : $480,128
Jacob Moverare $852,500 (3)
-Salary Remaining : $467,782
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $411,538
Brandon Gignac $700,000 (1)
-Salary Remaining : $384,103
Kasimir Kaskisuo $600,000 (5)
-Salary Remaining : $329,231
Total Pro Players22
Salary Commitment
Year 2024 : $40,707,500
Year 2025 : $37,117,500
Year 2026 : $32,067,500
Year 2027 : $25,590,000
Salary Average Commitment
Year 2024 : $40,707,500
Year 2025 : $37,117,500
Year 2026 : $32,067,500
Year 2027 : $25,590,000
Salary Cap with 1 Way Contract
Year 2024 : $40,707,500
Year 2025 : $37,117,500
Year 2026 : $32,067,500
Year 2027 : $25,590,000

Farm Players Salaries

Justin Barron $115,000 (1)
Salary Remaining : $61,455
Mason Morelli $100,750 (3)
Salary Remaining : $53,840
Evan Cormier $100,000 (5)
Salary Remaining : $53,439
Brady Keeper $93,000 (2)
Salary Remaining : $49,698
Joe Hicketts $93,000 (2)
Salary Remaining : $49,698
Mike Vecchione $90,000 (3)
Salary Remaining : $48,095
Cameron Crotty $85,250 (3)
Salary Remaining : $45,557
Cam Dineen $85,250 (2)
Salary Remaining : $45,557
Erik Middendorf $80,000 (5)
Salary Remaining : $42,751
Reid Schaefer $80,000 (3)
Salary Remaining : $42,751
Mackie Samoskevich $80,000 (3)
Salary Remaining : $42,751
Calle Clang $80,000 (3)
Salary Remaining : $42,751
Zack MacEwen $77,500 (1)
Salary Remaining : $41,415
Jacob Larsson $77,500 (1)
Salary Remaining : $41,415
Owen Sillinger $75,000 (3)
Salary Remaining : $40,079
Mathias Emilio Pettersen $70,000 (2)
Salary Remaining : $37,407
Tanner Dickinson $67,500 (3)
Salary Remaining : $36,071
Colton Dach $65,000 (3)
Salary Remaining : $34,735
Cole McWard $65,000 (3)
Salary Remaining : $34,735
Sean Farrell $65,000 (3)
Salary Remaining : $34,735
Arvid Holm $62,500 (1)
Salary Remaining : $33,399
Reece Newkirk $62,500 (1)
Salary Remaining : $33,399
Isaak Phillips $60,000 (1)
Salary Remaining : $32,063
Kevin Gravel $50,000 (2)
Salary Remaining : $26,720
Tommy Miller $50,000 (4)
Salary Remaining : $26,720
Jake Gaudet $50,000 (3)
Salary Remaining : $26,720
Drew Callin $50,000 (3)
Salary Remaining : $26,720
Gustav Grigals $50,000 (3)
Salary Remaining : $26,720
Graham Slaggert $50,000 (4)
Salary Remaining : $26,720
Total Farm Players29
Salary Commitment
Year 2024 : $2,129,750
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $2,129,750
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,867 - 93.37%
Farm Level 2: 1000 - $15 - 924 - 92.44%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,624,538
Year to Date Revenue$27,617,150
Farm
Home Games Left22
Average Attendance - %2,792 - 93.06%
Average Income per Game$118,046
Year to Date Revenue$2,242,867

Expense

Pro Players Total Salaries$80,970,301
Farm Players Total Salaries$1,792,583
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$36,547,340
Farm Year To Date Expenses$829,692
Pro Salary Cap To Date$36,547,340
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,988,918
Farm Estimated Season Revenue$2,597,004
Pro Remaining Season Days107
Pro Expenses Per Days$415,232
Pro Estimated Expenses$44,429,824
Farm Remaining Season Days101
Farm Expenses Per Days$9,485
Farm Estimated Expenses$957,985
Estimated Season Expenses$45,387,809
Estimated Season Salary Cap$80,977,164
Estimate Under Maximum Salary Cap of $83,500,000$2,522,836
Estimate Over Minimum Salary Cap of $0 $80,977,164
Current Bank Account$750,343
Projected Bank Account($3,051,544)

Pro Players Salaries

Logan Couture (1 Way Contract) $13,500,000 (1)
-Salary Remaining : $7,407,692
Filip Forsberg (1 Way Contract) $11,650,000 (4)
-Salary Remaining : $6,392,564
Anders Lee (1 Way Contract) $8,750,000 (1)
-Salary Remaining : $4,801,282
Jake Guentzel (1 Way Contract) $8,100,000 (4)
-Salary Remaining : $4,444,615
Derek Forbort (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $2,880,769
Tristan Jarry (1 Way Contract) $4,410,000 (3)
-Salary Remaining : $2,419,846
Noah Dobson (1 Way Contract) $4,025,000 (4)
-Salary Remaining : $2,208,590
Teddy Blueger (1 Way Contract) $4,000,500 (4)
-Salary Remaining : $2,195,146
Gustav Forsling $3,600,001 (5)
-Salary Remaining : $1,975,385
Mario Ferraro (1 Way Contract) $3,241,667 (3)
-Salary Remaining : $1,778,761
Nic Dowd (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,646,154
Eetu Luostarinen (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $905,385
Brandon Hagel (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $905,385
Cole Guttman $1,250,000 (2)
-Salary Remaining : $685,897
Parker Wotherspoon $906,250 (2)
-Salary Remaining : $497,276
Jack Quinn $900,000 (1)
-Salary Remaining : $493,846
Rasmus Ristolainen $900,000 (5)
-Salary Remaining : $493,846
Julien Gauthier $893,550 (1)
-Salary Remaining : $490,307
Tyler Tucker $880,000 (4)
-Salary Remaining : $482,872
Alexander Alexeyev $863,333 (2)
-Salary Remaining : $473,726
Alex Lyon $800,000 (2)
-Salary Remaining : $438,974
Jaret Anderson-Dolan $750,000 (2)
-Salary Remaining : $411,538
Total Pro Players22
Salary Commitment
Year 2024 : $80,970,301
Year 2025 : $56,926,751
Year 2026 : $42,457,168
Year 2027 : $33,155,501
Salary Average Commitment
Year 2024 : $80,970,301
Year 2025 : $56,926,751
Year 2026 : $42,457,168
Year 2027 : $33,155,501
Salary Cap with 1 Way Contract
Year 2024 : $80,970,301
Year 2025 : $56,926,751
Year 2026 : $42,457,168
Year 2027 : $33,155,501

Farm Players Salaries

Rhett Gardner $100,750 (3)
Salary Remaining : $53,840
Anthony Angello $100,750 (3)
Salary Remaining : $53,840
Hudson Fasching $93,000 (2)
Salary Remaining : $49,698
Victor Soderstrom $90,000 (1)
Salary Remaining : $48,095
Ryan Suzuki $86,333 (3)
Salary Remaining : $46,136
Cole Koepke $77,500 (2)
Salary Remaining : $41,415
Tanner Kaspick $74,250 (2)
Salary Remaining : $39,679
Michal Teply $70,000 (3)
Salary Remaining : $37,407
Ryder Rolston $70,000 (3)
Salary Remaining : $37,407
Waltteri Merela $67,500 (3)
Salary Remaining : $36,071
Lucas Johansen $67,500 (1)
Salary Remaining : $36,071
Jared Moe $67,500 (3)
Salary Remaining : $36,071
Michael Houser $65,000 (2)
Salary Remaining : $34,735
Max Sasson $65,000 (3)
Salary Remaining : $34,735
Quinn Schmiemann $65,000 (2)
Salary Remaining : $34,735
Riley Kidney $65,000 (1)
Salary Remaining : $34,735
Jayden Grubbe $65,000 (3)
Salary Remaining : $34,735
Caedan Bankier $65,000 (3)
Salary Remaining : $34,735
Brad Hunt $65,000 (2)
Salary Remaining : $34,735
Luke Henman $62,500 (1)
Salary Remaining : $33,399
Alex Green $60,000 (1)
Salary Remaining : $32,063
Dawson Barteaux $50,000 (3)
Salary Remaining : $26,720
Justin Addamo $50,000 (2)
Salary Remaining : $26,720
Nolan Yaremko $50,000 (3)
Salary Remaining : $26,720
Brad Malone $50,000 (3)
Salary Remaining : $26,720
Aaron Ness $50,000 (3)
Salary Remaining : $26,720
Total Farm Players26
Salary Commitment
Year 2024 : $1,792,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,792,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,912 - 95.59%
Farm Level 2: 1000 - $15 - 940 - 94.04%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,714,990
Year to Date Revenue$34,299,800
Farm
Home Games Left22
Average Attendance - %2,852 - 95.08%
Average Income per Game$120,721
Year to Date Revenue$2,293,701

Expense

Pro Players Total Salaries$81,340,625
Farm Players Total Salaries$2,313,012
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$36,669,838
Farm Year To Date Expenses$1,080,836
Pro Salary Cap To Date$36,054,478
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,014,790
Farm Estimated Season Revenue$2,655,864
Pro Remaining Season Days107
Pro Expenses Per Days$417,131
Pro Estimated Expenses$44,633,017
Farm Remaining Season Days101
Farm Expenses Per Days$12,238
Farm Estimated Expenses$1,236,038
Estimated Season Expenses$45,869,055
Estimated Season Salary Cap$79,864,451
Estimate Under Maximum Salary Cap of $83,500,000$3,635,549
Estimate Over Minimum Salary Cap of $0 $79,864,451
Current Bank Account$7,827,894
Projected Bank Account$629,493

Pro Players Salaries

David Pastrnak (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $4,280,000
Tomas Hertl (1 Way Contract) $7,593,750 (3)
-Salary Remaining : $4,166,827
Jason Robertson (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $4,039,936
Juuse Saros (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $3,703,846
Vincent Trocheck (1 Way Contract) $6,412,500 (3)
-Salary Remaining : $3,518,654
Brock Boeser (1 Way Contract) $5,816,250 (1)
-Salary Remaining : $3,191,481
Pavel Buchnevich (1 Way Contract) $4,870,500 (3)
-Salary Remaining : $2,672,531
Devon Toews (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $2,606,410
Filip Hronek (1 Way Contract) $4,356,000 (1)
-Salary Remaining : $2,390,215
Brady Skjei (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $1,701,026
Zach Whitecloud (1 Way Contract) $2,970,000 (3)
-Salary Remaining : $1,629,692
Erik Haula (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,508,974
Lucas Raymond (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,234,615
Ilya Lyubushkin (1 Way Contract) $1,990,000 (2)
-Salary Remaining : $1,091,949
Matthew Poitras (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $823,077
Cole Sillinger (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $823,077
Philippe Myers $1,495,000 (1)
-Salary Remaining : $820,333
Owen Tippett $1,485,000 (3)
-Salary Remaining : $814,846
Cody Ceci $1,462,500 (2)
-Salary Remaining : $802,500
Connor Clifton $1,350,000 (4)
-Salary Remaining : $740,769
Barclay Goodrow $1,165,500 (2)
-Salary Remaining : $639,531
Trent Frederic $1,039,500 (2)
-Salary Remaining : $570,392
Ukko-Pekka Luukkonen $829,125 (3)
-Salary Remaining : $454,956
Joey Anderson $742,500 (2)
-Salary Remaining : $407,423
Total Pro Players24
Salary Commitment
Year 2024 : $81,340,625
Year 2025 : $58,560,875
Year 2026 : $57,407,875
Year 2027 : $20,700,000
Salary Average Commitment
Year 2024 : $81,340,625
Year 2025 : $58,560,875
Year 2026 : $49,410,875
Year 2027 : $15,950,000
Salary Cap with 1 Way Contract
Year 2024 : $79,840,625
Year 2025 : $57,060,875
Year 2026 : $47,910,875
Year 2027 : $15,950,000

Farm Players Salaries

Ross Johnston $132,000 (1)
Salary Remaining : $70,540
Wilmer Skoog $130,000 (5)
Salary Remaining : $69,471
Matthew Coronato $125,000 (3)
Salary Remaining : $66,799
Mason Lohrei $100,000 (3)
Salary Remaining : $53,439
Jeremy Brodeur $98,000 (5)
Salary Remaining : $52,370
Jordan Gross $90,000 (5)
Salary Remaining : $48,095
Cameron Butler $89,438 (5)
Salary Remaining : $47,795
Brett Kemp $85,500 (4)
Salary Remaining : $45,690
Cory Conacher $85,000 (3)
Salary Remaining : $45,423
Jean-Luc Foudy $85,000 (1)
Salary Remaining : $45,423
Adam Beckman $84,375 (5)
Salary Remaining : $45,089
Karson Kuhlman $83,700 (2)
Salary Remaining : $44,729
Brandon Baddock $82,500 (5)
Salary Remaining : $44,087
Jacob Doty $80,000 (3)
Salary Remaining : $42,751
Maxwell Willman $77,500 (1)
Salary Remaining : $41,415
Lleyton Moore $75,000 (5)
Salary Remaining : $40,079
Antti Tuomisto $75,000 (3)
Salary Remaining : $40,079
Wyatt Aamodt $70,000 (4)
Salary Remaining : $37,407
Nick Abruzzese $70,000 (2)
Salary Remaining : $37,407
Sam Jardine $70,000 (5)
Salary Remaining : $37,407
Gavin Hain $65,000 (4)
Salary Remaining : $34,735
Emil Andrae $65,000 (2)
Salary Remaining : $34,735
Dmitri Osipov $60,000 (1)
Salary Remaining : $32,063
Nikita Pavlychev $60,000 (1)
Salary Remaining : $32,063
Wyatt Kalynuk $60,000 (1)
Salary Remaining : $32,063
Mark Sinclair $60,000 (2)
Salary Remaining : $32,063
Jaxsen Wiebe $55,000 (5)
Salary Remaining : $29,392
Kevin Wall $50,000 (4)
Salary Remaining : $26,720
Steven Santini $50,000 (4)
Salary Remaining : $26,720
Total Farm Players29
Salary Commitment
Year 2024 : $2,313,013
Year 2025 : $1,838,513
Year 2026 : $1,559,813
Year 2027 : $1,094,813
Salary Average Commitment
Year 2024 : $2,313,013
Year 2025 : $1,838,513
Year 2026 : $1,559,813
Year 2027 : $1,094,813

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,859 - 92.93%
Farm Level 2: 1000 - $15 - 946 - 94.60%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,666,055
Year to Date Revenue$31,655,050
Farm
Home Games Left22
Average Attendance - %2,805 - 93.49%
Average Income per Game$118,068
Year to Date Revenue$2,243,290

Expense

Pro Players Total Salaries$76,156,884
Farm Players Total Salaries$1,710,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,349,001
Pro Year To Date Expenses$34,738,965
Farm Year To Date Expenses$768,668
Pro Salary Cap To Date$32,863,585
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,653,216
Farm Estimated Season Revenue$2,597,494
Pro Remaining Season Days107
Pro Expenses Per Days$390,548
Pro Estimated Expenses$41,788,636
Farm Remaining Season Days101
Farm Expenses Per Days$9,051
Farm Estimated Expenses$914,151
Estimated Season Expenses$42,702,787
Estimated Season Salary Cap$76,038,178
Estimate Under Maximum Salary Cap of $83,500,000$7,461,822
Estimate Over Minimum Salary Cap of $0 $76,038,178
Current Bank Account$706,429
Projected Bank Account($2,745,648)

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,505,000 (2)
-Salary Remaining : $4,666,846
Bo Horvat (1 Way Contract) $7,425,000 (4)
-Salary Remaining : $4,074,231
Joe Pavelski (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $3,841,026
Artturi Lehkonen (1 Way Contract) $6,075,000 (5)
-Salary Remaining : $3,333,462
Damon Severson (1 Way Contract) $5,625,000 (4)
-Salary Remaining : $3,086,538
Nick Jensen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,743,590
Laurent Brossoit $5,000,000 (1)
-Salary Remaining : $2,743,590
Brayden McNabb $4,000,000 (2)
-Salary Remaining : $2,194,872
Antti Raanta (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,646,154
Jonathan Quick (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,371,795
Jake Evans (1 Way Contract) $2,300,000 (5)
-Salary Remaining : $1,262,051
Dante Fabbro (1 Way Contract) $2,160,000 (1)
-Salary Remaining : $1,185,231
Travis Hamonic (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,097,436
Scott Laughton (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $1,042,564
Troy Terry (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $850,513
Oskar Sundqvist (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $823,077
Morgan Geekie (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $823,077
Cal Clutterbuck $1,480,000 (4)
-Salary Remaining : $812,103
Parker Kelly $1,475,000 (1)
-Salary Remaining : $809,359
Kevin Rooney $1,400,000 (1)
-Salary Remaining : $768,205
Zach Bogosian $950,000 (3)
-Salary Remaining : $521,282
Anders Bjork (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $493,846
Alexander Nylander $865,384 (1)
-Salary Remaining : $474,852
Alex Nedeljkovic $796,500 (2)
-Salary Remaining : $437,054
Jordan Harris $750,000 (1)
-Salary Remaining : $411,538
Justin Danforth $500,000 (4)
-Salary Remaining : $274,359
Total Pro Players26
Salary Commitment
Year 2024 : $76,156,884
Year 2025 : $48,006,500
Year 2026 : $29,355,000
Year 2027 : $25,405,000
Salary Average Commitment
Year 2024 : $76,156,884
Year 2025 : $46,106,500
Year 2026 : $29,355,000
Year 2027 : $25,405,000
Salary Cap with 1 Way Contract
Year 2024 : $70,756,884
Year 2025 : $44,606,500
Year 2026 : $27,855,000
Year 2027 : $25,405,000

Farm Players Salaries

Tyson Feist $150,000 (5)
Salary Remaining : $80,159
Cole Bardreau $140,000 (5)
Salary Remaining : $74,815
Brett Sutter $140,000 (5)
Salary Remaining : $74,815
Brogan Rafferty $102,500 (4)
Salary Remaining : $54,775
Travis Boyd $101,250 (3)
Salary Remaining : $54,107
Chris Driedger $99,450 (1)
Salary Remaining : $53,145
Dysin Mayo $85,500 (1)
Salary Remaining : $45,690
Jake Christiansen $77,500 (1)
Salary Remaining : $41,415
Jayden Struble $75,000 (3)
Salary Remaining : $40,079
Austin Strand $74,500 (1)
Salary Remaining : $39,812
Riley Sutter $65,000 (2)
Salary Remaining : $34,735
Phillip Di Giuseppe $50,000 (5)
Salary Remaining : $26,720
Kale Kessy $50,000 (3)
Salary Remaining : $26,720
Matt Irwin $50,000 (3)
Salary Remaining : $26,720
Michael Sgarbossa $50,000 (3)
Salary Remaining : $26,720
Mark Duarte $50,000 (5)
Salary Remaining : $26,720
Kevin Shattenkirk $50,000 (5)
Salary Remaining : $26,720
Mackenzie MacEachern $50,000 (5)
Salary Remaining : $26,720
Sam Bitten $50,000 (5)
Salary Remaining : $26,720
Mitch McLain $50,000 (5)
Salary Remaining : $26,720
Josh Currie $50,000 (5)
Salary Remaining : $26,720
Peter Holland $50,000 (5)
Salary Remaining : $26,720
Lucas Condotta $50,000 (4)
Salary Remaining : $26,720
Total Farm Players23
Salary Commitment
Year 2024 : $1,710,700
Year 2025 : $1,373,750
Year 2026 : $1,308,750
Year 2027 : $982,500
Salary Average Commitment
Year 2024 : $1,710,700
Year 2025 : $1,373,750
Year 2026 : $1,308,750
Year 2027 : $982,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,903 - 95.16%
Farm Level 2: 1000 - $15 - 942 - 94.19%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,571,950
Year to Date Revenue$31,439,000
Farm
Home Games Left22
Average Attendance - %2,845 - 94.84%
Average Income per Game$120,304
Year to Date Revenue$2,285,772

Expense

Pro Players Total Salaries$69,540,052
Farm Players Total Salaries$1,935,674
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,443,966
Farm Year To Date Expenses$879,599
Pro Salary Cap To Date$30,836,132
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,010,950
Farm Estimated Season Revenue$2,646,683
Pro Remaining Season Days107
Pro Expenses Per Days$356,616
Pro Estimated Expenses$38,157,912
Farm Remaining Season Days101
Farm Expenses Per Days$10,242
Farm Estimated Expenses$1,034,442
Estimated Season Expenses$39,192,354
Estimated Season Salary Cap$68,280,675
Estimate Under Maximum Salary Cap of $83,500,000$15,219,325
Estimate Over Minimum Salary Cap of $0 $68,280,675
Current Bank Account$24,074,238
Projected Bank Account$20,539,517

Pro Players Salaries

Claude Giroux (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $4,280,000
Vince Dunn (1 Way Contract) $7,350,000 (1)
-Salary Remaining : $4,033,077
Andrei Kuzmenko (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $3,802,615
Thatcher Demko $6,900,000 (5)
-Salary Remaining : $3,786,154
Lawson Crouse (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $2,359,487
Mattias Samuelsson $4,264,285 (4)
-Salary Remaining : $2,339,890
Olli Maatta (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $2,304,615
Carson Soucy (1 Way Contract) $3,950,000 (4)
-Salary Remaining : $2,167,436
Phillip Danault (1 Way Contract) $3,885,000 (1)
-Salary Remaining : $2,131,769
Jordan Martinook (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $1,382,769
Jack Roslovic (1 Way Contract) $2,010,642 (2)
-Salary Remaining : $1,103,275
Alexander Kerfoot (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $1,037,077
Pius Suter (1 Way Contract) $1,872,000 (3)
-Salary Remaining : $1,027,200
Matthew Boldy $1,450,000 (1)
-Salary Remaining : $795,641
Nils Hoglander (1 Way Contract) $1,375,000 (5)
-Salary Remaining : $754,487
Anthony Stolarz $1,300,000 (2)
-Salary Remaining : $713,333
Ethan Bear (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $713,333
Kevin Stenlund $1,155,000 (1)
-Salary Remaining : $633,769
Tomas Nosek $1,100,000 (3)
-Salary Remaining : $603,590
Niko Mikkola $1,063,125 (3)
-Salary Remaining : $583,356
Colton Sissons $925,000 (3)
-Salary Remaining : $507,564
Wyatt Kaiser $700,000 (3)
-Salary Remaining : $384,103
Spencer Stastney $700,000 (2)
-Salary Remaining : $384,103
Jordan Oesterle $600,000 (4)
-Salary Remaining : $329,231
Total Pro Players24
Salary Commitment
Year 2024 : $69,540,052
Year 2025 : $37,890,052
Year 2026 : $33,879,410
Year 2027 : $28,219,285
Salary Average Commitment
Year 2024 : $67,597,552
Year 2025 : $37,890,052
Year 2026 : $33,879,410
Year 2027 : $28,219,285
Salary Cap with 1 Way Contract
Year 2024 : $68,240,052
Year 2025 : $37,890,052
Year 2026 : $33,879,410
Year 2027 : $28,219,285

Farm Players Salaries

Kevin Korchinski $150,000 (3)
Salary Remaining : $80,159
Riley Nash $149,900 (2)
Salary Remaining : $80,105
Justin Richards $130,000 (1)
Salary Remaining : $69,471
Vasily Podkolzin $125,000 (1)
Salary Remaining : $66,799
Cody Glass $100,524 (3)
Salary Remaining : $53,719
Patrick Brown $100,000 (1)
Salary Remaining : $53,439
Matthew Highmore $85,250 (1)
Salary Remaining : $45,557
Eric Comrie $84,000 (2)
Salary Remaining : $44,889
Jack Rathbone $80,750 (1)
Salary Remaining : $43,152
Ashton Sautner $75,000 (1)
Salary Remaining : $40,079
Roby Jarventie $75,000 (1)
Salary Remaining : $40,079
Leo Loof $70,000 (3)
Salary Remaining : $37,407
Jett Woo $65,250 (1)
Salary Remaining : $34,869
Tucker Robertson $65,000 (3)
Salary Remaining : $34,735
Zach Metsa $60,000 (3)
Salary Remaining : $32,063
Justin Dowling $60,000 (3)
Salary Remaining : $32,063
Alex Gallant $60,000 (1)
Salary Remaining : $32,063
Logan Shaw $60,000 (3)
Salary Remaining : $32,063
Jordan Papirny $60,000 (2)
Salary Remaining : $32,063
Brett Budgell $60,000 (4)
Salary Remaining : $32,063
Colin Felix $60,000 (5)
Salary Remaining : $32,063
Ludovic Waeber $60,000 (2)
Salary Remaining : $32,063
Tanner Fritz $50,000 (4)
Salary Remaining : $26,720
Cristiano DiGiacinto $50,000 (1)
Salary Remaining : $26,720
Total Farm Players24
Salary Commitment
Year 2024 : $1,935,674
Year 2025 : $1,089,424
Year 2026 : $735,524
Year 2027 : $170,000
Salary Average Commitment
Year 2024 : $1,935,674
Year 2025 : $1,089,424
Year 2026 : $735,524
Year 2027 : $170,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,919 - 95.97%
Farm Level 2: 1000 - $15 - 929 - 92.87%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,740,817
Year to Date Revenue$31,334,700
Farm
Home Games Left22
Average Attendance - %2,848 - 94.94%
Average Income per Game$120,852
Year to Date Revenue$2,296,196

Expense

Pro Players Total Salaries$73,294,334
Farm Players Total Salaries$2,612,187
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,247,000
Pro Year To Date Expenses$34,050,400
Farm Year To Date Expenses$1,213,250
Pro Salary Cap To Date$32,692,440
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,038,783
Farm Estimated Season Revenue$2,658,753
Pro Remaining Season Days107
Pro Expenses Per Days$375,868
Pro Estimated Expenses$40,217,876
Farm Remaining Season Days101
Farm Expenses Per Days$13,821
Farm Estimated Expenses$1,395,921
Estimated Season Expenses$41,613,797
Estimated Season Salary Cap$75,690,475
Estimate Under Maximum Salary Cap of $83,500,000$7,809,525
Estimate Over Minimum Salary Cap of $0 $75,690,475
Current Bank Account$26,681,886
Projected Bank Account$27,765,625

Pro Players Salaries

Jacob Trouba (1 Way Contract) $10,800,000 (2)
-Salary Remaining : $5,926,154
Adin Hill (1 Way Contract) $6,857,500 (4)
-Salary Remaining : $3,762,833
Seth Jarvis $6,315,000 (1)
-Salary Remaining : $3,465,154
Carter Verhaeghe (1 Way Contract) $5,831,334 (4)
-Salary Remaining : $3,199,758
Christian Dvorak (1 Way Contract) $5,337,500 (2)
-Salary Remaining : $2,928,782
Trevor Zegras $5,170,000 (1)
-Salary Remaining : $2,836,872
Adam Larsson (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $2,085,128
Chandler Stephenson (1 Way Contract) $3,712,500 (3)
-Salary Remaining : $2,037,115
Robert Thomas (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,920,513
Ryan Lindgren (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $1,810,769
Frederick Gaudreau (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,646,154
Frank Vatrano (1 Way Contract) $2,964,000 (1)
-Salary Remaining : $1,626,400
Adrian Kempe (1 Way Contract) $1,980,000 (1)
-Salary Remaining : $1,086,462
William Carrier (1 Way Contract) $1,816,667 (2)
-Salary Remaining : $996,838
Cole Smith $1,498,000 (5)
-Salary Remaining : $821,979
Jalen Chatfield $1,141,000 (5)
-Salary Remaining : $626,087
Jeremy Lauzon $935,000 (1)
-Salary Remaining : $513,051
Calvin Pickard $900,000 (4)
-Salary Remaining : $493,846
Maxime Comtois (1 Way Contract) $850,833 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $466,867
Simon Benoit $822,500 (3)
-Salary Remaining : $451,321
Zachary Jones $812,500 (3)
-Salary Remaining : $445,833
Pontus Holmberg $650,000 (2)
-Salary Remaining : $356,667
Arvid Soderblom $650,000 (2)
-Salary Remaining : $356,667
Linus Karlsson $650,000 (2)
-Salary Remaining : $356,667
Total Pro Players24
Salary Commitment
Year 2024 : $73,294,334
Year 2025 : $52,930,334
Year 2026 : $25,926,167
Year 2027 : $16,227,834
Salary Average Commitment
Year 2024 : $73,294,334
Year 2025 : $52,930,334
Year 2026 : $25,926,167
Year 2027 : $16,227,834
Salary Cap with 1 Way Contract
Year 2024 : $72,443,501
Year 2025 : $52,079,501
Year 2026 : $25,075,334
Year 2027 : $16,227,834

Farm Players Salaries

Ben Kraws $130,100 (3)
Salary Remaining : $69,524
Nikolai Knyzhov $124,750 (2)
Salary Remaining : $66,665
Dylan Gambrell $111,267 (3)
Salary Remaining : $59,460
Andreas Englund $100,583 (3)
Salary Remaining : $53,751
Connor Mackey $92,833 (3)
Salary Remaining : $49,609
Arnaud Durandeau $83,487 (2)
Salary Remaining : $44,615
Sean Day $82,500 (1)
Salary Remaining : $44,087
Keaton Middleton $82,167 (2)
Salary Remaining : $43,909
Hunter McDonald $80,000 (3)
Salary Remaining : $42,751
Justin Hryckowian $80,000 (3)
Salary Remaining : $42,751
Nikolas Matinpalo $80,000 (2)
Salary Remaining : $42,751
Parker Ford $80,000 (3)
Salary Remaining : $42,751
Lucas Carlsson $77,250 (2)
Salary Remaining : $41,282
Mitchell Chaffee $77,250 (2)
Salary Remaining : $41,282
Jeremie Bucheler $75,000 (3)
Salary Remaining : $40,079
Luke Krys $75,000 (3)
Salary Remaining : $40,079
Cole Krygier $75,000 (3)
Salary Remaining : $40,079
Drew Commesso $75,000 (3)
Salary Remaining : $40,079
Milos Kelemen $75,000 (2)
Salary Remaining : $40,079
Alex Steeves $70,000 (1)
Salary Remaining : $37,407
Patrick Giles $70,000 (1)
Salary Remaining : $37,407
Hugo Alnefelt $70,000 (2)
Salary Remaining : $37,407
Antonio Stranges $70,000 (3)
Salary Remaining : $37,407
Dylan Garand $70,000 (2)
Salary Remaining : $37,407
Daniil Gushchin $70,000 (2)
Salary Remaining : $37,407
Brett Berard $65,000 (3)
Salary Remaining : $34,735
Maxence Guenette $65,000 (1)
Salary Remaining : $34,735
Dennis Hildeby $65,000 (3)
Salary Remaining : $34,735
Bogdan Trineyev $60,000 (3)
Salary Remaining : $32,063
Luka Profaca $60,000 (2)
Salary Remaining : $32,063
Vincent Sevigny $60,000 (1)
Salary Remaining : $32,063
Olof Lindbom $60,000 (3)
Salary Remaining : $32,063
Brandon Scanlin $50,000 (1)
Salary Remaining : $26,720
Damien Giroux $50,000 (1)
Salary Remaining : $26,720
Total Farm Players34
Salary Commitment
Year 2024 : $2,612,187
Year 2025 : $2,164,687
Year 2026 : $1,294,783
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,612,187
Year 2025 : $2,164,687
Year 2026 : $1,294,783
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,858 - 92.92%
Farm Level 2: 1000 - $15 - 964 - 96.41%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,657,093
Year to Date Revenue$34,798,950
Farm
Home Games Left22
Average Attendance - %2,823 - 94.08%
Average Income per Game$118,464
Year to Date Revenue$2,250,821

Expense

Pro Players Total Salaries$70,273,666
Farm Players Total Salaries$2,513,388
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,720,444
Farm Year To Date Expenses$1,169,484
Pro Salary Cap To Date$31,720,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,141,857
Farm Estimated Season Revenue$2,606,214
Pro Remaining Season Days107
Pro Expenses Per Days$360,378
Pro Estimated Expenses$38,560,446
Farm Remaining Season Days101
Farm Expenses Per Days$13,298
Farm Estimated Expenses$1,343,098
Estimated Season Expenses$39,903,544
Estimated Season Salary Cap$70,280,890
Estimate Under Maximum Salary Cap of $83,500,000$13,219,110
Estimate Over Minimum Salary Cap of $0 $70,280,890
Current Bank Account$11,736,704
Projected Bank Account$7,581,231

Pro Players Salaries

Tim Stutzle (1 Way Contract) $9,393,750 (5)
-Salary Remaining : $5,154,519
Dougie Hamilton (1 Way Contract) $7,762,500 (2)
-Salary Remaining : $4,259,423
Tyler Myers (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $3,566,667
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,292,308
Sam Bennett (1 Way Contract) $5,499,999 (5)
-Salary Remaining : $3,017,948
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,743,590
MacKenzie Weegar (1 Way Contract) $4,387,500 (3)
-Salary Remaining : $2,407,500
Joel Armia (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,194,872
David Rittich (1 Way Contract) $3,465,000 (1)
-Salary Remaining : $1,901,308
Kasperi Kapanen (1 Way Contract) $3,168,000 (2)
-Salary Remaining : $1,738,338
Troy Stecher (1 Way Contract) $2,487,750 (1)
-Salary Remaining : $1,365,073
Ryan Suter (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,015,128
Dylan Guenther (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $960,256
Radek Faksa (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $823,077
Mark Jankowski $1,095,000 (3)
-Salary Remaining : $600,846
Jake Neighbours $1,000,000 (2)
-Salary Remaining : $548,718
Chad Ruhwedel $1,000,000 (2)
-Salary Remaining : $548,718
Rafael Harvey-Pinard $990,000 (2)
-Salary Remaining : $543,231
Adam Gaudette $916,667 (1)
-Salary Remaining : $502,992
Justin Brazeau $907,500 (5)
-Salary Remaining : $497,962
Kyle Burroughs $900,000 (2)
-Salary Remaining : $493,846
Aliaksei Protas $700,000 (1)
-Salary Remaining : $384,103
Total Pro Players22
Salary Commitment
Year 2024 : $70,273,666
Year 2025 : $56,204,249
Year 2026 : $37,783,749
Year 2027 : $15,801,249
Salary Average Commitment
Year 2024 : $70,273,666
Year 2025 : $56,204,249
Year 2026 : $37,783,749
Year 2027 : $15,801,249
Salary Cap with 1 Way Contract
Year 2024 : $70,273,666
Year 2025 : $56,204,249
Year 2026 : $37,783,749
Year 2027 : $15,801,249

Farm Players Salaries

Sebastian AhoD $145,000 (1)
Salary Remaining : $77,487
Alex Limoges $130,000 (1)
Salary Remaining : $69,471
Erik Kallgren $125,000 (1)
Salary Remaining : $66,799
Christian Wolanin $100,750 (2)
Salary Remaining : $53,840
Adam Erne $100,000 (4)
Salary Remaining : $53,439
Jakob Pelletier $100,000 (1)
Salary Remaining : $53,439
Hardy Haman Aktell $100,000 (5)
Salary Remaining : $53,439
Nick DeSimone $90,800 (2)
Salary Remaining : $48,523
Bobby Brink $90,000 (1)
Salary Remaining : $48,095
Nathan Smith $90,000 (1)
Salary Remaining : $48,095
Kale Clague $83,738 (1)
Salary Remaining : $44,749
Mark Kastelic $83,100 (4)
Salary Remaining : $44,408
Calen Addison $82,500 (1)
Salary Remaining : $44,087
Matt Luff $82,500 (2)
Salary Remaining : $44,087
Akito Hirose $80,000 (1)
Salary Remaining : $42,751
William Lockwood $77,500 (2)
Salary Remaining : $41,415
Joel Blomqvist $75,000 (3)
Salary Remaining : $40,079
Connor Carrick $75,000 (2)
Salary Remaining : $40,079
Michael DiPietro $70,000 (1)
Salary Remaining : $37,407
Mathias Laferriere $65,000 (1)
Salary Remaining : $34,735
Zach Aston-Reese $65,000 (5)
Salary Remaining : $34,735
Jimmy Huntington $65,000 (2)
Salary Remaining : $34,735
Arshdeep Bains $65,000 (2)
Salary Remaining : $34,735
Greg Meireles $62,500 (1)
Salary Remaining : $33,399
Aidan McDonough $60,000 (1)
Salary Remaining : $32,063
Ondrej Pavel $60,000 (3)
Salary Remaining : $32,063
Ryan McGregor $60,000 (1)
Salary Remaining : $32,063
Riley Damiani $60,000 (1)
Salary Remaining : $32,063
Mitchell Hoelscher $60,000 (2)
Salary Remaining : $32,063
Cole Schwindt $60,000 (1)
Salary Remaining : $32,063
Jagger Joshua $50,000 (5)
Salary Remaining : $26,720
Total Farm Players31
Salary Commitment
Year 2024 : $2,513,388
Year 2025 : $1,149,650
Year 2026 : $533,100
Year 2027 : $398,100
Salary Average Commitment
Year 2024 : $2,513,388
Year 2025 : $1,149,650
Year 2026 : $533,100
Year 2027 : $398,100

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,908 - 95.41%
Farm Level 2: 1000 - $15 - 953 - 95.34%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,607,710
Year to Date Revenue$32,154,200
Farm
Home Games Left22
Average Attendance - %2,862 - 95.39%
Average Income per Game$120,824
Year to Date Revenue$2,295,651

Expense

Pro Players Total Salaries$51,278,790
Farm Players Total Salaries$2,455,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$15,150,000
Pro Year To Date Expenses$22,898,193
Farm Year To Date Expenses$1,149,976
Pro Salary Cap To Date$22,786,399
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,761,910
Farm Estimated Season Revenue$2,658,122
Pro Remaining Season Days107
Pro Expenses Per Days$262,968
Pro Estimated Expenses$28,137,576
Farm Remaining Season Days101
Farm Expenses Per Days$12,994
Farm Estimated Expenses$1,312,394
Estimated Season Expenses$29,449,970
Estimated Season Salary Cap$66,073,975
Estimate Under Maximum Salary Cap of $83,500,000$17,426,025
Estimate Over Minimum Salary Cap of $0 $66,073,975
Current Bank Account$12,992,746
Projected Bank Account$19,962,808

Pro Players Salaries

Victor Hedman (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $6,584,615
Andrei Svechnikov (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $4,039,936
Jakob Silfverberg (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,743,590
Jesper Fast (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $1,728,462
Colin Miller (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,508,974
Ondrej Palat (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $1,371,795
Leo Carlsson $2,000,000 (3)
-Salary Remaining : $1,097,436
Pavel Mintyukov $2,000,000 (3)
-Salary Remaining : $1,097,436
Tomas Tatar $1,499,999 (5)
-Salary Remaining : $823,076
Jake Allen $1,495,000 (3)
-Salary Remaining : $820,333
Ryan Reaves $1,400,000 (5)
-Salary Remaining : $768,205
Anson Thornton $1,400,000 (5)
-Salary Remaining : $768,205
Corey Perry $1,400,000 (5)
-Salary Remaining : $768,205
Simon Nemec $1,250,000 (2)
-Salary Remaining : $685,897
Jack Drury $1,000,000 (1)
-Salary Remaining : $548,718
Nathan Bastian $821,291 (1)
-Salary Remaining : $450,657
Olen Zellweger $800,000 (3)
-Salary Remaining : $438,974
Alexey Toropchenko $750,000 (1)
-Salary Remaining : $411,538
Chris Wagner $600,000 (1)
-Salary Remaining : $329,231
Nikita Okhotiuk $600,000 (1)
-Salary Remaining : $329,231
Kurtis MacDermid $500,000 (3)
-Salary Remaining : $274,359
Dylan McIlrath $500,000 (2)
-Salary Remaining : $274,359
Joseph Blandisi $500,000 (4)
-Salary Remaining : $274,359
Total Pro Players23
Salary Commitment
Year 2024 : $51,278,790
Year 2025 : $34,244,999
Year 2026 : $15,494,999
Year 2027 : $8,699,999
Salary Average Commitment
Year 2024 : $50,283,790
Year 2025 : $33,249,999
Year 2026 : $14,499,999
Year 2027 : $8,699,999
Salary Cap with 1 Way Contract
Year 2024 : $51,278,790
Year 2025 : $34,244,999
Year 2026 : $15,494,999
Year 2027 : $8,699,999

Farm Players Salaries

Jacob Perreault $150,000 (1)
Salary Remaining : $80,159
Jamieson Rees $150,000 (1)
Salary Remaining : $80,159
Gabriel Dumont $140,000 (2)
Salary Remaining : $74,815
Keith Kinkaid $140,000 (2)
Salary Remaining : $74,815
Dalton Smith $120,000 (5)
Salary Remaining : $64,127
Conor Timmins $108,900 (3)
Salary Remaining : $58,195
Trevor Carrick $97,500 (2)
Salary Remaining : $52,103
Chase Stillman $80,000 (3)
Salary Remaining : $42,751
Sasha Pastujov $70,000 (3)
Salary Remaining : $37,407
Travis Howe $70,000 (5)
Salary Remaining : $37,407
Cole Cassels $70,000 (4)
Salary Remaining : $37,407
Alex Petrovic $70,000 (2)
Salary Remaining : $37,407
Anthony Vincent $70,000 (2)
Salary Remaining : $37,407
Farm Goalie 46 $70,000 (1)
Salary Remaining : $37,407
Scott Sabourin $70,000 (5)
Salary Remaining : $37,407
Ethan Del Mastro $65,000 (3)
Salary Remaining : $34,735
Tyler Benson $60,000 (1)
Salary Remaining : $32,063
Shane Bowers $60,000 (1)
Salary Remaining : $32,063
Matvei Petrov $60,000 (3)
Salary Remaining : $32,063
Mitchell Vande Sompel $60,000 (1)
Salary Remaining : $32,063
Alex Peters $60,000 (1)
Salary Remaining : $32,063
Hudson Elynuik $60,000 (1)
Salary Remaining : $32,063
Spencer Smallman $60,000 (1)
Salary Remaining : $32,063
Maxime Lajoie $60,000 (1)
Salary Remaining : $32,063
Brandon Hickey $60,000 (1)
Salary Remaining : $32,063
Ryan Wagner $60,000 (1)
Salary Remaining : $32,063
Brennan Saulnier $60,000 (2)
Salary Remaining : $32,063
Nick Caamano $54,500 (1)
Salary Remaining : $29,124
Olivier Galipeau $50,000 (2)
Salary Remaining : $26,720
Seth Helgeson $50,000 (1)
Salary Remaining : $26,720
Oscar Dansk $50,000 (3)
Salary Remaining : $26,720
Garrett Wilson $50,000 (2)
Salary Remaining : $26,720
Total Farm Players32
Salary Commitment
Year 2024 : $2,455,900
Year 2025 : $1,441,400
Year 2026 : $763,900
Year 2027 : $330,000
Salary Average Commitment
Year 2024 : $2,455,900
Year 2025 : $1,441,400
Year 2026 : $763,900
Year 2027 : $330,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,885 - 94.25%
Farm Level 2: 1000 - $15 - 951 - 95.06%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$35,015,000
Farm
Home Games Left22
Average Attendance - %2,836 - 94.52%
Average Income per Game$119,551
Year to Date Revenue$2,271,468

Expense

Pro Players Total Salaries$77,255,418
Farm Players Total Salaries$4,185,625
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$35,112,437
Farm Year To Date Expenses$1,942,188
Pro Salary Cap To Date$35,112,437
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,765,750
Farm Estimated Season Revenue$2,630,121
Pro Remaining Season Days107
Pro Expenses Per Days$396,182
Pro Estimated Expenses$42,391,474
Farm Remaining Season Days101
Farm Expenses Per Days$22,146
Farm Estimated Expenses$2,236,746
Estimated Season Expenses$44,628,220
Estimated Season Salary Cap$77,503,911
Estimate Under Maximum Salary Cap of $83,500,000$5,996,089
Estimate Over Minimum Salary Cap of $0 $77,503,911
Current Bank Account$55,981,843
Projected Bank Account$50,749,494

Pro Players Salaries

Adam Fox (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $4,456,962
Colton Parayko (1 Way Contract) $7,425,000 (2)
-Salary Remaining : $4,074,231
Brayden Schenn (1 Way Contract) $7,400,000 (1)
-Salary Remaining : $4,060,513
Mark Stone (1 Way Contract) $6,425,000 (1)
-Salary Remaining : $3,525,513
Alex DeBrincat (1 Way Contract) $6,340,000 (2)
-Salary Remaining : $3,478,872
Jared McCann (1 Way Contract) $6,300,000 (4)
-Salary Remaining : $3,456,923
Anthony Cirelli (1 Way Contract) $5,343,750 (1)
-Salary Remaining : $2,932,212
Drake Batherson (1 Way Contract) $4,939,167 (1)
-Salary Remaining : $2,710,210
John Tavares (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,057,692
Jake DeBrusk (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $1,975,385
Kirby Dach (1 Way Contract) $2,726,250 (1)
-Salary Remaining : $1,495,942
Sean Monahan (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,371,795
Cam York (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $1,097,436
Yegor Sharangovich (1 Way Contract) $1,980,000 (2)
-Salary Remaining : $1,086,462
Kirill Marchenko $1,400,000 (2)
-Salary Remaining : $768,205
Dylan DeMelo $1,260,000 (1)
-Salary Remaining : $691,385
Logan Thompson $1,073,334 (5)
-Salary Remaining : $588,958
Jacob Bernard-Docker $1,000,000 (1)
-Salary Remaining : $548,718
William Borgen $990,000 (1)
-Salary Remaining : $543,231
John-Jason Peterka $900,000 (1)
-Salary Remaining : $493,846
Lukas Dostal $893,750 (4)
-Salary Remaining : $490,417
J.J Moser $886,667 (1)
-Salary Remaining : $486,530
Total Pro Players22
Salary Commitment
Year 2024 : $77,255,418
Year 2025 : $29,912,084
Year 2026 : $12,767,084
Year 2027 : $12,767,084
Salary Average Commitment
Year 2024 : $77,255,418
Year 2025 : $29,912,084
Year 2026 : $12,767,084
Year 2027 : $12,767,084
Salary Cap with 1 Way Contract
Year 2024 : $77,255,418
Year 2025 : $29,912,084
Year 2026 : $12,767,084
Year 2027 : $12,767,084

Farm Players Salaries

John Klingberg $130,000 (5)
Salary Remaining : $69,471
Radim Simek $120,000 (2)
Salary Remaining : $64,127
Nathan Walker $112,500 (3)
Salary Remaining : $60,119
Ivan Miroshnichenko $100,000 (3)
Salary Remaining : $53,439
Ryan Johnson $100,000 (3)
Salary Remaining : $53,439
Georgi Merkulov $92,500 (2)
Salary Remaining : $49,431
John Hayden $90,000 (4)
Salary Remaining : $48,095
Chase Wouters $90,000 (3)
Salary Remaining : $48,095
Byron Froese $90,000 (3)
Salary Remaining : $48,095
Jayson Megna $90,000 (3)
Salary Remaining : $48,095
Tyler Pitlick $90,000 (4)
Salary Remaining : $48,095
Jiri Kulich $90,000 (2)
Salary Remaining : $48,095
Jared McIsaac $86,625 (1)
Salary Remaining : $46,292
Cole Reinhardt $85,250 (3)
Salary Remaining : $45,557
Nolan Stevens $82,500 (1)
Salary Remaining : $44,087
Marian Studenic $82,500 (1)
Salary Remaining : $44,087
Glenn Gawdin $82,500 (1)
Salary Remaining : $44,087
Joel Hanley $80,000 (5)
Salary Remaining : $42,751
Connor MurphyG $80,000 (5)
Salary Remaining : $42,751
Mike Reilly $80,000 (5)
Salary Remaining : $42,751
Alexander Barabanov $80,000 (5)
Salary Remaining : $42,751
Zach Dean $80,000 (3)
Salary Remaining : $42,751
Alex Goligoski $80,000 (5)
Salary Remaining : $42,751
Josh Doan $80,000 (2)
Salary Remaining : $42,751
Sam Gagner $80,000 (4)
Salary Remaining : $42,751
Chris Terry $80,000 (4)
Salary Remaining : $42,751
Anthony Richard $77,500 (1)
Salary Remaining : $41,415
Cameron Hughes $76,250 (1)
Salary Remaining : $40,747
Tanner Laczynski $76,250 (1)
Salary Remaining : $40,747
Tristen Robins $75,000 (2)
Salary Remaining : $40,079
Angus Crookshank $70,000 (2)
Salary Remaining : $37,407
Jaxson Stauber $70,000 (2)
Salary Remaining : $37,407
Zac Dalpe $70,000 (4)
Salary Remaining : $37,407
Danila Klimovich $70,000 (1)
Salary Remaining : $37,407
Tanner Kero $70,000 (3)
Salary Remaining : $37,407
Michael Mersch $70,000 (3)
Salary Remaining : $37,407
Filip Roos $70,000 (2)
Salary Remaining : $37,407
Stanislav Svozil $70,000 (3)
Salary Remaining : $37,407
Max McCormick $70,000 (4)
Salary Remaining : $37,407
Farm Player 100 $70,000 (1)
Salary Remaining : $37,407
Marcus Bjork $70,000 (2)
Salary Remaining : $37,407
Vladislav Kolyachonok $69,750 (1)
Salary Remaining : $37,274
Linus Weissbach $65,000 (1)
Salary Remaining : $34,735
Ben McCartney $62,500 (1)
Salary Remaining : $33,399
Andrew Agozzino $60,000 (3)
Salary Remaining : $32,063
Valtteri Pulli $60,000 (3)
Salary Remaining : $32,063
Lucas Ciona $60,000 (3)
Salary Remaining : $32,063
Sam Morton $60,000 (3)
Salary Remaining : $32,063
Georgi Romanov $60,000 (3)
Salary Remaining : $32,063
Tomas Suchanek $60,000 (3)
Salary Remaining : $32,063
Ales Stezka $60,000 (1)
Salary Remaining : $32,063
Ben Jones $54,500 (1)
Salary Remaining : $29,124
Ben Gleason $54,500 (1)
Salary Remaining : $29,124
Curtis McKenzie $50,000 (4)
Salary Remaining : $26,720
Total Farm Players54
Salary Commitment
Year 2024 : $4,185,625
Year 2025 : $3,115,250
Year 2026 : $2,377,750
Year 2027 : $1,060,000
Salary Average Commitment
Year 2024 : $4,165,625
Year 2025 : $3,095,250
Year 2026 : $2,377,750
Year 2027 : $1,060,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,905 - 95.27%
Farm Level 2: 1000 - $15 - 931 - 93.08%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,701,083
Year to Date Revenue$30,619,500
Farm
Home Games Left22
Average Attendance - %2,836 - 94.54%
Average Income per Game$120,165
Year to Date Revenue$2,283,141

Expense

Pro Players Total Salaries$83,181,500
Farm Players Total Salaries$1,957,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,490,615
Farm Year To Date Expenses$920,643
Pro Salary Cap To Date$37,490,615
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,124,917
Farm Estimated Season Revenue$2,643,637
Pro Remaining Season Days107
Pro Expenses Per Days$426,572
Pro Estimated Expenses$45,643,204
Farm Remaining Season Days101
Farm Expenses Per Days$10,356
Farm Estimated Expenses$1,045,956
Estimated Season Expenses$46,689,160
Estimated Season Salary Cap$83,133,819
Estimate Under Maximum Salary Cap of $83,500,000$366,181
Estimate Over Minimum Salary Cap of $0 $83,133,819
Current Bank Account($1,892,295)
Projected Bank Account($6,812,901)

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $12,375,000 (5)
-Salary Remaining : $6,790,385
Alex Ovechkin (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $6,584,615
Zachary Werenski (1 Way Contract) $9,487,500 (2)
-Salary Remaining : $5,205,962
William Karlsson (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $4,938,462
Travis Sanheim (1 Way Contract) $7,875,000 (4)
-Salary Remaining : $4,321,154
Trevor Moore (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $3,841,026
Matt Duchene (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $2,469,231
Anthony Duclair (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $1,926,000
Boone Jenner (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,920,513
Morgan Frost $2,310,000 (3)
-Salary Remaining : $1,267,538
Moritz Seider (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,234,615
Ryan Hartman (1 Way Contract) $1,989,000 (2)
-Salary Remaining : $1,091,400
Ronnie Attard $1,000,000 (1)
-Salary Remaining : $548,718
Luke Glendening $1,000,000 (1)
-Salary Remaining : $548,718
Nick Cousins $1,000,000 (3)
-Salary Remaining : $548,718
Daniil Tarasov $945,000 (2)
-Salary Remaining : $518,538
Matias Maccelli $800,000 (1)
-Salary Remaining : $438,974
Nick Seeler $750,000 (2)
-Salary Remaining : $411,538
Johnathan Kovacevic $690,000 (2)
-Salary Remaining : $378,615
Santeri Hatakka $600,000 (1)
-Salary Remaining : $329,231
Ronan Seeley $600,000 (2)
-Salary Remaining : $329,231
Total Pro Players21
Salary Commitment
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Average Commitment
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Cap with 1 Way Contract
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000

Farm Players Salaries

Jermaine Loewen $150,000 (1)
Salary Remaining : $80,159
Jonathan Aspirot $145,000 (1)
Salary Remaining : $77,487
Robert Hagg $108,000 (4)
Salary Remaining : $57,714
Justin Kirkland $93,000 (3)
Salary Remaining : $49,698
Dryden Hunt $93,000 (2)
Salary Remaining : $49,698
Justin Bailey $90,000 (1)
Salary Remaining : $48,095
Mac Hollowell $85,250 (3)
Salary Remaining : $45,557
Matt Villalta $85,250 (3)
Salary Remaining : $45,557
Reilly Walsh $85,250 (3)
Salary Remaining : $45,557
Matt Rempe $82,000 (2)
Salary Remaining : $43,820
Ville Heinola $76,000 (2)
Salary Remaining : $40,614
Bokondji Imama $74,500 (1)
Salary Remaining : $39,812
Matej Blumel $72,500 (2)
Salary Remaining : $38,743
FarmGoal5 $70,000 (1)
Salary Remaining : $37,407
Farm Player 118 $70,000 (1)
Salary Remaining : $37,407
Farm Player 117 $70,000 (1)
Salary Remaining : $37,407
Fredrik Karlstrom $70,000 (1)
Salary Remaining : $37,407
Ruslan Iskhakov $70,000 (2)
Salary Remaining : $37,407
Leon Gawanke $67,500 (1)
Salary Remaining : $36,071
Jansen Harkins $60,000 (1)
Salary Remaining : $32,063
Mason Millman $60,000 (3)
Salary Remaining : $32,063
Alexis Gendron $60,000 (3)
Salary Remaining : $32,063
Simon Lundmark $60,000 (1)
Salary Remaining : $32,063
Oskar Back $60,000 (1)
Salary Remaining : $32,063
Total Farm Players24
Salary Commitment
Year 2024 : $1,957,250
Year 2025 : $970,250
Year 2026 : $576,750
Year 2027 : $108,000
Salary Average Commitment
Year 2024 : $1,957,250
Year 2025 : $970,250
Year 2026 : $576,750
Year 2027 : $108,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.64%
Farm Level 2: 1000 - $15 - 943 - 94.33%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,543,718
Year to Date Revenue$29,330,650
Farm
Home Games Left22
Average Attendance - %2,836 - 94.54%
Average Income per Game$119,792
Year to Date Revenue$2,276,049

Expense

Pro Players Total Salaries$40,746,999
Farm Players Total Salaries$2,417,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,686,923
Pro Year To Date Expenses$20,340,677
Farm Year To Date Expenses$1,112,321
Pro Salary Cap To Date$20,125,287
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,961,805
Farm Estimated Season Revenue$2,635,425
Pro Remaining Season Days107
Pro Expenses Per Days$208,959
Pro Estimated Expenses$22,358,613
Farm Remaining Season Days101
Farm Expenses Per Days$12,788
Farm Estimated Expenses$1,291,588
Estimated Season Expenses$23,650,201
Estimated Season Salary Cap$48,524,628
Estimate Under Maximum Salary Cap of $83,500,000$34,975,372
Estimate Over Minimum Salary Cap of $0 $48,524,628
Current Bank Account$19,318,501
Projected Bank Account$32,265,530

Pro Players Salaries

Brendan Gallagher (1 Way Contract) $5,062,500 (1)
-Salary Remaining : $2,777,885
Bowen Byram (1 Way Contract) $3,811,500 (4)
-Salary Remaining : $2,091,438
James van Riemsdyk (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,646,154
Nico Sturm (1 Way Contract) $2,340,000 (2)
-Salary Remaining : $1,284,000
Daniel Vladar (1 Way Contract) $2,178,000 (2)
-Salary Remaining : $1,195,108
Bobby McMann $2,025,000 (5)
-Salary Remaining : $1,111,154
Oliver Ekman-Larsson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,097,436
Cam Atkinson $2,000,000 (5)
-Salary Remaining : $1,097,436
Adam Fantilli $2,000,000 (3)
-Salary Remaining : $1,097,436
Zemgus Girgensons (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,097,436
Brian Dumoulin (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $960,256
Kaiden Guhle (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $823,077
Matthew Beniers $1,499,999 (1)
-Salary Remaining : $823,076
Morgan Barron $1,450,000 (1)
-Salary Remaining : $795,641
Noah Gregor $1,400,000 (1)
-Salary Remaining : $768,205
Jesper Boqvist (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $768,205
Simon Edvinsson $1,250,000 (2)
-Salary Remaining : $685,897
Braden Schneider $1,000,000 (1)
-Salary Remaining : $548,718
Jonas Siegenthaler $880,000 (1)
-Salary Remaining : $482,872
Tye Kartye $850,000 (2)
-Salary Remaining : $466,410
Tanner Pearson $750,000 (5)
-Salary Remaining : $411,538
Jet Greaves $600,000 (2)
-Salary Remaining : $329,231
Total Pro Players22
Salary Commitment
Year 2024 : $40,746,999
Year 2025 : $24,304,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Average Commitment
Year 2024 : $40,746,999
Year 2025 : $24,304,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Cap with 1 Way Contract
Year 2024 : $37,746,999
Year 2025 : $21,304,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500

Farm Players Salaries

Kyle McDonald $150,000 (1)
Salary Remaining : $80,159
Luke Toporowski $149,500 (1)
Salary Remaining : $79,892
Yaroslav Askarov $125,000 (2)
Salary Remaining : $66,799
Marco Kasper $100,000 (3)
Salary Remaining : $53,439
Samuel Bolduc $100,000 (5)
Salary Remaining : $53,439
Zachary Bolduc $100,000 (3)
Salary Remaining : $53,439
Jesse Puljujarvi $100,000 (1)
Salary Remaining : $53,439
Brennan Othmann $80,000 (3)
Salary Remaining : $42,751
Logan Mailloux $80,000 (3)
Salary Remaining : $42,751
David Reinbacher $80,000 (3)
Salary Remaining : $42,751
Carson Lambos $80,000 (3)
Salary Remaining : $42,751
Logan Nijhoff $75,000 (4)
Salary Remaining : $40,079
Riley Bezeau $75,000 (4)
Salary Remaining : $40,079
William Stromgren $75,000 (3)
Salary Remaining : $40,079
Nils aman $72,500 (2)
Salary Remaining : $38,743
Calle Sjalin $70,000 (2)
Salary Remaining : $37,407
Fabian Lysell $65,000 (2)
Salary Remaining : $34,735
Kyle Masters $65,000 (3)
Salary Remaining : $34,735
Brandon Bussi $65,000 (1)
Salary Remaining : $34,735
Josh Lopina $65,000 (1)
Salary Remaining : $34,735
Ben King $65,000 (3)
Salary Remaining : $34,735
Ethan Cardwell $65,000 (3)
Salary Remaining : $34,735
Alex Jefferies $65,000 (3)
Salary Remaining : $34,735
Corson Ceulemans $65,000 (2)
Salary Remaining : $34,735
Ville Petman $65,000 (2)
Salary Remaining : $34,735
D.J. Busdeker $60,000 (1)
Salary Remaining : $32,063
Daemon Hunt $60,000 (2)
Salary Remaining : $32,063
Cale Morris $50,000 (5)
Salary Remaining : $26,720
Tag Bertuzzi $50,000 (5)
Salary Remaining : $26,720
Keaton Mastrodonato $50,000 (5)
Salary Remaining : $26,720
Gabriel Bourque $50,000 (4)
Salary Remaining : $26,720
Felix Robert $0 (0)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 2024 : $2,417,000
Year 2025 : $1,827,500
Year 2026 : $1,305,000
Year 2027 : $450,000
Salary Average Commitment
Year 2024 : $2,342,000
Year 2025 : $1,752,500
Year 2026 : $1,305,000
Year 2027 : $450,000

Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.71%
Farm Level 2: 1000 - $15 - 941 - 94.10%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,672,525
Year to Date Revenue$26,760,400
Farm
Home Games Left22
Average Attendance - %2,835 - 94.51%
Average Income per Game$119,814
Year to Date Revenue$2,276,474

Expense

Pro Players Total Salaries$72,793,624
Farm Players Total Salaries$1,751,906
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$32,842,000
Farm Year To Date Expenses$815,672
Pro Salary Cap To Date$32,842,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,813,125
Farm Estimated Season Revenue$2,635,917
Pro Remaining Season Days107
Pro Expenses Per Days$373,301
Pro Estimated Expenses$39,943,207
Farm Remaining Season Days101
Farm Expenses Per Days$9,269
Farm Estimated Expenses$936,169
Estimated Season Expenses$40,879,376
Estimated Season Salary Cap$77,785,207
Estimate Under Maximum Salary Cap of $83,500,000$5,714,793
Estimate Over Minimum Salary Cap of $0 $77,785,207
Current Bank Account$8,870,503
Projected Bank Account$12,440,169

Pro Players Salaries

Chris Kreider (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $4,718,974
Roman Josi (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $4,664,103
Nick Suzuki (1 Way Contract) $8,150,625 (3)
-Salary Remaining : $4,472,394
Sidney Crosby (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $4,115,385
Jeff Petry (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $2,908,205
Brandon Montour (1 Way Contract) $4,725,000 (3)
-Salary Remaining : $2,592,692
Ryan Johansen (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,332,051
Carter Hart (1 Way Contract) $3,939,219 (3)
-Salary Remaining : $2,161,520
K'Andre Miller (1 Way Contract) $3,833,280 (4)
-Salary Remaining : $2,103,390
Henri Jokiharju (1 Way Contract) $2,567,500 (2)
-Salary Remaining : $1,408,833
Sonny Milano $2,223,000 (3)
-Salary Remaining : $1,219,800
Mason McTavish (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,097,436
Garnet Hathaway (1 Way Contract) $1,655,000 (4)
-Salary Remaining : $908,128
Matt Nieto $1,400,000 (2)
-Salary Remaining : $768,205
Logan Stankoven $1,250,000 (3)
-Salary Remaining : $685,897
Petr Mrazek $1,200,000 (3)
-Salary Remaining : $658,462
Zach Parise $1,000,000 (1)
-Salary Remaining : $548,718
Mattias Janmark $900,000 (3)
-Salary Remaining : $493,846
Peyton Krebs $900,000 (1)
-Salary Remaining : $493,846
Noah Cates $750,000 (1)
-Salary Remaining : $411,538
Philipp Kurashev $750,000 (2)
-Salary Remaining : $411,538
Jake Middleton $750,000 (1)
-Salary Remaining : $411,538
Ryker Evans $650,000 (2)
-Salary Remaining : $356,667
Total Pro Players23
Salary Commitment
Year 2024 : $72,793,624
Year 2025 : $65,143,624
Year 2026 : $43,876,124
Year 2027 : $12,988,280
Salary Average Commitment
Year 2024 : $72,793,624
Year 2025 : $65,143,624
Year 2026 : $43,876,124
Year 2027 : $12,988,280
Salary Cap with 1 Way Contract
Year 2024 : $72,793,624
Year 2025 : $65,143,624
Year 2026 : $43,876,124
Year 2027 : $12,988,280

Farm Players Salaries

Wyatt Newpower $120,000 (2)
Salary Remaining : $64,127
Mads Sogaard $95,000 (5)
Salary Remaining : $50,767
Lane Pederson $91,875 (2)
Salary Remaining : $49,097
Brandon Halverson $90,000 (5)
Salary Remaining : $48,095
Oskar Steen $88,000 (2)
Salary Remaining : $47,026
Philip Kemp $85,250 (3)
Salary Remaining : $45,557
Jack Ahcan $85,250 (3)
Salary Remaining : $45,557
Dylan Coghlan $83,875 (1)
Salary Remaining : $44,822
Trey Fix-Wolansky $82,500 (2)
Salary Remaining : $44,087
Joona Koppanen $82,500 (1)
Salary Remaining : $44,087
Jeff Malott $75,700 (1)
Salary Remaining : $40,453
Clark Bishop $74,456 (5)
Salary Remaining : $39,789
Gavin White $65,000 (3)
Salary Remaining : $34,735
Dmitri Samorukov $62,500 (1)
Salary Remaining : $33,399
Daylan Kuefler $60,000 (3)
Salary Remaining : $32,063
Maksymilian Szuber $60,000 (3)
Salary Remaining : $32,063
Jakub Brabenec $60,000 (3)
Salary Remaining : $32,063
Samuel Asselin $60,000 (1)
Salary Remaining : $32,063
Hunter Drew $60,000 (1)
Salary Remaining : $32,063
Jared Davidson $60,000 (3)
Salary Remaining : $32,063
Matthew Maggio $60,000 (3)
Salary Remaining : $32,063
Max Ellis $50,000 (4)
Salary Remaining : $26,720
Carl Berglund $50,000 (3)
Salary Remaining : $26,720
Roman Ahcan $50,000 (3)
Salary Remaining : $26,720
Total Farm Players24
Salary Commitment
Year 2024 : $1,751,906
Year 2025 : $1,327,331
Year 2026 : $944,956
Year 2027 : $309,456
Salary Average Commitment
Year 2024 : $1,751,906
Year 2025 : $1,327,331
Year 2026 : $944,956
Year 2027 : $309,456

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,905 - 95.27%
Farm Level 2: 1000 - $15 - 928 - 92.77%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,591,817
Year to Date Revenue$28,652,700
Farm
Home Games Left22
Average Attendance - %2,833 - 94.44%
Average Income per Game$120,100
Year to Date Revenue$2,281,898

Expense

Pro Players Total Salaries$51,341,375
Farm Players Total Salaries$3,032,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,428,205
Pro Year To Date Expenses$26,813,023
Farm Year To Date Expenses$1,398,180
Pro Salary Cap To Date$26,813,023
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,611,783
Farm Estimated Season Revenue$2,642,198
Pro Remaining Season Days107
Pro Expenses Per Days$263,289
Pro Estimated Expenses$28,171,923
Farm Remaining Season Days101
Farm Expenses Per Days$16,046
Farm Estimated Expenses$1,620,646
Estimated Season Expenses$29,792,569
Estimated Season Salary Cap$60,413,151
Estimate Under Maximum Salary Cap of $83,500,000$23,086,849
Estimate Over Minimum Salary Cap of $0 $60,413,151
Current Bank Account($2,111,068)
Projected Bank Account$7,350,344

Pro Players Salaries

Andrew Mangiapane $7,800,000 (5)
-Salary Remaining : $4,280,000
Ivan Provorov (1 Way Contract) $6,075,000 (1)
-Salary Remaining : $3,333,462
Mikhail Sergachev (1 Way Contract) $4,752,000 (2)
-Salary Remaining : $2,607,508
Andreas Athanasiou (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $2,222,308
Max Domi (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $2,222,308
Calle Jarnkrok (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,920,513
Adam Boqvist (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $1,605,000
Elvis Merzlikins (1 Way Contract) $2,725,000 (3)
-Salary Remaining : $1,495,256
Nino Niederreiter (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,371,795
Justin Holl (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,234,615
Alexandre Texier $1,500,000 (1)
-Salary Remaining : $823,077
Matt Grzelcyk $1,480,000 (4)
-Salary Remaining : $812,103
Eric Robinson $1,365,000 (3)
-Salary Remaining : $749,000
Andrew Cogliano $1,250,000 (2)
-Salary Remaining : $685,897
Michael McLeod $1,072,500 (1)
-Salary Remaining : $588,500
Chris Tierney $1,000,000 (4)
-Salary Remaining : $548,718
Kaapo Kahkonen $870,000 (3)
-Salary Remaining : $477,385
Declan Chisholm $852,500 (3)
-Salary Remaining : $467,782
Liam Foudy $724,375 (1)
-Salary Remaining : $397,478
Louis Crevier $600,000 (2)
-Salary Remaining : $329,231
Total Pro Players20
Salary Commitment
Year 2024 : $51,341,375
Year 2025 : $39,719,500
Year 2026 : $32,342,500
Year 2027 : $21,305,000
Salary Average Commitment
Year 2024 : $51,341,375
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000
Salary Cap with 1 Way Contract
Year 2024 : $51,341,375
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000

Farm Players Salaries

Christoffer Sedoff $140,000 (5)
Salary Remaining : $74,815
Ethan De Jong $140,000 (4)
Salary Remaining : $74,815
Joe Carroll $140,000 (5)
Salary Remaining : $74,815
Simon Pinard $140,000 (5)
Salary Remaining : $74,815
Alex Swetlikoff $140,000 (5)
Salary Remaining : $74,815
Will MacKinnon $140,000 (5)
Salary Remaining : $74,815
Ethan Frisch $140,000 (5)
Salary Remaining : $74,815
Ben Berard $140,000 (3)
Salary Remaining : $74,815
Jiri Smejkal $140,000 (1)
Salary Remaining : $74,815
Matt Brown $140,000 (4)
Salary Remaining : $74,815
Justin Pearson $140,000 (2)
Salary Remaining : $74,815
Brendan Furry $140,000 (3)
Salary Remaining : $74,815
Chris Jandric $140,000 (3)
Salary Remaining : $74,815
Tyler Wotherspoon $105,000 (2)
Salary Remaining : $56,111
Ian McKinnon $95,000 (2)
Salary Remaining : $50,767
Rasmus Asplund $90,750 (1)
Salary Remaining : $48,496
Austin Rueschhoff $90,000 (2)
Salary Remaining : $48,095
Luke Cavallin $75,000 (4)
Salary Remaining : $40,079
Matthew Murray $75,000 (3)
Salary Remaining : $40,079
Nikita Nesterenko $70,000 (3)
Salary Remaining : $37,407
Griffin Mendel $66,000 (3)
Salary Remaining : $35,270
Dino Kambeitz $66,000 (3)
Salary Remaining : $35,270
Anton Malmstrom $65,000 (3)
Salary Remaining : $34,735
Ilya Solovyov $65,000 (1)
Salary Remaining : $34,735
Jacob Melanson $60,000 (3)
Salary Remaining : $32,063
Jeffrey Viel $60,000 (1)
Salary Remaining : $32,063
Tyson Kozak $60,000 (2)
Salary Remaining : $32,063
Adam Klapka $60,000 (1)
Salary Remaining : $32,063
Brian Pinho $55,000 (2)
Salary Remaining : $29,392
Wyatt Bongiovanni $55,000 (4)
Salary Remaining : $29,392
Total Farm Players30
Salary Commitment
Year 2024 : $3,032,750
Year 2025 : $2,617,000
Year 2026 : $2,072,000
Year 2027 : $1,250,000
Salary Average Commitment
Year 2024 : $3,032,750
Year 2025 : $2,617,000
Year 2026 : $2,072,000
Year 2027 : $1,250,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,860 - 93.00%
Farm Level 2: 1000 - $15 - 912 - 91.24%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$29,762,750
Farm
Home Games Left22
Average Attendance - %2,772 - 92.41%
Average Income per Game$117,390
Year to Date Revenue$2,230,419

Expense

Pro Players Total Salaries$83,225,929
Farm Players Total Salaries$1,856,529
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,383,463
Farm Year To Date Expenses$856,369
Pro Salary Cap To Date$37,383,463
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,018,000
Farm Estimated Season Revenue$2,582,590
Pro Remaining Season Days107
Pro Expenses Per Days$426,800
Pro Estimated Expenses$45,667,600
Farm Remaining Season Days101
Farm Expenses Per Days$9,823
Farm Estimated Expenses$992,123
Estimated Season Expenses$46,659,723
Estimated Season Salary Cap$83,051,063
Estimate Under Maximum Salary Cap of $83,500,000$448,937
Estimate Over Minimum Salary Cap of $0 $83,051,063
Current Bank Account$25,482,645
Projected Bank Account$23,423,512

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $13,500,000 (5)
-Salary Remaining : $7,407,692
Andrei Vasilevskiy (1 Way Contract) $12,825,000 (4)
-Salary Remaining : $7,037,308
Matthew Tkachuk (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $4,456,962
Ryan Pulock (1 Way Contract) $7,749,000 (3)
-Salary Remaining : $4,252,015
Kyle Connor (1 Way Contract) $7,071,429 (1)
-Salary Remaining : $3,880,220
Travis Konecny (1 Way Contract) $6,187,000 (1)
-Salary Remaining : $3,394,918
Charlie McAvoy (1 Way Contract) $5,071,500 (1)
-Salary Remaining : $2,782,823
Michael Bunting $4,500,000 (5)
-Salary Remaining : $2,469,231
Brandon Carlo (1 Way Contract) $3,690,000 (1)
-Salary Remaining : $2,024,769
Jason Dickinson (1 Way Contract) $2,862,000 (2)
-Salary Remaining : $1,570,431
Semyon Varlamov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,234,615
Scott Mayfield (1 Way Contract) $1,957,500 (2)
-Salary Remaining : $1,074,115
Eeli Tolvanen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $823,077
Danton Heinen $1,162,500 (5)
-Salary Remaining : $637,885
Noah Juulsen $930,000 (3)
-Salary Remaining : $510,308
Jonatan Berggren $850,000 (1)
-Salary Remaining : $466,410
Will Cuylle $800,000 (2)
-Salary Remaining : $438,974
Alex Vlasic $750,000 (1)
-Salary Remaining : $411,538
Otto Koivula $750,000 (1)
-Salary Remaining : $411,538
Mitchell Stephens $697,500 (2)
-Salary Remaining : $382,731
Total Pro Players20
Salary Commitment
Year 2024 : $83,225,929
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500
Salary Average Commitment
Year 2024 : $83,225,929
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500
Salary Cap with 1 Way Contract
Year 2024 : $83,225,929
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500

Farm Players Salaries

Devante Stephens $130,000 (1)
Salary Remaining : $69,471
Liam O'Brien $90,675 (2)
Salary Remaining : $48,456
Philippe Maillet $90,000 (5)
Salary Remaining : $48,095
Tobias Bjornfot $87,188 (4)
Salary Remaining : $46,592
Tim Gettinger $82,167 (2)
Salary Remaining : $43,909
Noel Hoefenmayer $76,725 (3)
Salary Remaining : $41,001
Austin Czarnik $75,000 (3)
Salary Remaining : $40,079
Erik Portillo $75,000 (3)
Salary Remaining : $40,079
William Lagesson $71,775 (1)
Salary Remaining : $38,356
Ty Glover $70,000 (4)
Salary Remaining : $37,407
Callahan Burke $69,750 (2)
Salary Remaining : $37,274
Kevin Mandolese $69,750 (1)
Salary Remaining : $37,274
Mason Shaw $67,500 (1)
Salary Remaining : $36,071
Helge Grans $65,000 (1)
Salary Remaining : $34,735
Logan Morrison $65,000 (3)
Salary Remaining : $34,735
Timur Ibragimov $62,500 (2)
Salary Remaining : $33,399
Keaton Thompson $60,000 (1)
Salary Remaining : $32,063
Ryan Francis $60,000 (3)
Salary Remaining : $32,063
Riley McKay $60,000 (2)
Salary Remaining : $32,063
Dominic Franco $60,000 (1)
Salary Remaining : $32,063
Jimmy Schuldt $55,000 (2)
Salary Remaining : $29,392
Dmitri Zlodeyev $54,500 (1)
Salary Remaining : $29,124
Matt Stienburg $54,500 (1)
Salary Remaining : $29,124
Nate Clurman $54,500 (1)
Salary Remaining : $29,124
Adam Karashik $50,000 (2)
Salary Remaining : $26,720
Kyle Betts $50,000 (4)
Salary Remaining : $26,720
Matteo Pietroniro $50,000 (2)
Salary Remaining : $26,720
Total Farm Players27
Salary Commitment
Year 2024 : $1,856,529
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188
Salary Average Commitment
Year 2024 : $1,856,529
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,861 - 93.04%
Farm Level 2: 1000 - $15 - 943 - 94.31%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,552,083
Year to Date Revenue$27,937,500
Farm
Home Games Left22
Average Attendance - %2,804 - 93.46%
Average Income per Game$118,117
Year to Date Revenue$2,244,232

Expense

Pro Players Total Salaries$53,571,243
Farm Players Total Salaries$2,630,637
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$10,214,042
Pro Year To Date Expenses$25,816,049
Farm Year To Date Expenses$1,260,780
Pro Salary Cap To Date$25,816,049
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,697,917
Farm Estimated Season Revenue$2,598,584
Pro Remaining Season Days107
Pro Expenses Per Days$274,724
Pro Estimated Expenses$29,395,468
Farm Remaining Season Days101
Farm Expenses Per Days$13,919
Farm Estimated Expenses$1,405,819
Estimated Season Expenses$30,801,287
Estimated Season Salary Cap$65,425,559
Estimate Under Maximum Salary Cap of $83,500,000$18,074,441
Estimate Over Minimum Salary Cap of $0 $65,425,559
Current Bank Account$6,792,753
Projected Bank Account$14,287,967

Pro Players Salaries

Jack Eichel (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $4,938,462
Tom Wilson (1 Way Contract) $6,045,000 (1)
-Salary Remaining : $3,317,000
Philip Broberg $4,122,825 (3)
-Salary Remaining : $2,262,268
Jaden Schwartz (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $2,085,128
Spencer Knight (1 Way Contract) $3,645,000 (1)
-Salary Remaining : $2,000,077
Jonathan Drouin (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $1,975,385
Matt Dumba (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $1,591,282
Samuel Montembeault $2,835,000 (1)
-Salary Remaining : $1,555,615
Jake Bean (1 Way Contract) $2,414,655 (2)
-Salary Remaining : $1,324,965
Kent Johnson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,097,436
Logan Cooley $2,000,000 (3)
-Salary Remaining : $1,097,436
Yegor Chinakhov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $960,256
Evgeni Dadonov $1,495,000 (3)
-Salary Remaining : $820,333
Sam Lafferty $1,450,000 (5)
-Salary Remaining : $795,641
Travis Dermott $1,000,800 (5)
-Salary Remaining : $549,157
Thomas Harley $975,000 (1)
-Salary Remaining : $535,000
Arber Xhekaj $800,000 (2)
-Salary Remaining : $438,974
Oliver Wahlstrom $786,713 (2)
-Salary Remaining : $431,684
Brett Leason $767,250 (4)
-Salary Remaining : $421,004
Joseph Woll $759,000 (3)
-Salary Remaining : $416,477
Carl Grundstrom $725,000 (1)
-Salary Remaining : $397,821
John Beecher $700,000 (2)
-Salary Remaining : $384,103
Total Pro Players22
Salary Commitment
Year 2024 : $53,571,243
Year 2025 : $28,596,243
Year 2026 : $21,894,875
Year 2027 : $13,518,050
Salary Average Commitment
Year 2024 : $53,571,243
Year 2025 : $28,596,243
Year 2026 : $21,894,875
Year 2027 : $13,518,050
Salary Cap with 1 Way Contract
Year 2024 : $53,571,243
Year 2025 : $28,596,243
Year 2026 : $21,894,875
Year 2027 : $13,518,050

Farm Players Salaries

Jack Campbell $149,900 (5)
Salary Remaining : $80,105
Kaedan Korczak $92,813 (5)
Salary Remaining : $49,598
Michael Hutchinson $90,000 (4)
Salary Remaining : $48,095
Malcolm Subban $90,000 (4)
Salary Remaining : $48,095
Joshua Roy $90,000 (3)
Salary Remaining : $48,095
Aatu Raty $90,000 (2)
Salary Remaining : $48,095
Akil Thomas $85,200 (3)
Salary Remaining : $45,530
Wyatte Wylie $82,500 (3)
Salary Remaining : $44,087
Emil Heineman $80,000 (2)
Salary Remaining : $42,751
Chaz Lucius $80,000 (2)
Salary Remaining : $42,751
Lian Bichsel $80,000 (3)
Salary Remaining : $42,751
Tyler Boucher $80,000 (3)
Salary Remaining : $42,751
Zachary L'Heureux $80,000 (3)
Salary Remaining : $42,751
Ivan Prosvetov $76,725 (3)
Salary Remaining : $41,001
Kieffer Bellows $75,000 (1)
Salary Remaining : $40,079
Luca Del Bel Belluz $75,000 (3)
Salary Remaining : $40,079
Mikhail Maltsev $72,000 (1)
Salary Remaining : $38,476
Oskar Pettersson $70,000 (3)
Salary Remaining : $37,407
Trevor Kuntar $70,000 (3)
Salary Remaining : $37,407
Samuel Helenius $70,000 (1)
Salary Remaining : $37,407
Tyler Tullio $65,000 (2)
Salary Remaining : $34,735
Samuel Poulin $65,000 (1)
Salary Remaining : $34,735
Cross Hanas $65,000 (2)
Salary Remaining : $34,735
Ville Ottavainen $65,000 (3)
Salary Remaining : $34,735
Artemi Knyazev $62,500 (1)
Salary Remaining : $33,399
Tyrel Bauer $60,000 (2)
Salary Remaining : $32,063
Ryan McAllister $60,000 (3)
Salary Remaining : $32,063
Kyle MacLean $60,000 (2)
Salary Remaining : $32,063
Daniil Chayka $60,000 (2)
Salary Remaining : $32,063
Ryan Tverberg $60,000 (3)
Salary Remaining : $32,063
Lukas Cormier $60,000 (2)
Salary Remaining : $32,063
Ryan O'Rourke $60,000 (2)
Salary Remaining : $32,063
Dmitri Ovchinnikov $54,500 (1)
Salary Remaining : $29,124
Cody Hodgson $54,500 (1)
Salary Remaining : $29,124
Daniel D'Amato $50,000 (4)
Salary Remaining : $26,720
Marc Gatcomb $50,000 (4)
Salary Remaining : $26,720
Total Farm Players36
Salary Commitment
Year 2024 : $2,630,637
Year 2025 : $2,177,137
Year 2026 : $1,497,137
Year 2027 : $522,712
Salary Average Commitment
Year 2024 : $2,630,637
Year 2025 : $2,177,137
Year 2026 : $1,497,137
Year 2027 : $522,712

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,870 - 93.52%
Farm Level 2: 1000 - $15 - 931 - 93.08%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,683,700
Year to Date Revenue$26,939,200
Farm
Home Games Left22
Average Attendance - %2,801 - 93.37%
Average Income per Game$118,341
Year to Date Revenue$2,248,483

Expense

Pro Players Total Salaries$65,094,430
Farm Players Total Salaries$1,820,653
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$112,000
Pro Year To Date Expenses$29,388,998
Farm Year To Date Expenses$845,093
Pro Salary Cap To Date$26,570,061
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,092,500
Farm Estimated Season Revenue$2,603,507
Pro Remaining Season Days107
Pro Expenses Per Days$333,818
Pro Estimated Expenses$35,718,526
Farm Remaining Season Days101
Farm Expenses Per Days$9,633
Farm Estimated Expenses$972,933
Estimated Season Expenses$36,691,459
Estimated Season Salary Cap$58,960,109
Estimate Under Maximum Salary Cap of $83,500,000$24,539,891
Estimate Over Minimum Salary Cap of $0 $58,960,109
Current Bank Account$43,875,098
Projected Bank Account$51,879,646

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $3,950,769
Brent Burns (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $3,566,667
Aaron Ekblad (1 Way Contract) $4,950,000 (5)
-Salary Remaining : $2,716,154
Neal Pionk (1 Way Contract) $4,500,000 (5)
-Salary Remaining : $2,469,231
Matt Murray (1 Way Contract) $4,200,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,304,615
Vladislav Gavrikov (1 Way Contract) $3,500,000 (5)
-Salary Remaining : $1,920,513
Jesperi Kotkaniemi (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,810,769
Jordan Greenway (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,810,769
Andre Burakovsky (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $1,783,333
Jordan Staal (1 Way Contract) $2,600,000 (5)
-Salary Remaining : $1,426,667
Teuvo Teravainen (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,371,795
Connor Bedard $2,500,000 (3)
-Salary Remaining : $1,371,795
Dillon Dube (1 Way Contract) $2,070,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,135,846
Michael Carcone $1,800,000 (5)
-Salary Remaining : $987,692
Tage Thompson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $823,077
Tyson Barrie $1,495,000 (3)
-Salary Remaining : $820,333
Max Pacioretty $1,495,000 (3)
-Salary Remaining : $820,333
Jeff Carter $1,495,000 (5)
-Salary Remaining : $820,333
Jack Johnson $1,480,000 (5)
-Salary Remaining : $812,103
Jonas Johansson $1,162,500 (5)
-Salary Remaining : $637,885
Logan O'Connor $945,000 (1)
-Salary Remaining : $518,538
Justin Schultz $900,000 (3)
-Salary Remaining : $493,846
Ryan McLeod $825,930 (3)
-Salary Remaining : $453,203
Joey Daccord $825,000 (1)
-Salary Remaining : $452,692
Cayden Primeau (1 Way Contract) $801,000 (1)
-Salary Remaining : $439,523
Total Pro Players25
Salary Commitment
Year 2024 : $65,094,430
Year 2025 : $46,653,430
Year 2026 : $38,653,430
Year 2027 : $27,237,500
Salary Average Commitment
Year 2024 : $65,094,430
Year 2025 : $46,653,430
Year 2026 : $38,653,430
Year 2027 : $27,237,500
Salary Cap with 1 Way Contract
Year 2024 : $58,824,430
Year 2025 : $42,453,430
Year 2026 : $34,453,430
Year 2027 : $27,237,500

Farm Players Salaries

Steven Lorentz $126,000 (2)
Salary Remaining : $67,333
Sheldon Dries $120,000 (3)
Salary Remaining : $64,127
Ryan Lomberg $120,000 (4)
Salary Remaining : $64,127
Victor Mete $91,875 (2)
Salary Remaining : $49,097
Samuel Blais $90,000 (1)
Salary Remaining : $48,095
Billy Sweezey $77,778 (5)
Salary Remaining : $41,564
Ryder Korczak $70,000 (3)
Salary Remaining : $37,407
Vincent Arseneau $70,000 (4)
Salary Remaining : $37,407
Brett Harrison $70,000 (3)
Salary Remaining : $37,407
Topi Niemela $70,000 (3)
Salary Remaining : $37,407
Dylan Wells $62,500 (1)
Salary Remaining : $33,399
Corey Andonovski $62,500 (2)
Salary Remaining : $33,399
Oskar Lindblom $60,000 (1)
Salary Remaining : $32,063
Turner Elson $60,000 (3)
Salary Remaining : $32,063
Evan Polei $60,000 (1)
Salary Remaining : $32,063
Samuel Laberge $60,000 (1)
Salary Remaining : $32,063
Mason Geertsen $50,000 (4)
Salary Remaining : $26,720
Josiah Didier $50,000 (5)
Salary Remaining : $26,720
Marshall Rifai $50,000 (4)
Salary Remaining : $26,720
Daniel Walcott $50,000 (4)
Salary Remaining : $26,720
Will Riedell $50,000 (4)
Salary Remaining : $26,720
Josh Healey $50,000 (4)
Salary Remaining : $26,720
Ryan MacKinnon $50,000 (4)
Salary Remaining : $26,720
Kevin Conley $50,000 (4)
Salary Remaining : $26,720
Parker Gahagen $50,000 (5)
Salary Remaining : $26,720
Joey Abate $50,000 (4)
Salary Remaining : $26,720
Walker Duehr $50,000 (1)
Salary Remaining : $26,720
Total Farm Players27
Salary Commitment
Year 2024 : $1,820,653
Year 2025 : $1,438,153
Year 2026 : $1,157,778
Year 2027 : $767,778
Salary Average Commitment
Year 2024 : $1,820,653
Year 2025 : $1,438,153
Year 2026 : $1,157,778
Year 2027 : $767,778

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,896 - 94.80%
Farm Level 2: 1000 - $15 - 939 - 93.88%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,731,929
Year to Date Revenue$32,906,650
Farm
Home Games Left22
Average Attendance - %2,835 - 94.50%
Average Income per Game$119,862
Year to Date Revenue$2,277,382

Expense

Pro Players Total Salaries$74,082,637
Farm Players Total Salaries$4,694,726
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,406,427
Farm Year To Date Expenses$2,143,167
Pro Salary Cap To Date$32,338,861
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,102,437
Farm Estimated Season Revenue$2,636,969
Pro Remaining Season Days107
Pro Expenses Per Days$379,911
Pro Estimated Expenses$40,650,477
Farm Remaining Season Days101
Farm Expenses Per Days$24,840
Farm Estimated Expenses$2,508,840
Estimated Season Expenses$43,159,317
Estimated Season Salary Cap$72,083,904
Estimate Under Maximum Salary Cap of $83,500,000$11,416,096
Estimate Over Minimum Salary Cap of $0 $72,083,904
Current Bank Account$10,865,565
Projected Bank Account$8,445,654

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,795,428 (1)
-Salary Remaining : $4,277,491
Miro Heiskanen (1 Way Contract) $7,224,750 (1)
-Salary Remaining : $3,964,350
Rasmus Dahlin (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $3,703,846
Jack Hughes (1 Way Contract) $6,480,000 (1)
-Salary Remaining : $3,555,692
Thomas Chabot (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $2,963,077
Tyler Bertuzzi (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $2,908,205
Radko Gudas (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,743,590
Connor Brown (1 Way Contract) $4,860,000 (3)
-Salary Remaining : $2,666,769
Michael Anderson (1 Way Contract) $3,526,875 (1)
-Salary Remaining : $1,935,260
Jeremy Swayman $3,440,250 (3)
-Salary Remaining : $1,887,727
Anthony Mantha (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $1,783,333
Michael Matheson (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,536,410
Blake Lizotte (1 Way Contract) $2,010,000 (4)
-Salary Remaining : $1,102,923
Kailer Yamamoto (1 Way Contract) $1,650,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $905,385
Derek Ryan $1,480,000 (3)
-Salary Remaining : $812,103
Pierre Engvall $1,300,000 (5)
-Salary Remaining : $713,333
William Eklund $1,250,000 (2)
-Salary Remaining : $685,897
Rem Pitlick $1,100,000 (1)
-Salary Remaining : $603,590
Mason Appleton $972,000 (2)
-Salary Remaining : $533,354
Pyotr Kochetkov $850,000 (1)
-Salary Remaining : $466,410
Jonas Rondbjerg $843,334 (3)
-Salary Remaining : $462,753
Stefan Noesen $800,000 (4)
-Salary Remaining : $438,974
Total Pro Players22
Salary Commitment
Year 2024 : $74,082,637
Year 2025 : $36,705,584
Year 2026 : $31,683,584
Year 2027 : $16,160,000
Salary Average Commitment
Year 2024 : $74,082,637
Year 2025 : $36,705,584
Year 2026 : $31,683,584
Year 2027 : $16,160,000
Salary Cap with 1 Way Contract
Year 2024 : $72,432,637
Year 2025 : $35,055,584
Year 2026 : $30,033,584
Year 2027 : $16,160,000

Farm Players Salaries

Patrick Maroon $149,000 (1)
Salary Remaining : $79,624
Erik Gustafsson $148,000 (2)
Salary Remaining : $79,090
Brock McGinn $148,000 (4)
Salary Remaining : $79,090
Jeremy McKenna $148,000 (2)
Salary Remaining : $79,090
Marc Staal $148,000 (5)
Salary Remaining : $79,090
Nathan Todd $140,000 (2)
Salary Remaining : $74,815
David Jiricek $120,000 (2)
Salary Remaining : $64,127
Dylan Holloway $110,000 (1)
Salary Remaining : $58,783
Gustav Olofsson $105,000 (3)
Salary Remaining : $56,111
Juuso Parssinen $100,000 (2)
Salary Remaining : $53,439
Joel Teasdale $100,000 (1)
Salary Remaining : $53,439
Sebastian Cossa $100,000 (3)
Salary Remaining : $53,439
Chase De Leo $99,125 (3)
Salary Remaining : $52,972
Hayden Hodgson $96,000 (2)
Salary Remaining : $51,302
Adam Cracknell $90,000 (3)
Salary Remaining : $48,095
Navrin Mutter $90,000 (4)
Salary Remaining : $48,095
Raphael Lavoie $87,413 (3)
Salary Remaining : $46,713
Joel Hofer $87,188 (5)
Salary Remaining : $46,592
Samuel Fagemo $85,250 (4)
Salary Remaining : $45,557
Dustin Wolf $85,000 (1)
Salary Remaining : $45,423
Leevi Merilainen $85,000 (2)
Salary Remaining : $45,423
Rourke Chartier $85,000 (1)
Salary Remaining : $45,423
Caleb Jones $84,150 (1)
Salary Remaining : $44,969
Tyce Thompson $83,875 (3)
Salary Remaining : $44,822
Nathan Gaucher $80,000 (3)
Salary Remaining : $42,751
Alexander Kisakov $80,000 (2)
Salary Remaining : $42,751
Elmer Soderblom $80,000 (2)
Salary Remaining : $42,751
Yegor Zamula $76,725 (4)
Salary Remaining : $41,001
Remi Poirier $75,000 (2)
Salary Remaining : $40,079
Olle Lycksell $75,000 (2)
Salary Remaining : $40,079
Vadim Zherenko $75,000 (2)
Salary Remaining : $40,079
Zack Ostapchuk $75,000 (3)
Salary Remaining : $40,079
Joseph Cecconi $75,000 (1)
Salary Remaining : $40,079
Jeremy Davies $75,000 (1)
Salary Remaining : $40,079
Carter Savoie $72,500 (2)
Salary Remaining : $38,743
Adam Ginning $70,000 (2)
Salary Remaining : $37,407
Colten Ellis $70,000 (3)
Salary Remaining : $37,407
Brendan Perlini $66,000 (2)
Salary Remaining : $35,270
Mitch Reinke $66,000 (2)
Salary Remaining : $35,270
Andre Lee $65,000 (1)
Salary Remaining : $34,735
Henri Nikkanen $65,000 (2)
Salary Remaining : $34,735
Mikael Pyyhtia $65,000 (3)
Salary Remaining : $34,735
Blade Jenkins $60,000 (1)
Salary Remaining : $32,063
Santtu Kinnunen $60,000 (2)
Salary Remaining : $32,063
William Trudeau $60,000 (2)
Salary Remaining : $32,063
Riley Sawchuk $60,000 (4)
Salary Remaining : $32,063
Adam Edstrom $60,000 (3)
Salary Remaining : $32,063
Jake Wise $60,000 (1)
Salary Remaining : $32,063
Ryan Hofer $60,000 (3)
Salary Remaining : $32,063
Peter DiLiberatore $60,000 (1)
Salary Remaining : $32,063
Aku Raty $60,000 (3)
Salary Remaining : $32,063
Judd Caulfield $60,000 (3)
Salary Remaining : $32,063
Maximus Wanner $60,000 (1)
Salary Remaining : $32,063
Mike O'Leary $54,500 (1)
Salary Remaining : $29,124
Tate Singleton $50,000 (5)
Salary Remaining : $26,720
Tarun Fizer $50,000 (5)
Salary Remaining : $26,720
Total Farm Players56
Salary Commitment
Year 2024 : $4,694,726
Year 2025 : $3,572,076
Year 2026 : $1,890,576
Year 2027 : $795,163
Salary Average Commitment
Year 2024 : $4,694,726
Year 2025 : $3,572,076
Year 2026 : $1,890,576
Year 2027 : $795,163

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,922 - 96.11%
Farm Level 2: 1000 - $15 - 942 - 94.17%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,675,466
Year to Date Revenue$31,833,850
Farm
Home Games Left22
Average Attendance - %2,864 - 95.46%
Average Income per Game$121,290
Year to Date Revenue$2,304,508

Expense

Pro Players Total Salaries$81,740,000
Farm Players Total Salaries$2,883,339
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$35,329,846
Farm Year To Date Expenses$1,342,528
Pro Salary Cap To Date$35,329,846
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,860,247
Farm Estimated Season Revenue$2,668,378
Pro Remaining Season Days107
Pro Expenses Per Days$419,179
Pro Estimated Expenses$44,852,153
Farm Remaining Season Days101
Farm Expenses Per Days$15,256
Farm Estimated Expenses$1,540,856
Estimated Season Expenses$46,393,009
Estimated Season Salary Cap$80,181,999
Estimate Under Maximum Salary Cap of $83,500,000$3,318,001
Estimate Over Minimum Salary Cap of $0 $80,181,999
Current Bank Account($2,438,062)
Projected Bank Account($9,302,446)

Pro Players Salaries

Brayden Point (1 Way Contract) $12,825,000 (5)
-Salary Remaining : $7,037,308
Brock Nelson (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $4,225,128
Mathew Barzal (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $4,115,385
Joshua Morrissey (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $3,703,846
Charlie Coyle (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,292,308
Jamie Benn (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $3,155,128
Marcus Pettersson (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $3,017,949
Nikolaj Ehlers (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $2,743,590
Lars Eller (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $2,085,128
Dylan Strome (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,810,769
Andrew Peeke (1 Way Contract) $2,725,000 (2)
-Salary Remaining : $1,495,256
Alexis Lafreniere (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,371,795
Owen Power (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,234,615
Jake Sanderson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,097,436
Brock Faber $2,000,000 (3)
-Salary Remaining : $1,097,436
Kevin Lankinen $1,400,000 (3)
-Salary Remaining : $768,205
Nick Bjugstad $1,340,000 (2)
-Salary Remaining : $735,282
Charlie Lindgren $975,000 (1)
-Salary Remaining : $535,000
Simon Holmstrom $975,000 (5)
-Salary Remaining : $535,000
Nils Lundkvist $750,000 (1)
-Salary Remaining : $411,538
Fredrik Olofsson $700,000 (4)
-Salary Remaining : $384,103
Total Pro Players21
Salary Commitment
Year 2024 : $81,740,000
Year 2025 : $56,465,000
Year 2026 : $30,900,000
Year 2027 : $27,500,000
Salary Average Commitment
Year 2024 : $81,740,000
Year 2025 : $56,465,000
Year 2026 : $30,900,000
Year 2027 : $27,500,000
Salary Cap with 1 Way Contract
Year 2024 : $81,740,000
Year 2025 : $56,465,000
Year 2026 : $30,900,000
Year 2027 : $27,500,000

Farm Players Salaries

Nick Cicek $150,000 (3)
Salary Remaining : $80,159
Nicolas Aube-Kubel $145,000 (3)
Salary Remaining : $77,487
Max Jones $140,000 (2)
Salary Remaining : $74,815
Colin White $120,000 (1)
Salary Remaining : $64,127
Devon Levi $100,000 (3)
Salary Remaining : $53,439
Lias Andersson $98,339 (3)
Salary Remaining : $52,552
Jacob Murray $90,000 (5)
Salary Remaining : $48,095
Zachary Massicotte $90,000 (5)
Salary Remaining : $48,095
Cole Clayton $90,000 (3)
Salary Remaining : $48,095
Craig Smith $90,000 (2)
Salary Remaining : $48,095
Declan Carlile $90,000 (3)
Salary Remaining : $48,095
Tristan Allard $90,000 (5)
Salary Remaining : $48,095
Jiri Patera $85,000 (3)
Salary Remaining : $45,423
Xavier Bourgault $80,000 (2)
Salary Remaining : $42,751
Yegor Sokolov $77,500 (1)
Salary Remaining : $41,415
Felix Sandstrom $77,500 (1)
Salary Remaining : $41,415
Andrew Perrott $75,000 (4)
Salary Remaining : $40,079
Keegan Kolesar $75,000 (1)
Salary Remaining : $40,079
Adam Sykora $75,000 (3)
Salary Remaining : $40,079
Cooper Marody $75,000 (1)
Salary Remaining : $40,079
Francesco Pinelli $75,000 (3)
Salary Remaining : $40,079
Ben Meyers $75,000 (2)
Salary Remaining : $40,079
Daniil Misyul $70,000 (3)
Salary Remaining : $37,407
Owen Headrick $65,000 (5)
Salary Remaining : $34,735
Ryan Fitzgerald $65,000 (5)
Salary Remaining : $34,735
C.J. Suess $65,000 (5)
Salary Remaining : $34,735
Brandon Coe $65,000 (2)
Salary Remaining : $34,735
William Dufour $65,000 (2)
Salary Remaining : $34,735
Chris Harpur $65,000 (5)
Salary Remaining : $34,735
Pavel Novak $60,000 (3)
Salary Remaining : $32,063
Mikko Kokkonen $60,000 (2)
Salary Remaining : $32,063
Zayde Wisdom $60,000 (2)
Salary Remaining : $32,063
Magnus Chrona $60,000 (3)
Salary Remaining : $32,063
Alex Beaucage $60,000 (1)
Salary Remaining : $32,063
Elliot Desnoyers $60,000 (2)
Salary Remaining : $32,063
Total Farm Players35
Salary Commitment
Year 2024 : $2,883,339
Year 2025 : $2,398,339
Year 2026 : $1,703,339
Year 2027 : $605,000
Salary Average Commitment
Year 2024 : $2,853,339
Year 2025 : $2,368,339
Year 2026 : $1,703,339
Year 2027 : $605,000

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,855 - 92.77%
Farm Level 2: 1000 - $15 - 954 - 95.38%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,596,332
Year to Date Revenue$35,119,300
Farm
Home Games Left22
Average Attendance - %2,809 - 93.64%
Average Income per Game$118,077
Year to Date Revenue$2,243,472

Expense

Pro Players Total Salaries$65,334,150
Farm Players Total Salaries$1,987,963
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$29,293,343
Farm Year To Date Expenses$908,110
Pro Salary Cap To Date$28,918,469
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,330,305
Farm Estimated Season Revenue$2,597,704
Pro Remaining Season Days107
Pro Expenses Per Days$335,047
Pro Estimated Expenses$35,850,029
Farm Remaining Season Days101
Farm Expenses Per Days$10,518
Farm Estimated Expenses$1,062,318
Estimated Season Expenses$36,912,347
Estimated Season Salary Cap$68,302,085
Estimate Under Maximum Salary Cap of $83,500,000$15,197,915
Estimate Over Minimum Salary Cap of $0 $68,302,085
Current Bank Account$7,448,220
Projected Bank Account$3,463,882

Pro Players Salaries

John Gibson (1 Way Contract) $8,640,000 (3)
-Salary Remaining : $4,740,923
Jonathan Huberdeau (1 Way Contract) $7,965,000 (2)
-Salary Remaining : $4,370,538
Taylor Hall (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $3,347,179
Erik Cernak (1 Way Contract) $5,148,000 (2)
-Salary Remaining : $2,824,800
Pierre-Luc Dubois (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $2,716,154
Samuel Girard (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $2,716,154
John Marino (1 Way Contract) $4,752,000 (3)
-Salary Remaining : $2,607,508
Oliver Bjorkstrand (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,194,872
Jake McCabe $2,800,000 (3)
-Salary Remaining : $1,536,410
Vladislav Namestnikov (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $1,382,769
Matthew Knies $1,750,000 (3)
-Salary Remaining : $960,256
Pheonix Copley (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $905,385
Luke Schenn (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $877,949
Ross Colton $1,113,750 (2)
-Salary Remaining : $611,135
Thomas Novak $936,000 (4)
-Salary Remaining : $513,600
Jordan Spence $900,000 (1)
-Salary Remaining : $493,846
Brett Howden $876,150 (3)
-Salary Remaining : $480,759
Denis Gurianov (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $466,410
Gustav Lindstrom $841,500 (2)
-Salary Remaining : $461,746
Pierre-Olivier Joseph $816,750 (2)
-Salary Remaining : $448,165
Riley Tufte $675,000 (1)
-Salary Remaining : $370,385
Jonny Brodzinski $500,000 (2)
-Salary Remaining : $274,359
Zachary Sanford $500,000 (1)
-Salary Remaining : $274,359
Conor Sheary $500,000 (2)
-Salary Remaining : $274,359
Total Pro Players24
Salary Commitment
Year 2024 : $65,334,150
Year 2025 : $52,139,150
Year 2026 : $33,654,150
Year 2027 : $4,936,000
Salary Average Commitment
Year 2024 : $65,334,150
Year 2025 : $52,139,150
Year 2026 : $33,654,150
Year 2027 : $4,936,000
Salary Cap with 1 Way Contract
Year 2024 : $64,484,150
Year 2025 : $52,139,150
Year 2026 : $33,654,150
Year 2027 : $4,936,000

Farm Players Salaries

Callan Foote $130,000 (1)
Salary Remaining : $69,471
Shane Wright $100,000 (3)
Salary Remaining : $53,439
Brad Lambert $90,000 (2)
Salary Remaining : $48,095
Cameron Gaunce $85,000 (1)
Salary Remaining : $45,423
Kyle Capobianco $83,875 (3)
Salary Remaining : $44,822
Filip Johansson $80,000 (3)
Salary Remaining : $42,751
Olivier Rodrigue $77,500 (3)
Salary Remaining : $41,415
Will Bitten $75,600 (1)
Salary Remaining : $40,400
Samu Tuomaala $75,000 (3)
Salary Remaining : $40,079
Nico Myatovic $75,000 (3)
Salary Remaining : $40,079
Christian Kyrou $75,000 (3)
Salary Remaining : $40,079
Austin Poganski $74,250 (1)
Salary Remaining : $39,679
Isaac Ratcliffe $73,238 (1)
Salary Remaining : $39,138
Michael Milne $70,000 (2)
Salary Remaining : $37,407
Ilya Nikolayev $70,000 (3)
Salary Remaining : $37,407
Jake Leschyshyn $69,000 (1)
Salary Remaining : $36,873
Raivis Ansons $65,000 (2)
Salary Remaining : $34,735
Cedric Pare $65,000 (1)
Salary Remaining : $34,735
Matthew Robertson $60,000 (1)
Salary Remaining : $32,063
Jesper Vikman $60,000 (3)
Salary Remaining : $32,063
Layton Ahac $60,000 (1)
Salary Remaining : $32,063
Curtis Douglas $60,000 (1)
Salary Remaining : $32,063
Jakub Dobes $60,000 (3)
Salary Remaining : $32,063
Joe Gambardella $54,500 (1)
Salary Remaining : $29,124
Taylor Fedun $50,000 (1)
Salary Remaining : $26,720
Devin Shore $50,000 (2)
Salary Remaining : $26,720
Steven Kampfer $50,000 (2)
Salary Remaining : $26,720
Josh Wesley $50,000 (2)
Salary Remaining : $26,720
Total Farm Players28
Salary Commitment
Year 2024 : $1,987,962
Year 2025 : $1,131,375
Year 2026 : $756,375
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,987,962
Year 2025 : $1,131,375
Year 2026 : $756,375
Year 2027 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,874 - 93.71%
Farm Level 2: 1000 - $15 - 950 - 94.96%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,733,721
Year to Date Revenue$36,408,150
Farm
Home Games Left22
Average Attendance - %2,824 - 94.13%
Average Income per Game$118,967
Year to Date Revenue$2,260,373

Expense

Pro Players Total Salaries$81,238,290
Farm Players Total Salaries$1,585,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$36,661,416
Farm Year To Date Expenses$738,232
Pro Salary Cap To Date$36,661,416
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,674,429
Farm Estimated Season Revenue$2,617,274
Pro Remaining Season Days107
Pro Expenses Per Days$416,607
Pro Estimated Expenses$44,576,949
Farm Remaining Season Days101
Farm Expenses Per Days$8,389
Farm Estimated Expenses$847,289
Estimated Season Expenses$45,424,238
Estimated Season Salary Cap$81,238,365
Estimate Under Maximum Salary Cap of $83,500,000$2,261,635
Estimate Over Minimum Salary Cap of $0 $81,238,365
Current Bank Account$16,130,895
Projected Bank Account$7,998,360

Pro Players Salaries

Connor McDavid (1 Way Contract) $11,250,000 (1)
-Salary Remaining : $6,173,077
Sam Reinhart (1 Way Contract) $8,775,000 (5)
-Salary Remaining : $4,815,000
Connor Hellebuyck (1 Way Contract) $8,324,999 (2)
-Salary Remaining : $4,568,076
J.T. Miller $7,087,500 (2)
-Salary Remaining : $3,889,038
Morgan Rielly (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $3,210,000
Auston Matthews (1 Way Contract) $5,761,924 (2)
-Salary Remaining : $3,161,671
Brad Marchand (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,743,590
Jonas Brodin (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $2,469,231
Rasmus Andersson (1 Way Contract) $4,095,000 (1)
-Salary Remaining : $2,247,000
Timo Meier (1 Way Contract) $3,510,000 (4)
-Salary Remaining : $1,926,000
Jared Spurgeon (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $1,920,513
Matt Roy (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $1,810,769
Sean Durzi (1 Way Contract) $1,870,000 (4)
-Salary Remaining : $1,026,103
Viktor Arvidsson (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $960,256
Mason Marchment $1,100,000 (3)
-Salary Remaining : $603,590
Hunter Shepard $1,085,000 (4)
-Salary Remaining : $595,359
Sam Steel $950,000 (2)
-Salary Remaining : $521,282
Daniil Miromanov $834,867 (2)
-Salary Remaining : $458,107
Mathieu Joseph $796,500 (3)
-Salary Remaining : $437,054
Sam Carrick $700,000 (3)
-Salary Remaining : $384,103
Benoit-Olivier Groulx $697,500 (2)
-Salary Remaining : $382,731
David Kampf $500,000 (5)
-Salary Remaining : $274,359
Total Pro Players22
Salary Commitment
Year 2024 : $81,238,290
Year 2025 : $55,043,290
Year 2026 : $33,146,500
Year 2027 : $26,050,000
Salary Average Commitment
Year 2024 : $84,748,290
Year 2025 : $58,553,290
Year 2026 : $33,146,500
Year 2027 : $26,050,000
Salary Cap with 1 Way Contract
Year 2024 : $81,238,290
Year 2025 : $55,043,290
Year 2026 : $29,636,500
Year 2027 : $22,540,000

Farm Players Salaries

Jack Studnicka $140,000 (1)
Salary Remaining : $74,815
Joel Kiviranta $126,000 (2)
Salary Remaining : $67,333
Brendan Gaunce $89,500 (4)
Salary Remaining : $47,828
Isak Rosen $80,000 (2)
Salary Remaining : $42,751
Jan Mysak $70,000 (2)
Salary Remaining : $37,407
Matthew Strome $65,000 (1)
Salary Remaining : $34,735
Tristen Nielsen $65,000 (2)
Salary Remaining : $34,735
Jarid Lukosevicius $50,000 (1)
Salary Remaining : $26,720
Casey Dornbach $50,000 (5)
Salary Remaining : $26,720
Ken Appleby $50,000 (5)
Salary Remaining : $26,720
Xavier Ouellet $50,000 (5)
Salary Remaining : $26,720
Kyle Rau $50,000 (5)
Salary Remaining : $26,720
Matt Tomkins $50,000 (5)
Salary Remaining : $26,720
Patrik Koch $50,000 (5)
Salary Remaining : $26,720
Steven Fogarty $50,000 (4)
Salary Remaining : $26,720
Mason Jobst $50,000 (1)
Salary Remaining : $26,720
Austin Osmanski $50,000 (4)
Salary Remaining : $26,720
Dean Stewart $50,000 (3)
Salary Remaining : $26,720
Aidan Fulp $50,000 (5)
Salary Remaining : $26,720
Peyton Jones $50,000 (5)
Salary Remaining : $26,720
Bryan Yoon $50,000 (5)
Salary Remaining : $26,720
Cameron Wright $50,000 (5)
Salary Remaining : $26,720
Alex Belzile $50,000 (3)
Salary Remaining : $26,720
Louis Boudon $50,000 (5)
Salary Remaining : $26,720
Joseph Duszak $50,000 (5)
Salary Remaining : $26,720
Dustin Tokarski $50,000 (3)
Salary Remaining : $26,720
Cavan Fitzgerald $0 (0)
Salary Remaining : $0
Alex Kannok Leipert $0 (0)
Salary Remaining : $0
Matej Pekar $0 (0)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2024 : $1,585,500
Year 2025 : $1,280,500
Year 2026 : $939,500
Year 2027 : $789,500
Salary Average Commitment
Year 2024 : $1,585,500
Year 2025 : $1,280,500
Year 2026 : $939,500
Year 2027 : $789,500

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.08%
Farm Level 2: 1000 - $15 - 940 - 93.97%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,741,339
Year to Date Revenue$33,085,450
Farm
Home Games Left22
Average Attendance - %2,841 - 94.71%
Average Income per Game$120,173
Year to Date Revenue$2,283,291

Expense

Pro Players Total Salaries$76,228,835
Farm Players Total Salaries$3,419,983
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,625,000
Pro Year To Date Expenses$33,111,950
Farm Year To Date Expenses$1,624,424
Pro Salary Cap To Date$31,635,060
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,309,468
Farm Estimated Season Revenue$2,643,811
Pro Remaining Season Days107
Pro Expenses Per Days$390,917
Pro Estimated Expenses$41,828,119
Farm Remaining Season Days101
Farm Expenses Per Days$18,095
Farm Estimated Expenses$1,827,595
Estimated Season Expenses$43,655,714
Estimated Season Salary Cap$75,070,779
Estimate Under Maximum Salary Cap of $83,500,000$8,429,221
Estimate Over Minimum Salary Cap of $0 $75,070,779
Current Bank Account$2,832,367
Projected Bank Account$129,932

Pro Players Salaries

Frederik Andersen (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $4,389,744
Cole Caufield $7,457,500 (2)
-Salary Remaining : $4,092,064
Shea Theodore (1 Way Contract) $6,556,335 (4)
-Salary Remaining : $3,597,579
Brandon Saad (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $3,155,128
Christopher Tanev (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,743,590
Jordan Eberle (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,743,590
Filip Chytil (1 Way Contract) $4,437,500 (2)
-Salary Remaining : $2,434,936
Ryan Strome (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $2,304,615
Sean Walker $4,000,000 (5)
-Salary Remaining : $2,194,872
Scott Wedgewood (1 Way Contract) $3,000,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,646,154
Alexander Wennberg (1 Way Contract) $2,925,000 (2)
-Salary Remaining : $1,605,000
Martin Fehervary (1 Way Contract) $2,541,250 (1)
-Salary Remaining : $1,394,429
Oliver Kylington (1 Way Contract) $2,499,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,371,246
Luke Kunin (1 Way Contract) $2,277,000 (2)
-Salary Remaining : $1,249,431
Marc-Andre Fleury (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,234,615
Wyatt Johnston (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $960,256
Sean Kuraly (1 Way Contract) $1,606,500 (1)
-Salary Remaining : $881,515
Colin Blackwell $1,480,000 (3)
-Salary Remaining : $812,103
Dylan Samberg $1,400,000 (2)
-Salary Remaining : $768,205
Robert Bortuzzo $1,000,000 (3)
-Salary Remaining : $548,718
Pavel Dorofeyev $948,750 (4)
-Salary Remaining : $520,596
Ryan Poehling $750,000 (1)
-Salary Remaining : $411,538
Jaycob Megna $700,000 (4)
-Salary Remaining : $384,103
Curtis Lazar $700,000 (5)
-Salary Remaining : $384,103
Total Pro Players24
Salary Commitment
Year 2024 : $76,228,835
Year 2025 : $63,832,085
Year 2026 : $30,585,085
Year 2027 : $20,105,085
Salary Average Commitment
Year 2024 : $74,728,835
Year 2025 : $62,332,085
Year 2026 : $29,085,085
Year 2027 : $18,605,085
Salary Cap with 1 Way Contract
Year 2024 : $70,729,835
Year 2025 : $60,832,085
Year 2026 : $27,585,085
Year 2027 : $17,105,085

Farm Players Salaries

Chase Wheatcroft $150,000 (1)
Salary Remaining : $80,159
Tyson Jost $149,500 (1)
Salary Remaining : $79,892
Lukas Reichel $100,000 (1)
Salary Remaining : $53,439
Shakir Mukhamadullin $100,000 (2)
Salary Remaining : $53,439
Uvis Balinskis $97,500 (5)
Salary Remaining : $52,103
Jacob Lucchini $97,500 (3)
Salary Remaining : $52,103
AJ Greer $91,500 (3)
Salary Remaining : $48,897
Jasper Weatherby $85,000 (1)
Salary Remaining : $45,423
Keith Petruzzelli $81,750 (1)
Salary Remaining : $43,687
Cam Morrison $80,000 (4)
Salary Remaining : $42,751
Gabriel Fortier $77,500 (2)
Salary Remaining : $41,415
Jakub Skarek $77,500 (2)
Salary Remaining : $41,415
Henrik Rybinski $77,325 (1)
Salary Remaining : $41,322
John Farinacci $75,000 (3)
Salary Remaining : $40,079
Donovan Sebrango $70,408 (1)
Salary Remaining : $37,626
Hunter McKown $70,000 (2)
Salary Remaining : $37,407
Domenick Fensore $70,000 (3)
Salary Remaining : $37,407
Dmitri Kuzmin $70,000 (3)
Salary Remaining : $37,407
Artyom Anisimov $70,000 (4)
Salary Remaining : $37,407
Vincent Iorio $70,000 (2)
Salary Remaining : $37,407
Filip Engaras $70,000 (4)
Salary Remaining : $37,407
Jacob Gaucher $70,000 (4)
Salary Remaining : $37,407
Jack Matier $65,000 (3)
Salary Remaining : $34,735
Samuel Knazko $65,000 (2)
Salary Remaining : $34,735
Lukas Rousek $65,000 (1)
Salary Remaining : $34,735
Nathan Legare $65,000 (1)
Salary Remaining : $34,735
Xavier Simoneau $65,000 (2)
Salary Remaining : $34,735
Mitchell Gibson $65,000 (3)
Salary Remaining : $34,735
Adam Raska $62,500 (1)
Salary Remaining : $33,399
Albert Johansson $62,500 (2)
Salary Remaining : $33,399
Isaiah Saville $62,500 (1)
Salary Remaining : $33,399
Adam Wilsby $62,500 (2)
Salary Remaining : $33,399
Nicolas Beaudin $60,000 (1)
Salary Remaining : $32,063
Topias Vilen $60,000 (3)
Salary Remaining : $32,063
Jackson Cates $60,000 (1)
Salary Remaining : $32,063
James Malatesta $60,000 (3)
Salary Remaining : $32,063
Jalen Luypen $60,000 (3)
Salary Remaining : $32,063
Curtis Hall $60,000 (1)
Salary Remaining : $32,063
Hugh McGing $60,000 (1)
Salary Remaining : $32,063
Ilya Usov $60,000 (2)
Salary Remaining : $32,063
Colton Poolman $60,000 (1)
Salary Remaining : $32,063
Clay Stevenson $60,000 (3)
Salary Remaining : $32,063
Peetro Seppala $60,000 (2)
Salary Remaining : $32,063
Nikita Novikov $60,000 (3)
Salary Remaining : $32,063
Jordy Bellerive $55,000 (2)
Salary Remaining : $29,392
Artyom Grushnikov $54,500 (1)
Salary Remaining : $29,124
Marc Del Gaizo $50,000 (1)
Salary Remaining : $26,720
Total Farm Players47
Salary Commitment
Year 2024 : $3,419,983
Year 2025 : $2,046,500
Year 2026 : $1,221,500
Year 2027 : $387,500
Salary Average Commitment
Year 2024 : $3,419,983
Year 2025 : $2,046,500
Year 2026 : $1,221,500
Year 2027 : $387,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,873 - 93.66%
Farm Level 2: 1000 - $15 - 944 - 94.43%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,670,290
Year to Date Revenue$33,405,800
Farm
Home Games Left22
Average Attendance - %2,817 - 93.91%
Average Income per Game$118,790
Year to Date Revenue$2,257,001

Expense

Pro Players Total Salaries$79,862,959
Farm Players Total Salaries$1,693,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$36,326,048
Farm Year To Date Expenses$705,305
Pro Salary Cap To Date$33,627,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,076,090
Farm Estimated Season Revenue$2,613,370
Pro Remaining Season Days107
Pro Expenses Per Days$409,554
Pro Estimated Expenses$43,822,278
Farm Remaining Season Days101
Farm Expenses Per Days$8,962
Farm Estimated Expenses$905,162
Estimated Season Expenses$44,727,440
Estimated Season Salary Cap$74,966,967
Estimate Under Maximum Salary Cap of $83,500,000$8,533,033
Estimate Over Minimum Salary Cap of $0 $74,966,967
Current Bank Account$2,240,833
Projected Bank Account($4,797,147)

Pro Players Salaries

Quinton Byfield $7,800,000 (5)
-Salary Remaining : $4,280,000
Patrik Laine (1 Way Contract) $7,438,500 (1)
-Salary Remaining : $4,081,638
Nico Hischier (1 Way Contract) $6,525,000 (2)
-Salary Remaining : $3,580,385
Artem Zub (1 Way Contract) $6,210,000 (5)
-Salary Remaining : $3,407,538
Nick Schmaltz (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $2,743,590
Kyle Palmieri (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $2,661,282
Jason Zucker (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $2,332,051
Brenden Dillon (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,194,872
Nate Schmidt (1 Way Contract) $3,850,000 (3)
-Salary Remaining : $2,112,564
Yanni Gourde (1 Way Contract) $3,450,000 (4)
-Salary Remaining : $1,893,077
Martin Jones (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,646,154
Mackenzie Blackwood (1 Way Contract) $2,772,000 (1)
-Salary Remaining : $1,521,046
Mitchell Weeks (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,371,795
Reilly Smith (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,371,795
Nicolas Hague (1 Way Contract) $2,271,209 (3)
-Salary Remaining : $1,246,253
Austin Watson (1 Way Contract) $2,025,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,111,154
Nicklas Backstrom (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,097,436
Luke Hughes (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,097,436
Jarred Tinordi (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $850,513
Ryan Donato (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $713,333
Kevin Bahl $1,039,500 (4)
-Salary Remaining : $570,392
Juuso Valimaki (1 Way Contract) $990,000 (3)
-Salary Remaining : $543,231
Cole Perfetti $900,000 (1)
-Salary Remaining : $493,846
Logan Stanley $891,000 (2)
-Salary Remaining : $488,908
Taylor Raddysh $750,750 (2)
-Salary Remaining : $411,950
Total Pro Players25
Salary Commitment
Year 2024 : $79,862,959
Year 2025 : $57,577,459
Year 2026 : $40,910,709
Year 2027 : $25,999,500
Salary Average Commitment
Year 2024 : $79,862,959
Year 2025 : $57,577,459
Year 2026 : $40,910,709
Year 2027 : $25,999,500
Salary Cap with 1 Way Contract
Year 2024 : $75,337,959
Year 2025 : $55,077,459
Year 2026 : $40,910,709
Year 2027 : $25,999,500

Farm Players Salaries

Anthony Deangelo $149,500 (5)
Salary Remaining : $79,892
Brendan Lemieux $140,000 (5)
Salary Remaining : $74,815
Ozzy Wiesblatt $100,000 (2)
Salary Remaining : $53,439
Aaron Dell $99,500 (1)
Salary Remaining : $53,172
Jakub Zboril $79,750 (1)
Salary Remaining : $42,618
Nikita Chibrikov $75,000 (3)
Salary Remaining : $40,079
Farm Player 17 $70,000 (1)
Salary Remaining : $37,407
Lucas Edmonds $70,000 (2)
Salary Remaining : $37,407
Farm Player 19 $70,000 (1)
Salary Remaining : $37,407
Roni Hirvonen $70,000 (3)
Salary Remaining : $37,407
Ryan Winterton $70,000 (3)
Salary Remaining : $37,407
Farm Player 115 $70,000 (1)
Salary Remaining : $37,407
Daniel Torgersson $65,000 (2)
Salary Remaining : $34,735
Tyler Kleven $65,000 (3)
Salary Remaining : $34,735
Tyson Hinds $65,000 (3)
Salary Remaining : $34,735
Thomas Milic $65,000 (3)
Salary Remaining : $34,735
Nico Daws $65,000 (2)
Salary Remaining : $34,735
Jake Massie $65,000 (1)
Salary Remaining : $34,735
Marcel Marcel $60,000 (3)
Salary Remaining : $32,063
Brayden Tracey $60,000 (1)
Salary Remaining : $32,063
Corey Schueneman $60,000 (1)
Salary Remaining : $32,063
Antti Saarela $60,000 (1)
Salary Remaining : $32,063
Total Farm Players22
Salary Commitment
Year 2024 : $1,693,750
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500
Salary Average Commitment
Year 2024 : $1,693,750
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,873 - 93.66%
Farm Level 2: 1000 - $15 - 947 - 94.75%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,701,083
Year to Date Revenue$30,619,500
Farm
Home Games Left22
Average Attendance - %2,821 - 94.02%
Average Income per Game$118,864
Year to Date Revenue$2,258,414

Expense

Pro Players Total Salaries$82,915,512
Farm Players Total Salaries$1,792,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,421,764
Farm Year To Date Expenses$868,441
Pro Salary Cap To Date$37,421,764
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,124,917
Farm Estimated Season Revenue$2,615,006
Pro Remaining Season Days107
Pro Expenses Per Days$425,208
Pro Estimated Expenses$45,497,256
Farm Remaining Season Days101
Farm Expenses Per Days$9,483
Farm Estimated Expenses$957,783
Estimated Season Expenses$46,455,039
Estimated Season Salary Cap$82,919,020
Estimate Under Maximum Salary Cap of $83,500,000$580,980
Estimate Over Minimum Salary Cap of $0 $82,919,020
Current Bank Account$601,902
Projected Bank Account($4,113,214)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,300,000 (2)
-Salary Remaining : $5,651,795
Tyler Seguin (1 Way Contract) $8,950,000 (1)
-Salary Remaining : $4,911,026
Vladimir Tarasenko (1 Way Contract) $7,300,000 (1)
-Salary Remaining : $4,005,641
Clayton Keller (1 Way Contract) $6,113,250 (1)
-Salary Remaining : $3,354,450
Ville Husso (1 Way Contract) $6,069,069 (3)
-Salary Remaining : $3,330,207
Jakob Chychrun (1 Way Contract) $5,060,000 (1)
-Salary Remaining : $2,776,513
John Carlson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,743,590
Mikael Backlund (1 Way Contract) $4,666,666 (3)
-Salary Remaining : $2,560,683
Ben Chiarot (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $2,304,615
Nick Leddy $4,000,000 (3)
-Salary Remaining : $2,194,872
Gustav Nyquist (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,085,128
Martin Necas (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,057,692
Ryan Graves (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $1,810,769
Anton Lundell (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,234,615
Erik Gudbranson (1 Way Contract) $1,707,777 (1)
-Salary Remaining : $937,088
Dakota Joshua $1,237,500 (5)
-Salary Remaining : $679,038
Ty Dellandrea $1,125,000 (5)
-Salary Remaining : $617,308
Michael Eyssimont $1,120,000 (5)
-Salary Remaining : $614,564
Erik Johnson $1,100,000 (5)
-Salary Remaining : $603,590
Kyle Okposo $1,000,000 (2)
-Salary Remaining : $548,718
Filip Gustavsson $866,250 (1)
-Salary Remaining : $475,327
Total Pro Players21
Salary Commitment
Year 2024 : $82,915,512
Year 2025 : $37,668,235
Year 2026 : $26,368,235
Year 2027 : $7,882,500
Salary Average Commitment
Year 2024 : $82,915,512
Year 2025 : $37,668,235
Year 2026 : $26,368,235
Year 2027 : $7,882,500
Salary Cap with 1 Way Contract
Year 2024 : $82,915,512
Year 2025 : $37,668,235
Year 2026 : $26,368,235
Year 2027 : $7,882,500

Farm Players Salaries

Brandt Clarke $140,000 (3)
Salary Remaining : $74,815
Adam Brooks $106,750 (4)
Salary Remaining : $57,046
Derrick Pouliot $100,000 (2)
Salary Remaining : $53,439
Vinni Lettieri $97,167 (2)
Salary Remaining : $51,925
Jeff Kubiak $85,000 (2)
Salary Remaining : $45,423
Boris Katchouk $83,417 (2)
Salary Remaining : $44,577
Jesse Ylonen $82,500 (3)
Salary Remaining : $44,087
Michael Pezzetta $82,500 (2)
Salary Remaining : $44,087
Nolan Allan $80,000 (3)
Salary Remaining : $42,751
Michael Karow $80,000 (3)
Salary Remaining : $42,751
Taylor Ward $75,000 (2)
Salary Remaining : $40,079
William Wallinder $75,000 (3)
Salary Remaining : $40,079
Alex Stalock $75,000 (1)
Salary Remaining : $40,079
Landon Slaggert $70,000 (3)
Salary Remaining : $37,407
Garret Sparks $70,000 (5)
Salary Remaining : $37,407
Gage Goncalves $70,000 (1)
Salary Remaining : $37,407
Farm Goalie 18 $70,000 (1)
Salary Remaining : $37,407
FarmPlay1 $70,000 (1)
Salary Remaining : $37,407
Kyle Clifford $60,000 (3)
Salary Remaining : $32,063
Nick Wolff $60,000 (1)
Salary Remaining : $32,063
Nick Jones $60,000 (1)
Salary Remaining : $32,063
Robbie Russo $50,000 (4)
Salary Remaining : $26,720
Ethan Prow $50,000 (4)
Salary Remaining : $26,720
Total Farm Players23
Salary Commitment
Year 2024 : $1,792,334
Year 2025 : $1,387,334
Year 2026 : $864,250
Year 2027 : $276,750
Salary Average Commitment
Year 2024 : $1,792,334
Year 2025 : $1,387,334
Year 2026 : $864,250
Year 2027 : $276,750

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.65%
Farm Level 2: 1000 - $15 - 951 - 95.13%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,635,056
Year to Date Revenue$27,795,950
Farm
Home Games Left22
Average Attendance - %2,844 - 94.81%
Average Income per Game$119,983
Year to Date Revenue$2,279,686

Expense

Pro Players Total Salaries$77,417,891
Farm Players Total Salaries$2,310,765
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,422,135
Pro Year To Date Expenses$33,949,966
Farm Year To Date Expenses$1,075,372
Pro Salary Cap To Date$33,949,966
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,241,341
Farm Estimated Season Revenue$2,639,636
Pro Remaining Season Days107
Pro Expenses Per Days$397,015
Pro Estimated Expenses$42,480,605
Farm Remaining Season Days101
Farm Expenses Per Days$12,226
Farm Estimated Expenses$1,234,826
Estimated Season Expenses$43,715,431
Estimated Season Salary Cap$82,852,706
Estimate Under Maximum Salary Cap of $83,500,000$647,294
Estimate Over Minimum Salary Cap of $0 $82,852,706
Current Bank Account$35,046,429
Projected Bank Account$33,211,975

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $12,920,000 (3)
-Salary Remaining : $7,089,436
Cale Makar (1 Way Contract) $8,910,000 (2)
-Salary Remaining : $4,889,077
Joshua Norris (1 Way Contract) $7,870,500 (2)
-Salary Remaining : $4,318,685
Noah Hanifin (1 Way Contract) $6,615,000 (1)
-Salary Remaining : $3,629,769
Mika Zibanejad (1 Way Contract) $5,725,000 (1)
-Salary Remaining : $3,141,410
Jordan Binnington (1 Way Contract) $5,650,000 (3)
-Salary Remaining : $3,100,256
Mattias Ekholm (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $2,606,410
Bryan Rust (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $2,469,231
Ryan Nugent-Hopkins (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $2,222,308
Casey Mittelstadt (1 Way Contract) $2,587,500 (2)
-Salary Remaining : $1,419,808
TJ Brodie (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,234,615
Alexander Romanov (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,234,615
Juraj Slafkovsky (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $823,077
Connor Zary $1,400,000 (1)
-Salary Remaining : $768,205
Michael Rasmussen $1,314,000 (1)
-Salary Remaining : $721,015
Marco Rossi $1,250,000 (1)
-Salary Remaining : $685,897
Isac Lundestrom $983,391 (3)
-Salary Remaining : $539,604
Daniel Sprong $877,500 (4)
-Salary Remaining : $481,500
Urho Vaakanainen $765,000 (1)
-Salary Remaining : $419,769
Samuel Ersson $650,000 (1)
-Salary Remaining : $356,667
Ty Emberson $600,000 (1)
-Salary Remaining : $329,231
Total Pro Players21
Salary Commitment
Year 2024 : $77,417,891
Year 2025 : $56,848,891
Year 2026 : $34,430,891
Year 2027 : $877,500
Salary Average Commitment
Year 2024 : $77,417,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500
Salary Cap with 1 Way Contract
Year 2024 : $77,417,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500

Farm Players Salaries

Skyler Brind'Amour $135,000 (5)
Salary Remaining : $72,143
Cal Petersen $100,425 (2)
Salary Remaining : $53,666
Jesper Wallstedt $100,000 (2)
Salary Remaining : $53,439
Mavrik Bourque $100,000 (2)
Salary Remaining : $53,439
Marco Scandella $97,500 (3)
Salary Remaining : $52,103
Jacob MacDonald $90,000 (4)
Salary Remaining : $48,095
Cole Schneider $90,000 (3)
Salary Remaining : $48,095
Drake Caggiula $90,000 (4)
Salary Remaining : $48,095
Emil Bemstrom $89,100 (4)
Salary Remaining : $47,614
Will Butcher $85,000 (4)
Salary Remaining : $45,423
Vasili Ponomarev $85,000 (1)
Salary Remaining : $45,423
Dillon Heatherington $85,000 (4)
Salary Remaining : $45,423
Matt Filipe $85,000 (4)
Salary Remaining : $45,423
Charles Hudon $85,000 (4)
Salary Remaining : $45,423
Mackenzie Entwistle $82,800 (3)
Salary Remaining : $44,248
Matthew Phillips $82,500 (1)
Salary Remaining : $44,087
Wade Allison $77,715 (3)
Salary Remaining : $41,530
John Leonard $76,725 (4)
Salary Remaining : $41,001
Dave Gust $76,250 (1)
Salary Remaining : $40,747
Matt Kiersted $76,250 (1)
Salary Remaining : $40,747
Josh Mahura $74,250 (1)
Salary Remaining : $39,679
Gage Quinney $70,000 (4)
Salary Remaining : $37,407
Montana Onyebuchi $70,000 (3)
Salary Remaining : $37,407
Tyler Madden $69,750 (2)
Salary Remaining : $37,274
Drew Helleson $65,000 (1)
Salary Remaining : $34,735
Zach Sawchenko $62,500 (1)
Salary Remaining : $33,399
Colton White $60,000 (1)
Salary Remaining : $32,063
Nicolas Deslauriers $50,000 (2)
Salary Remaining : $26,720
Total Farm Players28
Salary Commitment
Year 2024 : $2,310,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825
Salary Average Commitment
Year 2024 : $2,310,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,860 - 92.98%
Farm Level 2: 1000 - $15 - 932 - 93.20%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$36,765,750
Farm
Home Games Left22
Average Attendance - %2,792 - 93.05%
Average Income per Game$117,804
Year to Date Revenue$2,238,284

Expense

Pro Players Total Salaries$82,852,937
Farm Players Total Salaries$1,860,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,175,000
Pro Year To Date Expenses$37,129,728
Farm Year To Date Expenses$906,552
Pro Salary Cap To Date$35,654,295
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,015,000
Farm Estimated Season Revenue$2,591,697
Pro Remaining Season Days107
Pro Expenses Per Days$424,887
Pro Estimated Expenses$45,462,909
Farm Remaining Season Days101
Farm Expenses Per Days$9,844
Farm Estimated Expenses$994,244
Estimated Season Expenses$46,457,153
Estimated Season Salary Cap$82,477,591
Estimate Under Maximum Salary Cap of $83,500,000$1,022,409
Estimate Over Minimum Salary Cap of $0 $82,477,591
Current Bank Account$4,989,528
Projected Bank Account($3,860,928)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $11,500,000 (5)
-Salary Remaining : $6,310,256
Elias Pettersson (1 Way Contract) $7,276,500 (3)
-Salary Remaining : $3,992,746
Mikael Granlund (1 Way Contract) $6,450,000 (5)
-Salary Remaining : $3,539,231
Alex Tuch (1 Way Contract) $6,430,000 (5)
-Salary Remaining : $3,528,256
Alex Pietrangelo (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $3,456,923
Blake Coleman (1 Way Contract) $5,770,000 (5)
-Salary Remaining : $3,166,103
Jamie Oleksiak (1 Way Contract) $5,309,000 (5)
-Salary Remaining : $2,913,144
Mitchell Marner (1 Way Contract) $4,906,350 (1)
-Salary Remaining : $2,692,202
Esa Lindell (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $2,469,231
David Savard (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,469,231
Brandon Tanev (1 Way Contract) $3,307,000 (5)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,814,610
Jani Hakanpaa (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,646,154
Linus Ullmark (1 Way Contract) $2,925,000 (1)
-Salary Remaining : $1,605,000
Barrett Hayton (1 Way Contract) $1,968,650 (4)
-Salary Remaining : $1,080,234
Shane Pinto (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $960,256
Joel Eriksson Ek (1 Way Contract) $1,673,437 (1)
-Salary Remaining : $918,245
Marcus Foligno (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $823,077
Tanner Jeannot $870,000 (1)
-Salary Remaining : $477,385
Tyler Motte $860,000 (5)
-Salary Remaining : $471,897
Devin Cooley $782,000 (1)
-Salary Remaining : $429,097
Emil Martinsen Lilleberg $650,000 (3)
-Salary Remaining : $356,667
Beck Malenstyn $625,000 (1)
-Salary Remaining : $342,949
Total Pro Players22
Salary Commitment
Year 2024 : $82,852,937
Year 2025 : $66,571,150
Year 2026 : $61,821,150
Year 2027 : $41,594,650
Salary Average Commitment
Year 2024 : $82,852,937
Year 2025 : $66,571,150
Year 2026 : $61,821,150
Year 2027 : $41,594,650
Salary Cap with 1 Way Contract
Year 2024 : $79,545,937
Year 2025 : $63,264,150
Year 2026 : $58,514,150
Year 2027 : $38,287,650

Farm Players Salaries

Casey DeSmith $140,000 (3)
Salary Remaining : $74,815
Joel L'Esperance $101,500 (4)
Salary Remaining : $54,241
Hendrix Lapierre $100,000 (2)
Salary Remaining : $53,439
Chase Priskie $93,000 (2)
Salary Remaining : $49,698
Bryce Kindopp $87,875 (1)
Salary Remaining : $46,960
Jacob Peterson $85,000 (1)
Salary Remaining : $45,423
Matt Donovan $80,000 (5)
Salary Remaining : $42,751
Nicholas Robertson $80,000 (1)
Salary Remaining : $42,751
Marc McLaughlin $75,000 (1)
Salary Remaining : $40,079
Brady Lyle $73,625 (1)
Salary Remaining : $39,345
FarmGoal4 $70,000 (1)
Salary Remaining : $37,407
Mikhail Abramov $70,000 (1)
Salary Remaining : $37,407
Jack Finley $67,500 (2)
Salary Remaining : $36,071
Bobby Trivigno $67,500 (2)
Salary Remaining : $36,071
Eemil Viro $65,000 (2)
Salary Remaining : $34,735
Justin Sourdif $65,000 (2)
Salary Remaining : $34,735
John Ludvig $65,000 (2)
Salary Remaining : $34,735
Keean Washkurak $65,000 (1)
Salary Remaining : $34,735
Lukas Svejkovsky $65,000 (2)
Salary Remaining : $34,735
Dennis Cesana $60,000 (1)
Salary Remaining : $32,063
Brendan Warren $60,000 (1)
Salary Remaining : $32,063
Artem Guryev $60,000 (3)
Salary Remaining : $32,063
Jake Livingstone $60,000 (1)
Salary Remaining : $32,063
Fyodor Svechkov $54,500 (1)
Salary Remaining : $29,124
Matthew Boucher $50,000 (1)
Salary Remaining : $26,720
Total Farm Players25
Salary Commitment
Year 2024 : $1,860,500
Year 2025 : $969,500
Year 2026 : $381,500
Year 2027 : $181,500
Salary Average Commitment
Year 2024 : $1,860,500
Year 2025 : $969,500
Year 2026 : $381,500
Year 2027 : $181,500

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,921 - 96.06%
Farm Level 2: 1000 - $15 - 961 - 96.13%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$35,015,000
Farm
Home Games Left22
Average Attendance - %2,883 - 96.08%
Average Income per Game$121,678
Year to Date Revenue$2,311,883

Expense

Pro Players Total Salaries$84,537,750
Farm Players Total Salaries$2,892,179
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$38,163,708
Farm Year To Date Expenses$1,344,359
Pro Salary Cap To Date$36,087,792
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,765,750
Farm Estimated Season Revenue$2,676,917
Pro Remaining Season Days107
Pro Expenses Per Days$433,527
Pro Estimated Expenses$46,387,389
Farm Remaining Season Days101
Farm Expenses Per Days$15,303
Farm Estimated Expenses$1,545,603
Estimated Season Expenses$47,932,992
Estimated Season Salary Cap$79,951,051
Estimate Under Maximum Salary Cap of $83,500,000$3,548,949
Estimate Over Minimum Salary Cap of $0 $79,951,051
Current Bank Account$18,727,722
Projected Bank Account$10,237,397

Pro Players Salaries

Patrick Kane (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $6,035,897
Dylan Larkin (1 Way Contract) $7,137,000 (4)
-Salary Remaining : $3,916,200
Dylan Cozens (1 Way Contract) $6,390,000 (3)
-Salary Remaining : $3,506,308
Josh Manson (1 Way Contract) $5,602,500 (1)
-Salary Remaining : $3,074,192
Kris Letang (1 Way Contract) $5,550,000 (1)
-Salary Remaining : $3,045,385
Ryan McDonagh (1 Way Contract) $5,352,000 (1)
-Salary Remaining : $2,936,738
Connor Murphy (1 Way Contract) $4,851,000 (1)
-Salary Remaining : $2,661,831
Josh Anderson (1 Way Contract) $4,600,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,524,103
Alexandar Georgiev (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $2,518,615
Pavel Zacha (1 Way Contract) $4,275,000 (1)
-Salary Remaining : $2,345,769
Drew Doughty (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $2,140,000
Evan Bouchard (1 Way Contract) $3,860,000 (3)
-Salary Remaining : $2,118,051
Nicolas Roy $3,780,000 (5)
-Salary Remaining : $2,074,154
Cam Talbot (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,920,513
Dawson Mercer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,234,615
Ivan Barbashev $1,460,250 (1)
-Salary Remaining : $801,265
Jack McBain $1,250,000 (1)
-Salary Remaining : $685,897
Ridly Greig $1,000,000 (2)
-Salary Remaining : $548,718
Gabriel Vilardi $948,750 (3)
-Salary Remaining : $520,596
Drew O'Connor $925,000 (1)
-Salary Remaining : $507,564
Paul Cotter $891,250 (2)
-Salary Remaining : $489,045
Joseph Veleno $825,000 (2)
-Salary Remaining : $452,692
Matthew Kessel $600,000 (1)
-Salary Remaining : $329,231
Total Pro Players23
Salary Commitment
Year 2024 : $84,537,750
Year 2025 : $41,422,000
Year 2026 : $31,305,750
Year 2027 : $20,107,000
Salary Average Commitment
Year 2024 : $84,537,750
Year 2025 : $41,422,000
Year 2026 : $31,305,750
Year 2027 : $20,107,000
Salary Cap with 1 Way Contract
Year 2024 : $79,937,750
Year 2025 : $36,822,000
Year 2026 : $26,705,750
Year 2027 : $15,507,000

Farm Players Salaries

Ivan Ivan $150,000 (5)
Salary Remaining : $80,159
Xavier Parent $148,500 (4)
Salary Remaining : $79,357
Samuel Houde $148,000 (4)
Salary Remaining : $79,090
Adam Scheel $130,000 (1)
Salary Remaining : $69,471
Hunter Jones $130,000 (1)
Salary Remaining : $69,471
Henry Thrun $100,000 (3)
Salary Remaining : $53,439
Dennis Cholowski $99,000 (1)
Salary Remaining : $52,905
Libor Hajek $96,154 (1)
Salary Remaining : $51,384
Joakim Kemell $90,000 (2)
Salary Remaining : $48,095
Ian Mitchell $85,250 (4)
Salary Remaining : $45,557
Thomas Bordeleau $85,000 (2)
Salary Remaining : $45,423
Kristian Reichel $82,775 (1)
Salary Remaining : $44,234
Nikita Alexandrov $82,500 (1)
Salary Remaining : $44,087
Sheldon Rempal $82,500 (1)
Salary Remaining : $44,087
Alex Turcotte $77,500 (3)
Salary Remaining : $41,415
Jonathan Gruden $77,500 (2)
Salary Remaining : $41,415
Trent Miner $77,500 (3)
Salary Remaining : $41,415
Robert Mastrosimone $75,000 (3)
Salary Remaining : $40,079
Carter Mazur $70,000 (3)
Salary Remaining : $37,407
Jacob Ingham $70,000 (1)
Salary Remaining : $37,407
Martin Chromiak $65,000 (2)
Salary Remaining : $34,735
Mattias Norlinder $65,000 (2)
Salary Remaining : $34,735
Strauss Mann $65,000 (2)
Salary Remaining : $34,735
Oskari Salminen $65,000 (2)
Salary Remaining : $34,735
Robin Salo $65,000 (1)
Salary Remaining : $34,735
Jakub Demek $65,000 (3)
Salary Remaining : $34,735
Amadeus Lombardi $65,000 (3)
Salary Remaining : $34,735
Travis Mitchell $60,000 (3)
Salary Remaining : $32,063
Michael Vukojevic $60,000 (1)
Salary Remaining : $32,063
Jason Polin $60,000 (1)
Salary Remaining : $32,063
David Spacek $60,000 (3)
Salary Remaining : $32,063
Hunter Skinner $60,000 (1)
Salary Remaining : $32,063
Josiah Slavin $60,000 (1)
Salary Remaining : $32,063
Jack Thompson $60,000 (2)
Salary Remaining : $32,063
Maxim Cajkovic $60,000 (1)
Salary Remaining : $32,063
Total Farm Players35
Salary Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750
Salary Average Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.64%
Farm Level 2: 1000 - $15 - 954 - 95.37%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,656,091
Year to Date Revenue$28,153,550
Farm
Home Games Left22
Average Attendance - %2,846 - 94.88%
Average Income per Game$120,022
Year to Date Revenue$2,280,422

Expense

Pro Players Total Salaries$64,008,660
Farm Players Total Salaries$2,535,584
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$10,400,000
Pro Year To Date Expenses$29,073,306
Farm Year To Date Expenses$1,162,168
Pro Salary Cap To Date$27,957,914
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,746,188
Farm Estimated Season Revenue$2,640,489
Pro Remaining Season Days107
Pro Expenses Per Days$328,250
Pro Estimated Expenses$35,122,750
Farm Remaining Season Days101
Farm Expenses Per Days$13,416
Farm Estimated Expenses$1,355,016
Estimated Season Expenses$36,477,766
Estimated Season Salary Cap$72,108,817
Estimate Under Maximum Salary Cap of $83,500,000$11,391,183
Estimate Over Minimum Salary Cap of $0 $72,108,817
Current Bank Account$7,198,498
Projected Bank Account$13,107,409

Pro Players Salaries

Blake Wheeler (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $4,938,462
Nazem Kadri (1 Way Contract) $8,300,000 (3)
-Salary Remaining : $4,554,359
Evgeni Malkin (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $4,389,744
Jan Rutta (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $2,908,205
Jake Oettinger (1 Way Contract) $3,960,000 (3)
-Salary Remaining : $2,172,923
Mike Hoffman (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,057,692
Dmitry Orlov (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $1,755,897
Pavel Cajan (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,371,795
Evgeny Kuznetsov (1 Way Contract) $2,150,000 (1)
-Salary Remaining : $1,179,744
Calvin De Haan (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,152,308
Anthony Beauvillier (1 Way Contract) $2,079,000 (1)
-Salary Remaining : $1,140,785
Evan Rodrigues (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,097,436
Jamie Drysdale $1,955,000 (1)
-Salary Remaining : $1,072,744
Dmitry Kulikov $1,450,000 (3)
-Salary Remaining : $795,641
T.J Oshie $1,350,000 (1)
-Salary Remaining : $740,769
Michael Kesselring $1,300,000 (1)
-Salary Remaining : $713,333
Kole Lind $1,005,244 (3)
-Salary Remaining : $551,595
Michael McCarron $900,000 (1)
-Salary Remaining : $493,846
Vitek Vanecek $789,000 (1)
-Salary Remaining : $432,938
Matthew Peca $750,000 (5)
-Salary Remaining : $411,538
Jack St. Ivany $750,000 (2)
-Salary Remaining : $411,538
Alex Barre-Boulet $720,416 (1)
-Salary Remaining : $395,305
Klim Kostin $700,000 (1)
-Salary Remaining : $384,103
Total Pro Players23
Salary Commitment
Year 2024 : $64,008,660
Year 2025 : $39,315,244
Year 2026 : $25,965,244
Year 2027 : $750,000
Salary Average Commitment
Year 2024 : $64,008,660
Year 2025 : $39,315,244
Year 2026 : $25,965,244
Year 2027 : $750,000
Salary Cap with 1 Way Contract
Year 2024 : $61,508,660
Year 2025 : $36,815,244
Year 2026 : $25,965,244
Year 2027 : $750,000

Farm Players Salaries

Riley Stillman $148,167 (2)
Salary Remaining : $79,179
Zach Jordan $140,000 (2)
Salary Remaining : $74,815
Nikolas Brouillard $130,000 (2)
Salary Remaining : $69,471
Tyler Spezia $130,000 (5)
Salary Remaining : $69,471
Garrett Roe $130,000 (5)
Salary Remaining : $69,471
Cal O'Reilly $130,000 (5)
Salary Remaining : $69,471
Mathieu Olivier $110,000 (1)
Salary Remaining : $58,783
Milan Lucic $97,500 (5)
Salary Remaining : $52,103
Dakota Mermis $97,167 (1)
Salary Remaining : $51,925
Mark Pysyk $95,000 (5)
Salary Remaining : $50,767
Tye Felhaber $92,500 (1)
Salary Remaining : $49,431
Givani Smith $82,500 (2)
Salary Remaining : $44,087
Graeme Clarke $80,000 (1)
Salary Remaining : $42,751
Greg McKegg $80,000 (1)
Salary Remaining : $42,751
Travis Barron $77,500 (1)
Salary Remaining : $41,415
Roland McKeown $76,250 (1)
Salary Remaining : $40,747
Seth Griffith $75,000 (5)
Salary Remaining : $40,079
Jon Merrill $75,000 (5)
Salary Remaining : $40,079
Alexei Kolosov $70,000 (3)
Salary Remaining : $37,407
Cameron Hebig $60,000 (1)
Salary Remaining : $32,063
Lassi Thomson $60,000 (1)
Salary Remaining : $32,063
Alex Whelan $60,000 (1)
Salary Remaining : $32,063
Blake Hillman $60,000 (1)
Salary Remaining : $32,063
Josh Melnick $60,000 (1)
Salary Remaining : $32,063
William Villeneuve $60,000 (2)
Salary Remaining : $32,063
Mike Benning $54,500 (1)
Salary Remaining : $29,124
Gerry Mayhew $54,500 (1)
Salary Remaining : $29,124
Logan Day $50,000 (5)
Salary Remaining : $26,720
Peter Abbandonato $50,000 (1)
Salary Remaining : $26,720
Paul LaDue $50,000 (5)
Salary Remaining : $26,720
Total Farm Players30
Salary Commitment
Year 2024 : $2,535,584
Year 2025 : $1,463,167
Year 2026 : $902,500
Year 2027 : $832,500
Salary Average Commitment
Year 2024 : $2,535,584
Year 2025 : $1,463,167
Year 2026 : $902,500
Year 2027 : $832,500

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Pavillion
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,863 - 93.17%
Farm Level 2: 1000 - $15 - 948 - 94.81%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,637,824
Year to Date Revenue$31,118,650
Farm
Home Games Left23
Average Attendance - %2,812 - 93.72%
Average Income per Game$118,369
Year to Date Revenue$2,130,640

Expense

Pro Players Total Salaries$67,478,997
Farm Players Total Salaries$1,713,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$11,350,000
Pro Year To Date Expenses$30,482,821
Farm Year To Date Expenses$798,666
Pro Salary Cap To Date$30,482,821
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,032,121
Farm Estimated Season Revenue$2,722,484
Pro Remaining Season Days107
Pro Expenses Per Days$346,046
Pro Estimated Expenses$37,026,922
Farm Remaining Season Days101
Farm Expenses Per Days$9,067
Farm Estimated Expenses$915,767
Estimated Season Expenses$37,942,689
Estimated Season Salary Cap$78,859,743
Estimate Under Maximum Salary Cap of $83,500,000$4,640,257
Estimate Over Minimum Salary Cap of $0 $78,859,743
Current Bank Account($132,198)
Projected Bank Account$679,718

Pro Players Salaries

Artemi Panarin (1 Way Contract) $14,500,000 (3)
-Salary Remaining : $7,956,410
Zach Hyman (1 Way Contract) $11,500,000 (3)
-Salary Remaining : $6,310,256
Ryan O'Reilly (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $4,115,385
Torey Krug (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,469,231
Warren Foegele (1 Way Contract) $3,750,000 (5)
-Salary Remaining : $2,057,692
Darcy Kuemper (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,057,692
Yakov Trenin $3,499,999 (1)
-Salary Remaining : $1,920,512
Karel Vejmelka (1 Way Contract) $3,300,000 (5)
-Salary Remaining : $1,810,769
Jakub Vrana (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $823,077
Kevin Labanc $1,499,999 (5)
-Salary Remaining : $823,076
Mark Giordano $1,450,000 (2)
-Salary Remaining : $795,641
Rasmus Sandin $1,449,000 (2)
-Salary Remaining : $795,092
Rasmus Kupari $1,400,000 (1)
-Salary Remaining : $768,205
Matthew Benning $1,350,000 (3)
-Salary Remaining : $740,769
Vincent Desharnais $1,000,000 (4)
-Salary Remaining : $548,718
Alexander Holtz $975,000 (1)
-Salary Remaining : $535,000
Grigori Denisenko $852,500 (4)
-Salary Remaining : $467,782
Ty Smith $852,500 (3)
-Salary Remaining : $467,782
Jonah Gadjovich $783,333 (1)
-Salary Remaining : $429,829
Martin Pospisil $750,000 (2)
-Salary Remaining : $411,538
Zach Solow $666,666 (2)
-Salary Remaining : $365,812
Akira Schmid $650,000 (1)
-Salary Remaining : $356,667
Total Pro Players22
Salary Commitment
Year 2024 : $67,478,997
Year 2025 : $60,170,665
Year 2026 : $51,354,999
Year 2027 : $19,402,499
Salary Average Commitment
Year 2024 : $67,478,997
Year 2025 : $60,170,665
Year 2026 : $51,354,999
Year 2027 : $19,402,499
Salary Cap with 1 Way Contract
Year 2024 : $67,478,997
Year 2025 : $60,170,665
Year 2026 : $51,354,999
Year 2027 : $19,402,499

Farm Players Salaries

Tyler Angle $147,500 (1)
Salary Remaining : $78,823
Ben Hutton $132,750 (1)
Salary Remaining : $70,940
Mark Friedman $108,500 (4)
Salary Remaining : $57,981
Zane McIntyre $105,000 (2)
Salary Remaining : $56,111
Sam Malinski $100,000 (1)
Salary Remaining : $53,439
Nicolas Petan $97,500 (2)
Salary Remaining : $52,103
Oskar Olausson $85,000 (2)
Salary Remaining : $45,423
Kevin Connauton $85,000 (1)
Salary Remaining : $45,423
Carsen Twarynski $82,500 (1)
Salary Remaining : $44,087
David Gustafsson $77,500 (3)
Salary Remaining : $41,415
Louis Belpedio $77,500 (2)
Salary Remaining : $41,415
Gavin Bayreuther $75,000 (1)
Salary Remaining : $40,079
Ryan Schmelzer $75,000 (1)
Salary Remaining : $40,079
Farm Goalie 49 $70,000 (1)
Salary Remaining : $37,407
Arturs Silovs $65,000 (1)
Salary Remaining : $34,735
Kyle Criscuolo $60,000 (3)
Salary Remaining : $32,063
Jon-Randall Avon $60,000 (3)
Salary Remaining : $32,063
Dominik Shine $60,000 (2)
Salary Remaining : $32,063
Mike Hardman $50,000 (1)
Salary Remaining : $26,720
Matt Martin $50,000 (1)
Salary Remaining : $26,720
Matthew Wedman $50,000 (2)
Salary Remaining : $26,720
Total Farm Players21
Salary Commitment
Year 2024 : $1,713,750
Year 2025 : $781,000
Year 2026 : $306,000
Year 2027 : $108,500
Salary Average Commitment
Year 2024 : $1,713,750
Year 2025 : $781,000
Year 2026 : $306,000
Year 2027 : $108,500

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,899 - 94.96%
Farm Level 2: 1000 - $15 - 932 - 93.16%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,563,010
Year to Date Revenue$31,260,200
Farm
Home Games Left22
Average Attendance - %2,831 - 94.36%
Average Income per Game$119,859
Year to Date Revenue$2,277,321

Expense

Pro Players Total Salaries$82,268,499
Farm Players Total Salaries$2,153,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$37,273,599
Farm Year To Date Expenses$1,020,869
Pro Salary Cap To Date$37,247,753
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,823,210
Farm Estimated Season Revenue$2,636,898
Pro Remaining Season Days107
Pro Expenses Per Days$421,890
Pro Estimated Expenses$45,142,230
Farm Remaining Season Days101
Farm Expenses Per Days$11,394
Farm Estimated Expenses$1,150,794
Estimated Season Expenses$46,293,024
Estimated Season Salary Cap$82,389,983
Estimate Under Maximum Salary Cap of $83,500,000$1,110,017
Estimate Over Minimum Salary Cap of $0 $82,389,983
Current Bank Account$295,835
Projected Bank Account($10,537,081)

Pro Players Salaries

Steven Stamkos (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $6,584,615
William Nylander (1 Way Contract) $8,950,000 (5)
-Salary Remaining : $4,911,026
Igor Shesterkin (1 Way Contract) $8,500,000 (5)
-Salary Remaining : $4,664,103
Mark Scheifele (1 Way Contract) $8,268,750 (2)
-Salary Remaining : $4,537,212
Elias Lindholm (1 Way Contract) $6,547,500 (4)
-Salary Remaining : $3,592,731
Tyler Toffoli (1 Way Contract) $6,210,000 (1)
-Salary Remaining : $3,407,538
Brett Pesce (1 Way Contract) $5,433,750 (4)
-Salary Remaining : $2,981,596
Jeff Skinner (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,469,231
Hampus Lindholm (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,194,872
Cam Fowler (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,920,513
Jesper Bratt (1 Way Contract) $3,093,750 (3)
-Salary Remaining : $1,697,596
Brendan Smith (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,097,436
Nicholas Paul (1 Way Contract) $1,701,000 (3)
-Salary Remaining : $933,369
Ian Cole $1,499,999 (3)
-Salary Remaining : $823,076
Ryan Carpenter $1,160,000 (2)
-Salary Remaining : $636,513
Michael Amadio $1,143,750 (5)
-Salary Remaining : $627,596
Jimmy Vesey $1,134,000 (1)
-Salary Remaining : $622,246
Alec Martinez $1,080,000 (2)
-Salary Remaining : $592,615
Justus Annunen $795,625 (1)
-Salary Remaining : $436,574
Cale Fleury $750,375 (2)
-Salary Remaining : $411,744
Total Pro Players20
Salary Commitment
Year 2024 : $82,268,499
Year 2025 : $65,408,374
Year 2026 : $57,428,750
Year 2027 : $30,575,000
Salary Average Commitment
Year 2024 : $82,268,499
Year 2025 : $66,128,874
Year 2026 : $54,869,749
Year 2027 : $30,575,000
Salary Cap with 1 Way Contract
Year 2024 : $82,268,499
Year 2025 : $66,128,874
Year 2026 : $54,869,749
Year 2027 : $30,575,000

Farm Players Salaries

Reese Johnson $150,000 (1)
Salary Remaining : $80,159
Brandon Duhaime $150,000 (1)
Salary Remaining : $80,159
Luke Philp $150,000 (1)
Salary Remaining : $80,159
Brett Murray $150,000 (1)
Salary Remaining : $80,159
Vinnie Hinostroza $149,500 (3)
Salary Remaining : $79,892
Nikita Tolopilo $130,000 (4)
Salary Remaining : $69,471
Bradley Marek $120,000 (3)
Salary Remaining : $64,127
Carson Golder $120,000 (3)
Salary Remaining : $64,127
Chad Nychuk $110,000 (4)
Salary Remaining : $58,783
Patrick Guay $97,500 (4)
Salary Remaining : $52,103
Mark Rassell $77,500 (5)
Salary Remaining : $41,415
Farm Player 11 $70,000 (1)
Salary Remaining : $37,407
Farm Player 109 $70,000 (1)
Salary Remaining : $37,407
FarmPlay2 $70,000 (1)
Salary Remaining : $37,407
FarmGoal6 $70,000 (1)
Salary Remaining : $37,407
Frederic Brunet $60,000 (3)
Salary Remaining : $32,063
Tobie Bisson $54,500 (1)
Salary Remaining : $29,124
Alexander True $54,500 (1)
Salary Remaining : $29,124
Shawn Element $50,000 (3)
Salary Remaining : $26,720
Colin Theisen $50,000 (1)
Salary Remaining : $26,720
Grant Cruikshank $50,000 (3)
Salary Remaining : $26,720
Roman Kinal $50,000 (3)
Salary Remaining : $26,720
Cody Haiskanen $50,000 (1)
Salary Remaining : $26,720
Graham McPhee $50,000 (3)
Salary Remaining : $26,720
Total Farm Players24
Salary Commitment
Year 2024 : $2,153,500
Year 2025 : $1,064,500
Year 2026 : $1,064,500
Year 2027 : $415,000
Salary Average Commitment
Year 2024 : $2,153,500
Year 2025 : $1,064,500
Year 2026 : $1,064,500
Year 2027 : $415,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Arena
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,899 - 94.93%
Farm Level 2: 1000 - $15 - 953 - 95.33%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,637,824
Year to Date Revenue$31,118,650
Farm
Home Games Left22
Average Attendance - %2,852 - 95.06%
Average Income per Game$120,319
Year to Date Revenue$2,286,063

Expense

Pro Players Total Salaries$66,971,749
Farm Players Total Salaries$1,548,675
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$30,223,160
Farm Year To Date Expenses$721,072
Pro Salary Cap To Date$30,223,160
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,032,121
Farm Estimated Season Revenue$2,647,020
Pro Remaining Season Days107
Pro Expenses Per Days$343,445
Pro Estimated Expenses$36,748,615
Farm Remaining Season Days101
Farm Expenses Per Days$8,194
Farm Estimated Expenses$827,594
Estimated Season Expenses$37,576,209
Estimated Season Salary Cap$69,221,775
Estimate Under Maximum Salary Cap of $83,500,000$14,278,225
Estimate Over Minimum Salary Cap of $0 $69,221,775
Current Bank Account$21,162,167
Projected Bank Account$22,265,099

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $4,938,462
David Perron (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $4,389,744
Seth Jones (1 Way Contract) $6,318,000 (2)
-Salary Remaining : $3,466,800
Kevin Hayes (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $3,402,051
Joel Farabee (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $3,017,949
Adam Pelech (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $2,469,231
Adam Lowry (1 Way Contract) $3,833,332 (1)
-Salary Remaining : $2,103,418
Kevin Fiala (1 Way Contract) $3,450,000 (1)
-Salary Remaining : $1,893,077
Tyler Johnson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,646,154
Alexandre Carrier $2,500,000 (1)
-Salary Remaining : $1,371,795
Noel Acciari (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,152,308
Joonas Korpisalo (1 Way Contract) $1,690,000 (1)
-Salary Remaining : $927,333
Trevor van Riemsdyk $1,300,000 (3)
-Salary Remaining : $713,333
Jujhar Khaira $1,264,167 (2)
-Salary Remaining : $693,671
Jackson LaCombe $1,250,000 (3)
-Salary Remaining : $685,897
Jakub Lauko $1,200,000 (2)
-Salary Remaining : $658,462
Spencer Martin $1,143,750 (4)
-Salary Remaining : $627,596
Erik Brannstrom $1,085,000 (4)
-Salary Remaining : $595,359
Brett Seney $975,000 (3)
-Salary Remaining : $535,000
Haydn Fleury $962,500 (1)
-Salary Remaining : $528,141
Dominic Toninato $950,000 (3)
-Salary Remaining : $521,282
Ryan Dzingel $750,000 (3)
-Salary Remaining : $411,538
Total Pro Players22
Salary Commitment
Year 2024 : $66,971,749
Year 2025 : $32,435,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Average Commitment
Year 2024 : $66,271,749
Year 2025 : $31,735,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Cap with 1 Way Contract
Year 2024 : $66,971,749
Year 2025 : $32,435,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750

Farm Players Salaries

Collin Delia $139,800 (2)
Salary Remaining : $74,708
Alec Regula $96,875 (5)
Salary Remaining : $51,769
Scott Reedy $82,500 (3)
Salary Remaining : $44,087
Samuel Walker $75,000 (2)
Salary Remaining : $40,079
Maxim Groshev $70,000 (3)
Salary Remaining : $37,407
Viktor Neuchev $70,000 (3)
Salary Remaining : $37,407
Simon Johansson $65,000 (2)
Salary Remaining : $34,735
Blake McLaughlin $65,000 (2)
Salary Remaining : $34,735
Yan Kuznetsov $62,500 (1)
Salary Remaining : $33,399
Stefan Matteau $62,500 (5)
Salary Remaining : $33,399
Jack Becker $62,500 (4)
Salary Remaining : $33,399
Patrick Khodorenko $62,500 (5)
Salary Remaining : $33,399
Zach Berzolla $62,500 (2)
Salary Remaining : $33,399
Mark Senden $62,500 (5)
Salary Remaining : $33,399
Magnus Hellberg $62,500 (3)
Salary Remaining : $33,399
Jake Bischoff $62,500 (5)
Salary Remaining : $33,399
Andy Welinski $60,000 (2)
Salary Remaining : $32,063
Anton Blidh $60,000 (3)
Salary Remaining : $32,063
Tory Dello $60,000 (1)
Salary Remaining : $32,063
Dan Renouf $54,500 (1)
Salary Remaining : $29,124
Kyle Marino $50,000 (1)
Salary Remaining : $26,720
Marc Johnstone $50,000 (2)
Salary Remaining : $26,720
Brenden Miller $50,000 (1)
Salary Remaining : $26,720
Total Farm Players23
Salary Commitment
Year 2024 : $1,548,675
Year 2025 : $1,271,675
Year 2026 : $754,375
Year 2027 : $409,375
Salary Average Commitment
Year 2024 : $1,548,675
Year 2025 : $1,271,675
Year 2026 : $754,375
Year 2027 : $409,375

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $83,500,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Avalanche $31,601,390 $83,365,320 $134,680 $83,365,320 212344
Blackhawks ($8,018,204) $80,055,020 $3,444,980 $80,055,020 263359
BlueJackets $20,044,918 $45,931,202 $37,568,798 $45,931,202 222951
Blues $750,343 $80,977,164 $2,522,836 $80,977,164 222648
Bruins $7,827,894 $79,864,451 $3,635,549 $79,864,451 242953
Canadiens $706,429 $76,038,178 $7,461,822 $76,038,178 262349
Canucks $24,074,238 $68,280,675 $15,219,325 $68,280,675 242448
Capitals $26,681,886 $75,690,475 $7,809,525 $75,690,475 243458
Devils $11,736,704 $70,280,890 $13,219,110 $70,280,890 223153
Ducks $12,992,746 $66,073,975 $17,426,025 $66,073,975 233255
Flames $55,981,843 $77,503,911 $5,996,089 $77,503,911 225476
Flyers ($1,892,295) $83,133,819 $366,181 $83,133,819 212445
Golden Knights $19,318,501 $48,524,628 $34,975,372 $48,524,628 223254
Hockey Club $8,870,503 $77,785,207 $5,714,793 $77,785,207 232447
Hurricanes ($2,111,068) $60,413,151 $23,086,849 $60,413,151 203050
Islanders $25,482,645 $83,051,063 $448,937 $83,051,063 202747
Jets $6,792,753 $65,425,559 $18,074,441 $65,425,559 223658
Kings $43,875,098 $58,960,109 $24,539,891 $58,960,109 252752
Kraken $10,865,565 $72,083,904 $11,416,096 $72,083,904 225678
Lightning ($2,438,062) $80,181,999 $3,318,001 $80,181,999 213556
MapleLeafs $7,448,220 $68,302,085 $15,197,915 $68,302,085 242852
Oilers $16,130,895 $81,238,365 $2,261,635 $81,238,365 222951
Panthers $2,832,367 $75,070,779 $8,429,221 $75,070,779 244771
Penguins $2,240,833 $74,966,967 $8,533,033 $74,966,967 252247
Predators $601,902 $82,919,020 $580,980 $82,919,020 212344
Rangers $35,046,429 $82,852,706 $647,294 $82,852,706 212849
Red Wings $4,989,528 $82,477,591 $1,022,409 $82,477,591 222547
Sabres $18,727,722 $79,951,051 $3,548,949 $79,951,051 233558
Senators $7,198,498 $72,108,817 $11,391,183 $72,108,817 233053
Sharks ($132,198) $78,859,743 $4,640,257 $78,859,743 222143
Stars $295,835 $82,389,983 $1,110,017 $82,389,983 202444
Wild $21,162,167 $69,221,775 $14,278,225 $69,221,775 222345