Team FinanceLast Update - Thursday, April 17, 2025 at 21:42
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 - 1,895 - 94.75%
Farm Level 2: 1000 - $15 - 943 - 94.32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,742,028
Year to Date Revenue$71,423,150
Farm
Home Games Left0
Average Attendance - %2,838 - 94.61%
Average Income per Game$119,903
Year to Date Revenue$4,916,042

Expense

Pro Players Total Salaries$83,453,800
Farm Players Total Salaries$1,852,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,961,040
Farm Year To Date Expenses$1,802,691
Pro Salary Cap To Date$82,961,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$427,968
Pro Estimated Expenses$427,968
Farm Remaining Season Days0
Farm Expenses Per Days$9,802
Farm Estimated Expenses$0
Estimated Season Expenses$427,968
Estimated Season Salary Cap$83,389,008
Estimate Under Maximum Salary Cap of $83,500,000$110,992
Estimate Over Minimum Salary Cap of $0 $83,389,008
Current Bank Account$28,186,002
Projected Bank Account$27,758,034

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $15,550,000 (5)
-Salary Remaining : $79,744
Mikko Rantanen (1 Way Contract) $8,325,000 (1)
-Salary Remaining : $42,692
Erik Karlsson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $41,026
Sebastian Aho (1 Way Contract) $7,233,300 (1)
-Salary Remaining : $37,094
Evander Kane (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $28,205
Justin Faulk (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $23,077
Marc-Edouard Vlasic (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $22,564
Ilya Samsonov (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $21,538
J.T Compher $4,100,000 (3)
-Salary Remaining : $21,026
Valeri Nichushkin (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $16,154
Roope Hintz (1 Way Contract) $3,118,500 (1)
-Salary Remaining : $15,992
Alex Iafallo (1 Way Contract) $3,055,500 (2)
-Salary Remaining : $15,669
Joel Edmundson (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $12,821
Alex Newhook $2,349,000 (1)
-Salary Remaining : $12,046
Joshua Brown (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $8,000
Pierre-edouard Bellemare (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $7,692
Rocco Grimaldi $1,000,000 (3)
-Salary Remaining : $5,128
Stuart Skinner $937,500 (3)
-Salary Remaining : $4,808
Trevor Lewis $925,000 (1)
-Salary Remaining : $4,744
Marcus Johansson $925,000 (3)
-Salary Remaining : $4,744
Nick Perbix $625,000 (1)
-Salary Remaining : $3,205
Total Pro Players21
Salary Commitment
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Average Commitment
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Cap with 1 Way Contract
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000

Farm Players Salaries

Dmitri Voronkov $150,000 (3)
Salary Remaining : $0
Brayden Pachal $140,000 (1)
Salary Remaining : $0
Ryan Shea $130,000 (1)
Salary Remaining : $0
Taro Hirose $125,000 (3)
Salary Remaining : $0
John Stevens $105,000 (2)
Salary Remaining : $0
Brandon Biro $100,000 (1)
Salary Remaining : $0
Louis Domingue $75,000 (1)
Salary Remaining : $0
Pavol Regenda $75,000 (2)
Salary Remaining : $0
Maxwell Crozier $70,000 (3)
Salary Remaining : $0
Farm Player 101 $70,000 (1)
Salary Remaining : $0
Eetu Liukas $65,000 (3)
Salary Remaining : $0
Axel Jonsson-Fjallby $65,000 (1)
Salary Remaining : $0
Henrik Tikkanen $65,000 (3)
Salary Remaining : $0
Reece Newkirk $62,500 (1)
Salary Remaining : $0
Michael Callahan $62,500 (1)
Salary Remaining : $0
Eetu Makiniemi $62,500 (1)
Salary Remaining : $0
Ethan Samson $60,000 (3)
Salary Remaining : $0
Kim Nousiainen $60,000 (1)
Salary Remaining : $0
Filip Cederqvist $60,000 (2)
Salary Remaining : $0
Evan Fitzpatrick $50,000 (5)
Salary Remaining : $0
Cooper Walker $50,000 (5)
Salary Remaining : $0
Jett Jones $50,000 (5)
Salary Remaining : $0
Ryan Sandelin $50,000 (3)
Salary Remaining : $0
Colton Young $50,000 (3)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $1,852,500
Year 2025 : $1,025,000
Year 2026 : $785,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,837,500
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 - $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 - 1,890 - 94.52%
Farm Level 2: 1000 - $15 - 963 - 96.27%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,707,140
Year to Date Revenue$69,992,750
Farm
Home Games Left0
Average Attendance - %2,853 - 95.10%
Average Income per Game$120,104
Year to Date Revenue$4,924,249

Expense

Pro Players Total Salaries$101,849,449
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$92,687,690
Farm Year To Date Expenses$2,828,174
Pro Salary Cap To Date$82,473,981
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$522,305
Pro Estimated Expenses$522,305
Farm Remaining Season Days0
Farm Expenses Per Days$14,988
Farm Estimated Expenses$0
Estimated Season Expenses$522,305
Estimated Season Salary Cap$82,938,650
Estimate Under Maximum Salary Cap of $83,500,000$561,350
Estimate Over Minimum Salary Cap of $0 $82,938,650
Current Bank Account($16,072,624)
Projected Bank Account($16,594,929)

Pro Players Salaries

Alex Killorn (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $38,462
Bo Horvat (1 Way Contract) $7,425,000 (4)
-Salary Remaining : $38,077
Jonathan Marchessault (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $37,179
Quinn Hughes (1 Way Contract) $6,711,750 (1)
-Salary Remaining : $34,419
Sergei Bobrovsky (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $33,333
Jaccob Slavin (1 Way Contract) $6,490,000 (3)
-Salary Remaining : $33,282
Darnell Nurse (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $28,205
Sean Couturier $5,460,000 (1)
-Salary Remaining : $28,000
Rickard Rakell (1 Way Contract) $4,774,699 (1)
-Salary Remaining : $24,486
Jake Walman (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $23,538
Brayden McNabb $4,000,000 (2)
-Salary Remaining : $20,513
Nick Foligno (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $19,487
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $18,974
Nikita Zaitsev (1 Way Contract) $3,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $16,923
Jean-Gabriel Pageau (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $16,154
Dominik Kubalik (1 Way Contract) $3,150,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $16,154
Andrew Copp (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $15,897
Jordan Kyrou (1 Way Contract) $2,772,000 (2)
-Salary Remaining : $14,215
Connor Ingram $2,457,000 (5)
-Salary Remaining : $12,600
Casey Cizikas (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $11,282
Timothy Liljegren (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $8,974
Zach Benson $1,500,000 (3)
-Salary Remaining : $7,692
Luke Evangelista $1,250,000 (2)
-Salary Remaining : $6,410
Filip Zadina (1 Way Contract) $1,089,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $5,585
Arthur Kaliyev $900,000 (1)
-Salary Remaining : $4,615
Connor Dewar $880,000 (3)
-Salary Remaining : $4,513
Alex Laferriere (1 Way Contract) $650,000 (3)
-Salary Remaining : $3,333
Total Pro Players27
Salary Commitment
Year 2024 : $101,849,449
Year 2025 : $52,503,000
Year 2026 : $38,581,000
Year 2027 : $24,211,000
Salary Average Commitment
Year 2024 : $101,849,449
Year 2025 : $52,503,000
Year 2026 : $38,581,000
Year 2027 : $24,211,000
Salary Cap with 1 Way Contract
Year 2024 : $90,610,449
Year 2025 : $44,564,000
Year 2026 : $34,342,000
Year 2027 : $19,972,000

Farm Players Salaries

Troy Grosenick $149,500 (1)
Salary Remaining : $0
Carson Meyer $147,500 (2)
Salary Remaining : $0
T.J. Tynan $140,000 (2)
Salary Remaining : $0
Mason Primeau $140,000 (2)
Salary Remaining : $0
Joe Snively $104,000 (3)
Salary Remaining : $0
Radim Zohorna $100,750 (3)
Salary Remaining : $0
Christian Fischer $99,000 (1)
Salary Remaining : $0
Casey Fitzgerald $97,500 (3)
Salary Remaining : $0
Andrew Poturalski $97,500 (1)
Salary Remaining : $0
Calle Rosen $97,500 (1)
Salary Remaining : $0
Egor Afanasyev $95,000 (1)
Salary Remaining : $0
Grant Hutton $93,000 (1)
Salary Remaining : $0
Philip Tomasino $90,000 (1)
Salary Remaining : $0
James Hamblin $88,825 (3)
Salary Remaining : $0
Josh Dunne $85,250 (3)
Salary Remaining : $0
Dennis Gilbert $82,500 (1)
Salary Remaining : $0
Ethen Frank $77,500 (2)
Salary Remaining : $0
Jan Jenik $77,500 (3)
Salary Remaining : $0
Garrett Pilon $75,000 (2)
Salary Remaining : $0
Markus Niemelainen $70,000 (3)
Salary Remaining : $0
Pierrick Dube $70,000 (3)
Salary Remaining : $0
Josh Bloom $65,000 (3)
Salary Remaining : $0
Danny Zhilkin $65,000 (3)
Salary Remaining : $0
Nate Sucese $65,000 (1)
Salary Remaining : $0
Brendan Brisson $65,000 (2)
Salary Remaining : $0
Jeremie Poirier $65,000 (2)
Salary Remaining : $0
Karl Henriksson $65,000 (2)
Salary Remaining : $0
Valtteri Puustinen $62,500 (1)
Salary Remaining : $0
Matthew Seminoff $62,500 (3)
Salary Remaining : $0
Brian Halonen $60,000 (2)
Salary Remaining : $0
Isaac Poulter $60,000 (3)
Salary Remaining : $0
Rory Kerins $60,000 (3)
Salary Remaining : $0
Josh Maniscalco $60,000 (2)
Salary Remaining : $0
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 - 1,871 - 93.55%
Farm Level 2: 1000 - $15 - 952 - 95.25%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,497,813
Year to Date Revenue$61,410,350
Farm
Home Games Left0
Average Attendance - %2,824 - 94.12%
Average Income per Game$118,866
Year to Date Revenue$4,873,499

Expense

Pro Players Total Salaries$38,534,500
Farm Players Total Salaries$1,892,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$40,189,880
Farm Year To Date Expenses$2,107,952
Pro Salary Cap To Date$38,748,365
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$197,613
Pro Estimated Expenses$197,613
Farm Remaining Season Days0
Farm Expenses Per Days$10,012
Farm Estimated Expenses$0
Estimated Season Expenses$197,613
Estimated Season Salary Cap$43,679,019
Estimate Under Maximum Salary Cap of $83,500,000$39,820,981
Estimate Over Minimum Salary Cap of $0 $43,679,019
Current Bank Account$19,846,860
Projected Bank Account$19,649,247

Pro Players Salaries

Ilya Mikheyev (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $24,359
Robby Fabbri (1 Way Contract) $4,250,000 (5)
-Salary Remaining : $21,795
Brandon Tanev (1 Way Contract) $3,307,000 (5)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $16,959
Connor McMichael $2,625,000 (5)
-Salary Remaining : $13,462
Kaapo Kakko (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $9,692
Jacob Bryson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $9,487
James Reimer (1 Way Contract) $1,800,000 (5)
-Salary Remaining : $9,231
Kiefer Sherwood $1,750,000 (5)
-Salary Remaining : $8,974
Nick Blankenburg (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $7,692
Miles Wood (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $7,692
Victor Olofsson (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $7,692
Anton Forsberg $1,450,000 (4)
-Salary Remaining : $7,436
Darren Raddysh $1,365,000 (4)
-Salary Remaining : $7,000
Justin Barron $1,150,000 (1)
-Salary Remaining : $5,897
Scott Perunovich $1,000,000 (1)
-Salary Remaining : $5,128
Tyson Foerster $950,000 (2)
-Salary Remaining : $4,872
Marat Khusnutdinov $875,000 (3)
-Salary Remaining : $4,487
Tanner Jeannot $870,000 (1)
-Salary Remaining : $4,462
Jacob Moverare $852,500 (3)
-Salary Remaining : $4,372
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $3,846
Brandon Gignac $700,000 (1)
-Salary Remaining : $3,590
Emil Martinsen Lilleberg $650,000 (3)
-Salary Remaining : $3,333
Kasimir Kaskisuo $600,000 (5)
-Salary Remaining : $3,077
Isaak Phillips $600,000 (1)
-Salary Remaining : $3,077
Total Pro Players24
Salary Commitment
Year 2024 : $38,534,500
Year 2025 : $32,324,500
Year 2026 : $27,274,500
Year 2027 : $20,147,000
Salary Average Commitment
Year 2024 : $38,534,500
Year 2025 : $32,324,500
Year 2026 : $27,274,500
Year 2027 : $20,147,000
Salary Cap with 1 Way Contract
Year 2024 : $35,227,500
Year 2025 : $29,017,500
Year 2026 : $23,967,500
Year 2027 : $16,840,000

Farm Players Salaries

Mason Morelli $100,750 (3)
Salary Remaining : $0
Evan Cormier $100,000 (5)
Salary Remaining : $0
Joe Hicketts $93,000 (2)
Salary Remaining : $0
Brady Keeper $93,000 (2)
Salary Remaining : $0
Mike Vecchione $90,000 (3)
Salary Remaining : $0
Cameron Crotty $85,250 (3)
Salary Remaining : $0
Cam Dineen $85,250 (2)
Salary Remaining : $0
Reid Schaefer $80,000 (3)
Salary Remaining : $0
Erik Middendorf $80,000 (5)
Salary Remaining : $0
Mackie Samoskevich $80,000 (3)
Salary Remaining : $0
Calle Clang $80,000 (3)
Salary Remaining : $0
Jacob Larsson $77,500 (1)
Salary Remaining : $0
Zack MacEwen $77,500 (1)
Salary Remaining : $0
Owen Sillinger $75,000 (3)
Salary Remaining : $0
Mathias Emilio Pettersen $70,000 (2)
Salary Remaining : $0
Tanner Dickinson $67,500 (3)
Salary Remaining : $0
Colton Dach $65,000 (3)
Salary Remaining : $0
Cole McWard $65,000 (3)
Salary Remaining : $0
Sean Farrell $65,000 (3)
Salary Remaining : $0
Arvid Holm $62,500 (1)
Salary Remaining : $0
Tommy Miller $50,000 (4)
Salary Remaining : $0
Kevin Gravel $50,000 (2)
Salary Remaining : $0
Jake Gaudet $50,000 (3)
Salary Remaining : $0
Drew Callin $50,000 (3)
Salary Remaining : $0
Gustav Grigals $50,000 (3)
Salary Remaining : $0
Graham Slaggert $50,000 (4)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2024 : $1,892,250
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $1,892,250
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 - 1,884 - 94.22%
Farm Level 2: 1000 - $15 - 936 - 93.64%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,489,091
Year to Date Revenue$61,052,750
Farm
Home Games Left0
Average Attendance - %2,821 - 94.02%
Average Income per Game$119,197
Year to Date Revenue$4,887,094

Expense

Pro Players Total Salaries$74,620,301
Farm Players Total Salaries$1,862,583
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,045,413
Farm Year To Date Expenses$1,801,712
Pro Salary Cap To Date$77,045,413
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$382,668
Pro Estimated Expenses$382,668
Farm Remaining Season Days0
Farm Expenses Per Days$9,855
Farm Estimated Expenses$0
Estimated Season Expenses$382,668
Estimated Season Salary Cap$77,428,081
Estimate Under Maximum Salary Cap of $83,500,000$6,071,919
Estimate Over Minimum Salary Cap of $0 $77,428,081
Current Bank Account($4,639,923)
Projected Bank Account($5,022,591)

Pro Players Salaries

Filip Forsberg (1 Way Contract) $11,650,000 (4)
-Salary Remaining : $59,744
Anders Lee (1 Way Contract) $8,750,000 (1)
-Salary Remaining : $44,872
Jake Guentzel (1 Way Contract) $8,100,000 (4)
-Salary Remaining : $41,538
Derek Forbort (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $26,923
Tristan Jarry (1 Way Contract) $4,410,000 (3)
-Salary Remaining : $22,615
Ryan Strome (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $21,538
Noah Dobson (1 Way Contract) $4,025,000 (4)
-Salary Remaining : $20,641
Teddy Blueger (1 Way Contract) $4,000,500 (4)
-Salary Remaining : $20,515
Darcy Kuemper (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $19,231
Gustav Forsling $3,600,001 (5)
-Salary Remaining : $18,462
Mario Ferraro (1 Way Contract) $3,241,667 (3)
-Salary Remaining : $16,624
Nic Dowd (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $15,385
Eetu Luostarinen (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $8,462
Brandon Hagel (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $8,462
Cole Guttman $1,250,000 (2)
-Salary Remaining : $6,410
Parker Wotherspoon $906,250 (2)
-Salary Remaining : $4,647
Jack Quinn $900,000 (1)
-Salary Remaining : $4,615
Rasmus Ristolainen $900,000 (5)
-Salary Remaining : $4,615
Julien Gauthier $893,550 (1)
-Salary Remaining : $4,582
Tyler Tucker $880,000 (4)
-Salary Remaining : $4,513
Alexander Alexeyev $863,333 (2)
-Salary Remaining : $4,427
Jaret Anderson-Dolan $750,000 (2)
-Salary Remaining : $3,846
Total Pro Players22
Salary Commitment
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501
Salary Average Commitment
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501
Salary Cap with 1 Way Contract
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501

Farm Players Salaries

Anthony Angello $100,750 (3)
Salary Remaining : $0
Rhett Gardner $100,750 (3)
Salary Remaining : $0
Hudson Fasching $93,000 (2)
Salary Remaining : $0
Victor Soderstrom $90,000 (1)
Salary Remaining : $0
Ryan Suzuki $86,333 (3)
Salary Remaining : $0
Cole Koepke $77,500 (2)
Salary Remaining : $0
Tanner Kaspick $74,250 (2)
Salary Remaining : $0
Farm Goalie 1 $70,000 (1)
Salary Remaining : $0
Ryder Rolston $70,000 (3)
Salary Remaining : $0
Michal Teply $70,000 (3)
Salary Remaining : $0
Jared Moe $67,500 (3)
Salary Remaining : $0
Lucas Johansen $67,500 (1)
Salary Remaining : $0
Waltteri Merela $67,500 (3)
Salary Remaining : $0
Caedan Bankier $65,000 (3)
Salary Remaining : $0
Jayden Grubbe $65,000 (3)
Salary Remaining : $0
Riley Kidney $65,000 (1)
Salary Remaining : $0
Quinn Schmiemann $65,000 (2)
Salary Remaining : $0
Brad Hunt $65,000 (2)
Salary Remaining : $0
Michael Houser $65,000 (2)
Salary Remaining : $0
Max Sasson $65,000 (3)
Salary Remaining : $0
Luke Henman $62,500 (1)
Salary Remaining : $0
Alex Green $60,000 (1)
Salary Remaining : $0
Justin Addamo $50,000 (2)
Salary Remaining : $0
Nolan Yaremko $50,000 (3)
Salary Remaining : $0
Brad Malone $50,000 (3)
Salary Remaining : $0
Aaron Ness $50,000 (3)
Salary Remaining : $0
Dawson Barteaux $50,000 (3)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2024 : $1,862,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,862,583
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 - $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 - 1,909 - 95.44%
Farm Level 2: 1000 - $15 - 945 - 94.53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,702,779
Year to Date Revenue$69,813,950
Farm
Home Games Left0
Average Attendance - %2,854 - 95.14%
Average Income per Game$120,673
Year to Date Revenue$4,947,577

Expense

Pro Players Total Salaries$87,483,250
Farm Players Total Salaries$2,213,012
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,561,286
Farm Year To Date Expenses$2,296,772
Pro Salary Cap To Date$81,130,515
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$448,632
Pro Estimated Expenses$448,632
Farm Remaining Season Days0
Farm Expenses Per Days$11,709
Farm Estimated Expenses$0
Estimated Season Expenses$448,632
Estimated Season Salary Cap$81,571,455
Estimate Under Maximum Salary Cap of $83,500,000$1,928,545
Estimate Over Minimum Salary Cap of $0 $81,571,455
Current Bank Account($1,111,464)
Projected Bank Account($1,560,096)

Pro Players Salaries

David Pastrnak (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $40,000
Tomas Hertl (1 Way Contract) $7,593,750 (3)
-Salary Remaining : $38,942
Jason Robertson (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $37,756
Juuse Saros (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $34,615
Vincent Trocheck (1 Way Contract) $6,412,500 (3)
-Salary Remaining : $32,885
Seth Jones (1 Way Contract) $6,318,000 (2)
-Salary Remaining : $32,400
Artturi Lehkonen (1 Way Contract) $6,075,000 (5)
-Salary Remaining : $31,154
Pavel Buchnevich (1 Way Contract) $4,870,500 (3)
-Salary Remaining : $24,977
Devon Toews (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $24,359
Filip Hronek (1 Way Contract) $4,356,000 (1)
-Salary Remaining : $22,338
Jake Oettinger (1 Way Contract) $3,960,000 (3)
-Salary Remaining : $20,308
Brady Skjei (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $15,897
Erik Haula (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $14,103
Lucas Raymond (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $11,538
Ilya Lyubushkin (1 Way Contract) $1,990,000 (2)
-Salary Remaining : $10,205
Matthew Poitras (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $7,692
Cole Sillinger (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $7,692
Owen Tippett $1,485,000 (3)
-Salary Remaining : $7,615
Cody Ceci $1,462,500 (2)
-Salary Remaining : $7,500
Connor Clifton $1,350,000 (4)
-Salary Remaining : $6,923
Barclay Goodrow $1,165,500 (2)
-Salary Remaining : $5,977
Trent Frederic $1,039,500 (2)
-Salary Remaining : $5,331
Michael McCarron $900,000 (1)
-Salary Remaining : $4,615
Joey Anderson $742,500 (2)
-Salary Remaining : $3,808
Total Pro Players24
Salary Commitment
Year 2024 : $87,483,250
Year 2025 : $71,114,750
Year 2026 : $63,643,750
Year 2027 : $26,775,000
Salary Average Commitment
Year 2024 : $87,483,250
Year 2025 : $71,114,750
Year 2026 : $55,646,750
Year 2027 : $22,025,000
Salary Cap with 1 Way Contract
Year 2024 : $85,983,250
Year 2025 : $69,614,750
Year 2026 : $54,146,750
Year 2027 : $22,025,000

Farm Players Salaries

Ross Johnston $132,000 (1)
Salary Remaining : $0
Wilmer Skoog $130,000 (5)
Salary Remaining : $0
Matthew Coronato $125,000 (3)
Salary Remaining : $0
Jeremy Brodeur $98,000 (5)
Salary Remaining : $0
Jordan Gross $90,000 (5)
Salary Remaining : $0
Cameron Butler $89,438 (5)
Salary Remaining : $0
Brett Kemp $85,500 (4)
Salary Remaining : $0
Cory Conacher $85,000 (3)
Salary Remaining : $0
Jean-Luc Foudy $85,000 (1)
Salary Remaining : $0
Adam Beckman $84,375 (5)
Salary Remaining : $0
Karson Kuhlman $83,700 (2)
Salary Remaining : $0
Brandon Baddock $82,500 (5)
Salary Remaining : $0
Jacob Doty $80,000 (3)
Salary Remaining : $0
Maxwell Willman $77,500 (1)
Salary Remaining : $0
Lleyton Moore $75,000 (5)
Salary Remaining : $0
Antti Tuomisto $75,000 (3)
Salary Remaining : $0
Wyatt Aamodt $70,000 (4)
Salary Remaining : $0
Nick Abruzzese $70,000 (2)
Salary Remaining : $0
Sam Jardine $70,000 (5)
Salary Remaining : $0
Gavin Hain $65,000 (4)
Salary Remaining : $0
Emil Andrae $65,000 (2)
Salary Remaining : $0
Dmitri Osipov $60,000 (1)
Salary Remaining : $0
Nikita Pavlychev $60,000 (1)
Salary Remaining : $0
Wyatt Kalynuk $60,000 (1)
Salary Remaining : $0
Mark Sinclair $60,000 (2)
Salary Remaining : $0
Jaxsen Wiebe $55,000 (5)
Salary Remaining : $0
Kevin Wall $50,000 (4)
Salary Remaining : $0
Steven Santini $50,000 (4)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2024 : $2,213,013
Year 2025 : $1,738,513
Year 2026 : $1,459,813
Year 2027 : $1,094,813
Salary Average Commitment
Year 2024 : $2,213,013
Year 2025 : $1,738,513
Year 2026 : $1,459,813
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 - 1,863 - 93.15%
Farm Level 2: 1000 - $15 - 946 - 94.60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,615,560
Year to Date Revenue$66,237,950
Farm
Home Games Left0
Average Attendance - %2,809 - 93.63%
Average Income per Game$118,301
Year to Date Revenue$4,850,350

Expense

Pro Players Total Salaries$35,348,551
Farm Players Total Salaries$1,660,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,443,873
Pro Year To Date Expenses$65,509,738
Farm Year To Date Expenses$1,674,017
Pro Salary Cap To Date$60,698,944
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$181,275
Pro Estimated Expenses$181,275
Farm Remaining Season Days0
Farm Expenses Per Days$8,787
Farm Estimated Expenses$0
Estimated Season Expenses$181,275
Estimated Season Salary Cap$66,296,399
Estimate Under Maximum Salary Cap of $83,500,000$17,203,601
Estimate Over Minimum Salary Cap of $0 $66,296,399
Current Bank Account$5,625,395
Projected Bank Account$5,444,120

Pro Players Salaries

Damon Severson (1 Way Contract) $5,625,000 (4)
-Salary Remaining : $28,846
Connor Brown (1 Way Contract) $4,860,000 (3)
-Salary Remaining : $24,923
Antti Raanta (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $15,385
Dante Fabbro (1 Way Contract) $2,160,000 (1)
-Salary Remaining : $11,077
Travis Hamonic (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $10,256
William Carrier (1 Way Contract) $1,816,667 (2)
-Salary Remaining : $9,316
Oskar Sundqvist (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $7,692
Parker Kelly $1,475,000 (1)
-Salary Remaining : $7,564
Brett Kulak $1,450,000 (2)
-Salary Remaining : $7,436
Cole Bardreau $1,400,000 (5)
-Salary Remaining : $7,179
Brett Sutter $1,400,000 (5)
-Salary Remaining : $7,179
Zach Bogosian $950,000 (3)
-Salary Remaining : $4,872
Anders Bjork (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $4,615
Alexander Nylander $865,384 (1)
-Salary Remaining : $4,438
Alex Lyon $800,000 (2)
-Salary Remaining : $4,103
Alex Nedeljkovic $796,500 (2)
-Salary Remaining : $4,085
Noah Cates $750,000 (1)
-Salary Remaining : $3,846
Jordan Harris $750,000 (1)
-Salary Remaining : $3,846
Curtis Lazar $700,000 (5)
-Salary Remaining : $3,590
Linus Karlsson $650,000 (2)
-Salary Remaining : $3,333
Mitch McLain $500,000 (5)
-Salary Remaining : $2,564
Mark Duarte $500,000 (5)
-Salary Remaining : $2,564
Kale Kessy $500,000 (3)
-Salary Remaining : $2,564
Total Pro Players23
Salary Commitment
Year 2024 : $35,348,551
Year 2025 : $25,448,167
Year 2026 : $19,935,000
Year 2027 : $12,125,000
Salary Average Commitment
Year 2024 : $35,348,551
Year 2025 : $25,448,167
Year 2026 : $19,935,000
Year 2027 : $12,125,000
Salary Cap with 1 Way Contract
Year 2024 : $29,948,551
Year 2025 : $23,948,167
Year 2026 : $18,435,000
Year 2027 : $12,125,000

Farm Players Salaries

Tyson Feist $150,000 (5)
Salary Remaining : $0
Kevin Rooney $140,000 (1)
Salary Remaining : $0
Brogan Rafferty $102,500 (4)
Salary Remaining : $0
Travis Boyd $101,250 (3)
Salary Remaining : $0
Mason Lohrei $100,000 (3)
Salary Remaining : $0
Chris Driedger $99,450 (1)
Salary Remaining : $0
Dysin Mayo $85,500 (1)
Salary Remaining : $0
Jake Christiansen $77,500 (1)
Salary Remaining : $0
Jayden Struble $75,000 (3)
Salary Remaining : $0
Austin Strand $74,500 (1)
Salary Remaining : $0
Antonio Stranges $70,000 (3)
Salary Remaining : $0
Jan Mysak $70,000 (2)
Salary Remaining : $0
Riley Sutter $65,000 (2)
Salary Remaining : $0
Mackenzie MacEachern $50,000 (5)
Salary Remaining : $0
Sam Bitten $50,000 (5)
Salary Remaining : $0
Kevin Shattenkirk $50,000 (5)
Salary Remaining : $0
Phillip Di Giuseppe $50,000 (5)
Salary Remaining : $0
Michael Sgarbossa $50,000 (3)
Salary Remaining : $0
Matt Irwin $50,000 (3)
Salary Remaining : $0
Josh Currie $50,000 (5)
Salary Remaining : $0
Peter Holland $50,000 (5)
Salary Remaining : $0
Lucas Condotta $50,000 (4)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 2024 : $1,660,700
Year 2025 : $1,183,750
Year 2026 : $1,048,750
Year 2027 : $602,500
Salary Average Commitment
Year 2024 : $1,660,700
Year 2025 : $1,183,750
Year 2026 : $1,048,750
Year 2027 : $602,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
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 - 1,892 - 94.59%
Farm Level 2: 1000 - $15 - 939 - 93.88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,567,589
Year to Date Revenue$64,271,150
Farm
Home Games Left0
Average Attendance - %2,831 - 94.35%
Average Income per Game$119,638
Year to Date Revenue$4,905,162

Expense

Pro Players Total Salaries$78,990,052
Farm Players Total Salaries$2,065,674
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,315,750
Farm Year To Date Expenses$1,944,267
Pro Salary Cap To Date$69,994,202
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$405,077
Pro Estimated Expenses$405,077
Farm Remaining Season Days0
Farm Expenses Per Days$10,929
Farm Estimated Expenses$0
Estimated Season Expenses$405,077
Estimated Season Salary Cap$70,392,613
Estimate Under Maximum Salary Cap of $83,500,000$13,107,387
Estimate Over Minimum Salary Cap of $0 $70,392,613
Current Bank Account$18,589,326
Projected Bank Account$18,184,249

Pro Players Salaries

Nazem Kadri (1 Way Contract) $8,300,000 (3)
-Salary Remaining : $42,564
Claude Giroux (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $40,000
Vince Dunn (1 Way Contract) $7,350,000 (1)
-Salary Remaining : $37,692
Andrei Kuzmenko (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $35,538
Thatcher Demko $6,900,000 (5)
-Salary Remaining : $35,385
Lawson Crouse (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $22,051
Mattias Samuelsson $4,264,285 (4)
-Salary Remaining : $21,868
Olli Maatta (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $21,538
Carson Soucy (1 Way Contract) $3,950,000 (4)
-Salary Remaining : $20,256
Phillip Danault (1 Way Contract) $3,885,000 (1)
-Salary Remaining : $19,923
Jordan Martinook (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $12,923
Calvin De Haan (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $10,769
Jack Roslovic (1 Way Contract) $2,010,642 (2)
-Salary Remaining : $10,311
Alexander Kerfoot (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $9,692
Pius Suter (1 Way Contract) $1,872,000 (3)
-Salary Remaining : $9,600
Mark Giordano $1,450,000 (2)
-Salary Remaining : $7,436
Matthew Boldy $1,450,000 (1)
-Salary Remaining : $7,436
Nils Hoglander (1 Way Contract) $1,375,000 (5)
-Salary Remaining : $7,051
Anthony Stolarz $1,300,000 (2)
-Salary Remaining : $6,667
Ethan Bear (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $6,667
Kevin Stenlund $1,155,000 (1)
-Salary Remaining : $5,923
Niko Mikkola $1,063,125 (3)
-Salary Remaining : $5,452
Colton Sissons $925,000 (3)
-Salary Remaining : $4,744
Spencer Stastney $700,000 (2)
-Salary Remaining : $3,590
Total Pro Players24
Salary Commitment
Year 2024 : $78,990,052
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285
Salary Average Commitment
Year 2024 : $77,047,552
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285
Salary Cap with 1 Way Contract
Year 2024 : $77,690,052
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285

Farm Players Salaries

Kevin Korchinski $150,000 (3)
Salary Remaining : $0
Riley Nash $149,900 (2)
Salary Remaining : $0
Justin Richards $130,000 (1)
Salary Remaining : $0
Vasily Podkolzin $125,000 (1)
Salary Remaining : $0
Cody Glass $100,524 (3)
Salary Remaining : $0
Patrick Brown $100,000 (1)
Salary Remaining : $0
Matthew Highmore $85,250 (1)
Salary Remaining : $0
Eric Comrie $84,000 (2)
Salary Remaining : $0
Jack Rathbone $80,750 (1)
Salary Remaining : $0
Roby Jarventie $75,000 (1)
Salary Remaining : $0
Ashton Sautner $75,000 (1)
Salary Remaining : $0
Wyatt Kaiser $70,000 (3)
Salary Remaining : $0
Leo Loof $70,000 (3)
Salary Remaining : $0
Jett Woo $65,250 (1)
Salary Remaining : $0
Tucker Robertson $65,000 (3)
Salary Remaining : $0
Jordan Papirny $60,000 (2)
Salary Remaining : $0
Logan Shaw $60,000 (3)
Salary Remaining : $0
Brett Budgell $60,000 (4)
Salary Remaining : $0
Colin Felix $60,000 (5)
Salary Remaining : $0
Jordan Oesterle $60,000 (4)
Salary Remaining : $0
Alex Gallant $60,000 (1)
Salary Remaining : $0
Zach Metsa $60,000 (3)
Salary Remaining : $0
Justin Dowling $60,000 (3)
Salary Remaining : $0
Ludovic Waeber $60,000 (2)
Salary Remaining : $0
Cristiano DiGiacinto $50,000 (1)
Salary Remaining : $0
Tanner Fritz $50,000 (4)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2024 : $2,065,674
Year 2025 : $1,219,424
Year 2026 : $865,524
Year 2027 : $230,000
Salary Average Commitment
Year 2024 : $2,065,674
Year 2025 : $1,219,424
Year 2026 : $865,524
Year 2027 : $230,000

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 - 1,914 - 95.72%
Farm Level 2: 1000 - $15 - 929 - 92.91%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,746,389
Year to Date Revenue$71,601,950
Farm
Home Games Left0
Average Attendance - %2,844 - 94.79%
Average Income per Game$120,605
Year to Date Revenue$4,944,785

Expense

Pro Players Total Salaries$73,376,834
Farm Players Total Salaries$2,623,270
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,247,000
Pro Year To Date Expenses$73,774,662
Farm Year To Date Expenses$2,635,145
Pro Salary Cap To Date$72,364,346
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$376,291
Pro Estimated Expenses$376,291
Farm Remaining Season Days0
Farm Expenses Per Days$13,880
Farm Estimated Expenses$0
Estimated Season Expenses$376,291
Estimated Season Salary Cap$75,987,637
Estimate Under Maximum Salary Cap of $83,500,000$7,512,363
Estimate Over Minimum Salary Cap of $0 $75,987,637
Current Bank Account$28,115,571
Projected Bank Account$27,739,280

Pro Players Salaries

Jacob Trouba (1 Way Contract) $10,800,000 (2)
-Salary Remaining : $55,385
Adin Hill (1 Way Contract) $6,857,500 (4)
-Salary Remaining : $35,167
Seth Jarvis $6,315,000 (1)
-Salary Remaining : $32,385
Carter Verhaeghe (1 Way Contract) $5,831,334 (4)
-Salary Remaining : $29,904
Christian Dvorak (1 Way Contract) $5,337,500 (2)
-Salary Remaining : $27,372
Trevor Zegras $5,170,000 (1)
-Salary Remaining : $26,513
Adam Larsson (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $19,487
Chandler Stephenson (1 Way Contract) $3,712,500 (3)
-Salary Remaining : $19,038
Robert Thomas (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $17,949
Ryan Lindgren (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $16,923
Frederick Gaudreau (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $15,385
Frank Vatrano (1 Way Contract) $2,964,000 (1)
-Salary Remaining : $15,200
Adrian Kempe (1 Way Contract) $1,980,000 (1)
-Salary Remaining : $10,154
Scott Laughton (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $9,744
Morgan Geekie (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $7,692
Cole Smith $1,498,000 (5)
-Salary Remaining : $7,682
Jalen Chatfield $1,141,000 (5)
-Salary Remaining : $5,851
Jeremy Lauzon $935,000 (1)
-Salary Remaining : $4,795
Calvin Pickard $900,000 (4)
-Salary Remaining : $4,615
Simon Benoit $822,500 (3)
-Salary Remaining : $4,218
Zachary Jones $812,500 (3)
-Salary Remaining : $4,167
Arvid Soderblom $650,000 (2)
-Salary Remaining : $3,333
Pontus Holmberg $650,000 (2)
-Salary Remaining : $3,333
Total Pro Players23
Salary Commitment
Year 2024 : $73,376,834
Year 2025 : $54,912,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834
Salary Average Commitment
Year 2024 : $73,376,834
Year 2025 : $53,012,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834
Salary Cap with 1 Way Contract
Year 2024 : $73,376,834
Year 2025 : $53,012,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834

Farm Players Salaries

Ben Kraws $130,100 (3)
Salary Remaining : $0
Nikolai Knyzhov $124,750 (2)
Salary Remaining : $0
Dylan Gambrell $111,267 (3)
Salary Remaining : $0
Andreas Englund $100,583 (3)
Salary Remaining : $0
Connor Mackey $92,833 (3)
Salary Remaining : $0
Maxime Comtois $85,083 (3)
Salary Remaining : $0
Arnaud Durandeau $83,487 (2)
Salary Remaining : $0
Sean Day $82,500 (1)
Salary Remaining : $0
Keaton Middleton $82,167 (2)
Salary Remaining : $0
Nikolas Matinpalo $80,000 (2)
Salary Remaining : $0
Hunter McDonald $80,000 (3)
Salary Remaining : $0
Parker Ford $80,000 (3)
Salary Remaining : $0
Justin Hryckowian $80,000 (3)
Salary Remaining : $0
Lucas Carlsson $77,250 (2)
Salary Remaining : $0
Mitchell Chaffee $77,250 (2)
Salary Remaining : $0
Luke Krys $75,000 (3)
Salary Remaining : $0
Cole Krygier $75,000 (3)
Salary Remaining : $0
Jeremie Bucheler $75,000 (3)
Salary Remaining : $0
Drew Commesso $75,000 (3)
Salary Remaining : $0
Milos Kelemen $75,000 (2)
Salary Remaining : $0
Patrick Giles $70,000 (1)
Salary Remaining : $0
Hugo Alnefelt $70,000 (2)
Salary Remaining : $0
Dylan Garand $70,000 (2)
Salary Remaining : $0
Daniil Gushchin $70,000 (2)
Salary Remaining : $0
Dino Kambeitz $66,000 (3)
Salary Remaining : $0
Brett Berard $65,000 (3)
Salary Remaining : $0
Maxence Guenette $65,000 (1)
Salary Remaining : $0
Dennis Hildeby $65,000 (3)
Salary Remaining : $0
Bogdan Trineyev $60,000 (3)
Salary Remaining : $0
Luka Profaca $60,000 (2)
Salary Remaining : $0
Vincent Sevigny $60,000 (1)
Salary Remaining : $0
Olof Lindbom $60,000 (3)
Salary Remaining : $0
Brandon Scanlin $50,000 (1)
Salary Remaining : $0
Damien Giroux $50,000 (1)
Salary Remaining : $0
Total Farm Players34
Salary Commitment
Year 2024 : $2,623,270
Year 2025 : $2,245,770
Year 2026 : $1,375,866
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,623,270
Year 2025 : $2,245,770
Year 2026 : $1,375,866
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines 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 - 1,864 - 93.22%
Farm Level 2: 1000 - $15 - 953 - 95.32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,702,779
Year to Date Revenue$69,813,950
Farm
Home Games Left0
Average Attendance - %2,818 - 93.92%
Average Income per Game$118,532
Year to Date Revenue$4,859,806

Expense

Pro Players Total Salaries$75,573,666
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$71,034,851
Farm Year To Date Expenses$2,512,582
Pro Salary Cap To Date$71,034,851
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$387,557
Pro Estimated Expenses$387,557
Farm Remaining Season Days0
Farm Expenses Per Days$13,298
Farm Estimated Expenses$0
Estimated Season Expenses$387,557
Estimated Season Salary Cap$71,422,408
Estimate Under Maximum Salary Cap of $83,500,000$12,077,592
Estimate Over Minimum Salary Cap of $0 $71,422,408
Current Bank Account$8,703,184
Projected Bank Account$8,315,627

Pro Players Salaries

Tim Stutzle (1 Way Contract) $9,393,750 (5)
-Salary Remaining : $48,173
Dougie Hamilton (1 Way Contract) $7,762,500 (2)
-Salary Remaining : $39,808
Tyler Myers (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $33,333
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $30,769
Sam Bennett (1 Way Contract) $5,499,999 (5)
-Salary Remaining : $28,205
Jan Rutta (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $27,179
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $25,641
MacKenzie Weegar (1 Way Contract) $4,387,500 (3)
-Salary Remaining : $22,500
Joel Armia (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $20,513
David Rittich (1 Way Contract) $3,465,000 (1)
-Salary Remaining : $17,769
Kasperi Kapanen (1 Way Contract) $3,168,000 (2)
-Salary Remaining : $16,246
Troy Stecher (1 Way Contract) $2,487,750 (1)
-Salary Remaining : $12,758
Ryan Suter (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $9,487
Dylan Guenther (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $8,974
Radek Faksa (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $7,692
Mark Jankowski $1,095,000 (3)
-Salary Remaining : $5,615
Jake Neighbours $1,000,000 (2)
-Salary Remaining : $5,128
Chad Ruhwedel $1,000,000 (2)
-Salary Remaining : $5,128
Rafael Harvey-Pinard $990,000 (2)
-Salary Remaining : $5,077
Adam Gaudette $916,667 (1)
-Salary Remaining : $4,701
Justin Brazeau $907,500 (5)
-Salary Remaining : $4,654
Kyle Burroughs $900,000 (2)
-Salary Remaining : $4,615
Aliaksei Protas $700,000 (1)
-Salary Remaining : $3,590
Total Pro Players23
Salary Commitment
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249
Salary Average Commitment
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249
Salary Cap with 1 Way Contract
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249

Farm Players Salaries

Sebastian AhoD $145,000 (1)
Salary Remaining : $0
Alex Limoges $130,000 (1)
Salary Remaining : $0
Erik Kallgren $125,000 (1)
Salary Remaining : $0
Christian Wolanin $100,750 (2)
Salary Remaining : $0
Adam Erne $100,000 (4)
Salary Remaining : $0
Jakob Pelletier $100,000 (1)
Salary Remaining : $0
Hardy Haman Aktell $100,000 (5)
Salary Remaining : $0
Nick DeSimone $90,800 (2)
Salary Remaining : $0
Bobby Brink $90,000 (1)
Salary Remaining : $0
Nathan Smith $90,000 (1)
Salary Remaining : $0
Kale Clague $83,738 (1)
Salary Remaining : $0
Mark Kastelic $83,100 (4)
Salary Remaining : $0
Calen Addison $82,500 (1)
Salary Remaining : $0
Matt Luff $82,500 (2)
Salary Remaining : $0
Akito Hirose $80,000 (1)
Salary Remaining : $0
William Lockwood $77,500 (2)
Salary Remaining : $0
Joel Blomqvist $75,000 (3)
Salary Remaining : $0
Connor Carrick $75,000 (2)
Salary Remaining : $0
Michael DiPietro $70,000 (1)
Salary Remaining : $0
Mathias Laferriere $65,000 (1)
Salary Remaining : $0
Zach Aston-Reese $65,000 (5)
Salary Remaining : $0
Jimmy Huntington $65,000 (2)
Salary Remaining : $0
Arshdeep Bains $65,000 (2)
Salary Remaining : $0
Greg Meireles $62,500 (1)
Salary Remaining : $0
Aidan McDonough $60,000 (1)
Salary Remaining : $0
Ondrej Pavel $60,000 (3)
Salary Remaining : $0
Ryan McGregor $60,000 (1)
Salary Remaining : $0
Riley Damiani $60,000 (1)
Salary Remaining : $0
Mitchell Hoelscher $60,000 (2)
Salary Remaining : $0
Cole Schwindt $60,000 (1)
Salary Remaining : $0
Jagger Joshua $50,000 (5)
Salary Remaining : $0
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 - 1,889 - 94.45%
Farm Level 2: 1000 - $15 - 948 - 94.80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,497,813
Year to Date Revenue$61,410,350
Farm
Home Games Left0
Average Attendance - %2,837 - 94.57%
Average Income per Game$119,696
Year to Date Revenue$4,907,555

Expense

Pro Players Total Salaries$51,746,499
Farm Players Total Salaries$2,479,129
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$15,150,000
Pro Year To Date Expenses$51,077,728
Farm Year To Date Expenses$2,462,026
Pro Salary Cap To Date$50,965,934
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$265,367
Pro Estimated Expenses$265,367
Farm Remaining Season Days0
Farm Expenses Per Days$13,117
Farm Estimated Expenses$0
Estimated Season Expenses$265,367
Estimated Season Salary Cap$66,381,301
Estimate Under Maximum Salary Cap of $83,500,000$17,118,699
Estimate Over Minimum Salary Cap of $0 $66,381,301
Current Bank Account$15,369,215
Projected Bank Account$15,103,848

Pro Players Salaries

Victor Hedman (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $61,538
Andrei Svechnikov (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $37,756
Jakob Silfverberg (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $25,641
Jesper Fast (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $16,154
Colin Miller (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $14,103
Ondrej Palat (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $12,821
Leo Carlsson $2,000,000 (3)
-Salary Remaining : $10,256
Pavel Mintyukov $2,000,000 (3)
-Salary Remaining : $10,256
Tomas Tatar $1,499,999 (5)
-Salary Remaining : $7,692
Jake Allen $1,495,000 (3)
-Salary Remaining : $7,667
Ryan Reaves $1,400,000 (5)
-Salary Remaining : $7,179
Anson Thornton $1,400,000 (5)
-Salary Remaining : $7,179
Corey Perry $1,400,000 (5)
-Salary Remaining : $7,179
Simon Nemec $1,250,000 (2)
-Salary Remaining : $6,410
Conor Timmins $1,089,000 (3)
-Salary Remaining : $5,585
Jack Drury $1,000,000 (1)
-Salary Remaining : $5,128
Olen Zellweger $800,000 (3)
-Salary Remaining : $4,103
Alexey Toropchenko $750,000 (1)
-Salary Remaining : $3,846
Alex Petrovic $700,000 (2)
-Salary Remaining : $3,590
Chris Wagner $600,000 (1)
-Salary Remaining : $3,077
Nikita Okhotiuk $600,000 (1)
-Salary Remaining : $3,077
Kurtis MacDermid $500,000 (3)
-Salary Remaining : $2,564
Joseph Blandisi $500,000 (4)
-Salary Remaining : $2,564
Total Pro Players23
Salary Commitment
Year 2024 : $51,746,499
Year 2025 : $35,533,999
Year 2026 : $16,583,999
Year 2027 : $8,699,999
Salary Average Commitment
Year 2024 : $50,751,499
Year 2025 : $34,538,999
Year 2026 : $15,588,999
Year 2027 : $8,699,999
Salary Cap with 1 Way Contract
Year 2024 : $51,746,499
Year 2025 : $35,533,999
Year 2026 : $16,583,999
Year 2027 : $8,699,999

Farm Players Salaries

Jacob Perreault $150,000 (1)
Salary Remaining : $0
Jamieson Rees $150,000 (1)
Salary Remaining : $0
Gabriel Dumont $140,000 (2)
Salary Remaining : $0
Keith Kinkaid $140,000 (2)
Salary Remaining : $0
Dalton Smith $120,000 (5)
Salary Remaining : $0
Trevor Carrick $97,500 (2)
Salary Remaining : $0
Nathan Bastian $82,129 (1)
Salary Remaining : $0
Chase Stillman $80,000 (3)
Salary Remaining : $0
Anthony Vincent $70,000 (2)
Salary Remaining : $0
Sasha Pastujov $70,000 (3)
Salary Remaining : $0
Travis Howe $70,000 (5)
Salary Remaining : $0
Cole Cassels $70,000 (4)
Salary Remaining : $0
Farm Goalie 46 $70,000 (1)
Salary Remaining : $0
Farm Goalie 21 $70,000 (1)
Salary Remaining : $0
Scott Sabourin $70,000 (5)
Salary Remaining : $0
Ethan Del Mastro $65,000 (3)
Salary Remaining : $0
Brennan Saulnier $60,000 (2)
Salary Remaining : $0
Hudson Elynuik $60,000 (1)
Salary Remaining : $0
Matvei Petrov $60,000 (3)
Salary Remaining : $0
Mitchell Vande Sompel $60,000 (1)
Salary Remaining : $0
Alex Peters $60,000 (1)
Salary Remaining : $0
Tyler Benson $60,000 (1)
Salary Remaining : $0
Shane Bowers $60,000 (1)
Salary Remaining : $0
Spencer Smallman $60,000 (1)
Salary Remaining : $0
Maxime Lajoie $60,000 (1)
Salary Remaining : $0
Brandon Hickey $60,000 (1)
Salary Remaining : $0
Ryan Wagner $60,000 (1)
Salary Remaining : $0
Nick Caamano $54,500 (1)
Salary Remaining : $0
Olivier Galipeau $50,000 (2)
Salary Remaining : $0
Seth Helgeson $50,000 (1)
Salary Remaining : $0
Oscar Dansk $50,000 (3)
Salary Remaining : $0
Garrett Wilson $50,000 (2)
Salary Remaining : $0
Dylan McIlrath $50,000 (2)
Salary Remaining : $0
Total Farm Players33
Salary Commitment
Year 2024 : $2,479,129
Year 2025 : $1,312,500
Year 2026 : $655,000
Year 2027 : $330,000
Salary Average Commitment
Year 2024 : $2,479,129
Year 2025 : $1,312,500
Year 2026 : $655,000
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 - 1,898 - 94.92%
Farm Level 2: 1000 - $15 - 944 - 94.38%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %2,842 - 94.74%
Average Income per Game$120,100
Year to Date Revenue$4,924,106

Expense

Pro Players Total Salaries$83,655,418
Farm Players Total Salaries$4,093,125
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,102,573
Farm Year To Date Expenses$4,159,572
Pro Salary Cap To Date$78,102,573
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$429,002
Pro Estimated Expenses$429,002
Farm Remaining Season Days0
Farm Expenses Per Days$21,657
Farm Estimated Expenses$0
Estimated Season Expenses$429,002
Estimated Season Salary Cap$78,531,575
Estimate Under Maximum Salary Cap of $83,500,000$4,968,425
Estimate Over Minimum Salary Cap of $0 $78,531,575
Current Bank Account$46,192,711
Projected Bank Account$45,763,709

Pro Players Salaries

Adam Fox (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $41,654
Ryan O'Reilly (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $38,462
Colton Parayko (1 Way Contract) $7,425,000 (2)
-Salary Remaining : $38,077
Brayden Schenn (1 Way Contract) $7,400,000 (1)
-Salary Remaining : $37,949
Mark Stone (1 Way Contract) $6,425,000 (1)
-Salary Remaining : $32,949
Alex DeBrincat (1 Way Contract) $6,340,000 (2)
-Salary Remaining : $32,513
Jared McCann (1 Way Contract) $6,300,000 (4)
-Salary Remaining : $32,308
Anthony Cirelli (1 Way Contract) $5,343,750 (1)
-Salary Remaining : $27,404
Drake Batherson (1 Way Contract) $4,939,167 (1)
-Salary Remaining : $25,329
John Tavares (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $19,231
Conor Garland $3,500,000 (5)
-Salary Remaining : $17,949
Kirby Dach (1 Way Contract) $2,726,250 (1)
-Salary Remaining : $13,981
Sean Monahan (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $12,821
Cam York (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $10,256
Yegor Sharangovich (1 Way Contract) $1,980,000 (2)
-Salary Remaining : $10,154
Kirill Marchenko $1,400,000 (2)
-Salary Remaining : $7,179
Dylan DeMelo $1,260,000 (1)
-Salary Remaining : $6,462
Logan Thompson $1,073,334 (5)
-Salary Remaining : $5,504
William Borgen $990,000 (1)
-Salary Remaining : $5,077
John-Jason Peterka $900,000 (1)
-Salary Remaining : $4,615
Lukas Dostal $893,750 (4)
-Salary Remaining : $4,583
J.J Moser $886,667 (1)
-Salary Remaining : $4,547
Total Pro Players22
Salary Commitment
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084
Salary Average Commitment
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084
Salary Cap with 1 Way Contract
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084

Farm Players Salaries

John Klingberg $130,000 (5)
Salary Remaining : $0
Radim Simek $120,000 (2)
Salary Remaining : $0
Nathan Walker $112,500 (3)
Salary Remaining : $0
Ryan Johnson $100,000 (3)
Salary Remaining : $0
Ivan Miroshnichenko $100,000 (3)
Salary Remaining : $0
Chase Wouters $90,000 (3)
Salary Remaining : $0
Byron Froese $90,000 (3)
Salary Remaining : $0
John Hayden $90,000 (4)
Salary Remaining : $0
Jayson Megna $90,000 (3)
Salary Remaining : $0
Tyler Pitlick $90,000 (4)
Salary Remaining : $0
Jiri Kulich $90,000 (2)
Salary Remaining : $0
Jared McIsaac $86,625 (1)
Salary Remaining : $0
Cole Reinhardt $85,250 (3)
Salary Remaining : $0
Nolan Stevens $82,500 (1)
Salary Remaining : $0
Marian Studenic $82,500 (1)
Salary Remaining : $0
Glenn Gawdin $82,500 (1)
Salary Remaining : $0
Joel Hanley $80,000 (5)
Salary Remaining : $0
Connor MurphyG $80,000 (5)
Salary Remaining : $0
Sam Gagner $80,000 (4)
Salary Remaining : $0
Mike Reilly $80,000 (5)
Salary Remaining : $0
Alexander Barabanov $80,000 (5)
Salary Remaining : $0
Zach Dean $80,000 (3)
Salary Remaining : $0
Alex Goligoski $80,000 (5)
Salary Remaining : $0
Josh Doan $80,000 (2)
Salary Remaining : $0
Chris Terry $80,000 (4)
Salary Remaining : $0
Anthony Richard $77,500 (1)
Salary Remaining : $0
Cameron Hughes $76,250 (1)
Salary Remaining : $0
Tanner Laczynski $76,250 (1)
Salary Remaining : $0
Tristen Robins $75,000 (2)
Salary Remaining : $0
Angus Crookshank $70,000 (2)
Salary Remaining : $0
Jaxson Stauber $70,000 (2)
Salary Remaining : $0
Zac Dalpe $70,000 (4)
Salary Remaining : $0
Danila Klimovich $70,000 (1)
Salary Remaining : $0
Tanner Kero $70,000 (3)
Salary Remaining : $0
Filip Roos $70,000 (2)
Salary Remaining : $0
Max McCormick $70,000 (4)
Salary Remaining : $0
Michael Mersch $70,000 (3)
Salary Remaining : $0
Marcus Bjork $70,000 (2)
Salary Remaining : $0
Farm Player 100 $70,000 (1)
Salary Remaining : $0
Stanislav Svozil $70,000 (3)
Salary Remaining : $0
Vladislav Kolyachonok $69,750 (1)
Salary Remaining : $0
Linus Weissbach $65,000 (1)
Salary Remaining : $0
Ben McCartney $62,500 (1)
Salary Remaining : $0
Lucas Ciona $60,000 (3)
Salary Remaining : $0
Valtteri Pulli $60,000 (3)
Salary Remaining : $0
Andrew Agozzino $60,000 (3)
Salary Remaining : $0
Georgi Romanov $60,000 (3)
Salary Remaining : $0
Tomas Suchanek $60,000 (3)
Salary Remaining : $0
Ales Stezka $60,000 (1)
Salary Remaining : $0
Sam Morton $60,000 (3)
Salary Remaining : $0
Ben Jones $54,500 (1)
Salary Remaining : $0
Ben Gleason $54,500 (1)
Salary Remaining : $0
Curtis McKenzie $50,000 (4)
Salary Remaining : $0
Total Farm Players53
Salary Commitment
Year 2024 : $4,093,125
Year 2025 : $3,022,750
Year 2026 : $2,377,750
Year 2027 : $1,060,000
Salary Average Commitment
Year 2024 : $4,073,125
Year 2025 : $3,002,750
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 - 1,873 - 93.65%
Farm Level 2: 1000 - $15 - 934 - 93.37%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,628,643
Year to Date Revenue$66,774,350
Farm
Home Games Left0
Average Attendance - %2,807 - 93.56%
Average Income per Game$118,545
Year to Date Revenue$4,860,326

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$82,707,247
Farm Year To Date Expenses$1,966,599
Pro Salary Cap To Date$82,707,247
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$426,572
Pro Estimated Expenses$426,572
Farm Remaining Season Days0
Farm Expenses Per Days$10,356
Farm Estimated Expenses$0
Estimated Season Expenses$426,572
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($9,422,848)
Projected Bank Account($9,849,420)

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $12,375,000 (5)
-Salary Remaining : $63,462
Alex Ovechkin (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $61,538
Zachary Werenski (1 Way Contract) $9,487,500 (2)
-Salary Remaining : $48,654
William Karlsson (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $46,154
Travis Sanheim (1 Way Contract) $7,875,000 (4)
-Salary Remaining : $40,385
Trevor Moore (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $35,897
Matt Duchene (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $23,077
Anthony Duclair (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $18,000
Boone Jenner (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $17,949
Morgan Frost $2,310,000 (3)
-Salary Remaining : $11,846
Moritz Seider (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $11,538
Ryan Hartman (1 Way Contract) $1,989,000 (2)
-Salary Remaining : $10,200
Ronnie Attard $1,000,000 (1)
-Salary Remaining : $5,128
Luke Glendening $1,000,000 (1)
-Salary Remaining : $5,128
Nick Cousins $1,000,000 (3)
-Salary Remaining : $5,128
Daniil Tarasov $945,000 (2)
-Salary Remaining : $4,846
Matias Maccelli $800,000 (1)
-Salary Remaining : $4,103
Nick Seeler $750,000 (2)
-Salary Remaining : $3,846
Johnathan Kovacevic $690,000 (2)
-Salary Remaining : $3,538
Santeri Hatakka $600,000 (1)
-Salary Remaining : $3,077
Ronan Seeley $600,000 (2)
-Salary Remaining : $3,077
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 : $0
Jonathan Aspirot $145,000 (1)
Salary Remaining : $0
Robert Hagg $108,000 (4)
Salary Remaining : $0
Justin Kirkland $93,000 (3)
Salary Remaining : $0
Dryden Hunt $93,000 (2)
Salary Remaining : $0
Justin Bailey $90,000 (1)
Salary Remaining : $0
Mac Hollowell $85,250 (3)
Salary Remaining : $0
Matt Villalta $85,250 (3)
Salary Remaining : $0
Reilly Walsh $85,250 (3)
Salary Remaining : $0
Matt Rempe $82,000 (2)
Salary Remaining : $0
Ville Heinola $76,000 (2)
Salary Remaining : $0
Bokondji Imama $74,500 (1)
Salary Remaining : $0
Matej Blumel $72,500 (2)
Salary Remaining : $0
FarmGoal5 $70,000 (1)
Salary Remaining : $0
Farm Player 118 $70,000 (1)
Salary Remaining : $0
Farm Player 117 $70,000 (1)
Salary Remaining : $0
Fredrik Karlstrom $70,000 (1)
Salary Remaining : $0
Ruslan Iskhakov $70,000 (2)
Salary Remaining : $0
Leon Gawanke $67,500 (1)
Salary Remaining : $0
Jansen Harkins $60,000 (1)
Salary Remaining : $0
Mason Millman $60,000 (3)
Salary Remaining : $0
Alexis Gendron $60,000 (3)
Salary Remaining : $0
Simon Lundmark $60,000 (1)
Salary Remaining : $0
Oskar Back $60,000 (1)
Salary Remaining : $0
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 - 1,888 - 94.41%
Farm Level 2: 1000 - $15 - 941 - 94.09%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,462,926
Year to Date Revenue$59,979,950
Farm
Home Games Left0
Average Attendance - %2,829 - 94.30%
Average Income per Game$119,495
Year to Date Revenue$4,899,290

Expense

Pro Players Total Salaries$38,406,999
Farm Players Total Salaries$2,417,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$9,954,871
Pro Year To Date Expenses$41,998,331
Farm Year To Date Expenses$2,399,944
Pro Salary Cap To Date$40,352,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$196,959
Pro Estimated Expenses$196,959
Farm Remaining Season Days0
Farm Expenses Per Days$12,788
Farm Estimated Expenses$0
Estimated Season Expenses$196,959
Estimated Season Salary Cap$50,503,966
Estimate Under Maximum Salary Cap of $83,500,000$32,996,034
Estimate Over Minimum Salary Cap of $0 $50,503,966
Current Bank Account$27,377,817
Projected Bank Account$27,180,858

Pro Players Salaries

Brendan Gallagher (1 Way Contract) $5,062,500 (1)
-Salary Remaining : $25,962
Bowen Byram (1 Way Contract) $3,811,500 (4)
-Salary Remaining : $19,546
James van Riemsdyk (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $15,385
Daniel Vladar (1 Way Contract) $2,178,000 (2)
-Salary Remaining : $11,169
Bobby McMann $2,025,000 (5)
-Salary Remaining : $10,385
Oliver Ekman-Larsson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $10,256
Cam Atkinson $2,000,000 (5)
-Salary Remaining : $10,256
Adam Fantilli $2,000,000 (3)
-Salary Remaining : $10,256
Zemgus Girgensons (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $10,256
Brian Dumoulin (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $8,974
Kaiden Guhle (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $7,692
Matthew Beniers $1,499,999 (1)
-Salary Remaining : $7,692
Morgan Barron $1,450,000 (1)
-Salary Remaining : $7,436
Noah Gregor $1,400,000 (1)
-Salary Remaining : $7,179
Jesper Boqvist (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $7,179
Simon Edvinsson $1,250,000 (2)
-Salary Remaining : $6,410
Braden Schneider $1,000,000 (1)
-Salary Remaining : $5,128
Jonas Siegenthaler $880,000 (1)
-Salary Remaining : $4,513
Tye Kartye $850,000 (2)
-Salary Remaining : $4,359
Tanner Pearson $750,000 (5)
-Salary Remaining : $3,846
Jet Greaves $600,000 (2)
-Salary Remaining : $3,077
Total Pro Players21
Salary Commitment
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Average Commitment
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Cap with 1 Way Contract
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500

Farm Players Salaries

Kyle McDonald $150,000 (1)
Salary Remaining : $0
Luke Toporowski $149,500 (1)
Salary Remaining : $0
Yaroslav Askarov $125,000 (2)
Salary Remaining : $0
Marco Kasper $100,000 (3)
Salary Remaining : $0
Samuel Bolduc $100,000 (5)
Salary Remaining : $0
Zachary Bolduc $100,000 (3)
Salary Remaining : $0
Jesse Puljujarvi $100,000 (1)
Salary Remaining : $0
Brennan Othmann $80,000 (3)
Salary Remaining : $0
Logan Mailloux $80,000 (3)
Salary Remaining : $0
David Reinbacher $80,000 (3)
Salary Remaining : $0
Carson Lambos $80,000 (3)
Salary Remaining : $0
Logan Nijhoff $75,000 (4)
Salary Remaining : $0
Riley Bezeau $75,000 (4)
Salary Remaining : $0
William Stromgren $75,000 (3)
Salary Remaining : $0
Nils aman $72,500 (2)
Salary Remaining : $0
Calle Sjalin $70,000 (2)
Salary Remaining : $0
Fabian Lysell $65,000 (2)
Salary Remaining : $0
Kyle Masters $65,000 (3)
Salary Remaining : $0
Brandon Bussi $65,000 (1)
Salary Remaining : $0
Josh Lopina $65,000 (1)
Salary Remaining : $0
Ben King $65,000 (3)
Salary Remaining : $0
Ethan Cardwell $65,000 (3)
Salary Remaining : $0
Alex Jefferies $65,000 (3)
Salary Remaining : $0
Corson Ceulemans $65,000 (2)
Salary Remaining : $0
Ville Petman $65,000 (2)
Salary Remaining : $0
D.J. Busdeker $60,000 (1)
Salary Remaining : $0
Daemon Hunt $60,000 (2)
Salary Remaining : $0
Cale Morris $50,000 (5)
Salary Remaining : $0
Tag Bertuzzi $50,000 (5)
Salary Remaining : $0
Keaton Mastrodonato $50,000 (5)
Salary Remaining : $0
Gabriel Bourque $50,000 (4)
Salary Remaining : $0
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 - 1,892 - 94.58%
Farm Level 2: 1000 - $15 - 937 - 93.66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,611,199
Year to Date Revenue$66,059,150
Farm
Home Games Left0
Average Attendance - %2,828 - 94.27%
Average Income per Game$119,575
Year to Date Revenue$4,902,575

Expense

Pro Players Total Salaries$78,370,624
Farm Players Total Salaries$1,816,906
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$74,035,779
Farm Year To Date Expenses$1,774,201
Pro Salary Cap To Date$74,035,779
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$401,901
Pro Estimated Expenses$401,901
Farm Remaining Season Days0
Farm Expenses Per Days$9,613
Farm Estimated Expenses$0
Estimated Season Expenses$401,901
Estimated Season Salary Cap$79,437,680
Estimate Under Maximum Salary Cap of $83,500,000$4,062,320
Estimate Over Minimum Salary Cap of $0 $79,437,680
Current Bank Account$8,643,046
Projected Bank Account$8,241,145

Pro Players Salaries

Chris Kreider (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $44,103
Roman Josi (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $43,590
Nick Suzuki (1 Way Contract) $8,150,625 (3)
-Salary Remaining : $41,798
Sidney Crosby (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $38,462
Jeff Petry (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $27,179
Brandon Montour (1 Way Contract) $4,725,000 (3)
-Salary Remaining : $24,231
Jeff Skinner (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $23,077
Ryan Johansen (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $21,795
Carter Hart (1 Way Contract) $3,939,219 (3)
-Salary Remaining : $20,201
K'Andre Miller (1 Way Contract) $3,833,280 (4)
-Salary Remaining : $19,658
Jake DeBrusk (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $18,462
Henri Jokiharju (1 Way Contract) $2,567,500 (2)
-Salary Remaining : $13,167
Mason McTavish (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $10,256
Garnet Hathaway (1 Way Contract) $1,655,000 (4)
-Salary Remaining : $8,487
Matt Nieto $1,400,000 (2)
-Salary Remaining : $7,179
Logan Stankoven $1,250,000 (3)
-Salary Remaining : $6,410
Petr Mrazek $1,200,000 (3)
-Salary Remaining : $6,154
Tomas Nosek $1,100,000 (3)
-Salary Remaining : $5,641
Zach Parise $1,000,000 (1)
-Salary Remaining : $5,128
Mattias Janmark $900,000 (3)
-Salary Remaining : $4,615
Peyton Krebs $900,000 (1)
-Salary Remaining : $4,615
Philipp Kurashev $750,000 (2)
-Salary Remaining : $3,846
Jake Middleton $750,000 (1)
-Salary Remaining : $3,846
Total Pro Players23
Salary Commitment
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280
Salary Average Commitment
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280
Salary Cap with 1 Way Contract
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280

Farm Players Salaries

Wyatt Newpower $120,000 (2)
Salary Remaining : $0
Mads Sogaard $95,000 (5)
Salary Remaining : $0
Lane Pederson $91,875 (2)
Salary Remaining : $0
Brandon Halverson $90,000 (5)
Salary Remaining : $0
Oskar Steen $88,000 (2)
Salary Remaining : $0
Philip Kemp $85,250 (3)
Salary Remaining : $0
Jack Ahcan $85,250 (3)
Salary Remaining : $0
Dylan Coghlan $83,875 (1)
Salary Remaining : $0
Joona Koppanen $82,500 (1)
Salary Remaining : $0
Trey Fix-Wolansky $82,500 (2)
Salary Remaining : $0
Jeff Malott $75,700 (1)
Salary Remaining : $0
Clark Bishop $74,456 (5)
Salary Remaining : $0
Gavin White $65,000 (3)
Salary Remaining : $0
Ryker Evans $65,000 (2)
Salary Remaining : $0
Dmitri Samorukov $62,500 (1)
Salary Remaining : $0
Matthew Maggio $60,000 (3)
Salary Remaining : $0
Jared Davidson $60,000 (3)
Salary Remaining : $0
Hunter Drew $60,000 (1)
Salary Remaining : $0
Daylan Kuefler $60,000 (3)
Salary Remaining : $0
Jakub Brabenec $60,000 (3)
Salary Remaining : $0
Maksymilian Szuber $60,000 (3)
Salary Remaining : $0
Samuel Asselin $60,000 (1)
Salary Remaining : $0
Carl Berglund $50,000 (3)
Salary Remaining : $0
Max Ellis $50,000 (4)
Salary Remaining : $0
Roman Ahcan $50,000 (3)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $1,816,906
Year 2025 : $1,392,331
Year 2026 : $944,956
Year 2027 : $309,456
Salary Average Commitment
Year 2024 : $1,816,906
Year 2025 : $1,392,331
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 - 1,885 - 94.25%
Farm Level 2: 1000 - $15 - 934 - 93.36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,480,370
Year to Date Revenue$60,695,150
Farm
Home Games Left0
Average Attendance - %2,819 - 93.95%
Average Income per Game$119,170
Year to Date Revenue$4,885,985

Expense

Pro Players Total Salaries$52,848,875
Farm Players Total Salaries$2,956,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,428,205
Pro Year To Date Expenses$55,251,942
Farm Year To Date Expenses$2,991,840
Pro Salary Cap To Date$55,251,942
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$271,020
Pro Estimated Expenses$271,020
Farm Remaining Season Days0
Farm Expenses Per Days$15,640
Farm Estimated Expenses$0
Estimated Season Expenses$271,020
Estimated Season Salary Cap$60,951,167
Estimate Under Maximum Salary Cap of $83,500,000$22,548,833
Estimate Over Minimum Salary Cap of $0 $60,951,167
Current Bank Account$2,502,890
Projected Bank Account$2,231,870

Pro Players Salaries

Andrew Mangiapane $7,800,000 (5)
-Salary Remaining : $40,000
Ivan Provorov (1 Way Contract) $6,075,000 (1)
-Salary Remaining : $31,154
Mikhail Sergachev (1 Way Contract) $4,752,000 (2)
-Salary Remaining : $24,369
Andreas Athanasiou (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $20,769
Max Domi (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $20,769
Calle Jarnkrok (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $17,949
Adam Boqvist (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $15,000
Elvis Merzlikins (1 Way Contract) $2,725,000 (3)
-Salary Remaining : $13,974
Nino Niederreiter (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $12,821
Justin Holl (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $11,538
Alexandre Texier $1,500,000 (1)
-Salary Remaining : $7,692
Matt Grzelcyk $1,480,000 (4)
-Salary Remaining : $7,590
Eric Robinson $1,365,000 (3)
-Salary Remaining : $7,000
Andrew Cogliano $1,250,000 (2)
-Salary Remaining : $6,410
Michael McLeod $1,072,500 (1)
-Salary Remaining : $5,500
Chris Tierney $1,000,000 (4)
-Salary Remaining : $5,128
Rasmus Asplund $907,500 (1)
-Salary Remaining : $4,654
Kaapo Kahkonen $870,000 (3)
-Salary Remaining : $4,462
Declan Chisholm $852,500 (3)
-Salary Remaining : $4,372
Liam Foudy $724,375 (1)
-Salary Remaining : $3,715
Adam Klapka $600,000 (1)
-Salary Remaining : $3,077
Louis Crevier $600,000 (2)
-Salary Remaining : $3,077
Total Pro Players22
Salary Commitment
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $32,342,500
Year 2027 : $21,305,000
Salary Average Commitment
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000
Salary Cap with 1 Way Contract
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000

Farm Players Salaries

Alex Swetlikoff $140,000 (5)
Salary Remaining : $0
Jiri Smejkal $140,000 (1)
Salary Remaining : $0
Chris Jandric $140,000 (3)
Salary Remaining : $0
Christoffer Sedoff $140,000 (5)
Salary Remaining : $0
Brendan Furry $140,000 (3)
Salary Remaining : $0
Justin Pearson $140,000 (2)
Salary Remaining : $0
Matt Brown $140,000 (4)
Salary Remaining : $0
Ethan De Jong $140,000 (4)
Salary Remaining : $0
Ben Berard $140,000 (3)
Salary Remaining : $0
Joe Carroll $140,000 (5)
Salary Remaining : $0
Ethan Frisch $140,000 (5)
Salary Remaining : $0
Will MacKinnon $140,000 (5)
Salary Remaining : $0
Simon Pinard $140,000 (5)
Salary Remaining : $0
Tyler Wotherspoon $105,000 (2)
Salary Remaining : $0
Ian McKinnon $95,000 (2)
Salary Remaining : $0
Austin Rueschhoff $90,000 (2)
Salary Remaining : $0
Matthew Murray $75,000 (3)
Salary Remaining : $0
Luke Cavallin $75,000 (4)
Salary Remaining : $0
Farm Goalie 24 $70,000 (1)
Salary Remaining : $0
Alex Steeves $70,000 (1)
Salary Remaining : $0
Nikita Nesterenko $70,000 (3)
Salary Remaining : $0
Griffin Mendel $66,000 (3)
Salary Remaining : $0
Ilya Solovyov $65,000 (1)
Salary Remaining : $0
Anton Malmstrom $65,000 (3)
Salary Remaining : $0
Jeffrey Viel $60,000 (1)
Salary Remaining : $0
Jacob Melanson $60,000 (3)
Salary Remaining : $0
Tyson Kozak $60,000 (2)
Salary Remaining : $0
Brian Pinho $55,000 (2)
Salary Remaining : $0
Wyatt Bongiovanni $55,000 (4)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2024 : $2,956,000
Year 2025 : $2,551,000
Year 2026 : $2,006,000
Year 2027 : $1,250,000
Salary Average Commitment
Year 2024 : $2,956,000
Year 2025 : $2,551,000
Year 2026 : $2,006,000
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 - 1,864 - 93.19%
Farm Level 2: 1000 - $15 - 934 - 93.36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$71,780,750
Farm
Home Games Left0
Average Attendance - %2,797 - 93.25%
Average Income per Game$118,064
Year to Date Revenue$4,840,609

Expense

Pro Players Total Salaries$83,923,429
Farm Players Total Salaries$1,856,779
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,627,840
Farm Year To Date Expenses$1,878,832
Pro Salary Cap To Date$82,627,840
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$430,377
Pro Estimated Expenses$430,377
Farm Remaining Season Days0
Farm Expenses Per Days$9,824
Farm Estimated Expenses$0
Estimated Season Expenses$430,377
Estimated Season Salary Cap$83,058,217
Estimate Under Maximum Salary Cap of $83,500,000$441,783
Estimate Over Minimum Salary Cap of $0 $83,058,217
Current Bank Account$23,843,995
Projected Bank Account$23,413,618

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $13,500,000 (5)
-Salary Remaining : $69,231
Andrei Vasilevskiy (1 Way Contract) $12,825,000 (4)
-Salary Remaining : $65,769
Matthew Tkachuk (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $41,654
Ryan Pulock (1 Way Contract) $7,749,000 (3)
-Salary Remaining : $39,738
Kyle Connor (1 Way Contract) $7,071,429 (1)
-Salary Remaining : $36,264
Travis Konecny (1 Way Contract) $6,187,000 (1)
-Salary Remaining : $31,728
Charlie McAvoy (1 Way Contract) $5,071,500 (1)
-Salary Remaining : $26,008
Michael Bunting $4,500,000 (5)
-Salary Remaining : $23,077
Brandon Carlo (1 Way Contract) $3,690,000 (1)
-Salary Remaining : $18,923
Jason Dickinson (1 Way Contract) $2,862,000 (2)
-Salary Remaining : $14,677
Semyon Varlamov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $11,538
Scott Mayfield (1 Way Contract) $1,957,500 (2)
-Salary Remaining : $10,038
Eeli Tolvanen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $7,692
Danton Heinen $1,162,500 (5)
-Salary Remaining : $5,962
Noah Juulsen $930,000 (3)
-Salary Remaining : $4,769
Jonatan Berggren $850,000 (1)
-Salary Remaining : $4,359
Will Cuylle $800,000 (2)
-Salary Remaining : $4,103
Alex Vlasic $750,000 (1)
-Salary Remaining : $3,846
Otto Koivula $750,000 (1)
-Salary Remaining : $3,846
Mitchell Stephens $697,500 (2)
-Salary Remaining : $3,577
Kevin Mandolese $697,500 (1)
-Salary Remaining : $3,577
Total Pro Players21
Salary Commitment
Year 2024 : $83,923,429
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500
Salary Average Commitment
Year 2024 : $83,923,429
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500
Salary Cap with 1 Way Contract
Year 2024 : $83,923,429
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 : $0
Liam O'Brien $90,675 (2)
Salary Remaining : $0
Philippe Maillet $90,000 (5)
Salary Remaining : $0
Tobias Bjornfot $87,188 (4)
Salary Remaining : $0
Tim Gettinger $82,167 (2)
Salary Remaining : $0
Noel Hoefenmayer $76,725 (3)
Salary Remaining : $0
Austin Czarnik $75,000 (3)
Salary Remaining : $0
Erik Portillo $75,000 (3)
Salary Remaining : $0
William Lagesson $71,775 (1)
Salary Remaining : $0
Ty Glover $70,000 (4)
Salary Remaining : $0
Farm Goalie 19 $70,000 (1)
Salary Remaining : $0
Callahan Burke $69,750 (2)
Salary Remaining : $0
Mason Shaw $67,500 (1)
Salary Remaining : $0
Logan Morrison $65,000 (3)
Salary Remaining : $0
Helge Grans $65,000 (1)
Salary Remaining : $0
Timur Ibragimov $62,500 (2)
Salary Remaining : $0
Dominic Franco $60,000 (1)
Salary Remaining : $0
Riley McKay $60,000 (2)
Salary Remaining : $0
Keaton Thompson $60,000 (1)
Salary Remaining : $0
Ryan Francis $60,000 (3)
Salary Remaining : $0
Jimmy Schuldt $55,000 (2)
Salary Remaining : $0
Dmitri Zlodeyev $54,500 (1)
Salary Remaining : $0
Matt Stienburg $54,500 (1)
Salary Remaining : $0
Nate Clurman $54,500 (1)
Salary Remaining : $0
Kyle Betts $50,000 (4)
Salary Remaining : $0
Adam Karashik $50,000 (2)
Salary Remaining : $0
Matteo Pietroniro $50,000 (2)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2024 : $1,856,779
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188
Salary Average Commitment
Year 2024 : $1,856,779
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 - 1,900 - 95.00%
Farm Level 2: 1000 - $15 - 947 - 94.66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,462,926
Year to Date Revenue$59,979,950
Farm
Home Games Left0
Average Attendance - %2,846 - 94.88%
Average Income per Game$120,237
Year to Date Revenue$4,929,709

Expense

Pro Players Total Salaries$53,498,568
Farm Players Total Salaries$2,687,325
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$10,214,042
Pro Year To Date Expenses$54,922,661
Farm Year To Date Expenses$2,689,835
Pro Salary Cap To Date$54,922,661
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$274,352
Pro Estimated Expenses$274,352
Farm Remaining Season Days0
Farm Expenses Per Days$14,219
Farm Estimated Expenses$0
Estimated Season Expenses$274,352
Estimated Season Salary Cap$65,411,055
Estimate Under Maximum Salary Cap of $83,500,000$18,088,945
Estimate Over Minimum Salary Cap of $0 $65,411,055
Current Bank Account$14,485,013
Projected Bank Account$14,210,661

Pro Players Salaries

Jack Eichel (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $46,154
Tom Wilson (1 Way Contract) $6,045,000 (1)
-Salary Remaining : $31,000
Philip Broberg $4,122,825 (3)
-Salary Remaining : $21,143
Jaden Schwartz (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $19,487
Spencer Knight (1 Way Contract) $3,645,000 (1)
-Salary Remaining : $18,692
Jonathan Drouin (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $18,462
Matt Dumba (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $14,872
Samuel Montembeault $2,835,000 (1)
-Salary Remaining : $14,538
Jake Bean (1 Way Contract) $2,414,655 (2)
-Salary Remaining : $12,383
Logan Cooley $2,000,000 (3)
-Salary Remaining : $10,256
Kent Johnson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $10,256
Yegor Chinakhov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $8,974
Evgeni Dadonov $1,495,000 (3)
-Salary Remaining : $7,667
Sam Lafferty $1,450,000 (5)
-Salary Remaining : $7,436
Thomas Harley $975,000 (1)
-Salary Remaining : $5,000
Kaedan Korczak $928,125 (5)
-Salary Remaining : $4,760
Arber Xhekaj $800,000 (2)
-Salary Remaining : $4,103
Oliver Wahlstrom $786,713 (2)
-Salary Remaining : $4,034
Brett Leason $767,250 (4)
-Salary Remaining : $3,935
Joseph Woll $759,000 (3)
-Salary Remaining : $3,892
Carl Grundstrom $725,000 (1)
-Salary Remaining : $3,718
John Beecher $700,000 (2)
-Salary Remaining : $3,590
Total Pro Players22
Salary Commitment
Year 2024 : $53,498,568
Year 2025 : $28,523,568
Year 2026 : $21,822,200
Year 2027 : $13,445,375
Salary Average Commitment
Year 2024 : $53,498,568
Year 2025 : $28,523,568
Year 2026 : $21,822,200
Year 2027 : $13,445,375
Salary Cap with 1 Way Contract
Year 2024 : $53,498,568
Year 2025 : $28,523,568
Year 2026 : $21,822,200
Year 2027 : $13,445,375

Farm Players Salaries

Jack Campbell $149,900 (5)
Salary Remaining : $0
Tyson Barrie $149,500 (3)
Salary Remaining : $0
Michael Hutchinson $90,000 (4)
Salary Remaining : $0
Malcolm Subban $90,000 (4)
Salary Remaining : $0
Joshua Roy $90,000 (3)
Salary Remaining : $0
Aatu Raty $90,000 (2)
Salary Remaining : $0
Akil Thomas $85,200 (3)
Salary Remaining : $0
Wyatte Wylie $82,500 (3)
Salary Remaining : $0
Emil Heineman $80,000 (2)
Salary Remaining : $0
Chaz Lucius $80,000 (2)
Salary Remaining : $0
Lian Bichsel $80,000 (3)
Salary Remaining : $0
Tyler Boucher $80,000 (3)
Salary Remaining : $0
Zachary L'Heureux $80,000 (3)
Salary Remaining : $0
Ivan Prosvetov $76,725 (3)
Salary Remaining : $0
Kieffer Bellows $75,000 (1)
Salary Remaining : $0
Luca Del Bel Belluz $75,000 (3)
Salary Remaining : $0
Mikhail Maltsev $72,000 (1)
Salary Remaining : $0
Oskar Pettersson $70,000 (3)
Salary Remaining : $0
Trevor Kuntar $70,000 (3)
Salary Remaining : $0
Samuel Helenius $70,000 (1)
Salary Remaining : $0
Tyler Tullio $65,000 (2)
Salary Remaining : $0
Samuel Poulin $65,000 (1)
Salary Remaining : $0
Cross Hanas $65,000 (2)
Salary Remaining : $0
Ville Ottavainen $65,000 (3)
Salary Remaining : $0
Artemi Knyazev $62,500 (1)
Salary Remaining : $0
Tyrel Bauer $60,000 (2)
Salary Remaining : $0
Ryan McAllister $60,000 (3)
Salary Remaining : $0
Kyle MacLean $60,000 (2)
Salary Remaining : $0
Daniil Chayka $60,000 (2)
Salary Remaining : $0
Ryan Tverberg $60,000 (3)
Salary Remaining : $0
Lukas Cormier $60,000 (2)
Salary Remaining : $0
Ryan O'Rourke $60,000 (2)
Salary Remaining : $0
Dmitri Ovchinnikov $54,500 (1)
Salary Remaining : $0
Cody Hodgson $54,500 (1)
Salary Remaining : $0
Daniel D'Amato $50,000 (4)
Salary Remaining : $0
Marc Gatcomb $50,000 (4)
Salary Remaining : $0
Total Farm Players36
Salary Commitment
Year 2024 : $2,687,325
Year 2025 : $2,233,825
Year 2026 : $1,553,825
Year 2027 : $429,900
Salary Average Commitment
Year 2024 : $2,687,325
Year 2025 : $2,233,825
Year 2026 : $1,553,825
Year 2027 : $429,900

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples 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 - 1,880 - 94.01%
Farm Level 2: 1000 - $15 - 929 - 92.90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,550,145
Year to Date Revenue$63,555,950
Farm
Home Games Left0
Average Attendance - %2,809 - 93.64%
Average Income per Game$118,815
Year to Date Revenue$4,871,404

Expense

Pro Players Total Salaries$59,936,380
Farm Players Total Salaries$1,964,403
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,910,718
Pro Year To Date Expenses$64,971,508
Farm Year To Date Expenses$1,891,156
Pro Salary Cap To Date$58,744,265
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$307,366
Pro Estimated Expenses$307,366
Farm Remaining Season Days0
Farm Expenses Per Days$10,394
Farm Estimated Expenses$0
Estimated Season Expenses$307,366
Estimated Season Salary Cap$60,930,195
Estimate Under Maximum Salary Cap of $83,500,000$22,569,805
Estimate Over Minimum Salary Cap of $0 $60,930,195
Current Bank Account$45,037,478
Projected Bank Account$44,730,112

Pro Players Salaries

Brent Burns (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $33,333
Aaron Ekblad (1 Way Contract) $4,950,000 (5)
-Salary Remaining : $25,385
Neal Pionk (1 Way Contract) $4,500,000 (5)
-Salary Remaining : $23,077
Matt Murray (1 Way Contract) $4,200,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $21,538
Nikita Zadorov $3,500,000 (5)
-Salary Remaining : $17,949
Vladislav Gavrikov (1 Way Contract) $3,500,000 (5)
-Salary Remaining : $17,949
Jesperi Kotkaniemi (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $16,923
Jordan Greenway (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $16,923
Andre Burakovsky (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $16,667
Jordan Staal (1 Way Contract) $2,600,000 (5)
-Salary Remaining : $13,333
Connor Bedard $2,500,000 (3)
-Salary Remaining : $12,821
Teuvo Teravainen (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $12,821
Dillon Dube (1 Way Contract) $2,070,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $10,615
Barrett Hayton (1 Way Contract) $1,968,650 (4)
-Salary Remaining : $10,096
Michael Carcone $1,800,000 (5)
-Salary Remaining : $9,231
Tage Thompson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $7,692
Max Pacioretty $1,495,000 (3)
-Salary Remaining : $7,667
Jack Johnson $1,480,000 (5)
-Salary Remaining : $7,590
Travis Dermott $1,000,800 (5)
-Salary Remaining : $5,132
Logan O'Connor $945,000 (1)
-Salary Remaining : $4,846
Ryan McLeod $825,930 (3)
-Salary Remaining : $4,236
Joey Daccord $825,000 (1)
-Salary Remaining : $4,231
Cayden Primeau (1 Way Contract) $801,000 (1)
-Salary Remaining : $4,108
Dylan Wells $625,000 (1)
-Salary Remaining : $3,205
Total Pro Players24
Salary Commitment
Year 2024 : $59,936,380
Year 2025 : $48,070,380
Year 2026 : $40,070,380
Year 2027 : $31,049,450
Salary Average Commitment
Year 2024 : $59,936,380
Year 2025 : $48,070,380
Year 2026 : $40,070,380
Year 2027 : $31,049,450
Salary Cap with 1 Way Contract
Year 2024 : $53,666,380
Year 2025 : $43,870,380
Year 2026 : $35,870,380
Year 2027 : $31,049,450

Farm Players Salaries

Steven Lorentz $126,000 (2)
Salary Remaining : $0
Sheldon Dries $120,000 (3)
Salary Remaining : $0
Ryan Lomberg $120,000 (4)
Salary Remaining : $0
Jonas Johansson $116,250 (5)
Salary Remaining : $0
Victor Mete $91,875 (2)
Salary Remaining : $0
Justin Schultz $90,000 (3)
Salary Remaining : $0
Samuel Blais $90,000 (1)
Salary Remaining : $0
Billy Sweezey $77,778 (5)
Salary Remaining : $0
Vincent Arseneau $70,000 (4)
Salary Remaining : $0
Brett Harrison $70,000 (3)
Salary Remaining : $0
Topi Niemela $70,000 (3)
Salary Remaining : $0
Ryder Korczak $70,000 (3)
Salary Remaining : $0
Corey Andonovski $62,500 (2)
Salary Remaining : $0
Samuel Laberge $60,000 (1)
Salary Remaining : $0
Turner Elson $60,000 (3)
Salary Remaining : $0
Oskar Lindblom $60,000 (1)
Salary Remaining : $0
Evan Polei $60,000 (1)
Salary Remaining : $0
Daniel Walcott $50,000 (4)
Salary Remaining : $0
Josiah Didier $50,000 (5)
Salary Remaining : $0
Marshall Rifai $50,000 (4)
Salary Remaining : $0
Walker Duehr $50,000 (1)
Salary Remaining : $0
Mason Geertsen $50,000 (4)
Salary Remaining : $0
Will Riedell $50,000 (4)
Salary Remaining : $0
Josh Healey $50,000 (4)
Salary Remaining : $0
Ryan MacKinnon $50,000 (4)
Salary Remaining : $0
Kevin Conley $50,000 (4)
Salary Remaining : $0
Joey Abate $50,000 (4)
Salary Remaining : $0
Parker Gahagen $50,000 (5)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2024 : $1,964,403
Year 2025 : $1,644,403
Year 2026 : $1,364,028
Year 2027 : $884,028
Salary Average Commitment
Year 2024 : $1,964,403
Year 2025 : $1,644,403
Year 2026 : $1,364,028
Year 2027 : $884,028

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey 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 - 1,891 - 94.56%
Farm Level 2: 1000 - $15 - 950 - 95.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,707,140
Year to Date Revenue$69,992,750
Farm
Home Games Left0
Average Attendance - %2,841 - 94.70%
Average Income per Game$119,855
Year to Date Revenue$4,914,061

Expense

Pro Players Total Salaries$83,432,553
Farm Players Total Salaries$4,724,726
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,448,634
Farm Year To Date Expenses$4,681,176
Pro Salary Cap To Date$74,484,169
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$427,859
Pro Estimated Expenses$427,859
Farm Remaining Season Days0
Farm Expenses Per Days$24,999
Farm Estimated Expenses$0
Estimated Season Expenses$427,859
Estimated Season Salary Cap$74,903,567
Estimate Under Maximum Salary Cap of $83,500,000$8,596,433
Estimate Over Minimum Salary Cap of $0 $74,903,567
Current Bank Account$5,758,128
Projected Bank Account$5,330,269

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,505,000 (2)
-Salary Remaining : $43,615
Brady Tkachuk (1 Way Contract) $7,795,428 (1)
-Salary Remaining : $39,977
Patrik Laine (1 Way Contract) $7,438,500 (1)
-Salary Remaining : $38,146
Miro Heiskanen (1 Way Contract) $7,224,750 (1)
-Salary Remaining : $37,050
Rasmus Dahlin (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $34,615
Jack Hughes (1 Way Contract) $6,480,000 (1)
-Salary Remaining : $33,231
Tyler Bertuzzi (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $27,179
Radko Gudas (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $25,641
Michael Anderson (1 Way Contract) $3,526,875 (1)
-Salary Remaining : $18,087
Karel Vejmelka (1 Way Contract) $3,300,000 (5)
-Salary Remaining : $16,923
Anthony Mantha (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $16,667
Michael Matheson (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $14,359
Jake Evans (1 Way Contract) $2,300,000 (5)
-Salary Remaining : $11,795
Noel Acciari (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $10,769
Blake Lizotte (1 Way Contract) $2,010,000 (4)
-Salary Remaining : $10,308
Kailer Yamamoto (1 Way Contract) $1,650,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $8,462
Derek Ryan $1,480,000 (3)
-Salary Remaining : $7,590
Matthew Benning $1,350,000 (3)
-Salary Remaining : $6,923
Pierre Engvall $1,300,000 (5)
-Salary Remaining : $6,667
William Eklund $1,250,000 (2)
-Salary Remaining : $6,410
Mason Appleton $972,000 (2)
-Salary Remaining : $4,985
Pyotr Kochetkov $850,000 (1)
-Salary Remaining : $4,359
Stefan Noesen $800,000 (4)
-Salary Remaining : $4,103
Total Pro Players23
Salary Commitment
Year 2024 : $83,432,553
Year 2025 : $43,017,000
Year 2026 : $29,490,000
Year 2027 : $21,760,000
Salary Average Commitment
Year 2024 : $83,432,553
Year 2025 : $43,017,000
Year 2026 : $29,490,000
Year 2027 : $21,760,000
Salary Cap with 1 Way Contract
Year 2024 : $81,782,553
Year 2025 : $41,367,000
Year 2026 : $27,840,000
Year 2027 : $21,760,000

Farm Players Salaries

Patrick Maroon $149,000 (1)
Salary Remaining : $0
Erik Gustafsson $148,000 (2)
Salary Remaining : $0
Marc Staal $148,000 (5)
Salary Remaining : $0
Jeremy McKenna $148,000 (2)
Salary Remaining : $0
Brock McGinn $148,000 (4)
Salary Remaining : $0
Nathan Todd $140,000 (2)
Salary Remaining : $0
David Jiricek $120,000 (2)
Salary Remaining : $0
Rem Pitlick $110,000 (1)
Salary Remaining : $0
Dylan Holloway $110,000 (1)
Salary Remaining : $0
Gustav Olofsson $105,000 (3)
Salary Remaining : $0
Juuso Parssinen $100,000 (2)
Salary Remaining : $0
Joel Teasdale $100,000 (1)
Salary Remaining : $0
Sebastian Cossa $100,000 (3)
Salary Remaining : $0
Chase De Leo $99,125 (3)
Salary Remaining : $0
Hayden Hodgson $96,000 (2)
Salary Remaining : $0
Navrin Mutter $90,000 (4)
Salary Remaining : $0
Adam Cracknell $90,000 (3)
Salary Remaining : $0
Raphael Lavoie $87,413 (3)
Salary Remaining : $0
Joel Hofer $87,188 (5)
Salary Remaining : $0
Samuel Fagemo $85,250 (4)
Salary Remaining : $0
Leevi Merilainen $85,000 (2)
Salary Remaining : $0
Dustin Wolf $85,000 (1)
Salary Remaining : $0
Rourke Chartier $85,000 (1)
Salary Remaining : $0
Caleb Jones $84,150 (1)
Salary Remaining : $0
Tyce Thompson $83,875 (3)
Salary Remaining : $0
Elmer Soderblom $80,000 (2)
Salary Remaining : $0
Alexander Kisakov $80,000 (2)
Salary Remaining : $0
Yegor Zamula $76,725 (4)
Salary Remaining : $0
Olle Lycksell $75,000 (2)
Salary Remaining : $0
Joseph Cecconi $75,000 (1)
Salary Remaining : $0
Zack Ostapchuk $75,000 (3)
Salary Remaining : $0
Vadim Zherenko $75,000 (2)
Salary Remaining : $0
Remi Poirier $75,000 (2)
Salary Remaining : $0
Jeremy Davies $75,000 (1)
Salary Remaining : $0
Carter Savoie $72,500 (2)
Salary Remaining : $0
Adam Ginning $70,000 (2)
Salary Remaining : $0
Colten Ellis $70,000 (3)
Salary Remaining : $0
Mitch Reinke $66,000 (2)
Salary Remaining : $0
Brendan Perlini $66,000 (2)
Salary Remaining : $0
Henri Nikkanen $65,000 (2)
Salary Remaining : $0
Mikael Pyyhtia $65,000 (3)
Salary Remaining : $0
Andre Lee $65,000 (1)
Salary Remaining : $0
Santtu Kinnunen $60,000 (2)
Salary Remaining : $0
William Trudeau $60,000 (2)
Salary Remaining : $0
Blade Jenkins $60,000 (1)
Salary Remaining : $0
Peter DiLiberatore $60,000 (1)
Salary Remaining : $0
Adam Edstrom $60,000 (3)
Salary Remaining : $0
Ryan Hofer $60,000 (3)
Salary Remaining : $0
Judd Caulfield $60,000 (3)
Salary Remaining : $0
Riley Sawchuk $60,000 (4)
Salary Remaining : $0
Jake Wise $60,000 (1)
Salary Remaining : $0
Maximus Wanner $60,000 (1)
Salary Remaining : $0
Aku Raty $60,000 (3)
Salary Remaining : $0
Mike O'Leary $54,500 (1)
Salary Remaining : $0
Tate Singleton $50,000 (5)
Salary Remaining : $0
Tarun Fizer $50,000 (5)
Salary Remaining : $0
Total Farm Players56
Salary Commitment
Year 2024 : $4,724,726
Year 2025 : $3,492,076
Year 2026 : $1,810,576
Year 2027 : $795,163
Salary Average Commitment
Year 2024 : $4,724,726
Year 2025 : $3,492,076
Year 2026 : $1,810,576
Year 2027 : $795,163

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
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 - 1,899 - 94.95%
Farm Level 2: 1000 - $15 - 943 - 94.26%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,715,862
Year to Date Revenue$70,350,350
Farm
Home Games Left0
Average Attendance - %2,842 - 94.72%
Average Income per Game$120,098
Year to Date Revenue$4,924,011

Expense

Pro Players Total Salaries$89,392,499
Farm Players Total Salaries$3,176,339
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,645,275
Farm Year To Date Expenses$2,937,280
Pro Salary Cap To Date$81,645,275
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$458,423
Pro Estimated Expenses$458,423
Farm Remaining Season Days0
Farm Expenses Per Days$16,806
Farm Estimated Expenses$0
Estimated Season Expenses$458,423
Estimated Season Salary Cap$82,103,698
Estimate Under Maximum Salary Cap of $83,500,000$1,396,302
Estimate Over Minimum Salary Cap of $0 $82,103,698
Current Bank Account($9,212,240)
Projected Bank Account($9,670,663)

Pro Players Salaries

Brayden Point (1 Way Contract) $12,825,000 (5)
-Salary Remaining : $65,769
Brock Nelson (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $39,487
Mathew Barzal (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $38,462
Joshua Morrissey (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $34,615
Charlie Coyle (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $30,769
Jamie Benn (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $29,487
Josh Manson (1 Way Contract) $5,602,500 (1)
-Salary Remaining : $28,731
Marcus Pettersson (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $28,205
Nikolaj Ehlers (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $25,641
Lars Eller (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $19,487
Yakov Trenin $3,499,999 (1)
-Salary Remaining : $17,949
Dylan Strome (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $16,923
Andrew Peeke (1 Way Contract) $2,725,000 (2)
-Salary Remaining : $13,974
Alexis Lafreniere (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $12,821
Owen Power (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $11,538
Jake Sanderson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $10,256
Brock Faber $2,000,000 (3)
-Salary Remaining : $10,256
Kevin Lankinen $1,400,000 (3)
-Salary Remaining : $7,179
Nick Bjugstad $1,340,000 (2)
-Salary Remaining : $6,872
Charlie Lindgren $975,000 (1)
-Salary Remaining : $5,000
Simon Holmstrom $975,000 (5)
-Salary Remaining : $5,000
Total Pro Players21
Salary Commitment
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000
Salary Average Commitment
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000
Salary Cap with 1 Way Contract
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000

Farm Players Salaries

Nick Cicek $150,000 (3)
Salary Remaining : $0
Cal Clutterbuck $148,000 (4)
Salary Remaining : $0
Nicolas Aube-Kubel $145,000 (3)
Salary Remaining : $0
Max Jones $140,000 (2)
Salary Remaining : $0
Colin White $120,000 (1)
Salary Remaining : $0
Devon Levi $100,000 (3)
Salary Remaining : $0
Lias Andersson $98,339 (3)
Salary Remaining : $0
Zachary Massicotte $90,000 (5)
Salary Remaining : $0
Craig Smith $90,000 (2)
Salary Remaining : $0
Declan Carlile $90,000 (3)
Salary Remaining : $0
Cole Clayton $90,000 (3)
Salary Remaining : $0
Jacob Murray $90,000 (5)
Salary Remaining : $0
Tristan Allard $90,000 (5)
Salary Remaining : $0
Jiri Patera $85,000 (3)
Salary Remaining : $0
Xavier Bourgault $80,000 (2)
Salary Remaining : $0
Felix Sandstrom $77,500 (1)
Salary Remaining : $0
Yegor Sokolov $77,500 (1)
Salary Remaining : $0
Cooper Marody $75,000 (1)
Salary Remaining : $0
Keegan Kolesar $75,000 (1)
Salary Remaining : $0
Nils Lundkvist $75,000 (1)
Salary Remaining : $0
Adam Sykora $75,000 (3)
Salary Remaining : $0
Francesco Pinelli $75,000 (3)
Salary Remaining : $0
Ben Meyers $75,000 (2)
Salary Remaining : $0
Andrew Perrott $75,000 (4)
Salary Remaining : $0
Fredrik Olofsson $70,000 (4)
Salary Remaining : $0
Daniil Misyul $70,000 (3)
Salary Remaining : $0
Owen Headrick $65,000 (5)
Salary Remaining : $0
Chris Harpur $65,000 (5)
Salary Remaining : $0
Ryan Fitzgerald $65,000 (5)
Salary Remaining : $0
C.J. Suess $65,000 (5)
Salary Remaining : $0
Brandon Coe $65,000 (2)
Salary Remaining : $0
William Dufour $65,000 (2)
Salary Remaining : $0
Mikko Kokkonen $60,000 (2)
Salary Remaining : $0
Pavel Novak $60,000 (3)
Salary Remaining : $0
Alex Beaucage $60,000 (1)
Salary Remaining : $0
Magnus Chrona $60,000 (3)
Salary Remaining : $0
Elliot Desnoyers $60,000 (2)
Salary Remaining : $0
Zayde Wisdom $60,000 (2)
Salary Remaining : $0
Total Farm Players38
Salary Commitment
Year 2024 : $3,176,339
Year 2025 : $2,616,339
Year 2026 : $1,921,339
Year 2027 : $823,000
Salary Average Commitment
Year 2024 : $3,146,339
Year 2025 : $2,586,339
Year 2026 : $1,921,339
Year 2027 : $823,000

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 - 1,864 - 93.21%
Farm Level 2: 1000 - $15 - 950 - 95.02%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,502,174
Year to Date Revenue$61,589,150
Farm
Home Games Left0
Average Attendance - %2,814 - 93.82%
Average Income per Game$118,460
Year to Date Revenue$4,856,848

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$64,814,479
Farm Year To Date Expenses$1,968,738
Pro Salary Cap To Date$63,977,551
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$335,047
Pro Estimated Expenses$335,047
Farm Remaining Season Days0
Farm Expenses Per Days$10,518
Farm Estimated Expenses$0
Estimated Season Expenses$335,047
Estimated Season Salary Cap$68,308,239
Estimate Under Maximum Salary Cap of $83,500,000$15,191,761
Estimate Over Minimum Salary Cap of $0 $68,308,239
Current Bank Account($50,318)
Projected Bank Account($385,365)

Pro Players Salaries

John Gibson (1 Way Contract) $8,640,000 (3)
-Salary Remaining : $44,308
Jonathan Huberdeau (1 Way Contract) $7,965,000 (2)
-Salary Remaining : $40,846
Taylor Hall (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $31,282
Erik Cernak (1 Way Contract) $5,148,000 (2)
-Salary Remaining : $26,400
Pierre-Luc Dubois (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $25,385
Samuel Girard (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $25,385
John Marino (1 Way Contract) $4,752,000 (3)
-Salary Remaining : $24,369
Oliver Bjorkstrand (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $20,513
Jake McCabe $2,800,000 (3)
-Salary Remaining : $14,359
Vladislav Namestnikov (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $12,923
Matthew Knies $1,750,000 (3)
-Salary Remaining : $8,974
Pheonix Copley (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $8,462
Luke Schenn (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $8,205
Ross Colton $1,113,750 (2)
-Salary Remaining : $5,712
Thomas Novak $936,000 (4)
-Salary Remaining : $4,800
Jordan Spence $900,000 (1)
-Salary Remaining : $4,615
Brett Howden $876,150 (3)
-Salary Remaining : $4,493
Denis Gurianov (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $4,359
Gustav Lindstrom $841,500 (2)
-Salary Remaining : $4,315
Pierre-Olivier Joseph $816,750 (2)
-Salary Remaining : $4,188
Riley Tufte $675,000 (1)
-Salary Remaining : $3,462
Jonny Brodzinski $500,000 (2)
-Salary Remaining : $2,564
Zachary Sanford $500,000 (1)
-Salary Remaining : $2,564
Conor Sheary $500,000 (2)
-Salary Remaining : $2,564
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 : $0
Shane Wright $100,000 (3)
Salary Remaining : $0
Brad Lambert $90,000 (2)
Salary Remaining : $0
Cameron Gaunce $85,000 (1)
Salary Remaining : $0
Kyle Capobianco $83,875 (3)
Salary Remaining : $0
Filip Johansson $80,000 (3)
Salary Remaining : $0
Olivier Rodrigue $77,500 (3)
Salary Remaining : $0
Will Bitten $75,600 (1)
Salary Remaining : $0
Samu Tuomaala $75,000 (3)
Salary Remaining : $0
Nico Myatovic $75,000 (3)
Salary Remaining : $0
Christian Kyrou $75,000 (3)
Salary Remaining : $0
Austin Poganski $74,250 (1)
Salary Remaining : $0
Isaac Ratcliffe $73,238 (1)
Salary Remaining : $0
Michael Milne $70,000 (2)
Salary Remaining : $0
Ilya Nikolayev $70,000 (3)
Salary Remaining : $0
Jake Leschyshyn $69,000 (1)
Salary Remaining : $0
Raivis Ansons $65,000 (2)
Salary Remaining : $0
Cedric Pare $65,000 (1)
Salary Remaining : $0
Matthew Robertson $60,000 (1)
Salary Remaining : $0
Jesper Vikman $60,000 (3)
Salary Remaining : $0
Layton Ahac $60,000 (1)
Salary Remaining : $0
Curtis Douglas $60,000 (1)
Salary Remaining : $0
Jakub Dobes $60,000 (3)
Salary Remaining : $0
Joe Gambardella $54,500 (1)
Salary Remaining : $0
Taylor Fedun $50,000 (1)
Salary Remaining : $0
Devin Shore $50,000 (2)
Salary Remaining : $0
Steven Kampfer $50,000 (2)
Salary Remaining : $0
Josh Wesley $50,000 (2)
Salary Remaining : $0
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 - 1,892 - 94.61%
Farm Level 2: 1000 - $15 - 957 - 95.65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,742,028
Year to Date Revenue$71,423,150
Farm
Home Games Left0
Average Attendance - %2,849 - 94.96%
Average Income per Game$120,062
Year to Date Revenue$4,922,528

Expense

Pro Players Total Salaries$89,870,923
Farm Players Total Salaries$1,777,237
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,822,855
Farm Year To Date Expenses$1,628,824
Pro Salary Cap To Date$82,822,855
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$460,877
Pro Estimated Expenses$460,877
Farm Remaining Season Days0
Farm Expenses Per Days$9,403
Farm Estimated Expenses$0
Estimated Season Expenses$460,877
Estimated Season Salary Cap$83,283,732
Estimate Under Maximum Salary Cap of $83,500,000$216,268
Estimate Over Minimum Salary Cap of $0 $83,283,732
Current Bank Account$5,756,019
Projected Bank Account$5,295,142

Pro Players Salaries

Connor McDavid (1 Way Contract) $11,250,000 (1)
-Salary Remaining : $57,692
Sam Reinhart (1 Way Contract) $8,775,000 (5)
-Salary Remaining : $45,000
Connor Hellebuyck (1 Way Contract) $8,324,999 (2)
-Salary Remaining : $42,692
Mats Zuccarello (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $36,923
J.T. Miller $7,087,500 (2)
-Salary Remaining : $36,346
Morgan Rielly (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $30,000
Auston Matthews (1 Way Contract) $5,761,924 (2)
-Salary Remaining : $29,548
Brad Marchand (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $25,641
Jonas Brodin (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $23,077
Rasmus Andersson (1 Way Contract) $4,095,000 (1)
-Salary Remaining : $21,000
Timo Meier (1 Way Contract) $3,510,000 (4)
-Salary Remaining : $18,000
Jared Spurgeon (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $17,949
Matt Roy (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $16,923
Jonathan Quick (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $12,821
Sean Durzi (1 Way Contract) $1,870,000 (4)
-Salary Remaining : $9,590
Viktor Arvidsson (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $8,974
Troy Terry (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $7,949
Mason Marchment $1,100,000 (3)
-Salary Remaining : $5,641
Sam Steel $950,000 (2)
-Salary Remaining : $4,872
Mathieu Joseph $796,500 (3)
-Salary Remaining : $4,085
Sam Carrick $700,000 (3)
-Salary Remaining : $3,590
David Kampf $500,000 (5)
-Salary Remaining : $2,564
Total Pro Players22
Salary Commitment
Year 2024 : $89,870,923
Year 2025 : $53,975,923
Year 2026 : $32,061,500
Year 2027 : $24,965,000
Salary Average Commitment
Year 2024 : $93,380,923
Year 2025 : $57,485,923
Year 2026 : $32,061,500
Year 2027 : $24,965,000
Salary Cap with 1 Way Contract
Year 2024 : $89,870,923
Year 2025 : $53,975,923
Year 2026 : $28,551,500
Year 2027 : $21,455,000

Farm Players Salaries

Jack Studnicka $140,000 (1)
Salary Remaining : $0
Joel Kiviranta $126,000 (2)
Salary Remaining : $0
Hunter Shepard $108,500 (4)
Salary Remaining : $0
Brendan Gaunce $89,500 (4)
Salary Remaining : $0
Daniil Miromanov $83,487 (2)
Salary Remaining : $0
Isak Rosen $80,000 (2)
Salary Remaining : $0
Benoit-Olivier Groulx $69,750 (2)
Salary Remaining : $0
Tristen Nielsen $65,000 (2)
Salary Remaining : $0
Matthew Strome $65,000 (1)
Salary Remaining : $0
Jarid Lukosevicius $50,000 (1)
Salary Remaining : $0
Casey Dornbach $50,000 (5)
Salary Remaining : $0
Peyton Jones $50,000 (5)
Salary Remaining : $0
Xavier Ouellet $50,000 (5)
Salary Remaining : $0
Ken Appleby $50,000 (5)
Salary Remaining : $0
Kyle Rau $50,000 (5)
Salary Remaining : $0
Matt Tomkins $50,000 (5)
Salary Remaining : $0
Patrik Koch $50,000 (5)
Salary Remaining : $0
Steven Fogarty $50,000 (4)
Salary Remaining : $0
Mason Jobst $50,000 (1)
Salary Remaining : $0
Austin Osmanski $50,000 (4)
Salary Remaining : $0
Dean Stewart $50,000 (3)
Salary Remaining : $0
Aidan Fulp $50,000 (5)
Salary Remaining : $0
Bryan Yoon $50,000 (5)
Salary Remaining : $0
Cameron Wright $50,000 (5)
Salary Remaining : $0
Alex Belzile $50,000 (3)
Salary Remaining : $0
Louis Boudon $50,000 (5)
Salary Remaining : $0
Joseph Duszak $50,000 (5)
Salary Remaining : $0
Dustin Tokarski $50,000 (3)
Salary Remaining : $0
Cavan Fitzgerald $0 (0)
Salary Remaining : $0
Alex Kannok Leipert $0 (0)
Salary Remaining : $0
Matej Pekar $0 (0)
Salary Remaining : $0
Total Farm Players31
Salary Commitment
Year 2024 : $1,777,237
Year 2025 : $1,472,237
Year 2026 : $1,048,000
Year 2027 : $898,000
Salary Average Commitment
Year 2024 : $1,777,237
Year 2025 : $1,472,237
Year 2026 : $1,048,000
Year 2027 : $898,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT 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 - 1,901 - 95.04%
Farm Level 2: 1000 - $15 - 942 - 94.23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,707,140
Year to Date Revenue$69,992,750
Farm
Home Games Left0
Average Attendance - %2,843 - 94.77%
Average Income per Game$120,189
Year to Date Revenue$4,927,747

Expense

Pro Players Total Salaries$94,162,167
Farm Players Total Salaries$3,519,983
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,625,000
Pro Year To Date Expenses$81,830,914
Farm Year To Date Expenses$3,490,821
Pro Salary Cap To Date$77,364,824
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$482,883
Pro Estimated Expenses$482,883
Farm Remaining Season Days0
Farm Expenses Per Days$18,624
Farm Estimated Expenses$0
Estimated Season Expenses$482,883
Estimated Season Salary Cap$82,444,507
Estimate Under Maximum Salary Cap of $83,500,000$1,055,493
Estimate Over Minimum Salary Cap of $0 $82,444,507
Current Bank Account($7,701,238)
Projected Bank Account($8,184,121)

Pro Players Salaries

Logan Couture (1 Way Contract) $13,500,000 (1)
-Salary Remaining : $69,231
Frederik Andersen (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $41,026
Cole Caufield $7,457,500 (2)
-Salary Remaining : $38,244
Shea Theodore (1 Way Contract) $6,556,335 (4)
-Salary Remaining : $33,622
Brandon Saad (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $29,487
Christopher Tanev (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $25,641
Jordan Eberle (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $25,641
Nick Jensen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $25,641
Filip Chytil (1 Way Contract) $4,437,500 (2)
-Salary Remaining : $22,756
Sean Walker $4,000,000 (5)
-Salary Remaining : $20,513
Adam Lowry (1 Way Contract) $3,833,332 (1)
-Salary Remaining : $19,658
Scott Wedgewood (1 Way Contract) $3,000,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $15,385
Alexander Wennberg (1 Way Contract) $2,925,000 (2)
-Salary Remaining : $15,000
Martin Fehervary (1 Way Contract) $2,541,250 (1)
-Salary Remaining : $13,032
Oliver Kylington (1 Way Contract) $2,499,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $12,815
Luke Kunin (1 Way Contract) $2,277,000 (2)
-Salary Remaining : $11,677
Marc-Andre Fleury (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $11,538
Wyatt Johnston (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $8,974
Sean Kuraly (1 Way Contract) $1,606,500 (1)
-Salary Remaining : $8,238
Marcus Foligno (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $7,692
Colin Blackwell $1,480,000 (3)
-Salary Remaining : $7,590
Dylan Samberg $1,400,000 (2)
-Salary Remaining : $7,179
Pavel Dorofeyev $948,750 (4)
-Salary Remaining : $4,865
Ryan Poehling $750,000 (1)
-Salary Remaining : $3,846
Jaycob Megna $700,000 (4)
-Salary Remaining : $3,590
Total Pro Players25
Salary Commitment
Year 2024 : $94,162,167
Year 2025 : $59,432,085
Year 2026 : $26,185,085
Year 2027 : $15,205,085
Salary Average Commitment
Year 2024 : $92,662,167
Year 2025 : $57,932,085
Year 2026 : $24,685,085
Year 2027 : $13,705,085
Salary Cap with 1 Way Contract
Year 2024 : $88,663,167
Year 2025 : $56,432,085
Year 2026 : $23,185,085
Year 2027 : $12,205,085

Farm Players Salaries

Chase Wheatcroft $150,000 (1)
Salary Remaining : $0
Tyson Jost $149,500 (1)
Salary Remaining : $0
Lukas Reichel $100,000 (1)
Salary Remaining : $0
Shakir Mukhamadullin $100,000 (2)
Salary Remaining : $0
Robert Bortuzzo $100,000 (3)
Salary Remaining : $0
Jacob Lucchini $97,500 (3)
Salary Remaining : $0
Uvis Balinskis $97,500 (5)
Salary Remaining : $0
AJ Greer $91,500 (3)
Salary Remaining : $0
Jasper Weatherby $85,000 (1)
Salary Remaining : $0
Keith Petruzzelli $81,750 (1)
Salary Remaining : $0
Cam Morrison $80,000 (4)
Salary Remaining : $0
Gabriel Fortier $77,500 (2)
Salary Remaining : $0
Jakub Skarek $77,500 (2)
Salary Remaining : $0
Henrik Rybinski $77,325 (1)
Salary Remaining : $0
John Farinacci $75,000 (3)
Salary Remaining : $0
Donovan Sebrango $70,408 (1)
Salary Remaining : $0
Hunter McKown $70,000 (2)
Salary Remaining : $0
Domenick Fensore $70,000 (3)
Salary Remaining : $0
Dmitri Kuzmin $70,000 (3)
Salary Remaining : $0
Artyom Anisimov $70,000 (4)
Salary Remaining : $0
Vincent Iorio $70,000 (2)
Salary Remaining : $0
Filip Engaras $70,000 (4)
Salary Remaining : $0
Jacob Gaucher $70,000 (4)
Salary Remaining : $0
Jack Matier $65,000 (3)
Salary Remaining : $0
Samuel Knazko $65,000 (2)
Salary Remaining : $0
Lukas Rousek $65,000 (1)
Salary Remaining : $0
Nathan Legare $65,000 (1)
Salary Remaining : $0
Xavier Simoneau $65,000 (2)
Salary Remaining : $0
Mitchell Gibson $65,000 (3)
Salary Remaining : $0
Adam Raska $62,500 (1)
Salary Remaining : $0
Albert Johansson $62,500 (2)
Salary Remaining : $0
Isaiah Saville $62,500 (1)
Salary Remaining : $0
Adam Wilsby $62,500 (2)
Salary Remaining : $0
Nicolas Beaudin $60,000 (1)
Salary Remaining : $0
Topias Vilen $60,000 (3)
Salary Remaining : $0
Jackson Cates $60,000 (1)
Salary Remaining : $0
James Malatesta $60,000 (3)
Salary Remaining : $0
Jalen Luypen $60,000 (3)
Salary Remaining : $0
Curtis Hall $60,000 (1)
Salary Remaining : $0
Hugh McGing $60,000 (1)
Salary Remaining : $0
Ilya Usov $60,000 (2)
Salary Remaining : $0
Colton Poolman $60,000 (1)
Salary Remaining : $0
Clay Stevenson $60,000 (3)
Salary Remaining : $0
Peetro Seppala $60,000 (2)
Salary Remaining : $0
Nikita Novikov $60,000 (3)
Salary Remaining : $0
Jordy Bellerive $55,000 (2)
Salary Remaining : $0
Artyom Grushnikov $54,500 (1)
Salary Remaining : $0
Marc Del Gaizo $50,000 (1)
Salary Remaining : $0
Total Farm Players48
Salary Commitment
Year 2024 : $3,519,983
Year 2025 : $2,146,500
Year 2026 : $1,321,500
Year 2027 : $387,500
Salary Average Commitment
Year 2024 : $3,519,983
Year 2025 : $2,146,500
Year 2026 : $1,321,500
Year 2027 : $387,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy 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 - 1,891 - 94.54%
Farm Level 2: 1000 - $15 - 940 - 93.96%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,528,340
Year to Date Revenue$62,661,950
Farm
Home Games Left0
Average Attendance - %2,830 - 94.34%
Average Income per Game$119,600
Year to Date Revenue$4,903,583

Expense

Pro Players Total Salaries$77,264,709
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$78,809,678
Farm Year To Date Expenses$1,610,467
Pro Salary Cap To Date$73,046,420
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$396,229
Pro Estimated Expenses$396,229
Farm Remaining Season Days0
Farm Expenses Per Days$8,962
Farm Estimated Expenses$0
Estimated Season Expenses$396,229
Estimated Season Salary Cap$73,409,188
Estimate Under Maximum Salary Cap of $83,500,000$10,090,812
Estimate Over Minimum Salary Cap of $0 $73,409,188
Current Bank Account($9,245,227)
Projected Bank Account($9,641,456)

Pro Players Salaries

Quinton Byfield $7,800,000 (5)
-Salary Remaining : $40,000
Nico Hischier (1 Way Contract) $6,525,000 (2)
-Salary Remaining : $33,462
Artem Zub (1 Way Contract) $6,210,000 (5)
-Salary Remaining : $31,846
Nick Schmaltz (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $25,641
Kyle Palmieri (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $24,872
Jason Zucker (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $21,795
Brenden Dillon (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $20,513
Nate Schmidt (1 Way Contract) $3,850,000 (3)
-Salary Remaining : $19,744
Yanni Gourde (1 Way Contract) $3,450,000 (4)
-Salary Remaining : $17,692
Jeremy Swayman $3,440,250 (3)
-Salary Remaining : $17,642
Martin Jones (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $15,385
Mackenzie Blackwood (1 Way Contract) $2,772,000 (1)
-Salary Remaining : $14,215
Mitchell Weeks (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $12,821
Reilly Smith (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $12,821
Nicolas Hague (1 Way Contract) $2,271,209 (3)
-Salary Remaining : $11,647
Austin Watson (1 Way Contract) $2,025,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $10,385
Nicklas Backstrom (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $10,256
Luke Hughes (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $10,256
Jarred Tinordi (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $7,949
Rasmus Kupari $1,400,000 (1)
-Salary Remaining : $7,179
Ryan Donato (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $6,667
Kevin Bahl $1,039,500 (4)
-Salary Remaining : $5,331
Juuso Valimaki (1 Way Contract) $990,000 (3)
-Salary Remaining : $5,077
Cole Perfetti $900,000 (1)
-Salary Remaining : $4,615
Logan Stanley $891,000 (2)
-Salary Remaining : $4,569
Taylor Raddysh $750,750 (2)
-Salary Remaining : $3,850
Total Pro Players26
Salary Commitment
Year 2024 : $77,264,709
Year 2025 : $61,017,709
Year 2026 : $44,350,959
Year 2027 : $25,999,500
Salary Average Commitment
Year 2024 : $77,264,709
Year 2025 : $61,017,709
Year 2026 : $44,350,959
Year 2027 : $25,999,500
Salary Cap with 1 Way Contract
Year 2024 : $70,739,709
Year 2025 : $56,517,709
Year 2026 : $42,350,959
Year 2027 : $25,999,500

Farm Players Salaries

Anthony Deangelo $149,500 (5)
Salary Remaining : $0
Brendan Lemieux $140,000 (5)
Salary Remaining : $0
Ozzy Wiesblatt $100,000 (2)
Salary Remaining : $0
Aaron Dell $99,500 (1)
Salary Remaining : $0
Jakub Zboril $79,750 (1)
Salary Remaining : $0
Nikita Chibrikov $75,000 (3)
Salary Remaining : $0
Farm Player 17 $70,000 (1)
Salary Remaining : $0
Lucas Edmonds $70,000 (2)
Salary Remaining : $0
Farm Player 19 $70,000 (1)
Salary Remaining : $0
Roni Hirvonen $70,000 (3)
Salary Remaining : $0
Ryan Winterton $70,000 (3)
Salary Remaining : $0
Farm Player 115 $70,000 (1)
Salary Remaining : $0
Daniel Torgersson $65,000 (2)
Salary Remaining : $0
Tyler Kleven $65,000 (3)
Salary Remaining : $0
Tyson Hinds $65,000 (3)
Salary Remaining : $0
Thomas Milic $65,000 (3)
Salary Remaining : $0
Nico Daws $65,000 (2)
Salary Remaining : $0
Jake Massie $65,000 (1)
Salary Remaining : $0
Marcel Marcel $60,000 (3)
Salary Remaining : $0
Brayden Tracey $60,000 (1)
Salary Remaining : $0
Corey Schueneman $60,000 (1)
Salary Remaining : $0
Antti Saarela $60,000 (1)
Salary Remaining : $0
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 - $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 - 1,866 - 93.28%
Farm Level 2: 1000 - $15 - 942 - 94.17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,676,613
Year to Date Revenue$68,741,150
Farm
Home Games Left0
Average Attendance - %2,807 - 93.58%
Average Income per Game$118,337
Year to Date Revenue$4,851,812

Expense

Pro Players Total Salaries$91,750,512
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$84,545,886
Farm Year To Date Expenses$1,826,224
Pro Salary Cap To Date$81,620,324
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$470,515
Pro Estimated Expenses$470,515
Farm Remaining Season Days0
Farm Expenses Per Days$9,483
Farm Estimated Expenses$0
Estimated Season Expenses$470,515
Estimated Season Salary Cap$82,059,716
Estimate Under Maximum Salary Cap of $83,500,000$1,440,284
Estimate Over Minimum Salary Cap of $0 $82,059,716
Current Bank Account($5,614,955)
Projected Bank Account($6,085,470)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,300,000 (2)
-Salary Remaining : $52,821
Tyler Seguin (1 Way Contract) $8,950,000 (1)
-Salary Remaining : $45,897
Vladimir Tarasenko (1 Way Contract) $7,300,000 (1)
-Salary Remaining : $37,436
Clayton Keller (1 Way Contract) $6,113,250 (1)
-Salary Remaining : $31,350
Ville Husso (1 Way Contract) $6,069,069 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $31,123
Jakob Chychrun (1 Way Contract) $5,060,000 (1)
-Salary Remaining : $25,949
Laurent Brossoit $5,000,000 (1)
-Salary Remaining : $25,641
John Carlson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $25,641
Mikael Backlund (1 Way Contract) $4,666,666 (3)
-Salary Remaining : $23,932
Ben Chiarot (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $21,538
Nick Leddy $4,000,000 (3)
-Salary Remaining : $20,513
Gustav Nyquist (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $19,487
Martin Necas (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $19,231
Ryan Graves (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $16,923
Nico Sturm (1 Way Contract) $2,340,000 (2)
-Salary Remaining : $12,000
Anton Lundell (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $11,538
Erik Gudbranson (1 Way Contract) $1,707,777 (1)
-Salary Remaining : $8,758
Jeff Carter $1,495,000 (5)
-Salary Remaining : $7,667
Dakota Joshua $1,237,500 (5)
-Salary Remaining : $6,346
Ty Dellandrea $1,125,000 (5)
-Salary Remaining : $5,769
Michael Eyssimont $1,120,000 (5)
-Salary Remaining : $5,744
Erik Johnson $1,100,000 (5)
-Salary Remaining : $5,641
Kyle Okposo $1,000,000 (2)
-Salary Remaining : $5,128
Filip Gustavsson $866,250 (1)
-Salary Remaining : $4,442
Total Pro Players24
Salary Commitment
Year 2024 : $91,750,512
Year 2025 : $41,503,235
Year 2026 : $27,863,235
Year 2027 : $9,377,500
Salary Average Commitment
Year 2024 : $91,750,512
Year 2025 : $41,503,235
Year 2026 : $27,863,235
Year 2027 : $9,377,500
Salary Cap with 1 Way Contract
Year 2024 : $85,681,443
Year 2025 : $35,434,166
Year 2026 : $21,794,166
Year 2027 : $9,377,500

Farm Players Salaries

Brandt Clarke $140,000 (3)
Salary Remaining : $0
Adam Brooks $106,750 (4)
Salary Remaining : $0
Derrick Pouliot $100,000 (2)
Salary Remaining : $0
Vinni Lettieri $97,167 (2)
Salary Remaining : $0
Jeff Kubiak $85,000 (2)
Salary Remaining : $0
Boris Katchouk $83,417 (2)
Salary Remaining : $0
Jesse Ylonen $82,500 (3)
Salary Remaining : $0
Michael Pezzetta $82,500 (2)
Salary Remaining : $0
Nolan Allan $80,000 (3)
Salary Remaining : $0
Michael Karow $80,000 (3)
Salary Remaining : $0
Taylor Ward $75,000 (2)
Salary Remaining : $0
William Wallinder $75,000 (3)
Salary Remaining : $0
Alex Stalock $75,000 (1)
Salary Remaining : $0
Landon Slaggert $70,000 (3)
Salary Remaining : $0
Garret Sparks $70,000 (5)
Salary Remaining : $0
Gage Goncalves $70,000 (1)
Salary Remaining : $0
Farm Goalie 18 $70,000 (1)
Salary Remaining : $0
FarmPlay1 $70,000 (1)
Salary Remaining : $0
Kyle Clifford $60,000 (3)
Salary Remaining : $0
Nick Wolff $60,000 (1)
Salary Remaining : $0
Nick Jones $60,000 (1)
Salary Remaining : $0
Robbie Russo $50,000 (4)
Salary Remaining : $0
Ethan Prow $50,000 (4)
Salary Remaining : $0
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 - $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 - 1,884 - 94.21%
Farm Level 2: 1000 - $15 - 936 - 93.57%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,641,726
Year to Date Revenue$67,310,750
Farm
Home Games Left0
Average Attendance - %2,820 - 94.00%
Average Income per Game$119,171
Year to Date Revenue$4,885,994

Expense

Pro Players Total Salaries$80,917,891
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$76,472,553
Farm Year To Date Expenses$2,343,543
Pro Salary Cap To Date$76,472,553
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$414,964
Pro Estimated Expenses$414,964
Farm Remaining Season Days0
Farm Expenses Per Days$12,226
Farm Estimated Expenses$0
Estimated Season Expenses$414,964
Estimated Season Salary Cap$83,309,652
Estimate Under Maximum Salary Cap of $83,500,000$190,348
Estimate Over Minimum Salary Cap of $0 $83,309,652
Current Bank Account$31,876,779
Projected Bank Account$31,461,815

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $12,920,000 (3)
-Salary Remaining : $66,256
Cale Makar (1 Way Contract) $8,910,000 (2)
-Salary Remaining : $45,692
Joshua Norris (1 Way Contract) $7,870,500 (2)
-Salary Remaining : $40,362
Noah Hanifin (1 Way Contract) $6,615,000 (1)
-Salary Remaining : $33,923
Mika Zibanejad (1 Way Contract) $5,725,000 (1)
-Salary Remaining : $29,359
Jordan Binnington (1 Way Contract) $5,650,000 (3)
-Salary Remaining : $28,974
Mattias Ekholm (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $24,359
Bryan Rust (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $23,077
Ryan Nugent-Hopkins (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $20,769
Joe Pavelski (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $17,949
Casey Mittelstadt (1 Way Contract) $2,587,500 (2)
-Salary Remaining : $13,269
Alexander Romanov (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $11,538
TJ Brodie (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $11,538
Juraj Slafkovsky (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $7,692
Connor Zary $1,400,000 (1)
-Salary Remaining : $7,179
Michael Rasmussen $1,314,000 (1)
-Salary Remaining : $6,738
Marco Rossi $1,250,000 (1)
-Salary Remaining : $6,410
Isac Lundestrom $983,391 (3)
-Salary Remaining : $5,043
Daniel Sprong $877,500 (4)
-Salary Remaining : $4,500
Urho Vaakanainen $765,000 (1)
-Salary Remaining : $3,923
Samuel Ersson $650,000 (1)
-Salary Remaining : $3,333
Ty Emberson $600,000 (1)
-Salary Remaining : $3,077
Total Pro Players22
Salary Commitment
Year 2024 : $80,917,891
Year 2025 : $56,848,891
Year 2026 : $34,430,891
Year 2027 : $877,500
Salary Average Commitment
Year 2024 : $80,917,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500
Salary Cap with 1 Way Contract
Year 2024 : $80,917,891
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 : $0
Cal Petersen $100,425 (2)
Salary Remaining : $0
Jesper Wallstedt $100,000 (2)
Salary Remaining : $0
Mavrik Bourque $100,000 (2)
Salary Remaining : $0
Marco Scandella $97,500 (3)
Salary Remaining : $0
Jacob MacDonald $90,000 (4)
Salary Remaining : $0
Cole Schneider $90,000 (3)
Salary Remaining : $0
Drake Caggiula $90,000 (4)
Salary Remaining : $0
Emil Bemstrom $89,100 (4)
Salary Remaining : $0
Will Butcher $85,000 (4)
Salary Remaining : $0
Vasili Ponomarev $85,000 (1)
Salary Remaining : $0
Dillon Heatherington $85,000 (4)
Salary Remaining : $0
Matt Filipe $85,000 (4)
Salary Remaining : $0
Charles Hudon $85,000 (4)
Salary Remaining : $0
Mackenzie Entwistle $82,800 (3)
Salary Remaining : $0
Matthew Phillips $82,500 (1)
Salary Remaining : $0
Wade Allison $77,715 (3)
Salary Remaining : $0
John Leonard $76,725 (4)
Salary Remaining : $0
Dave Gust $76,250 (1)
Salary Remaining : $0
Matt Kiersted $76,250 (1)
Salary Remaining : $0
Josh Mahura $74,250 (1)
Salary Remaining : $0
Gage Quinney $70,000 (4)
Salary Remaining : $0
Montana Onyebuchi $70,000 (3)
Salary Remaining : $0
Tyler Madden $69,750 (2)
Salary Remaining : $0
Drew Helleson $65,000 (1)
Salary Remaining : $0
Zach Sawchenko $62,500 (1)
Salary Remaining : $0
Colton White $60,000 (1)
Salary Remaining : $0
Nicolas Deslauriers $50,000 (2)
Salary Remaining : $0
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 - $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 - 1,865 - 93.24%
Farm Level 2: 1000 - $15 - 934 - 93.40%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,663,530
Year to Date Revenue$68,204,750
Farm
Home Games Left0
Average Attendance - %2,799 - 93.29%
Average Income per Game$118,119
Year to Date Revenue$4,842,871

Expense

Pro Players Total Salaries$82,557,287
Farm Players Total Salaries$1,740,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,175,000
Pro Year To Date Expenses$81,650,377
Farm Year To Date Expenses$1,901,868
Pro Salary Cap To Date$79,818,805
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$423,371
Pro Estimated Expenses$423,371
Farm Remaining Season Days0
Farm Expenses Per Days$9,209
Farm Estimated Expenses$0
Estimated Season Expenses$423,371
Estimated Season Salary Cap$83,417,176
Estimate Under Maximum Salary Cap of $83,500,000$82,824
Estimate Over Minimum Salary Cap of $0 $83,417,176
Current Bank Account($6,482,850)
Projected Bank Account($6,906,221)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $11,500,000 (5)
-Salary Remaining : $58,974
Elias Pettersson (1 Way Contract) $7,276,500 (3)
-Salary Remaining : $37,315
Mikael Granlund (1 Way Contract) $6,450,000 (5)
-Salary Remaining : $33,077
Alex Tuch (1 Way Contract) $6,430,000 (5)
-Salary Remaining : $32,974
Alex Pietrangelo (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $32,308
Blake Coleman (1 Way Contract) $5,770,000 (5)
-Salary Remaining : $29,590
Zach Hyman (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $29,487
Jamie Oleksiak (1 Way Contract) $5,309,000 (5)
-Salary Remaining : $27,226
Mitchell Marner (1 Way Contract) $4,906,350 (1)
-Salary Remaining : $25,161
Esa Lindell (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $23,077
David Savard (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $23,077
Jani Hakanpaa (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $15,385
Linus Ullmark (1 Way Contract) $2,925,000 (1)
-Salary Remaining : $15,000
Shane Pinto (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $8,974
Shayne Gostisbehere (1 Way Contract) $1,750,000 (5)
-Salary Remaining : $8,974
Joel Eriksson Ek (1 Way Contract) $1,673,437 (1)
-Salary Remaining : $8,582
Tyler Motte $860,000 (5)
-Salary Remaining : $4,410
Devin Cooley $782,000 (1)
-Salary Remaining : $4,010
Beck Malenstyn $625,000 (1)
-Salary Remaining : $3,205
Matthew Boucher $500,000 (1)
-Salary Remaining : $2,564
Total Pro Players20
Salary Commitment
Year 2024 : $82,557,287
Year 2025 : $72,395,500
Year 2026 : $67,645,500
Year 2027 : $38,069,000
Salary Average Commitment
Year 2024 : $82,557,287
Year 2025 : $66,645,500
Year 2026 : $61,895,500
Year 2027 : $38,069,000
Salary Cap with 1 Way Contract
Year 2024 : $82,557,287
Year 2025 : $66,645,500
Year 2026 : $61,895,500
Year 2027 : $38,069,000

Farm Players Salaries

Casey DeSmith $140,000 (3)
Salary Remaining : $0
Joel L'Esperance $101,500 (4)
Salary Remaining : $0
Hendrix Lapierre $100,000 (2)
Salary Remaining : $0
Chase Priskie $93,000 (2)
Salary Remaining : $0
Bryce Kindopp $87,875 (1)
Salary Remaining : $0
Jacob Peterson $85,000 (1)
Salary Remaining : $0
Matt Donovan $80,000 (5)
Salary Remaining : $0
Nicholas Robertson $80,000 (1)
Salary Remaining : $0
Marc McLaughlin $75,000 (1)
Salary Remaining : $0
Brady Lyle $73,625 (1)
Salary Remaining : $0
FarmGoal4 $70,000 (1)
Salary Remaining : $0
Mikhail Abramov $70,000 (1)
Salary Remaining : $0
Farm Goalie 22 $70,000 (1)
Salary Remaining : $0
Jack Finley $67,500 (2)
Salary Remaining : $0
Bobby Trivigno $67,500 (2)
Salary Remaining : $0
Eemil Viro $65,000 (2)
Salary Remaining : $0
Justin Sourdif $65,000 (2)
Salary Remaining : $0
Lukas Svejkovsky $65,000 (2)
Salary Remaining : $0
John Ludvig $65,000 (2)
Salary Remaining : $0
Keean Washkurak $65,000 (1)
Salary Remaining : $0
Dennis Cesana $60,000 (1)
Salary Remaining : $0
Brendan Warren $60,000 (1)
Salary Remaining : $0
Artem Guryev $60,000 (3)
Salary Remaining : $0
Jake Livingstone $60,000 (1)
Salary Remaining : $0
Fyodor Svechkov $54,500 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $1,880,500
Year 2025 : $969,500
Year 2026 : $381,500
Year 2027 : $181,500
Salary Average Commitment
Year 2024 : $1,880,500
Year 2025 : $969,500
Year 2026 : $381,500
Year 2027 : $181,500

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $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 - 94.97%
Farm Level 2: 1000 - $15 - 948 - 94.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,711,501
Year to Date Revenue$70,171,550
Farm
Home Games Left0
Average Attendance - %2,847 - 94.90%
Average Income per Game$120,236
Year to Date Revenue$4,929,662

Expense

Pro Players Total Salaries$82,135,250
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$82,807,314
Farm Year To Date Expenses$2,889,962
Pro Salary Cap To Date$78,230,963
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$421,206
Pro Estimated Expenses$421,206
Farm Remaining Season Days0
Farm Expenses Per Days$15,303
Farm Estimated Expenses$0
Estimated Season Expenses$421,206
Estimated Season Salary Cap$78,628,580
Estimate Under Maximum Salary Cap of $83,500,000$4,871,420
Estimate Over Minimum Salary Cap of $0 $78,628,580
Current Bank Account$14,312,842
Projected Bank Account$13,891,636

Pro Players Salaries

Patrick Kane (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $56,410
Dylan Larkin (1 Way Contract) $7,137,000 (4)
-Salary Remaining : $36,600
Dylan Cozens (1 Way Contract) $6,390,000 (3)
-Salary Remaining : $32,769
Kris Letang (1 Way Contract) $5,550,000 (1)
-Salary Remaining : $28,462
Ryan McDonagh (1 Way Contract) $5,352,000 (1)
-Salary Remaining : $27,446
Connor Murphy (1 Way Contract) $4,851,000 (1)
-Salary Remaining : $24,877
Josh Anderson (1 Way Contract) $4,600,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $23,590
Alexandar Georgiev (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $23,538
Pavel Zacha (1 Way Contract) $4,275,000 (1)
-Salary Remaining : $21,923
Drew Doughty (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $20,000
Evan Bouchard (1 Way Contract) $3,860,000 (3)
-Salary Remaining : $19,795
Nicolas Roy $3,780,000 (5)
-Salary Remaining : $19,385
Cam Talbot (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $17,949
Dmitry Orlov (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $16,410
Dawson Mercer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $11,538
Ivan Barbashev $1,460,250 (1)
-Salary Remaining : $7,488
Jack McBain $1,250,000 (1)
-Salary Remaining : $6,410
Ridly Greig $1,000,000 (2)
-Salary Remaining : $5,128
Gabriel Vilardi $948,750 (3)
-Salary Remaining : $4,865
Drew O'Connor $925,000 (1)
-Salary Remaining : $4,744
Paul Cotter $891,250 (2)
-Salary Remaining : $4,571
Joseph Veleno $825,000 (2)
-Salary Remaining : $4,231
Matthew Kessel $600,000 (1)
-Salary Remaining : $3,077
Total Pro Players23
Salary Commitment
Year 2024 : $82,135,250
Year 2025 : $44,622,000
Year 2026 : $34,505,750
Year 2027 : $20,107,000
Salary Average Commitment
Year 2024 : $82,135,250
Year 2025 : $44,622,000
Year 2026 : $34,505,750
Year 2027 : $20,107,000
Salary Cap with 1 Way Contract
Year 2024 : $77,535,250
Year 2025 : $40,022,000
Year 2026 : $29,905,750
Year 2027 : $15,507,000

Farm Players Salaries

Ivan Ivan $150,000 (5)
Salary Remaining : $0
Xavier Parent $148,500 (4)
Salary Remaining : $0
Samuel Houde $148,000 (4)
Salary Remaining : $0
Adam Scheel $130,000 (1)
Salary Remaining : $0
Hunter Jones $130,000 (1)
Salary Remaining : $0
Henry Thrun $100,000 (3)
Salary Remaining : $0
Dennis Cholowski $99,000 (1)
Salary Remaining : $0
Libor Hajek $96,154 (1)
Salary Remaining : $0
Joakim Kemell $90,000 (2)
Salary Remaining : $0
Ian Mitchell $85,250 (4)
Salary Remaining : $0
Thomas Bordeleau $85,000 (2)
Salary Remaining : $0
Kristian Reichel $82,775 (1)
Salary Remaining : $0
Nikita Alexandrov $82,500 (1)
Salary Remaining : $0
Sheldon Rempal $82,500 (1)
Salary Remaining : $0
Alex Turcotte $77,500 (3)
Salary Remaining : $0
Jonathan Gruden $77,500 (2)
Salary Remaining : $0
Trent Miner $77,500 (3)
Salary Remaining : $0
Robert Mastrosimone $75,000 (3)
Salary Remaining : $0
Carter Mazur $70,000 (3)
Salary Remaining : $0
Jacob Ingham $70,000 (1)
Salary Remaining : $0
Martin Chromiak $65,000 (2)
Salary Remaining : $0
Mattias Norlinder $65,000 (2)
Salary Remaining : $0
Strauss Mann $65,000 (2)
Salary Remaining : $0
Oskari Salminen $65,000 (2)
Salary Remaining : $0
Robin Salo $65,000 (1)
Salary Remaining : $0
Jakub Demek $65,000 (3)
Salary Remaining : $0
Amadeus Lombardi $65,000 (3)
Salary Remaining : $0
Travis Mitchell $60,000 (3)
Salary Remaining : $0
Michael Vukojevic $60,000 (1)
Salary Remaining : $0
Jason Polin $60,000 (1)
Salary Remaining : $0
David Spacek $60,000 (3)
Salary Remaining : $0
Hunter Skinner $60,000 (1)
Salary Remaining : $0
Josiah Slavin $60,000 (1)
Salary Remaining : $0
Jack Thompson $60,000 (2)
Salary Remaining : $0
Maxim Cajkovic $60,000 (1)
Salary Remaining : $0
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 - $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 - 1,904 - 95.22%
Farm Level 2: 1000 - $15 - 951 - 95.13%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,550,145
Year to Date Revenue$63,555,950
Farm
Home Games Left0
Average Attendance - %2,856 - 95.19%
Average Income per Game$120,571
Year to Date Revenue$4,943,408

Expense

Pro Players Total Salaries$47,829,452
Farm Players Total Salaries$2,277,417
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$10,400,000
Pro Year To Date Expenses$59,154,748
Farm Year To Date Expenses$2,440,180
Pro Salary Cap To Date$56,680,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$245,279
Pro Estimated Expenses$245,279
Farm Remaining Season Days0
Farm Expenses Per Days$12,050
Farm Estimated Expenses$0
Estimated Season Expenses$245,279
Estimated Season Salary Cap$67,312,865
Estimate Under Maximum Salary Cap of $83,500,000$16,187,135
Estimate Over Minimum Salary Cap of $0 $67,312,865
Current Bank Account$16,904,430
Projected Bank Account$16,659,151

Pro Players Salaries

Blake Wheeler (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $46,154
Evgeni Malkin (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $41,026
Mike Hoffman (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $19,231
Zach Whitecloud (1 Way Contract) $2,970,000 (3)
-Salary Remaining : $15,231
Pavel Cajan (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $12,821
Evgeny Kuznetsov (1 Way Contract) $2,150,000 (1)
-Salary Remaining : $11,026
Anthony Beauvillier (1 Way Contract) $2,079,000 (1)
-Salary Remaining : $10,662
Evan Rodrigues (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $10,256
Jamie Drysdale $1,955,000 (1)
-Salary Remaining : $10,026
Riley Stillman $1,481,667 (2)
-Salary Remaining : $7,598
Dmitry Kulikov $1,450,000 (3)
-Salary Remaining : $7,436
T.J Oshie $1,350,000 (1)
-Salary Remaining : $6,923
Garrett Roe $1,300,000 (5)
-Salary Remaining : $6,667
Michael Kesselring $1,300,000 (1)
-Salary Remaining : $6,667
Kole Lind $1,005,244 (3)
-Salary Remaining : $5,155
Ukko-Pekka Luukkonen $829,125 (3)
-Salary Remaining : $4,252
Vitek Vanecek $789,000 (1)
-Salary Remaining : $4,046
Matthew Peca $750,000 (5)
-Salary Remaining : $3,846
Jack St. Ivany $750,000 (2)
-Salary Remaining : $3,846
Alex Barre-Boulet $720,416 (1)
-Salary Remaining : $3,694
Klim Kostin $700,000 (1)
-Salary Remaining : $3,590
Justin Danforth $500,000 (4)
-Salary Remaining : $2,564
Paul LaDue $500,000 (5)
-Salary Remaining : $2,564
Total Pro Players23
Salary Commitment
Year 2024 : $47,829,452
Year 2025 : $24,036,036
Year 2026 : $11,304,369
Year 2027 : $3,050,000
Salary Average Commitment
Year 2024 : $47,829,452
Year 2025 : $24,036,036
Year 2026 : $11,304,369
Year 2027 : $3,050,000
Salary Cap with 1 Way Contract
Year 2024 : $45,329,452
Year 2025 : $21,536,036
Year 2026 : $11,304,369
Year 2027 : $3,050,000

Farm Players Salaries

Zach Jordan $140,000 (2)
Salary Remaining : $0
Nikolas Brouillard $130,000 (2)
Salary Remaining : $0
Tyler Spezia $130,000 (5)
Salary Remaining : $0
Cal O'Reilly $130,000 (5)
Salary Remaining : $0
Mathieu Olivier $110,000 (1)
Salary Remaining : $0
Milan Lucic $97,500 (5)
Salary Remaining : $0
Dakota Mermis $97,167 (1)
Salary Remaining : $0
Mark Pysyk $95,000 (5)
Salary Remaining : $0
Tye Felhaber $92,500 (1)
Salary Remaining : $0
Givani Smith $82,500 (2)
Salary Remaining : $0
Graeme Clarke $80,000 (1)
Salary Remaining : $0
Greg McKegg $80,000 (1)
Salary Remaining : $0
Travis Barron $77,500 (1)
Salary Remaining : $0
Roland McKeown $76,250 (1)
Salary Remaining : $0
Seth Griffith $75,000 (5)
Salary Remaining : $0
Jon Merrill $75,000 (5)
Salary Remaining : $0
Alexei Kolosov $70,000 (3)
Salary Remaining : $0
Farm Goalie 25 $70,000 (1)
Salary Remaining : $0
Cameron Hebig $60,000 (1)
Salary Remaining : $0
Alex Whelan $60,000 (1)
Salary Remaining : $0
Blake Hillman $60,000 (1)
Salary Remaining : $0
Josh Melnick $60,000 (1)
Salary Remaining : $0
Lassi Thomson $60,000 (1)
Salary Remaining : $0
William Villeneuve $60,000 (2)
Salary Remaining : $0
Gerry Mayhew $54,500 (1)
Salary Remaining : $0
Mike Benning $54,500 (1)
Salary Remaining : $0
Logan Day $50,000 (5)
Salary Remaining : $0
Peter Abbandonato $50,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2024 : $2,277,417
Year 2025 : $1,135,000
Year 2026 : $722,500
Year 2027 : $652,500
Salary Average Commitment
Year 2024 : $2,277,417
Year 2025 : $1,135,000
Year 2026 : $722,500
Year 2027 : $652,500

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 - 1,870 - 93.51%
Farm Level 2: 1000 - $15 - 939 - 93.90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,506,535
Year to Date Revenue$61,767,950
Farm
Home Games Left0
Average Attendance - %2,809 - 93.64%
Average Income per Game$118,517
Year to Date Revenue$4,859,187

Expense

Pro Players Total Salaries$32,576,999
Farm Players Total Salaries$1,988,083
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$11,350,000
Pro Year To Date Expenses$57,904,236
Farm Year To Date Expenses$1,699,862
Pro Salary Cap To Date$57,235,003
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$167,062
Pro Estimated Expenses$167,062
Farm Remaining Season Days0
Farm Expenses Per Days$10,519
Farm Estimated Expenses$0
Estimated Season Expenses$167,062
Estimated Season Salary Cap$68,752,065
Estimate Under Maximum Salary Cap of $83,500,000$14,747,935
Estimate Over Minimum Salary Cap of $0 $68,752,065
Current Bank Account$10,423,038
Projected Bank Account$10,255,976

Pro Players Salaries

Thomas Chabot (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $27,692
Torey Krug (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $23,077
Warren Foegele (1 Way Contract) $3,750,000 (5)
-Salary Remaining : $19,231
Sonny Milano $2,223,000 (3)
-Salary Remaining : $11,400
Jakub Vrana (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $7,692
Kevin Labanc $1,499,999 (5)
-Salary Remaining : $7,692
Rasmus Sandin $1,449,000 (2)
-Salary Remaining : $7,431
Ben Hutton $1,327,500 (1)
-Salary Remaining : $6,808
Zane McIntyre $1,050,000 (2)
-Salary Remaining : $5,385
Vincent Desharnais $1,000,000 (4)
-Salary Remaining : $5,128
Jacob Bernard-Docker $1,000,000 (1)
-Salary Remaining : $5,128
Sam Malinski $1,000,000 (1)
-Salary Remaining : $5,128
Alexander Holtz $975,000 (1)
-Salary Remaining : $5,000
Nicolas Petan $975,000 (2)
-Salary Remaining : $5,000
Grigori Denisenko $852,500 (4)
-Salary Remaining : $4,372
David Gustafsson $775,000 (3)
-Salary Remaining : $3,974
Ryan Schmelzer $750,000 (1)
-Salary Remaining : $3,846
Martin Pospisil $750,000 (2)
-Salary Remaining : $3,846
Akira Schmid $650,000 (1)
-Salary Remaining : $3,333
Arturs Silovs $650,000 (1)
-Salary Remaining : $3,333
Matt Martin $500,000 (1)
-Salary Remaining : $2,564
Total Pro Players21
Salary Commitment
Year 2024 : $32,576,999
Year 2025 : $20,324,499
Year 2026 : $11,600,499
Year 2027 : $8,602,499
Salary Average Commitment
Year 2024 : $32,576,999
Year 2025 : $20,324,499
Year 2026 : $11,600,499
Year 2027 : $8,602,499
Salary Cap with 1 Way Contract
Year 2024 : $32,576,999
Year 2025 : $20,324,499
Year 2026 : $11,600,499
Year 2027 : $8,602,499

Farm Players Salaries

Tyler Angle $147,500 (1)
Salary Remaining : $0
Mark Friedman $108,500 (4)
Salary Remaining : $0
Georgi Merkulov $92,500 (2)
Salary Remaining : $0
Ty Smith $85,250 (3)
Salary Remaining : $0
Kevin Connauton $85,000 (1)
Salary Remaining : $0
Oskar Olausson $85,000 (2)
Salary Remaining : $0
Jonas Rondbjerg $84,333 (3)
Salary Remaining : $0
Carsen Twarynski $82,500 (1)
Salary Remaining : $0
Nathan Gaucher $80,000 (3)
Salary Remaining : $0
Jonah Gadjovich $78,333 (1)
Salary Remaining : $0
Louis Belpedio $77,500 (2)
Salary Remaining : $0
Gavin Bayreuther $75,000 (1)
Salary Remaining : $0
Farm Player 16 $70,000 (1)
Salary Remaining : $0
Farm Player 18 $70,000 (1)
Salary Remaining : $0
Farm Player 25 $70,000 (1)
Salary Remaining : $0
Farm Player 26 $70,000 (1)
Salary Remaining : $0
Farm Player 15 $70,000 (1)
Salary Remaining : $0
Farm Goalie 49 $70,000 (1)
Salary Remaining : $0
Farm Goalie 26 $70,000 (1)
Salary Remaining : $0
Farm Player 14 $70,000 (1)
Salary Remaining : $0
Zach Solow $66,667 (2)
Salary Remaining : $0
Dominik Shine $60,000 (2)
Salary Remaining : $0
Kyle Criscuolo $60,000 (3)
Salary Remaining : $0
Jon-Randall Avon $60,000 (3)
Salary Remaining : $0
Mike Hardman $50,000 (1)
Salary Remaining : $0
Matthew Wedman $50,000 (2)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2024 : $1,988,083
Year 2025 : $909,750
Year 2026 : $478,083
Year 2027 : $108,500
Salary Average Commitment
Year 2024 : $1,988,083
Year 2025 : $909,750
Year 2026 : $478,083
Year 2027 : $108,500

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines 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 - 1,912 - 95.59%
Farm Level 2: 1000 - $15 - 947 - 94.68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,558,867
Year to Date Revenue$63,913,550
Farm
Home Games Left0
Average Attendance - %2,859 - 95.28%
Average Income per Game$120,858
Year to Date Revenue$4,955,177

Expense

Pro Players Total Salaries$85,768,123
Farm Players Total Salaries$2,078,538
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,052,812
Farm Year To Date Expenses$2,149,882
Pro Salary Cap To Date$83,026,966
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$439,837
Pro Estimated Expenses$439,837
Farm Remaining Season Days0
Farm Expenses Per Days$10,998
Farm Estimated Expenses$0
Estimated Season Expenses$439,837
Estimated Season Salary Cap$83,466,803
Estimate Under Maximum Salary Cap of $83,500,000$33,197
Estimate Over Minimum Salary Cap of $0 $83,466,803
Current Bank Account($11,281,185)
Projected Bank Account($11,721,022)

Pro Players Salaries

Steven Stamkos (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $61,538
William Nylander (1 Way Contract) $8,950,000 (5)
-Salary Remaining : $45,897
Igor Shesterkin (1 Way Contract) $8,500,000 (5)
-Salary Remaining : $43,590
Mark Scheifele (1 Way Contract) $8,268,750 (2)
-Salary Remaining : $42,404
Artemi Panarin (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $37,179
Elias Lindholm (1 Way Contract) $6,547,500 (4)
-Salary Remaining : $33,577
Tyler Toffoli (1 Way Contract) $6,210,000 (1)
-Salary Remaining : $31,846
Brett Pesce (1 Way Contract) $5,433,750 (4)
-Salary Remaining : $27,865
Hampus Lindholm (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $20,513
Cam Fowler (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $17,949
Jesper Bratt (1 Way Contract) $3,093,750 (3)
-Salary Remaining : $15,865
Brendan Smith (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $10,256
Nicholas Paul (1 Way Contract) $1,701,000 (3)
-Salary Remaining : $8,723
Brandon Duhaime $1,499,999 (1)
-Salary Remaining : $7,692
Ian Cole $1,499,999 (3)
-Salary Remaining : $7,692
Ryan Carpenter $1,160,000 (2)
-Salary Remaining : $5,949
Michael Amadio $1,143,750 (5)
-Salary Remaining : $5,865
Jimmy Vesey $1,134,000 (1)
-Salary Remaining : $5,815
Alec Martinez $1,080,000 (2)
-Salary Remaining : $5,538
Justus Annunen $795,625 (1)
-Salary Remaining : $4,080
Total Pro Players20
Salary Commitment
Year 2024 : $85,768,123
Year 2025 : $74,907,999
Year 2026 : $64,928,750
Year 2027 : $30,575,000
Salary Average Commitment
Year 2024 : $85,768,123
Year 2025 : $72,628,499
Year 2026 : $62,119,749
Year 2027 : $30,575,000
Salary Cap with 1 Way Contract
Year 2024 : $85,768,123
Year 2025 : $72,628,499
Year 2026 : $62,119,749
Year 2027 : $30,575,000

Farm Players Salaries

Luke Philp $150,000 (1)
Salary Remaining : $0
Reese Johnson $150,000 (1)
Salary Remaining : $0
Brett Murray $150,000 (1)
Salary Remaining : $0
Vinnie Hinostroza $149,500 (3)
Salary Remaining : $0
Nikita Tolopilo $130,000 (4)
Salary Remaining : $0
Carson Golder $120,000 (3)
Salary Remaining : $0
Bradley Marek $120,000 (3)
Salary Remaining : $0
Chad Nychuk $110,000 (4)
Salary Remaining : $0
Patrick Guay $97,500 (4)
Salary Remaining : $0
Mark Rassell $77,500 (5)
Salary Remaining : $0
Cale Fleury $75,038 (2)
Salary Remaining : $0
FarmGoal6 $70,000 (1)
Salary Remaining : $0
Farm Player 109 $70,000 (1)
Salary Remaining : $0
Farm Player 11 $70,000 (1)
Salary Remaining : $0
FarmPlay2 $70,000 (1)
Salary Remaining : $0
Frederic Brunet $60,000 (3)
Salary Remaining : $0
Tobie Bisson $54,500 (1)
Salary Remaining : $0
Alexander True $54,500 (1)
Salary Remaining : $0
Grant Cruikshank $50,000 (3)
Salary Remaining : $0
Roman Kinal $50,000 (3)
Salary Remaining : $0
Graham McPhee $50,000 (3)
Salary Remaining : $0
Shawn Element $50,000 (3)
Salary Remaining : $0
Colin Theisen $50,000 (1)
Salary Remaining : $0
Cody Haiskanen $50,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $2,078,538
Year 2025 : $1,139,538
Year 2026 : $1,064,500
Year 2027 : $415,000
Salary Average Commitment
Year 2024 : $2,078,538
Year 2025 : $1,139,538
Year 2026 : $1,064,500
Year 2027 : $415,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy 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 - 1,880 - 93.98%
Farm Level 2: 1000 - $15 - 950 - 94.96%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,506,535
Year to Date Revenue$61,767,950
Farm
Home Games Left0
Average Attendance - %2,829 - 94.31%
Average Income per Game$119,247
Year to Date Revenue$4,889,140

Expense

Pro Players Total Salaries$63,326,667
Farm Players Total Salaries$1,489,175
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$64,760,292
Farm Year To Date Expenses$1,518,676
Pro Salary Cap To Date$64,760,292
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$324,752
Pro Estimated Expenses$324,752
Farm Remaining Season Days0
Farm Expenses Per Days$7,879
Farm Estimated Expenses$0
Estimated Season Expenses$324,752
Estimated Season Salary Cap$67,335,044
Estimate Under Maximum Salary Cap of $83,500,000$16,164,956
Estimate Over Minimum Salary Cap of $0 $67,335,044
Current Bank Account$19,079,808
Projected Bank Account$18,755,056

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $46,154
David Perron (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $41,026
Kevin Hayes (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $31,795
Brock Boeser (1 Way Contract) $5,816,250 (1)
-Salary Remaining : $29,827
Joel Farabee (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $28,205
Adam Pelech (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $23,077
Kevin Fiala (1 Way Contract) $3,450,000 (1)
-Salary Remaining : $17,692
Tyler Johnson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $15,385
Alexandre Carrier $2,500,000 (1)
-Salary Remaining : $12,821
Joonas Korpisalo (1 Way Contract) $1,690,000 (1)
-Salary Remaining : $8,667
Philippe Myers $1,495,000 (1)
-Salary Remaining : $7,667
Trevor van Riemsdyk $1,300,000 (3)
-Salary Remaining : $6,667
Jujhar Khaira $1,264,167 (2)
-Salary Remaining : $6,483
Jackson LaCombe $1,250,000 (3)
-Salary Remaining : $6,410
Jakub Lauko $1,200,000 (2)
-Salary Remaining : $6,154
Spencer Martin $1,143,750 (4)
-Salary Remaining : $5,865
Erik Brannstrom $1,085,000 (4)
-Salary Remaining : $5,564
Brett Seney $975,000 (3)
-Salary Remaining : $5,000
Haydn Fleury $962,500 (1)
-Salary Remaining : $4,936
Dominic Toninato $950,000 (3)
-Salary Remaining : $4,872
Ryan Dzingel $750,000 (3)
-Salary Remaining : $3,846
Samuel Walker $750,000 (2)
-Salary Remaining : $3,846
Dan Renouf $545,000 (1)
-Salary Remaining : $2,795
Total Pro Players23
Salary Commitment
Year 2024 : $63,326,667
Year 2025 : $26,867,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Average Commitment
Year 2024 : $62,626,667
Year 2025 : $26,167,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Cap with 1 Way Contract
Year 2024 : $63,326,667
Year 2025 : $26,867,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750

Farm Players Salaries

Collin Delia $139,800 (2)
Salary Remaining : $0
Alec Regula $96,875 (5)
Salary Remaining : $0
Scott Reedy $82,500 (3)
Salary Remaining : $0
Farm Goalie 20 $70,000 (1)
Salary Remaining : $0
Maxim Groshev $70,000 (3)
Salary Remaining : $0
Viktor Neuchev $70,000 (3)
Salary Remaining : $0
Simon Johansson $65,000 (2)
Salary Remaining : $0
Blake McLaughlin $65,000 (2)
Salary Remaining : $0
Yan Kuznetsov $62,500 (1)
Salary Remaining : $0
Magnus Hellberg $62,500 (3)
Salary Remaining : $0
Stefan Matteau $62,500 (5)
Salary Remaining : $0
Jack Becker $62,500 (4)
Salary Remaining : $0
Patrick Khodorenko $62,500 (5)
Salary Remaining : $0
Zach Berzolla $62,500 (2)
Salary Remaining : $0
Mark Senden $62,500 (5)
Salary Remaining : $0
Jake Bischoff $62,500 (5)
Salary Remaining : $0
Andy Welinski $60,000 (2)
Salary Remaining : $0
Anton Blidh $60,000 (3)
Salary Remaining : $0
Tory Dello $60,000 (1)
Salary Remaining : $0
Kyle Marino $50,000 (1)
Salary Remaining : $0
Marc Johnstone $50,000 (2)
Salary Remaining : $0
Brenden Miller $50,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 2024 : $1,489,175
Year 2025 : $1,196,675
Year 2026 : $754,375
Year 2027 : $409,375
Salary Average Commitment
Year 2024 : $1,489,175
Year 2025 : $1,196,675
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 $28,186,002 $83,389,008 $110,992 $83,389,008 212445
Blackhawks ($16,072,624) $82,938,650 $561,350 $82,938,650 273360
BlueJackets $19,846,860 $43,679,019 $39,820,981 $43,679,019 242650
Blues ($4,639,923) $77,428,081 $6,071,919 $77,428,081 222749
Bruins ($1,111,464) $81,571,455 $1,928,545 $81,571,455 242852
Canadiens $5,625,395 $66,296,399 $17,203,601 $66,296,399 232245
Canucks $18,589,326 $70,392,613 $13,107,387 $70,392,613 242650
Capitals $28,115,571 $75,987,637 $7,512,363 $75,987,637 233457
Devils $8,703,184 $71,422,408 $12,077,592 $71,422,408 233154
Ducks $15,369,215 $66,381,301 $17,118,699 $66,381,301 233356
Flames $46,192,711 $78,531,575 $4,968,425 $78,531,575 225375
Flyers ($9,422,848) $83,133,819 $366,181 $83,133,819 212445
Golden Knights $27,377,817 $50,503,966 $32,996,034 $50,503,966 213253
Hockey Club $8,643,046 $79,437,680 $4,062,320 $79,437,680 232548
Hurricanes $2,502,890 $60,951,167 $22,548,833 $60,951,167 222951
Islanders $23,843,995 $83,058,217 $441,783 $83,058,217 212748
Jets $14,485,013 $65,411,055 $18,088,945 $65,411,055 223658
Kings $45,037,478 $60,930,195 $22,569,805 $60,930,195 242852
Kraken $5,758,128 $74,903,567 $8,596,433 $74,903,567 235679
Lightning ($9,212,240) $82,103,698 $1,396,302 $82,103,698 213859
MapleLeafs ($50,318) $68,308,239 $15,191,761 $68,308,239 242852
Oilers $5,756,019 $83,283,732 $216,268 $83,283,732 223153
Panthers ($7,701,238) $82,444,507 $1,055,493 $82,444,507 254873
Penguins ($9,245,227) $73,409,188 $10,090,812 $73,409,188 262248
Predators ($5,614,955) $82,059,716 $1,440,284 $82,059,716 242347
Rangers $31,876,779 $83,309,652 $190,348 $83,309,652 222850
Red Wings ($6,482,850) $83,417,176 $82,824 $83,417,176 202545
Sabres $14,312,842 $78,628,580 $4,871,420 $78,628,580 233558
Senators $16,904,430 $67,312,865 $16,187,135 $67,312,865 232851
Sharks $10,423,038 $68,752,065 $14,747,935 $68,752,065 212647
Stars ($11,281,185) $83,466,803 $33,197 $83,466,803 202444
Wild $19,079,808 $67,335,044 $16,164,956 $67,335,044 232245