Team FinanceLast Update - Sunday, October 20, 2024 at 23:23
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 - 1,864 - 93.18%
Farm Level 2: 1000 - $15 - 903 - 90.33%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,661,350
Year to Date Revenue$6,645,400
Farm
Home Games Left38
Average Attendance - %2,767 - 92.23%
Average Income per Game$117,380
Year to Date Revenue$352,139

Expense

Pro Players Total Salaries$83,343,800
Farm Players Total Salaries$1,790,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,432,600
Farm Year To Date Expenses$139,842
Pro Salary Cap To Date$6,432,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,469,950
Farm Estimated Season Revenue$4,460,427
Pro Remaining Season Days180
Pro Expenses Per Days$427,404
Pro Estimated Expenses$76,932,720
Farm Remaining Season Days174
Farm Expenses Per Days$9,471
Farm Estimated Expenses$1,647,954
Estimated Season Expenses$78,580,674
Estimated Season Salary Cap$83,365,320
Estimate Under Maximum Salary Cap of $83,500,000$134,680
Estimate Over Minimum Salary Cap of $0 $83,365,320
Current Bank Account$37,035,638
Projected Bank Account$24,385,341

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $15,550,000 (5)
-Salary Remaining : $14,353,846
Mikko Rantanen (1 Way Contract) $8,325,000 (1)
-Salary Remaining : $7,684,615
Erik Karlsson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,384,615
Sebastian Aho (1 Way Contract) $7,233,300 (1)
-Salary Remaining : $6,676,892
Evander Kane (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,076,923
Justin Faulk (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,153,846
Marc-Edouard Vlasic (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $4,061,538
Ilya Samsonov (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $3,876,923
J.T Compher $4,100,000 (3)
-Salary Remaining : $3,784,615
Valeri Nichushkin (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $2,907,692
Roope Hintz (1 Way Contract) $3,118,500 (1)
-Salary Remaining : $2,878,615
Alex Iafallo (1 Way Contract) $3,055,500 (2)
-Salary Remaining : $2,820,462
Joel Edmundson (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $2,307,692
Alex Newhook $2,349,000 (1)
-Salary Remaining : $2,168,308
Pierre-edouard Bellemare (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,384,615
Brett Kulak $1,450,000 (2)
-Salary Remaining : $1,338,462
Rocco Grimaldi $1,000,000 (3)
-Salary Remaining : $923,077
Stuart Skinner $937,500 (3)
-Salary Remaining : $865,385
Trevor Lewis $925,000 (1)
-Salary Remaining : $853,846
Marcus Johansson $925,000 (3)
-Salary Remaining : $853,846
Nick Perbix $625,000 (1)
-Salary Remaining : $576,923
Total Pro Players21
Salary Commitment
Year 2024 : $83,343,800
Year 2025 : $32,668,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Average Commitment
Year 2024 : $83,343,800
Year 2025 : $32,668,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Cap with 1 Way Contract
Year 2024 : $83,343,800
Year 2025 : $32,668,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000

Farm Players Salaries

Dmitri Voronkov $150,000 (3)
Salary Remaining : $138,095
Brayden Pachal $140,000 (1)
Salary Remaining : $128,889
Ryan Shea $130,000 (1)
Salary Remaining : $119,683
Taro Hirose $125,000 (3)
Salary Remaining : $115,079
John Stevens $105,000 (2)
Salary Remaining : $96,667
Brandon Biro $100,000 (1)
Salary Remaining : $92,063
Louis Domingue $75,000 (1)
Salary Remaining : $69,048
Pavol Regenda $75,000 (2)
Salary Remaining : $69,048
Maxwell Crozier $70,000 (3)
Salary Remaining : $64,444
Farm Player 101 $70,000 (1)
Salary Remaining : $64,444
Henrik Tikkanen $65,000 (3)
Salary Remaining : $59,841
Eetu Liukas $65,000 (3)
Salary Remaining : $59,841
Axel Jonsson-Fjallby $65,000 (1)
Salary Remaining : $59,841
Eetu Makiniemi $62,500 (1)
Salary Remaining : $57,540
Michael Callahan $62,500 (1)
Salary Remaining : $57,540
Kim Nousiainen $60,000 (1)
Salary Remaining : $55,238
Ethan Samson $60,000 (3)
Salary Remaining : $55,238
Filip Cederqvist $60,000 (2)
Salary Remaining : $55,238
Evan Fitzpatrick $50,000 (5)
Salary Remaining : $46,032
Jett Jones $50,000 (5)
Salary Remaining : $46,032
Ryan Sandelin $50,000 (3)
Salary Remaining : $46,032
Colton Young $50,000 (3)
Salary Remaining : $46,032
Cooper Walker $50,000 (5)
Salary Remaining : $46,032
Total Farm Players23
Salary Commitment
Year 2024 : $1,790,000
Year 2025 : $1,025,000
Year 2026 : $785,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,775,000
Year 2025 : $1,010,000
Year 2026 : $770,000
Year 2027 : $150,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $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 - 1,903 - 95.16%
Farm Level 2: 1000 - $15 - 951 - 95.10%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$3,501,500
Farm
Home Games Left37
Average Attendance - %2,854 - 95.14%
Average Income per Game$120,509
Year to Date Revenue$482,037

Expense

Pro Players Total Salaries$85,359,449
Farm Players Total Salaries$2,830,325
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,566,115
Farm Year To Date Expenses$224,625
Pro Salary Cap To Date$5,986,185
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,279,250
Farm Estimated Season Revenue$4,458,842
Pro Remaining Season Days180
Pro Expenses Per Days$437,741
Pro Estimated Expenses$78,793,380
Farm Remaining Season Days174
Farm Expenses Per Days$14,975
Farm Estimated Expenses$2,605,650
Estimated Season Expenses$81,399,030
Estimated Season Salary Cap$77,820,405
Estimate Under Maximum Salary Cap of $83,500,000$5,679,595
Estimate Over Minimum Salary Cap of $0 $77,820,405
Current Bank Account($280,962)
Projected Bank Account($8,941,900)

Pro Players Salaries

Alex Killorn (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,923,077
Quinn Hughes (1 Way Contract) $6,711,750 (1)
-Salary Remaining : $6,195,462
Sergei Bobrovsky (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,000,000
Jaccob Slavin (1 Way Contract) $6,490,000 (3)
-Salary Remaining : $5,990,769
Darnell Nurse (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $5,076,923
Sean Couturier $5,460,000 (1)
-Salary Remaining : $5,040,000
Rickard Rakell (1 Way Contract) $4,774,699 (1)
-Salary Remaining : $4,407,414
Jake Walman (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $4,236,923
Nick Foligno (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,507,692
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $3,415,385
Nikita Zaitsev (1 Way Contract) $3,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,046,154
Jean-Gabriel Pageau (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,907,692
Dominik Kubalik (1 Way Contract) $3,150,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,907,692
Andrew Copp (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,861,538
Jordan Kyrou (1 Way Contract) $2,772,000 (2)
-Salary Remaining : $2,558,769
Connor Ingram $2,457,000 (5)
-Salary Remaining : $2,268,000
Casey Cizikas (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $2,030,769
Timothy Liljegren (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $1,615,385
Joshua Brown (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $1,440,000
Zach Benson $1,500,000 (3)
-Salary Remaining : $1,384,615
Luke Evangelista $1,250,000 (2)
-Salary Remaining : $1,153,846
Filip Zadina (1 Way Contract) $1,089,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,005,231
Arthur Kaliyev $900,000 (1)
-Salary Remaining : $830,769
Connor Dewar $880,000 (3)
-Salary Remaining : $812,308
Alex Laferriere (1 Way Contract) $650,000 (3)
-Salary Remaining : $600,000
Valtteri Puustinen $625,000 (1)
-Salary Remaining : $576,923
Total Pro Players26
Salary Commitment
Year 2024 : $85,359,449
Year 2025 : $41,078,000
Year 2026 : $31,156,000
Year 2027 : $16,786,000
Salary Average Commitment
Year 2024 : $85,359,449
Year 2025 : $41,078,000
Year 2026 : $31,156,000
Year 2027 : $16,786,000
Salary Cap with 1 Way Contract
Year 2024 : $77,820,449
Year 2025 : $36,839,000
Year 2026 : $26,917,000
Year 2027 : $12,547,000

Farm Players Salaries

Troy Grosenick $149,500 (1)
Salary Remaining : $137,635
Carson Meyer $147,500 (2)
Salary Remaining : $135,794
T.J. Tynan $140,000 (2)
Salary Remaining : $128,889
Mason Primeau $140,000 (2)
Salary Remaining : $128,889
Joe Snively $104,000 (3)
Salary Remaining : $95,746
Radim Zohorna $100,750 (3)
Salary Remaining : $92,754
Christian Fischer $99,000 (1)
Salary Remaining : $91,143
Casey Fitzgerald $97,500 (3)
Salary Remaining : $89,762
Andrew Poturalski $97,500 (1)
Salary Remaining : $89,762
Calle Rosen $97,500 (1)
Salary Remaining : $89,762
Egor Afanasyev $95,000 (1)
Salary Remaining : $87,460
Grant Hutton $93,000 (1)
Salary Remaining : $85,619
Philip Tomasino $90,000 (1)
Salary Remaining : $82,857
James Hamblin $88,825 (3)
Salary Remaining : $81,775
Josh Dunne $85,250 (3)
Salary Remaining : $78,484
Dennis Gilbert $82,500 (1)
Salary Remaining : $75,952
Ethen Frank $77,500 (2)
Salary Remaining : $71,349
Jan Jenik $77,500 (3)
Salary Remaining : $71,349
Garrett Pilon $75,000 (2)
Salary Remaining : $69,048
Markus Niemelainen $70,000 (3)
Salary Remaining : $64,444
Pierrick Dube $70,000 (3)
Salary Remaining : $64,444
Josh Bloom $65,000 (3)
Salary Remaining : $59,841
Danny Zhilkin $65,000 (3)
Salary Remaining : $59,841
Nate Sucese $65,000 (1)
Salary Remaining : $59,841
Brendan Brisson $65,000 (2)
Salary Remaining : $59,841
Jeremie Poirier $65,000 (2)
Salary Remaining : $59,841
Karl Henriksson $65,000 (2)
Salary Remaining : $59,841
Matthew Seminoff $62,500 (3)
Salary Remaining : $57,540
Brian Halonen $60,000 (2)
Salary Remaining : $55,238
Isaac Poulter $60,000 (3)
Salary Remaining : $55,238
Rory Kerins $60,000 (3)
Salary Remaining : $55,238
Josh Maniscalco $60,000 (2)
Salary Remaining : $55,238
Adam Klapka $60,000 (1)
Salary Remaining : $55,238
Total Farm Players33
Salary Commitment
Year 2024 : $2,830,325
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,830,325
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 - $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 - 1,882 - 94.10%
Farm Level 2: 1000 - $15 - 951 - 95.10%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$5,252,250
Farm
Home Games Left38
Average Attendance - %2,833 - 94.43%
Average Income per Game$119,401
Year to Date Revenue$358,203

Expense

Pro Players Total Salaries$43,257,500
Farm Players Total Salaries$2,199,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$3,458,709
Farm Year To Date Expenses$174,585
Pro Salary Cap To Date$3,458,709
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,528,500
Farm Estimated Season Revenue$4,537,238
Pro Remaining Season Days180
Pro Expenses Per Days$221,833
Pro Estimated Expenses$39,929,940
Farm Remaining Season Days174
Farm Expenses Per Days$11,639
Farm Estimated Expenses$2,025,186
Estimated Season Expenses$41,955,126
Estimated Season Salary Cap$48,138,649
Estimate Under Maximum Salary Cap of $83,500,000$35,361,351
Estimate Over Minimum Salary Cap of $0 $48,138,649
Current Bank Account$8,088,002
Projected Bank Account$37,198,614

Pro Players Salaries

Ilya Mikheyev (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $4,384,615
Robby Fabbri (1 Way Contract) $4,250,000 (5)
-Salary Remaining : $3,923,077
Conor Garland $3,500,000 (5)
-Salary Remaining : $3,230,769
Nikita Zadorov $3,500,000 (5)
-Salary Remaining : $3,230,769
Anthony Mantha (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $3,000,000
Connor McMichael $2,625,000 (5)
-Salary Remaining : $2,423,077
Kaapo Kakko (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $1,744,615
Jacob Bryson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,707,692
James Reimer (1 Way Contract) $1,800,000 (5)
-Salary Remaining : $1,661,538
Kiefer Sherwood $1,750,000 (5)
-Salary Remaining : $1,615,385
Shayne Gostisbehere (1 Way Contract) $1,750,000 (5)
-Salary Remaining : $1,615,385
Victor Olofsson (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $1,384,615
Miles Wood (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $1,384,615
Nick Blankenburg (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,384,615
Anton Forsberg $1,450,000 (4)
-Salary Remaining : $1,338,462
Darren Raddysh $1,365,000 (4)
-Salary Remaining : $1,260,000
Scott Perunovich $1,000,000 (1)
-Salary Remaining : $923,077
Tyson Foerster $950,000 (2)
-Salary Remaining : $876,923
Marat Khusnutdinov $875,000 (3)
-Salary Remaining : $807,692
Jacob Moverare $852,500 (3)
-Salary Remaining : $786,923
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $692,308
Kasimir Kaskisuo $600,000 (5)
-Salary Remaining : $553,846
Total Pro Players22
Salary Commitment
Year 2024 : $43,257,500
Year 2025 : $40,367,500
Year 2026 : $35,317,500
Year 2027 : $25,590,000
Salary Average Commitment
Year 2024 : $43,257,500
Year 2025 : $40,367,500
Year 2026 : $35,317,500
Year 2027 : $25,590,000
Salary Cap with 1 Way Contract
Year 2024 : $43,257,500
Year 2025 : $40,367,500
Year 2026 : $35,317,500
Year 2027 : $25,590,000

Farm Players Salaries

Justin Barron $115,000 (1)
Salary Remaining : $105,873
Mason Morelli $100,750 (3)
Salary Remaining : $92,754
Evan Cormier $100,000 (5)
Salary Remaining : $92,063
Joe Hicketts $93,000 (2)
Salary Remaining : $85,619
Brady Keeper $93,000 (2)
Salary Remaining : $85,619
Mike Vecchione $90,000 (3)
Salary Remaining : $82,857
Cameron Crotty $85,250 (3)
Salary Remaining : $78,484
Cam Dineen $85,250 (2)
Salary Remaining : $78,484
Erik Middendorf $80,000 (5)
Salary Remaining : $73,651
Calle Clang $80,000 (3)
Salary Remaining : $73,651
Reid Schaefer $80,000 (3)
Salary Remaining : $73,651
Mackie Samoskevich $80,000 (3)
Salary Remaining : $73,651
Jacob Larsson $77,500 (1)
Salary Remaining : $71,349
Zack MacEwen $77,500 (1)
Salary Remaining : $71,349
Owen Sillinger $75,000 (3)
Salary Remaining : $69,048
Brandon Gignac $70,000 (1)
Salary Remaining : $64,444
Mathias Emilio Pettersen $70,000 (2)
Salary Remaining : $64,444
Tanner Dickinson $67,500 (3)
Salary Remaining : $62,143
Sean Farrell $65,000 (3)
Salary Remaining : $59,841
Cole McWard $65,000 (3)
Salary Remaining : $59,841
Colton Dach $65,000 (3)
Salary Remaining : $59,841
Arvid Holm $62,500 (1)
Salary Remaining : $57,540
Reece Newkirk $62,500 (1)
Salary Remaining : $57,540
Isaak Phillips $60,000 (1)
Salary Remaining : $55,238
Kevin Gravel $50,000 (2)
Salary Remaining : $46,032
Tommy Miller $50,000 (4)
Salary Remaining : $46,032
Jake Gaudet $50,000 (3)
Salary Remaining : $46,032
Drew Callin $50,000 (3)
Salary Remaining : $46,032
Gustav Grigals $50,000 (3)
Salary Remaining : $46,032
Graham Slaggert $50,000 (4)
Salary Remaining : $46,032
Total Farm Players30
Salary Commitment
Year 2024 : $2,199,750
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $2,199,750
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $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 - 1,894 - 94.70%
Farm Level 2: 1000 - $15 - 948 - 94.83%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$5,252,250
Farm
Home Games Left37
Average Attendance - %2,842 - 94.74%
Average Income per Game$119,966
Year to Date Revenue$479,862

Expense

Pro Players Total Salaries$80,970,301
Farm Players Total Salaries$1,691,833
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,235,404
Farm Year To Date Expenses$139,957
Pro Salary Cap To Date$6,235,404
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,528,500
Farm Estimated Season Revenue$4,438,724
Pro Remaining Season Days180
Pro Expenses Per Days$415,232
Pro Estimated Expenses$74,741,760
Farm Remaining Season Days174
Farm Expenses Per Days$8,951
Farm Estimated Expenses$1,557,474
Estimated Season Expenses$76,299,234
Estimated Season Salary Cap$80,977,164
Estimate Under Maximum Salary Cap of $83,500,000$2,522,836
Estimate Over Minimum Salary Cap of $0 $80,977,164
Current Bank Account$7,624,109
Projected Bank Account$2,292,099

Pro Players Salaries

Logan Couture (1 Way Contract) $13,500,000 (1)
-Salary Remaining : $12,461,538
Filip Forsberg (1 Way Contract) $11,650,000 (4)
-Salary Remaining : $10,753,846
Anders Lee (1 Way Contract) $8,750,000 (1)
-Salary Remaining : $8,076,923
Jake Guentzel (1 Way Contract) $8,100,000 (4)
-Salary Remaining : $7,476,923
Derek Forbort (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $4,846,154
Tristan Jarry (1 Way Contract) $4,410,000 (3)
-Salary Remaining : $4,070,769
Noah Dobson (1 Way Contract) $4,025,000 (4)
-Salary Remaining : $3,715,385
Teddy Blueger (1 Way Contract) $4,000,500 (4)
-Salary Remaining : $3,692,769
Gustav Forsling $3,600,001 (5)
-Salary Remaining : $3,323,078
Mario Ferraro (1 Way Contract) $3,241,667 (3)
-Salary Remaining : $2,992,308
Nic Dowd (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,769,231
Eetu Luostarinen (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $1,523,077
Brandon Hagel (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $1,523,077
Cole Guttman $1,250,000 (2)
-Salary Remaining : $1,153,846
Parker Wotherspoon $906,250 (2)
-Salary Remaining : $836,538
Jack Quinn $900,000 (1)
-Salary Remaining : $830,769
Rasmus Ristolainen $900,000 (5)
-Salary Remaining : $830,769
Julien Gauthier $893,550 (1)
-Salary Remaining : $824,815
Tyler Tucker $880,000 (4)
-Salary Remaining : $812,308
Alexander Alexeyev $863,333 (2)
-Salary Remaining : $796,923
Alex Lyon $800,000 (2)
-Salary Remaining : $738,462
Jaret Anderson-Dolan $750,000 (2)
-Salary Remaining : $692,308
Total Pro Players22
Salary Commitment
Year 2024 : $80,970,301
Year 2025 : $56,926,751
Year 2026 : $42,457,168
Year 2027 : $33,155,501
Salary Average Commitment
Year 2024 : $80,970,301
Year 2025 : $56,926,751
Year 2026 : $42,457,168
Year 2027 : $33,155,501
Salary Cap with 1 Way Contract
Year 2024 : $80,970,301
Year 2025 : $56,926,751
Year 2026 : $42,457,168
Year 2027 : $33,155,501

Farm Players Salaries

Rhett Gardner $100,750 (3)
Salary Remaining : $92,754
Anthony Angello $100,750 (3)
Salary Remaining : $92,754
Hudson Fasching $93,000 (2)
Salary Remaining : $85,619
Victor Soderstrom $90,000 (1)
Salary Remaining : $82,857
Ryan Suzuki $86,333 (3)
Salary Remaining : $79,481
Cole Koepke $77,500 (2)
Salary Remaining : $71,349
Tanner Kaspick $74,250 (2)
Salary Remaining : $68,357
Michal Teply $70,000 (3)
Salary Remaining : $64,444
Ryder Rolston $70,000 (3)
Salary Remaining : $64,444
Waltteri Merela $67,500 (3)
Salary Remaining : $62,143
Lucas Johansen $67,500 (1)
Salary Remaining : $62,143
Jared Moe $67,500 (3)
Salary Remaining : $62,143
Michael Houser $65,000 (2)
Salary Remaining : $59,841
Max Sasson $65,000 (3)
Salary Remaining : $59,841
Quinn Schmiemann $65,000 (2)
Salary Remaining : $59,841
Riley Kidney $65,000 (1)
Salary Remaining : $59,841
Jayden Grubbe $65,000 (3)
Salary Remaining : $59,841
Caedan Bankier $65,000 (3)
Salary Remaining : $59,841
Brad Hunt $65,000 (2)
Salary Remaining : $59,841
Luke Henman $62,500 (1)
Salary Remaining : $57,540
Alex Green $60,000 (1)
Salary Remaining : $55,238
Dawson Barteaux $50,000 (3)
Salary Remaining : $46,032
Justin Addamo $50,000 (2)
Salary Remaining : $46,032
Nolan Yaremko $50,000 (3)
Salary Remaining : $46,032
Brad Malone $50,000 (3)
Salary Remaining : $46,032
Aaron Ness $50,000 (3)
Salary Remaining : $46,032
Total Farm Players26
Salary Commitment
Year 2024 : $1,792,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,792,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.30%
Farm Level 2: 1000 - $15 - 890 - 88.95%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,512,350
Year to Date Revenue$4,537,050
Farm
Home Games Left37
Average Attendance - %2,776 - 92.52%
Average Income per Game$118,236
Year to Date Revenue$472,942

Expense

Pro Players Total Salaries$81,340,625
Farm Players Total Salaries$2,313,012
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,219,275
Farm Year To Date Expenses$187,462
Pro Salary Cap To Date$6,165,431
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,469,300
Farm Estimated Season Revenue$4,374,714
Pro Remaining Season Days180
Pro Expenses Per Days$417,131
Pro Estimated Expenses$75,083,580
Farm Remaining Season Days174
Farm Expenses Per Days$12,238
Farm Estimated Expenses$2,129,412
Estimated Season Expenses$77,212,992
Estimated Season Salary Cap$79,864,451
Estimate Under Maximum Salary Cap of $83,500,000$3,635,549
Estimate Over Minimum Salary Cap of $0 $79,864,451
Current Bank Account$7,588,322
Projected Bank Account($7,780,656)

Pro Players Salaries

David Pastrnak (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $7,200,000
Tomas Hertl (1 Way Contract) $7,593,750 (3)
-Salary Remaining : $7,009,615
Jason Robertson (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $6,796,154
Juuse Saros (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $6,230,769
Vincent Trocheck (1 Way Contract) $6,412,500 (3)
-Salary Remaining : $5,919,231
Brock Boeser (1 Way Contract) $5,816,250 (1)
-Salary Remaining : $5,368,846
Pavel Buchnevich (1 Way Contract) $4,870,500 (3)
-Salary Remaining : $4,495,846
Devon Toews (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $4,384,615
Filip Hronek (1 Way Contract) $4,356,000 (1)
-Salary Remaining : $4,020,923
Brady Skjei (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,861,538
Zach Whitecloud (1 Way Contract) $2,970,000 (3)
-Salary Remaining : $2,741,538
Erik Haula (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,538,462
Lucas Raymond (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,076,923
Ilya Lyubushkin (1 Way Contract) $1,990,000 (2)
-Salary Remaining : $1,836,923
Matthew Poitras (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,384,615
Cole Sillinger (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,384,615
Philippe Myers $1,495,000 (1)
-Salary Remaining : $1,380,000
Owen Tippett $1,485,000 (3)
-Salary Remaining : $1,370,769
Cody Ceci $1,462,500 (2)
-Salary Remaining : $1,350,000
Connor Clifton $1,350,000 (4)
-Salary Remaining : $1,246,154
Barclay Goodrow $1,165,500 (2)
-Salary Remaining : $1,075,846
Trent Frederic $1,039,500 (2)
-Salary Remaining : $959,538
Ukko-Pekka Luukkonen $829,125 (3)
-Salary Remaining : $765,346
Joey Anderson $742,500 (2)
-Salary Remaining : $685,385
Total Pro Players24
Salary Commitment
Year 2024 : $81,340,625
Year 2025 : $58,560,875
Year 2026 : $57,407,875
Year 2027 : $20,700,000
Salary Average Commitment
Year 2024 : $81,340,625
Year 2025 : $58,560,875
Year 2026 : $49,410,875
Year 2027 : $15,950,000
Salary Cap with 1 Way Contract
Year 2024 : $79,840,625
Year 2025 : $57,060,875
Year 2026 : $47,910,875
Year 2027 : $15,950,000

Farm Players Salaries

Ross Johnston $132,000 (1)
Salary Remaining : $121,524
Wilmer Skoog $130,000 (5)
Salary Remaining : $119,682
Matthew Coronato $125,000 (3)
Salary Remaining : $115,079
Mason Lohrei $100,000 (3)
Salary Remaining : $92,063
Jeremy Brodeur $98,000 (5)
Salary Remaining : $90,222
Jordan Gross $90,000 (5)
Salary Remaining : $82,857
Cameron Butler $89,438 (5)
Salary Remaining : $82,339
Brett Kemp $85,500 (4)
Salary Remaining : $78,714
Cory Conacher $85,000 (3)
Salary Remaining : $78,254
Jean-Luc Foudy $85,000 (1)
Salary Remaining : $78,254
Adam Beckman $84,375 (5)
Salary Remaining : $77,679
Karson Kuhlman $83,700 (2)
Salary Remaining : $77,057
Brandon Baddock $82,500 (5)
Salary Remaining : $75,952
Jacob Doty $80,000 (3)
Salary Remaining : $73,651
Maxwell Willman $77,500 (1)
Salary Remaining : $71,349
Lleyton Moore $75,000 (5)
Salary Remaining : $69,048
Antti Tuomisto $75,000 (3)
Salary Remaining : $69,048
Wyatt Aamodt $70,000 (4)
Salary Remaining : $64,444
Nick Abruzzese $70,000 (2)
Salary Remaining : $64,444
Sam Jardine $70,000 (5)
Salary Remaining : $64,444
Gavin Hain $65,000 (4)
Salary Remaining : $59,841
Emil Andrae $65,000 (2)
Salary Remaining : $59,841
Dmitri Osipov $60,000 (1)
Salary Remaining : $55,238
Nikita Pavlychev $60,000 (1)
Salary Remaining : $55,238
Wyatt Kalynuk $60,000 (1)
Salary Remaining : $55,238
Mark Sinclair $60,000 (2)
Salary Remaining : $55,238
Jaxsen Wiebe $55,000 (5)
Salary Remaining : $50,635
Kevin Wall $50,000 (4)
Salary Remaining : $46,032
Steven Santini $50,000 (4)
Salary Remaining : $46,032
Total Farm Players29
Salary Commitment
Year 2024 : $2,313,013
Year 2025 : $1,838,513
Year 2026 : $1,559,813
Year 2027 : $1,094,813
Salary Average Commitment
Year 2024 : $2,313,013
Year 2025 : $1,838,513
Year 2026 : $1,559,813
Year 2027 : $1,094,813

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $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 - 1,881 - 94.06%
Farm Level 2: 1000 - $15 - 962 - 96.18%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,661,350
Year to Date Revenue$6,645,400
Farm
Home Games Left37
Average Attendance - %2,843 - 94.77%
Average Income per Game$119,602
Year to Date Revenue$478,409

Expense

Pro Players Total Salaries$78,519,384
Farm Players Total Salaries$1,609,450
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,349,001
Pro Year To Date Expenses$6,039,960
Farm Year To Date Expenses$127,740
Pro Salary Cap To Date$5,739,960
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,469,950
Farm Estimated Season Revenue$4,425,283
Pro Remaining Season Days180
Pro Expenses Per Days$402,664
Pro Estimated Expenses$72,479,520
Farm Remaining Season Days174
Farm Expenses Per Days$8,516
Farm Estimated Expenses$1,481,784
Estimated Season Expenses$73,961,304
Estimated Season Salary Cap$78,968,481
Estimate Under Maximum Salary Cap of $83,500,000$4,531,519
Estimate Over Minimum Salary Cap of $0 $78,968,481
Current Bank Account$2,521,831
Projected Bank Account($5,544,240)

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,505,000 (2)
-Salary Remaining : $7,850,769
Brock Nelson (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $7,107,692
Bo Horvat (1 Way Contract) $7,425,000 (4)
-Salary Remaining : $6,853,846
Joe Pavelski (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,461,538
Artturi Lehkonen (1 Way Contract) $6,075,000 (5)
-Salary Remaining : $5,607,692
Damon Severson (1 Way Contract) $5,625,000 (4)
-Salary Remaining : $5,192,308
Nick Jensen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,615,385
Laurent Brossoit $5,000,000 (1)
-Salary Remaining : $4,615,385
Brayden McNabb $4,000,000 (2)
-Salary Remaining : $3,692,308
Antti Raanta (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,769,231
Sean Monahan (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $2,307,692
Jake Evans (1 Way Contract) $2,300,000 (5)
-Salary Remaining : $2,123,077
Dante Fabbro (1 Way Contract) $2,160,000 (1)
-Salary Remaining : $1,993,846
Travis Hamonic (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,846,154
Oskar Sundqvist (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,384,615
Cal Clutterbuck $1,480,000 (4)
-Salary Remaining : $1,366,154
Parker Kelly $1,475,000 (1)
-Salary Remaining : $1,361,538
Travis Boyd $1,012,500 (3)
-Salary Remaining : $934,615
Zach Bogosian $950,000 (3)
-Salary Remaining : $876,923
Anders Bjork (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $830,769
Alexander Nylander $865,384 (1)
-Salary Remaining : $798,816
Alex Nedeljkovic $796,500 (2)
-Salary Remaining : $735,231
Jordan Harris $750,000 (1)
-Salary Remaining : $692,308
Justin Danforth $500,000 (4)
-Salary Remaining : $461,538
Total Pro Players24
Salary Commitment
Year 2024 : $78,519,384
Year 2025 : $52,369,000
Year 2026 : $31,367,500
Year 2027 : $27,905,000
Salary Average Commitment
Year 2024 : $78,519,384
Year 2025 : $52,369,000
Year 2026 : $31,367,500
Year 2027 : $27,905,000
Salary Cap with 1 Way Contract
Year 2024 : $74,619,384
Year 2025 : $52,369,000
Year 2026 : $31,367,500
Year 2027 : $27,905,000

Farm Players Salaries

Tyson Feist $150,000 (5)
Salary Remaining : $138,095
Cole Bardreau $140,000 (5)
Salary Remaining : $128,889
Brett Sutter $140,000 (5)
Salary Remaining : $128,889
Brogan Rafferty $102,500 (4)
Salary Remaining : $94,365
Chris Driedger $99,450 (1)
Salary Remaining : $91,557
Dysin Mayo $85,500 (1)
Salary Remaining : $78,714
Jake Christiansen $77,500 (1)
Salary Remaining : $71,349
Jayden Struble $75,000 (3)
Salary Remaining : $69,048
Austin Strand $74,500 (1)
Salary Remaining : $68,587
Riley Sutter $65,000 (2)
Salary Remaining : $59,841
Kale Kessy $50,000 (3)
Salary Remaining : $46,032
Matt Irwin $50,000 (3)
Salary Remaining : $46,032
Michael Sgarbossa $50,000 (3)
Salary Remaining : $46,032
Phillip Di Giuseppe $50,000 (5)
Salary Remaining : $46,032
Mark Duarte $50,000 (5)
Salary Remaining : $46,032
Kevin Shattenkirk $50,000 (5)
Salary Remaining : $46,032
Mackenzie MacEachern $50,000 (5)
Salary Remaining : $46,032
Sam Bitten $50,000 (5)
Salary Remaining : $46,032
Mitch McLain $50,000 (5)
Salary Remaining : $46,032
Josh Currie $50,000 (5)
Salary Remaining : $46,032
Peter Holland $50,000 (5)
Salary Remaining : $46,032
Lucas Condotta $50,000 (4)
Salary Remaining : $46,032
Total Farm Players22
Salary Commitment
Year 2024 : $1,609,450
Year 2025 : $1,272,500
Year 2026 : $1,207,500
Year 2027 : $982,500
Salary Average Commitment
Year 2024 : $1,609,450
Year 2025 : $1,272,500
Year 2026 : $1,207,500
Year 2027 : $982,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers 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 - 1,903 - 95.17%
Farm Level 2: 1000 - $15 - 985 - 98.47%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,571,950
Year to Date Revenue$3,143,900
Farm
Home Games Left38
Average Attendance - %2,888 - 96.27%
Average Income per Game$121,266
Year to Date Revenue$363,799

Expense

Pro Players Total Salaries$71,495,296
Farm Players Total Salaries$1,815,150
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,363,943
Farm Year To Date Expenses$144,060
Pro Salary Cap To Date$5,242,796
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,306,050
Farm Estimated Season Revenue$4,608,121
Pro Remaining Season Days180
Pro Expenses Per Days$366,643
Pro Estimated Expenses$65,995,740
Farm Remaining Season Days174
Farm Expenses Per Days$9,604
Farm Estimated Expenses$1,671,096
Estimated Season Expenses$67,666,836
Estimated Season Salary Cap$70,038,476
Estimate Under Maximum Salary Cap of $83,500,000$13,461,524
Estimate Over Minimum Salary Cap of $0 $70,038,476
Current Bank Account$20,672,727
Projected Bank Account$18,920,062

Pro Players Salaries

Claude Giroux (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $7,200,000
Vince Dunn (1 Way Contract) $7,350,000 (1)
-Salary Remaining : $6,784,615
Andrei Kuzmenko (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $6,396,923
Thatcher Demko $6,900,000 (5)
-Salary Remaining : $6,369,231
Lawson Crouse (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $3,969,231
Mattias Samuelsson $4,264,285 (4)
-Salary Remaining : $3,936,263
Olli Maatta (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $3,876,923
Carson Soucy (1 Way Contract) $3,950,000 (4)
-Salary Remaining : $3,646,154
Phillip Danault (1 Way Contract) $3,885,000 (1)
-Salary Remaining : $3,586,154
Jordan Martinook (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $2,326,154
Jack Roslovic (1 Way Contract) $2,010,642 (2)
-Salary Remaining : $1,855,977
Alexander Kerfoot (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $1,744,615
Pius Suter (1 Way Contract) $1,872,000 (3)
-Salary Remaining : $1,728,000
Kevin Korchinski $1,500,000 (3)
-Salary Remaining : $1,384,615
Matthew Boldy $1,450,000 (1)
-Salary Remaining : $1,338,462
Nils Hoglander (1 Way Contract) $1,375,000 (5)
-Salary Remaining : $1,269,231
Anthony Stolarz $1,300,000 (2)
-Salary Remaining : $1,200,000
Ethan Bear (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,200,000
Kevin Stenlund $1,155,000 (1)
-Salary Remaining : $1,066,154
Tomas Nosek $1,100,000 (3)
-Salary Remaining : $1,015,385
Niko Mikkola $1,063,125 (3)
-Salary Remaining : $981,346
Cody Glass $1,005,244 (3)
-Salary Remaining : $927,918
Colton Sissons $925,000 (3)
-Salary Remaining : $853,846
Jack St. Ivany $750,000 (2)
-Salary Remaining : $692,308
Spencer Stastney $700,000 (2)
-Salary Remaining : $646,154
Total Pro Players25
Salary Commitment
Year 2024 : $71,495,296
Year 2025 : $39,845,296
Year 2026 : $35,084,654
Year 2027 : $27,619,285
Salary Average Commitment
Year 2024 : $69,552,796
Year 2025 : $39,845,296
Year 2026 : $35,084,654
Year 2027 : $27,619,285
Salary Cap with 1 Way Contract
Year 2024 : $70,195,296
Year 2025 : $39,845,296
Year 2026 : $35,084,654
Year 2027 : $27,619,285

Farm Players Salaries

Riley Nash $149,900 (2)
Salary Remaining : $138,003
Justin Richards $130,000 (1)
Salary Remaining : $119,683
Vasily Podkolzin $125,000 (1)
Salary Remaining : $115,079
Patrick Brown $100,000 (1)
Salary Remaining : $92,063
Matthew Highmore $85,250 (1)
Salary Remaining : $78,484
Eric Comrie $84,000 (2)
Salary Remaining : $77,333
Jack Rathbone $80,750 (1)
Salary Remaining : $74,341
Roby Jarventie $75,000 (1)
Salary Remaining : $69,048
Ashton Sautner $75,000 (1)
Salary Remaining : $69,048
Wyatt Kaiser $70,000 (3)
Salary Remaining : $64,444
Leo Loof $70,000 (3)
Salary Remaining : $64,444
Jett Woo $65,250 (1)
Salary Remaining : $60,071
Tucker Robertson $65,000 (3)
Salary Remaining : $59,841
Jordan Oesterle $60,000 (4)
Salary Remaining : $55,238
Ludovic Waeber $60,000 (2)
Salary Remaining : $55,238
Logan Shaw $60,000 (3)
Salary Remaining : $55,238
Jordan Papirny $60,000 (2)
Salary Remaining : $55,238
Brett Budgell $60,000 (4)
Salary Remaining : $55,238
Colin Felix $60,000 (5)
Salary Remaining : $55,238
Alex Gallant $60,000 (1)
Salary Remaining : $55,238
Zach Metsa $60,000 (3)
Salary Remaining : $55,238
Justin Dowling $60,000 (3)
Salary Remaining : $55,238
Cristiano DiGiacinto $50,000 (1)
Salary Remaining : $46,032
Tanner Fritz $50,000 (4)
Salary Remaining : $46,032
Total Farm Players24
Salary Commitment
Year 2024 : $1,815,150
Year 2025 : $968,900
Year 2026 : $615,000
Year 2027 : $230,000
Salary Average Commitment
Year 2024 : $1,815,150
Year 2025 : $968,900
Year 2026 : $615,000
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 - 1,882 - 94.10%
Farm Level 2: 1000 - $15 - 948 - 94.83%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,691,150
Year to Date Revenue$5,073,450
Farm
Home Games Left38
Average Attendance - %2,830 - 94.34%
Average Income per Game$119,342
Year to Date Revenue$358,025

Expense

Pro Players Total Salaries$75,793,334
Farm Players Total Salaries$2,511,604
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,247,000
Pro Year To Date Expenses$5,830,260
Farm Year To Date Expenses$205,719
Pro Salary Cap To Date$5,572,575
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,263,700
Farm Estimated Season Revenue$4,534,983
Pro Remaining Season Days180
Pro Expenses Per Days$388,684
Pro Estimated Expenses$69,963,120
Farm Remaining Season Days174
Farm Expenses Per Days$13,289
Farm Estimated Expenses$2,312,286
Estimated Season Expenses$72,275,406
Estimated Season Salary Cap$75,690,475
Estimate Under Maximum Salary Cap of $83,500,000$7,809,525
Estimate Over Minimum Salary Cap of $0 $75,690,475
Current Bank Account$27,710,136
Projected Bank Account$24,233,413

Pro Players Salaries

Jacob Trouba (1 Way Contract) $10,800,000 (2)
-Salary Remaining : $9,969,231
Adin Hill (1 Way Contract) $6,857,500 (4)
-Salary Remaining : $6,330,000
Seth Jarvis $6,315,000 (1)
-Salary Remaining : $5,829,231
Carter Verhaeghe (1 Way Contract) $5,831,334 (4)
-Salary Remaining : $5,382,770
Christian Dvorak (1 Way Contract) $5,337,500 (2)
-Salary Remaining : $4,926,923
Trevor Zegras $5,170,000 (1)
-Salary Remaining : $4,772,308
Adam Larsson (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $3,507,692
Chandler Stephenson (1 Way Contract) $3,712,500 (3)
-Salary Remaining : $3,426,923
Robert Thomas (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,230,769
Ryan Lindgren (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $3,046,154
Frederick Gaudreau (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,769,231
Frank Vatrano (1 Way Contract) $2,964,000 (1)
-Salary Remaining : $2,736,000
Oliver Kylington (1 Way Contract) $2,499,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,306,769
Adrian Kempe (1 Way Contract) $1,980,000 (1)
-Salary Remaining : $1,827,692
William Carrier (1 Way Contract) $1,816,667 (2)
-Salary Remaining : $1,676,923
Cole Smith $1,498,000 (5)
-Salary Remaining : $1,382,769
Jalen Chatfield $1,141,000 (5)
-Salary Remaining : $1,053,231
Jeremy Lauzon $935,000 (1)
-Salary Remaining : $863,077
Calvin Pickard $900,000 (4)
-Salary Remaining : $830,769
Maxime Comtois (1 Way Contract) $850,833 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $785,384
Simon Benoit $822,500 (3)
-Salary Remaining : $759,231
Zachary Jones $812,500 (3)
-Salary Remaining : $750,000
Pontus Holmberg $650,000 (2)
-Salary Remaining : $600,000
Arvid Soderblom $650,000 (2)
-Salary Remaining : $600,000
Linus Karlsson $650,000 (2)
-Salary Remaining : $600,000
Total Pro Players25
Salary Commitment
Year 2024 : $75,793,334
Year 2025 : $52,930,334
Year 2026 : $25,926,167
Year 2027 : $16,227,834
Salary Average Commitment
Year 2024 : $75,793,334
Year 2025 : $52,930,334
Year 2026 : $25,926,167
Year 2027 : $16,227,834
Salary Cap with 1 Way Contract
Year 2024 : $72,443,501
Year 2025 : $52,079,501
Year 2026 : $25,075,334
Year 2027 : $16,227,834

Farm Players Salaries

Ben Kraws $130,100 (3)
Salary Remaining : $119,775
Nikolai Knyzhov $124,750 (2)
Salary Remaining : $114,849
Dylan Gambrell $111,267 (3)
Salary Remaining : $102,436
Andreas Englund $100,583 (3)
Salary Remaining : $92,600
Connor Mackey $92,833 (3)
Salary Remaining : $85,466
Arnaud Durandeau $83,487 (2)
Salary Remaining : $76,861
Sean Day $82,500 (1)
Salary Remaining : $75,952
Keaton Middleton $82,167 (2)
Salary Remaining : $75,646
Hunter McDonald $80,000 (3)
Salary Remaining : $73,651
Justin Hryckowian $80,000 (3)
Salary Remaining : $73,651
Nikolas Matinpalo $80,000 (2)
Salary Remaining : $73,651
Parker Ford $80,000 (3)
Salary Remaining : $73,651
Lucas Carlsson $77,250 (2)
Salary Remaining : $71,119
Mitchell Chaffee $77,250 (2)
Salary Remaining : $71,119
Jeremie Bucheler $75,000 (3)
Salary Remaining : $69,048
Luke Krys $75,000 (3)
Salary Remaining : $69,048
Cole Krygier $75,000 (3)
Salary Remaining : $69,048
Drew Commesso $75,000 (3)
Salary Remaining : $69,048
Milos Kelemen $75,000 (2)
Salary Remaining : $69,048
Alex Steeves $70,000 (1)
Salary Remaining : $64,444
Patrick Giles $70,000 (1)
Salary Remaining : $64,444
Hugo Alnefelt $70,000 (2)
Salary Remaining : $64,444
Antonio Stranges $70,000 (3)
Salary Remaining : $64,444
Dylan Garand $70,000 (2)
Salary Remaining : $64,444
Daniil Gushchin $70,000 (2)
Salary Remaining : $64,444
Brett Berard $65,000 (3)
Salary Remaining : $59,841
Maxence Guenette $65,000 (1)
Salary Remaining : $59,841
Dennis Hildeby $65,000 (3)
Salary Remaining : $59,841
Bogdan Trineyev $60,000 (3)
Salary Remaining : $55,238
Luka Profaca $60,000 (2)
Salary Remaining : $55,238
Vincent Sevigny $60,000 (1)
Salary Remaining : $55,238
Olof Lindbom $60,000 (3)
Salary Remaining : $55,238
Brandon Scanlin $50,000 (1)
Salary Remaining : $46,032
Damien Giroux $50,000 (1)
Salary Remaining : $46,032
Total Farm Players34
Salary Commitment
Year 2024 : $2,612,187
Year 2025 : $2,164,687
Year 2026 : $1,294,783
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,612,187
Year 2025 : $2,164,687
Year 2026 : $1,294,783
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - $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 - 1,871 - 93.53%
Farm Level 2: 1000 - $15 - 1,000 - 99.97%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,661,350
Year to Date Revenue$6,645,400
Farm
Home Games Left38
Average Attendance - %2,870 - 95.68%
Average Income per Game$119,898
Year to Date Revenue$359,693

Expense

Pro Players Total Salaries$70,273,666
Farm Players Total Salaries$2,513,388
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,412,850
Farm Year To Date Expenses$198,730
Pro Salary Cap To Date$5,412,850
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,469,950
Farm Estimated Season Revenue$4,556,111
Pro Remaining Season Days180
Pro Expenses Per Days$360,378
Pro Estimated Expenses$64,868,040
Farm Remaining Season Days174
Farm Expenses Per Days$13,298
Farm Estimated Expenses$2,313,852
Estimated Season Expenses$67,181,892
Estimated Season Salary Cap$70,280,890
Estimate Under Maximum Salary Cap of $83,500,000$13,219,110
Estimate Over Minimum Salary Cap of $0 $70,280,890
Current Bank Account$8,970,374
Projected Bank Account$7,814,543

Pro Players Salaries

Tim Stutzle (1 Way Contract) $9,393,750 (5)
-Salary Remaining : $8,671,154
Dougie Hamilton (1 Way Contract) $7,762,500 (2)
-Salary Remaining : $7,165,385
Tyler Myers (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,000,000
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,538,462
Sam Bennett (1 Way Contract) $5,499,999 (5)
-Salary Remaining : $5,076,922
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,615,385
MacKenzie Weegar (1 Way Contract) $4,387,500 (3)
-Salary Remaining : $4,050,000
Joel Armia (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,692,308
David Rittich (1 Way Contract) $3,465,000 (1)
-Salary Remaining : $3,198,462
Kasperi Kapanen (1 Way Contract) $3,168,000 (2)
-Salary Remaining : $2,924,308
Troy Stecher (1 Way Contract) $2,487,750 (1)
-Salary Remaining : $2,296,385
Ryan Suter (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,707,692
Dylan Guenther (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,615,385
Radek Faksa (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,384,615
Mark Jankowski $1,095,000 (3)
-Salary Remaining : $1,010,769
Jake Neighbours $1,000,000 (2)
-Salary Remaining : $923,077
Chad Ruhwedel $1,000,000 (2)
-Salary Remaining : $923,077
Rafael Harvey-Pinard $990,000 (2)
-Salary Remaining : $913,846
Adam Gaudette $916,667 (1)
-Salary Remaining : $846,154
Justin Brazeau $907,500 (5)
-Salary Remaining : $837,692
Kyle Burroughs $900,000 (2)
-Salary Remaining : $830,769
Aliaksei Protas $700,000 (1)
-Salary Remaining : $646,154
Total Pro Players22
Salary Commitment
Year 2024 : $70,273,666
Year 2025 : $56,204,249
Year 2026 : $37,783,749
Year 2027 : $15,801,249
Salary Average Commitment
Year 2024 : $70,273,666
Year 2025 : $56,204,249
Year 2026 : $37,783,749
Year 2027 : $15,801,249
Salary Cap with 1 Way Contract
Year 2024 : $70,273,666
Year 2025 : $56,204,249
Year 2026 : $37,783,749
Year 2027 : $15,801,249

Farm Players Salaries

Sebastian AhoD $145,000 (1)
Salary Remaining : $133,492
Alex Limoges $130,000 (1)
Salary Remaining : $119,683
Erik Kallgren $125,000 (1)
Salary Remaining : $115,079
Christian Wolanin $100,750 (2)
Salary Remaining : $92,754
Adam Erne $100,000 (4)
Salary Remaining : $92,063
Jakob Pelletier $100,000 (1)
Salary Remaining : $92,063
Hardy Haman Aktell $100,000 (5)
Salary Remaining : $92,063
Nick DeSimone $90,800 (2)
Salary Remaining : $83,594
Bobby Brink $90,000 (1)
Salary Remaining : $82,857
Nathan Smith $90,000 (1)
Salary Remaining : $82,857
Kale Clague $83,738 (1)
Salary Remaining : $77,092
Mark Kastelic $83,100 (4)
Salary Remaining : $76,505
Calen Addison $82,500 (1)
Salary Remaining : $75,952
Matt Luff $82,500 (2)
Salary Remaining : $75,952
Akito Hirose $80,000 (1)
Salary Remaining : $73,651
William Lockwood $77,500 (2)
Salary Remaining : $71,349
Joel Blomqvist $75,000 (3)
Salary Remaining : $69,048
Connor Carrick $75,000 (2)
Salary Remaining : $69,048
Michael DiPietro $70,000 (1)
Salary Remaining : $64,444
Mathias Laferriere $65,000 (1)
Salary Remaining : $59,841
Zach Aston-Reese $65,000 (5)
Salary Remaining : $59,841
Jimmy Huntington $65,000 (2)
Salary Remaining : $59,841
Arshdeep Bains $65,000 (2)
Salary Remaining : $59,841
Greg Meireles $62,500 (1)
Salary Remaining : $57,540
Aidan McDonough $60,000 (1)
Salary Remaining : $55,238
Ondrej Pavel $60,000 (3)
Salary Remaining : $55,238
Ryan McGregor $60,000 (1)
Salary Remaining : $55,238
Riley Damiani $60,000 (1)
Salary Remaining : $55,238
Mitchell Hoelscher $60,000 (2)
Salary Remaining : $55,238
Cole Schwindt $60,000 (1)
Salary Remaining : $55,238
Jagger Joshua $50,000 (5)
Salary Remaining : $46,032
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 - $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 - 1,948 - 97.38%
Farm Level 2: 1000 - $15 - 929 - 92.90%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$3,501,500
Farm
Home Games Left38
Average Attendance - %2,877 - 95.89%
Average Income per Game$122,334
Year to Date Revenue$367,002

Expense

Pro Players Total Salaries$49,117,790
Farm Players Total Salaries$2,602,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$15,150,000
Pro Year To Date Expenses$3,778,290
Farm Year To Date Expenses$205,870
Pro Salary Cap To Date$3,778,290
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,279,250
Farm Estimated Season Revenue$4,648,692
Pro Remaining Season Days180
Pro Expenses Per Days$251,886
Pro Estimated Expenses$45,339,480
Farm Remaining Season Days174
Farm Expenses Per Days$13,767
Farm Estimated Expenses$2,395,458
Estimated Season Expenses$47,734,938
Estimated Season Salary Cap$64,267,770
Estimate Under Maximum Salary Cap of $83,500,000$19,232,230
Estimate Over Minimum Salary Cap of $0 $64,267,770
Current Bank Account$2,475,406
Projected Bank Account$27,668,410

Pro Players Salaries

Victor Hedman (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $11,076,923
Andrei Svechnikov (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $6,796,154
Jakob Silfverberg (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,615,385
Jesper Fast (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,907,692
Colin Miller (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,538,462
Ondrej Palat (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $2,307,692
Leo Carlsson $2,000,000 (3)
-Salary Remaining : $1,846,154
Pavel Mintyukov $2,000,000 (3)
-Salary Remaining : $1,846,154
Tomas Tatar $1,499,999 (5)
-Salary Remaining : $1,384,614
Jake Allen $1,495,000 (3)
-Salary Remaining : $1,380,000
Ryan Reaves $1,400,000 (5)
-Salary Remaining : $1,292,308
Corey Perry $1,400,000 (5)
-Salary Remaining : $1,292,308
Conor Timmins $1,089,000 (3)
-Salary Remaining : $1,005,231
Jack Drury $1,000,000 (1)
-Salary Remaining : $923,077
Nathan Bastian $821,291 (1)
-Salary Remaining : $758,115
Alexey Toropchenko $750,000 (1)
-Salary Remaining : $692,308
Travis Howe $700,000 (5)
-Salary Remaining : $646,154
Chris Wagner $600,000 (1)
-Salary Remaining : $553,846
Nikita Okhotiuk $600,000 (1)
-Salary Remaining : $553,846
Kurtis MacDermid $500,000 (3)
-Salary Remaining : $461,538
Oscar Dansk $500,000 (3)
-Salary Remaining : $461,538
Total Pro Players21
Salary Commitment
Year 2024 : $49,117,790
Year 2025 : $32,083,999
Year 2026 : $15,083,999
Year 2027 : $7,499,999
Salary Average Commitment
Year 2024 : $48,122,790
Year 2025 : $31,088,999
Year 2026 : $14,088,999
Year 2027 : $7,499,999
Salary Cap with 1 Way Contract
Year 2024 : $49,117,790
Year 2025 : $32,083,999
Year 2026 : $15,083,999
Year 2027 : $7,499,999

Farm Players Salaries

Jacob Perreault $150,000 (1)
Salary Remaining : $138,095
Jamieson Rees $150,000 (1)
Salary Remaining : $138,095
Keith Kinkaid $140,000 (2)
Salary Remaining : $128,889
Anson Thornton $140,000 (5)
Salary Remaining : $128,889
Gabriel Dumont $140,000 (2)
Salary Remaining : $128,889
Simon Nemec $125,000 (2)
Salary Remaining : $115,079
Dalton Smith $120,000 (5)
Salary Remaining : $110,476
Trevor Carrick $97,500 (2)
Salary Remaining : $89,762
Olen Zellweger $80,000 (3)
Salary Remaining : $73,651
Chase Stillman $80,000 (3)
Salary Remaining : $73,651
Scott Sabourin $70,000 (5)
Salary Remaining : $64,444
Alex Petrovic $70,000 (2)
Salary Remaining : $64,444
Sasha Pastujov $70,000 (3)
Salary Remaining : $64,444
Cole Cassels $70,000 (4)
Salary Remaining : $64,444
Anthony Vincent $70,000 (2)
Salary Remaining : $64,444
Ethan Del Mastro $65,000 (3)
Salary Remaining : $59,841
Brennan Saulnier $60,000 (2)
Salary Remaining : $55,238
Alex Peters $60,000 (1)
Salary Remaining : $55,238
Maxime Lajoie $60,000 (1)
Salary Remaining : $55,238
Mitchell Vande Sompel $60,000 (1)
Salary Remaining : $55,238
Brandon Hickey $60,000 (1)
Salary Remaining : $55,238
Matvei Petrov $60,000 (3)
Salary Remaining : $55,238
Ryan Wagner $60,000 (1)
Salary Remaining : $55,238
Shane Bowers $60,000 (1)
Salary Remaining : $55,238
Hudson Elynuik $60,000 (1)
Salary Remaining : $55,238
Tyler Benson $60,000 (1)
Salary Remaining : $55,238
Spencer Smallman $60,000 (1)
Salary Remaining : $55,238
Nick Caamano $54,500 (1)
Salary Remaining : $50,175
Garrett Wilson $50,000 (2)
Salary Remaining : $46,032
Dylan McIlrath $50,000 (2)
Salary Remaining : $46,032
Seth Helgeson $50,000 (1)
Salary Remaining : $46,032
Joseph Blandisi $50,000 (4)
Salary Remaining : $46,032
Olivier Galipeau $50,000 (2)
Salary Remaining : $46,032
Total Farm Players33
Salary Commitment
Year 2024 : $2,602,000
Year 2025 : $1,657,500
Year 2026 : $805,000
Year 2027 : $450,000
Salary Average Commitment
Year 2024 : $2,602,000
Year 2025 : $1,657,500
Year 2026 : $805,000
Year 2027 : $450,000

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 - 1,881 - 94.05%
Farm Level 2: 1000 - $15 - 951 - 95.08%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$3,501,500
Farm
Home Games Left37
Average Attendance - %2,832 - 94.39%
Average Income per Game$119,344
Year to Date Revenue$477,374

Expense

Pro Players Total Salaries$78,205,418
Farm Players Total Salaries$4,115,625
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,015,795
Farm Year To Date Expenses$326,640
Pro Salary Cap To Date$6,015,795
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,279,250
Farm Estimated Season Revenue$4,415,710
Pro Remaining Season Days180
Pro Expenses Per Days$401,053
Pro Estimated Expenses$72,189,540
Farm Remaining Season Days174
Farm Expenses Per Days$21,776
Farm Estimated Expenses$3,789,024
Estimated Season Expenses$75,978,564
Estimated Season Salary Cap$78,205,335
Estimate Under Maximum Salary Cap of $83,500,000$5,294,665
Estimate Over Minimum Salary Cap of $0 $78,205,335
Current Bank Account$53,386,439
Projected Bank Account$50,102,835

Pro Players Salaries

Adam Fox (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $7,497,692
Colton Parayko (1 Way Contract) $7,425,000 (2)
-Salary Remaining : $6,853,846
Brayden Schenn (1 Way Contract) $7,400,000 (1)
-Salary Remaining : $6,830,769
Mark Stone (1 Way Contract) $6,425,000 (1)
-Salary Remaining : $5,930,769
Alex DeBrincat (1 Way Contract) $6,340,000 (2)
-Salary Remaining : $5,852,308
Jared McCann (1 Way Contract) $6,300,000 (4)
-Salary Remaining : $5,815,385
Anthony Cirelli (1 Way Contract) $5,343,750 (1)
-Salary Remaining : $4,932,692
Drake Batherson (1 Way Contract) $4,939,167 (1)
-Salary Remaining : $4,559,231
John Tavares (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,461,538
Jake DeBrusk (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,323,077
Kirby Dach (1 Way Contract) $2,726,250 (1)
-Salary Remaining : $2,516,538
Cam York (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $1,846,154
Yegor Sharangovich (1 Way Contract) $1,980,000 (2)
-Salary Remaining : $1,827,692
Scott Laughton (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $1,753,846
Troy Terry (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $1,430,769
Kirill Marchenko $1,400,000 (2)
-Salary Remaining : $1,292,308
Dylan DeMelo $1,260,000 (1)
-Salary Remaining : $1,163,077
Logan Thompson $1,073,334 (5)
-Salary Remaining : $990,770
Jacob Bernard-Docker $1,000,000 (1)
-Salary Remaining : $923,077
William Borgen $990,000 (1)
-Salary Remaining : $913,846
John-Jason Peterka $900,000 (1)
-Salary Remaining : $830,769
Lukas Dostal $893,750 (4)
-Salary Remaining : $825,000
J.J Moser $886,667 (1)
-Salary Remaining : $818,462
Total Pro Players23
Salary Commitment
Year 2024 : $78,205,418
Year 2025 : $32,762,084
Year 2026 : $10,267,084
Year 2027 : $10,267,084
Salary Average Commitment
Year 2024 : $78,205,418
Year 2025 : $30,862,084
Year 2026 : $10,267,084
Year 2027 : $10,267,084
Salary Cap with 1 Way Contract
Year 2024 : $78,205,418
Year 2025 : $30,862,084
Year 2026 : $10,267,084
Year 2027 : $10,267,084

Farm Players Salaries

John Klingberg $130,000 (5)
Salary Remaining : $119,683
Radim Simek $120,000 (2)
Salary Remaining : $110,476
Nathan Walker $112,500 (3)
Salary Remaining : $103,571
Ivan Miroshnichenko $100,000 (3)
Salary Remaining : $92,063
Ryan Johnson $100,000 (3)
Salary Remaining : $92,063
Georgi Merkulov $92,500 (2)
Salary Remaining : $85,159
John Hayden $90,000 (4)
Salary Remaining : $82,857
Chase Wouters $90,000 (3)
Salary Remaining : $82,857
Byron Froese $90,000 (3)
Salary Remaining : $82,857
Jayson Megna $90,000 (3)
Salary Remaining : $82,857
Tyler Pitlick $90,000 (4)
Salary Remaining : $82,857
Jiri Kulich $90,000 (2)
Salary Remaining : $82,857
Jared McIsaac $86,625 (1)
Salary Remaining : $79,750
Cole Reinhardt $85,250 (3)
Salary Remaining : $78,484
Nolan Stevens $82,500 (1)
Salary Remaining : $75,952
Marian Studenic $82,500 (1)
Salary Remaining : $75,952
Glenn Gawdin $82,500 (1)
Salary Remaining : $75,952
Joel Hanley $80,000 (5)
Salary Remaining : $73,651
Connor MurphyG $80,000 (5)
Salary Remaining : $73,651
Mike Reilly $80,000 (5)
Salary Remaining : $73,651
Alexander Barabanov $80,000 (5)
Salary Remaining : $73,651
Zach Dean $80,000 (3)
Salary Remaining : $73,651
Alex Goligoski $80,000 (5)
Salary Remaining : $73,651
Josh Doan $80,000 (2)
Salary Remaining : $73,651
Sam Gagner $80,000 (4)
Salary Remaining : $73,651
Chris Terry $80,000 (4)
Salary Remaining : $73,651
Anthony Richard $77,500 (1)
Salary Remaining : $71,349
Cameron Hughes $76,250 (1)
Salary Remaining : $70,198
Tanner Laczynski $76,250 (1)
Salary Remaining : $70,198
Tristen Robins $75,000 (2)
Salary Remaining : $69,048
Angus Crookshank $70,000 (2)
Salary Remaining : $64,444
Jaxson Stauber $70,000 (2)
Salary Remaining : $64,444
Zac Dalpe $70,000 (4)
Salary Remaining : $64,444
Danila Klimovich $70,000 (1)
Salary Remaining : $64,444
Tanner Kero $70,000 (3)
Salary Remaining : $64,444
Filip Roos $70,000 (2)
Salary Remaining : $64,444
Stanislav Svozil $70,000 (3)
Salary Remaining : $64,444
Max McCormick $70,000 (4)
Salary Remaining : $64,444
Michael Mersch $70,000 (3)
Salary Remaining : $64,444
Marcus Bjork $70,000 (2)
Salary Remaining : $64,444
Vladislav Kolyachonok $69,750 (1)
Salary Remaining : $64,214
Linus Weissbach $65,000 (1)
Salary Remaining : $59,841
Ben McCartney $62,500 (1)
Salary Remaining : $57,540
Valtteri Pulli $60,000 (3)
Salary Remaining : $55,238
Sam Morton $60,000 (3)
Salary Remaining : $55,238
Lucas Ciona $60,000 (3)
Salary Remaining : $55,238
Georgi Romanov $60,000 (3)
Salary Remaining : $55,238
Tomas Suchanek $60,000 (3)
Salary Remaining : $55,238
Andrew Agozzino $60,000 (3)
Salary Remaining : $55,238
Ales Stezka $60,000 (1)
Salary Remaining : $55,238
Ben Gleason $54,500 (1)
Salary Remaining : $50,175
Ben Jones $54,500 (1)
Salary Remaining : $50,175
Curtis McKenzie $50,000 (4)
Salary Remaining : $46,032
Total Farm Players53
Salary Commitment
Year 2024 : $4,115,625
Year 2025 : $3,115,250
Year 2026 : $2,377,750
Year 2027 : $1,060,000
Salary Average Commitment
Year 2024 : $4,095,625
Year 2025 : $3,095,250
Year 2026 : $2,377,750
Year 2027 : $1,060,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $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 - 1,847 - 92.33%
Farm Level 2: 1000 - $15 - 951 - 95.07%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$1,750,750
Farm
Home Games Left38
Average Attendance - %2,797 - 93.24%
Average Income per Game$117,551
Year to Date Revenue$352,653

Expense

Pro Players Total Salaries$82,581,500
Farm Players Total Salaries$1,877,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,352,425
Farm Year To Date Expenses$167,195
Pro Salary Cap To Date$6,352,425
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,030,000
Farm Estimated Season Revenue$4,466,938
Pro Remaining Season Days180
Pro Expenses Per Days$423,495
Pro Estimated Expenses$76,229,100
Farm Remaining Season Days174
Farm Expenses Per Days$9,933
Farm Estimated Expenses$1,728,342
Estimated Season Expenses$77,957,442
Estimated Season Salary Cap$82,581,525
Estimate Under Maximum Salary Cap of $83,500,000$918,475
Estimate Over Minimum Salary Cap of $0 $82,581,525
Current Bank Account($799,895)
Projected Bank Account($4,260,399)

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $12,375,000 (5)
-Salary Remaining : $11,423,077
Alex Ovechkin (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $11,076,923
Zachary Werenski (1 Way Contract) $9,487,500 (2)
-Salary Remaining : $8,757,692
William Karlsson (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $8,307,692
Travis Sanheim (1 Way Contract) $7,875,000 (4)
-Salary Remaining : $7,269,231
Trevor Moore (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $6,461,538
Matt Duchene (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,153,846
Anthony Duclair (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $3,240,000
Boone Jenner (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,230,769
Morgan Frost $2,310,000 (3)
-Salary Remaining : $2,132,308
Moritz Seider (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,076,923
Ryan Hartman (1 Way Contract) $1,989,000 (2)
-Salary Remaining : $1,836,000
Ronnie Attard $1,000,000 (1)
-Salary Remaining : $923,077
Luke Glendening $1,000,000 (1)
-Salary Remaining : $923,077
Nick Cousins $1,000,000 (3)
-Salary Remaining : $923,077
Daniil Tarasov $945,000 (2)
-Salary Remaining : $872,308
Matias Maccelli $800,000 (1)
-Salary Remaining : $738,462
Nick Seeler $750,000 (2)
-Salary Remaining : $692,308
Johnathan Kovacevic $690,000 (2)
-Salary Remaining : $636,923
Santeri Hatakka $600,000 (1)
-Salary Remaining : $553,846
Total Pro Players20
Salary Commitment
Year 2024 : $82,581,500
Year 2025 : $76,931,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Average Commitment
Year 2024 : $82,581,500
Year 2025 : $76,931,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Cap with 1 Way Contract
Year 2024 : $82,581,500
Year 2025 : $76,931,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000

Farm Players Salaries

Jermaine Loewen $150,000 (1)
Salary Remaining : $138,095
Jonathan Aspirot $145,000 (1)
Salary Remaining : $133,492
Robert Hagg $108,000 (4)
Salary Remaining : $99,429
Justin Kirkland $93,000 (3)
Salary Remaining : $85,619
Dryden Hunt $93,000 (2)
Salary Remaining : $85,619
Justin Bailey $90,000 (1)
Salary Remaining : $82,857
Matt Villalta $85,250 (3)
Salary Remaining : $78,484
Reilly Walsh $85,250 (3)
Salary Remaining : $78,484
Mac Hollowell $85,250 (3)
Salary Remaining : $78,484
Matt Rempe $82,000 (2)
Salary Remaining : $75,492
Ville Heinola $76,000 (2)
Salary Remaining : $69,968
Bokondji Imama $74,500 (1)
Salary Remaining : $68,587
Matej Blumel $72,500 (2)
Salary Remaining : $66,746
Fredrik Karlstrom $70,000 (1)
Salary Remaining : $64,444
Ruslan Iskhakov $70,000 (2)
Salary Remaining : $64,444
FarmGoal5 $70,000 (1)
Salary Remaining : $64,444
Leon Gawanke $67,500 (1)
Salary Remaining : $62,143
Alexis Gendron $60,000 (3)
Salary Remaining : $55,238
Mason Millman $60,000 (3)
Salary Remaining : $55,238
Jansen Harkins $60,000 (1)
Salary Remaining : $55,238
Simon Lundmark $60,000 (1)
Salary Remaining : $55,238
Oskar Back $60,000 (1)
Salary Remaining : $55,238
Ronan Seeley $60,000 (2)
Salary Remaining : $55,238
Total Farm Players23
Salary Commitment
Year 2024 : $1,877,250
Year 2025 : $1,030,250
Year 2026 : $576,750
Year 2027 : $108,000
Salary Average Commitment
Year 2024 : $1,877,250
Year 2025 : $1,030,250
Year 2026 : $576,750
Year 2027 : $108,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile 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 - 1,892 - 94.60%
Farm Level 2: 1000 - $15 - 950 - 95.00%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,393,150
Year to Date Revenue$4,179,450
Farm
Home Games Left38
Average Attendance - %2,842 - 94.73%
Average Income per Game$119,900
Year to Date Revenue$359,701

Expense

Pro Players Total Salaries$46,146,999
Farm Players Total Salaries$2,377,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,110,000
Pro Year To Date Expenses$3,521,560
Farm Year To Date Expenses$191,564
Pro Salary Cap To Date$3,521,560
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,939,700
Farm Estimated Season Revenue$4,556,213
Pro Remaining Season Days180
Pro Expenses Per Days$236,651
Pro Estimated Expenses$42,597,180
Farm Remaining Season Days174
Farm Expenses Per Days$12,577
Farm Estimated Expenses$2,188,398
Estimated Season Expenses$44,785,578
Estimated Season Salary Cap$52,228,740
Estimate Under Maximum Salary Cap of $83,500,000$31,271,260
Estimate Over Minimum Salary Cap of $0 $52,228,740
Current Bank Account$12,317,750
Projected Bank Account$25,028,085

Pro Players Salaries

Brendan Gallagher (1 Way Contract) $5,062,500 (1)
-Salary Remaining : $4,673,077
Jonathan Quick (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,615,385
Bowen Byram (1 Way Contract) $3,811,500 (4)
-Salary Remaining : $3,518,308
James van Riemsdyk (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,769,231
Nico Sturm (1 Way Contract) $2,340,000 (2)
-Salary Remaining : $2,160,000
Daniel Vladar (1 Way Contract) $2,178,000 (2)
-Salary Remaining : $2,010,462
Bobby McMann $2,025,000 (5)
-Salary Remaining : $1,869,231
Oliver Ekman-Larsson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,846,154
Cam Atkinson $2,000,000 (5)
-Salary Remaining : $1,846,154
Adam Fantilli $2,000,000 (3)
-Salary Remaining : $1,846,154
Zemgus Girgensons (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,846,154
Brian Dumoulin (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,615,385
Kaiden Guhle (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,384,615
Matthew Beniers $1,499,999 (1)
-Salary Remaining : $1,384,614
Morgan Barron $1,450,000 (1)
-Salary Remaining : $1,338,462
Jesper Boqvist (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $1,292,308
Noah Gregor $1,400,000 (1)
-Salary Remaining : $1,292,308
Simon Edvinsson $1,250,000 (2)
-Salary Remaining : $1,153,846
Braden Schneider $1,000,000 (1)
-Salary Remaining : $923,077
Jesse Puljujarvi $1,000,000 (1)
-Salary Remaining : $923,077
Jonas Siegenthaler $880,000 (1)
-Salary Remaining : $812,308
Tye Kartye $850,000 (2)
-Salary Remaining : $784,615
Tanner Pearson $750,000 (5)
-Salary Remaining : $692,308
Total Pro Players23
Salary Commitment
Year 2024 : $46,146,999
Year 2025 : $23,704,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Average Commitment
Year 2024 : $46,146,999
Year 2025 : $23,704,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Cap with 1 Way Contract
Year 2024 : $46,146,999
Year 2025 : $23,704,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500

Farm Players Salaries

Kyle McDonald $150,000 (1)
Salary Remaining : $138,095
Luke Toporowski $149,500 (1)
Salary Remaining : $137,635
Yaroslav Askarov $125,000 (2)
Salary Remaining : $115,079
Samuel Bolduc $100,000 (5)
Salary Remaining : $92,063
Zachary Bolduc $100,000 (3)
Salary Remaining : $92,063
Marco Kasper $100,000 (3)
Salary Remaining : $92,063
Carson Lambos $80,000 (3)
Salary Remaining : $73,651
David Reinbacher $80,000 (3)
Salary Remaining : $73,651
Logan Mailloux $80,000 (3)
Salary Remaining : $73,651
Brennan Othmann $80,000 (3)
Salary Remaining : $73,651
William Stromgren $75,000 (3)
Salary Remaining : $69,048
Logan Nijhoff $75,000 (4)
Salary Remaining : $69,048
Riley Bezeau $75,000 (4)
Salary Remaining : $69,048
Nils aman $72,500 (2)
Salary Remaining : $66,746
Calle Sjalin $70,000 (2)
Salary Remaining : $64,444
Fabian Lysell $65,000 (2)
Salary Remaining : $59,841
Kyle Masters $65,000 (3)
Salary Remaining : $59,841
Ville Petman $65,000 (2)
Salary Remaining : $59,841
Josh Lopina $65,000 (1)
Salary Remaining : $59,841
Brandon Bussi $65,000 (1)
Salary Remaining : $59,841
Ben King $65,000 (3)
Salary Remaining : $59,841
Ethan Cardwell $65,000 (3)
Salary Remaining : $59,841
Alex Jefferies $65,000 (3)
Salary Remaining : $59,841
Corson Ceulemans $65,000 (2)
Salary Remaining : $59,841
D.J. Busdeker $60,000 (1)
Salary Remaining : $55,238
Daemon Hunt $60,000 (2)
Salary Remaining : $55,238
Jet Greaves $60,000 (2)
Salary Remaining : $55,238
Tag Bertuzzi $50,000 (5)
Salary Remaining : $46,032
Keaton Mastrodonato $50,000 (5)
Salary Remaining : $46,032
Gabriel Bourque $50,000 (4)
Salary Remaining : $46,032
Cale Morris $50,000 (5)
Salary Remaining : $46,032
Felix Robert $0 (0)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 2024 : $2,377,000
Year 2025 : $1,887,500
Year 2026 : $1,305,000
Year 2027 : $450,000
Salary Average Commitment
Year 2024 : $2,302,000
Year 2025 : $1,812,500
Year 2026 : $1,305,000
Year 2027 : $450,000

Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta 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 - 1,903 - 95.15%
Farm Level 2: 1000 - $15 - 925 - 92.50%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,661,350
Year to Date Revenue$3,322,700
Farm
Home Games Left38
Average Attendance - %2,828 - 94.27%
Average Income per Game$119,915
Year to Date Revenue$359,746

Expense

Pro Players Total Salaries$72,793,624
Farm Players Total Salaries$1,751,906
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$5,591,027
Farm Year To Date Expenses$139,035
Pro Salary Cap To Date$5,591,027
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,792,650
Farm Estimated Season Revenue$4,556,783
Pro Remaining Season Days180
Pro Expenses Per Days$373,301
Pro Estimated Expenses$67,194,180
Farm Remaining Season Days174
Farm Expenses Per Days$9,269
Farm Estimated Expenses$1,612,806
Estimated Season Expenses$68,806,986
Estimated Season Salary Cap$77,785,207
Estimate Under Maximum Salary Cap of $83,500,000$5,714,793
Estimate Over Minimum Salary Cap of $0 $77,785,207
Current Bank Account$11,443,685
Projected Bank Account$11,986,132

Pro Players Salaries

Chris Kreider (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $7,938,462
Roman Josi (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $7,846,154
Nick Suzuki (1 Way Contract) $8,150,625 (3)
-Salary Remaining : $7,523,654
Sidney Crosby (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $6,923,077
Jeff Petry (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $4,892,308
Brandon Montour (1 Way Contract) $4,725,000 (3)
-Salary Remaining : $4,361,538
Ryan Johansen (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,923,077
Carter Hart (1 Way Contract) $3,939,219 (3)
-Salary Remaining : $3,636,202
K'Andre Miller (1 Way Contract) $3,833,280 (4)
-Salary Remaining : $3,538,412
Henri Jokiharju (1 Way Contract) $2,567,500 (2)
-Salary Remaining : $2,370,000
Sonny Milano $2,223,000 (3)
-Salary Remaining : $2,052,000
Mason McTavish (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,846,154
Garnet Hathaway (1 Way Contract) $1,655,000 (4)
-Salary Remaining : $1,527,692
Matt Nieto $1,400,000 (2)
-Salary Remaining : $1,292,308
Logan Stankoven $1,250,000 (3)
-Salary Remaining : $1,153,846
Petr Mrazek $1,200,000 (3)
-Salary Remaining : $1,107,692
Zach Parise $1,000,000 (1)
-Salary Remaining : $923,077
Mattias Janmark $900,000 (3)
-Salary Remaining : $830,769
Peyton Krebs $900,000 (1)
-Salary Remaining : $830,769
Noah Cates $750,000 (1)
-Salary Remaining : $692,308
Philipp Kurashev $750,000 (2)
-Salary Remaining : $692,308
Jake Middleton $750,000 (1)
-Salary Remaining : $692,308
Ryker Evans $650,000 (2)
-Salary Remaining : $600,000
Total Pro Players23
Salary Commitment
Year 2024 : $72,793,624
Year 2025 : $65,143,624
Year 2026 : $43,876,124
Year 2027 : $12,988,280
Salary Average Commitment
Year 2024 : $72,793,624
Year 2025 : $65,143,624
Year 2026 : $43,876,124
Year 2027 : $12,988,280
Salary Cap with 1 Way Contract
Year 2024 : $72,793,624
Year 2025 : $65,143,624
Year 2026 : $43,876,124
Year 2027 : $12,988,280

Farm Players Salaries

Wyatt Newpower $120,000 (2)
Salary Remaining : $110,476
Mads Sogaard $95,000 (5)
Salary Remaining : $87,460
Lane Pederson $91,875 (2)
Salary Remaining : $84,583
Brandon Halverson $90,000 (5)
Salary Remaining : $82,857
Oskar Steen $88,000 (2)
Salary Remaining : $81,016
Philip Kemp $85,250 (3)
Salary Remaining : $78,484
Jack Ahcan $85,250 (3)
Salary Remaining : $78,484
Dylan Coghlan $83,875 (1)
Salary Remaining : $77,218
Trey Fix-Wolansky $82,500 (2)
Salary Remaining : $75,952
Joona Koppanen $82,500 (1)
Salary Remaining : $75,952
Jeff Malott $75,700 (1)
Salary Remaining : $69,692
Clark Bishop $74,456 (5)
Salary Remaining : $68,547
Gavin White $65,000 (3)
Salary Remaining : $59,841
Dmitri Samorukov $62,500 (1)
Salary Remaining : $57,540
Daylan Kuefler $60,000 (3)
Salary Remaining : $55,238
Maksymilian Szuber $60,000 (3)
Salary Remaining : $55,238
Jakub Brabenec $60,000 (3)
Salary Remaining : $55,238
Samuel Asselin $60,000 (1)
Salary Remaining : $55,238
Hunter Drew $60,000 (1)
Salary Remaining : $55,238
Jared Davidson $60,000 (3)
Salary Remaining : $55,238
Matthew Maggio $60,000 (3)
Salary Remaining : $55,238
Max Ellis $50,000 (4)
Salary Remaining : $46,032
Carl Berglund $50,000 (3)
Salary Remaining : $46,032
Roman Ahcan $50,000 (3)
Salary Remaining : $46,032
Total Farm Players24
Salary Commitment
Year 2024 : $1,751,906
Year 2025 : $1,327,331
Year 2026 : $944,956
Year 2027 : $309,456
Salary Average Commitment
Year 2024 : $1,751,906
Year 2025 : $1,327,331
Year 2026 : $944,956
Year 2027 : $309,456

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Arena
Level 1: 6000 - $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 - 1,925 - 96.25%
Farm Level 2: 1000 - $15 - 894 - 89.40%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,571,950
Year to Date Revenue$3,143,900
Farm
Home Games Left38
Average Attendance - %2,819 - 93.97%
Average Income per Game$120,370
Year to Date Revenue$361,109

Expense

Pro Players Total Salaries$65,841,375
Farm Players Total Salaries$2,972,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,064,720
Farm Year To Date Expenses$237,600
Pro Salary Cap To Date$5,064,720
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,306,050
Farm Estimated Season Revenue$4,574,047
Pro Remaining Season Days180
Pro Expenses Per Days$337,648
Pro Estimated Expenses$60,776,640
Farm Remaining Season Days174
Farm Expenses Per Days$15,729
Farm Estimated Expenses$2,736,846
Estimated Season Expenses$63,513,486
Estimated Season Salary Cap$65,841,360
Estimate Under Maximum Salary Cap of $83,500,000$17,658,640
Estimate Over Minimum Salary Cap of $0 $65,841,360
Current Bank Account($1,203,569)
Projected Bank Account$1,163,042

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $14,500,000 (1)
-Salary Remaining : $13,384,615
Andrew Mangiapane $7,800,000 (5)
-Salary Remaining : $7,200,000
Ivan Provorov (1 Way Contract) $6,075,000 (1)
-Salary Remaining : $5,607,692
Mikhail Sergachev (1 Way Contract) $4,752,000 (2)
-Salary Remaining : $4,386,462
Andreas Athanasiou (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $3,738,462
Max Domi (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $3,738,462
Calle Jarnkrok (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,230,769
Adam Boqvist (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $2,700,000
Elvis Merzlikins (1 Way Contract) $2,725,000 (3)
-Salary Remaining : $2,515,385
Nino Niederreiter (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,307,692
Justin Holl (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,076,923
Alexandre Texier $1,500,000 (1)
-Salary Remaining : $1,384,615
Matt Grzelcyk $1,480,000 (4)
-Salary Remaining : $1,366,154
Eric Robinson $1,365,000 (3)
-Salary Remaining : $1,260,000
Andrew Cogliano $1,250,000 (2)
-Salary Remaining : $1,153,846
Michael McLeod $1,072,500 (1)
-Salary Remaining : $990,000
Chris Tierney $1,000,000 (4)
-Salary Remaining : $923,077
Kaapo Kahkonen $870,000 (3)
-Salary Remaining : $803,077
Declan Chisholm $852,500 (3)
-Salary Remaining : $786,923
Liam Foudy $724,375 (1)
-Salary Remaining : $668,654
Louis Crevier $600,000 (2)
-Salary Remaining : $553,846
Total Pro Players21
Salary Commitment
Year 2024 : $65,841,375
Year 2025 : $39,719,500
Year 2026 : $32,342,500
Year 2027 : $21,305,000
Salary Average Commitment
Year 2024 : $65,841,375
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000
Salary Cap with 1 Way Contract
Year 2024 : $65,841,375
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000

Farm Players Salaries

Will MacKinnon $140,000 (5)
Salary Remaining : $128,889
Alex Swetlikoff $140,000 (5)
Salary Remaining : $128,889
Jiri Smejkal $140,000 (1)
Salary Remaining : $128,889
Christoffer Sedoff $140,000 (5)
Salary Remaining : $128,889
Chris Jandric $140,000 (3)
Salary Remaining : $128,889
Joe Carroll $140,000 (5)
Salary Remaining : $128,889
Brendan Furry $140,000 (3)
Salary Remaining : $128,889
Justin Pearson $140,000 (2)
Salary Remaining : $128,889
Matt Brown $140,000 (4)
Salary Remaining : $128,889
Ethan De Jong $140,000 (4)
Salary Remaining : $128,889
Ben Berard $140,000 (3)
Salary Remaining : $128,889
Simon Pinard $140,000 (5)
Salary Remaining : $128,889
Ethan Frisch $140,000 (5)
Salary Remaining : $128,889
Tyler Wotherspoon $105,000 (2)
Salary Remaining : $96,667
Ian McKinnon $95,000 (2)
Salary Remaining : $87,460
Rasmus Asplund $90,750 (1)
Salary Remaining : $83,548
Austin Rueschhoff $90,000 (2)
Salary Remaining : $82,857
Luke Cavallin $75,000 (4)
Salary Remaining : $69,048
Matthew Murray $75,000 (3)
Salary Remaining : $69,048
Nikita Nesterenko $70,000 (3)
Salary Remaining : $64,444
Dino Kambeitz $66,000 (3)
Salary Remaining : $60,762
Griffin Mendel $66,000 (3)
Salary Remaining : $60,762
Anton Malmstrom $65,000 (3)
Salary Remaining : $59,841
Ilya Solovyov $65,000 (1)
Salary Remaining : $59,841
Jeffrey Viel $60,000 (1)
Salary Remaining : $55,238
Jacob Melanson $60,000 (3)
Salary Remaining : $55,238
Tyson Kozak $60,000 (2)
Salary Remaining : $55,238
Brian Pinho $55,000 (2)
Salary Remaining : $50,635
Wyatt Bongiovanni $55,000 (4)
Salary Remaining : $50,635
Total Farm Players29
Salary Commitment
Year 2024 : $2,972,750
Year 2025 : $2,617,000
Year 2026 : $2,072,000
Year 2027 : $1,250,000
Salary Average Commitment
Year 2024 : $2,972,750
Year 2025 : $2,617,000
Year 2026 : $2,072,000
Year 2027 : $1,250,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,883 - 94.17%
Farm Level 2: 1000 - $15 - 913 - 91.33%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$3,501,500
Farm
Home Games Left38
Average Attendance - %2,797 - 93.22%
Average Income per Game$118,629
Year to Date Revenue$355,887

Expense

Pro Players Total Salaries$83,225,929
Farm Players Total Salaries$1,856,529
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,402,000
Farm Year To Date Expenses$143,090
Pro Salary Cap To Date$6,402,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,279,250
Farm Estimated Season Revenue$4,507,902
Pro Remaining Season Days180
Pro Expenses Per Days$426,800
Pro Estimated Expenses$76,824,000
Farm Remaining Season Days174
Farm Expenses Per Days$9,823
Farm Estimated Expenses$1,709,202
Estimated Season Expenses$78,533,202
Estimated Season Salary Cap$83,226,000
Estimate Under Maximum Salary Cap of $83,500,000$274,000
Estimate Over Minimum Salary Cap of $0 $83,226,000
Current Bank Account$29,041,605
Projected Bank Account$23,295,555

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $13,500,000 (5)
-Salary Remaining : $12,461,538
Andrei Vasilevskiy (1 Way Contract) $12,825,000 (4)
-Salary Remaining : $11,838,462
Matthew Tkachuk (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $7,497,692
Ryan Pulock (1 Way Contract) $7,749,000 (3)
-Salary Remaining : $7,152,923
Kyle Connor (1 Way Contract) $7,071,429 (1)
-Salary Remaining : $6,527,473
Travis Konecny (1 Way Contract) $6,187,000 (1)
-Salary Remaining : $5,711,077
Charlie McAvoy (1 Way Contract) $5,071,500 (1)
-Salary Remaining : $4,681,385
Michael Bunting $4,500,000 (5)
-Salary Remaining : $4,153,846
Brandon Carlo (1 Way Contract) $3,690,000 (1)
-Salary Remaining : $3,406,154
Jason Dickinson (1 Way Contract) $2,862,000 (2)
-Salary Remaining : $2,641,846
Semyon Varlamov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,076,923
Scott Mayfield (1 Way Contract) $1,957,500 (2)
-Salary Remaining : $1,806,923
Eeli Tolvanen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,384,615
Danton Heinen $1,162,500 (5)
-Salary Remaining : $1,073,077
Noah Juulsen $930,000 (3)
-Salary Remaining : $858,462
Jonatan Berggren $850,000 (1)
-Salary Remaining : $784,615
Will Cuylle $800,000 (2)
-Salary Remaining : $738,462
Alex Vlasic $750,000 (1)
-Salary Remaining : $692,308
Otto Koivula $750,000 (1)
-Salary Remaining : $692,308
Mitchell Stephens $697,500 (2)
-Salary Remaining : $643,846
Total Pro Players20
Salary Commitment
Year 2024 : $83,225,929
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500
Salary Average Commitment
Year 2024 : $83,225,929
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500
Salary Cap with 1 Way Contract
Year 2024 : $83,225,929
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500

Farm Players Salaries

Devante Stephens $130,000 (1)
Salary Remaining : $119,683
Liam O'Brien $90,675 (2)
Salary Remaining : $83,479
Philippe Maillet $90,000 (5)
Salary Remaining : $82,857
Tobias Bjornfot $87,188 (4)
Salary Remaining : $80,268
Tim Gettinger $82,167 (2)
Salary Remaining : $75,646
Noel Hoefenmayer $76,725 (3)
Salary Remaining : $70,636
Austin Czarnik $75,000 (3)
Salary Remaining : $69,048
Erik Portillo $75,000 (3)
Salary Remaining : $69,048
William Lagesson $71,775 (1)
Salary Remaining : $66,079
Ty Glover $70,000 (4)
Salary Remaining : $64,444
Callahan Burke $69,750 (2)
Salary Remaining : $64,214
Kevin Mandolese $69,750 (1)
Salary Remaining : $64,214
Mason Shaw $67,500 (1)
Salary Remaining : $62,143
Helge Grans $65,000 (1)
Salary Remaining : $59,841
Logan Morrison $65,000 (3)
Salary Remaining : $59,841
Timur Ibragimov $62,500 (2)
Salary Remaining : $57,540
Keaton Thompson $60,000 (1)
Salary Remaining : $55,238
Ryan Francis $60,000 (3)
Salary Remaining : $55,238
Riley McKay $60,000 (2)
Salary Remaining : $55,238
Dominic Franco $60,000 (1)
Salary Remaining : $55,238
Jimmy Schuldt $55,000 (2)
Salary Remaining : $50,635
Dmitri Zlodeyev $54,500 (1)
Salary Remaining : $50,175
Matt Stienburg $54,500 (1)
Salary Remaining : $50,175
Nate Clurman $54,500 (1)
Salary Remaining : $50,175
Adam Karashik $50,000 (2)
Salary Remaining : $46,032
Kyle Betts $50,000 (4)
Salary Remaining : $46,032
Matteo Pietroniro $50,000 (2)
Salary Remaining : $46,032
Total Farm Players27
Salary Commitment
Year 2024 : $1,856,529
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188
Salary Average Commitment
Year 2024 : $1,856,529
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $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 - 1,760 - 87.99%
Farm Level 2: 1000 - $15 - 954 - 95.35%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,571,950
Year to Date Revenue$6,287,800
Farm
Home Games Left37
Average Attendance - %2,713 - 90.44%
Average Income per Game$113,082
Year to Date Revenue$452,328

Expense

Pro Players Total Salaries$57,271,243
Farm Players Total Salaries$2,710,637
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$8,956,350
Pro Year To Date Expenses$4,413,972
Farm Year To Date Expenses$216,724
Pro Salary Cap To Date$4,413,972
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,162,150
Farm Estimated Season Revenue$4,184,034
Pro Remaining Season Days180
Pro Expenses Per Days$293,699
Pro Estimated Expenses$52,865,820
Farm Remaining Season Days174
Farm Expenses Per Days$14,342
Farm Estimated Expenses$2,495,508
Estimated Season Expenses$55,361,328
Estimated Season Salary Cap$66,236,142
Estimate Under Maximum Salary Cap of $83,500,000$17,263,858
Estimate Over Minimum Salary Cap of $0 $66,236,142
Current Bank Account$3,554,974
Projected Bank Account$10,539,830

Pro Players Salaries

Jack Eichel (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $8,307,692
Tom Wilson (1 Way Contract) $6,045,000 (1)
-Salary Remaining : $5,580,000
TJ Brodie (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,153,846
Philip Broberg $4,122,825 (3)
-Salary Remaining : $3,805,685
Jaden Schwartz (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $3,507,692
Spencer Knight (1 Way Contract) $3,645,000 (1)
-Salary Remaining : $3,364,615
Jonathan Drouin (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $3,323,077
Matt Dumba (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $2,676,923
Samuel Montembeault $2,835,000 (1)
-Salary Remaining : $2,616,923
Jake Bean (1 Way Contract) $2,414,655 (2)
-Salary Remaining : $2,228,912
Kent Johnson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,846,154
Logan Cooley $2,000,000 (3)
-Salary Remaining : $1,846,154
Yegor Chinakhov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,615,385
Evgeni Dadonov $1,495,000 (3)
-Salary Remaining : $1,380,000
Sam Lafferty $1,450,000 (5)
-Salary Remaining : $1,338,462
Travis Dermott $1,000,800 (5)
-Salary Remaining : $923,815
Thomas Harley $975,000 (1)
-Salary Remaining : $900,000
Oliver Wahlstrom $786,713 (2)
-Salary Remaining : $726,197
Brett Leason $767,250 (4)
-Salary Remaining : $708,231
Joseph Woll $759,000 (3)
-Salary Remaining : $700,615
Carl Grundstrom $725,000 (1)
-Salary Remaining : $669,231
John Beecher $700,000 (2)
-Salary Remaining : $646,154
Total Pro Players22
Salary Commitment
Year 2024 : $57,271,243
Year 2025 : $27,796,243
Year 2026 : $21,894,875
Year 2027 : $13,518,050
Salary Average Commitment
Year 2024 : $57,271,243
Year 2025 : $27,796,243
Year 2026 : $21,894,875
Year 2027 : $13,518,050
Salary Cap with 1 Way Contract
Year 2024 : $57,271,243
Year 2025 : $27,796,243
Year 2026 : $21,894,875
Year 2027 : $13,518,050

Farm Players Salaries

Jack Campbell $149,900 (5)
Salary Remaining : $138,003
Kaedan Korczak $92,813 (5)
Salary Remaining : $85,446
Michael Hutchinson $90,000 (4)
Salary Remaining : $82,857
Malcolm Subban $90,000 (4)
Salary Remaining : $82,857
Joshua Roy $90,000 (3)
Salary Remaining : $82,857
Aatu Raty $90,000 (2)
Salary Remaining : $82,857
Akil Thomas $85,200 (3)
Salary Remaining : $78,438
Wyatte Wylie $82,500 (3)
Salary Remaining : $75,952
Zachary L'Heureux $80,000 (3)
Salary Remaining : $73,651
Tyler Boucher $80,000 (3)
Salary Remaining : $73,651
Lian Bichsel $80,000 (3)
Salary Remaining : $73,651
Chaz Lucius $80,000 (2)
Salary Remaining : $73,651
Emil Heineman $80,000 (2)
Salary Remaining : $73,651
Arber Xhekaj $80,000 (2)
Salary Remaining : $73,651
Ivan Prosvetov $76,725 (3)
Salary Remaining : $70,636
Kieffer Bellows $75,000 (1)
Salary Remaining : $69,048
Luca Del Bel Belluz $75,000 (3)
Salary Remaining : $69,048
Mikhail Maltsev $72,000 (1)
Salary Remaining : $66,286
Trevor Kuntar $70,000 (3)
Salary Remaining : $64,444
Oskar Pettersson $70,000 (3)
Salary Remaining : $64,444
Samuel Helenius $70,000 (1)
Salary Remaining : $64,444
Tyler Tullio $65,000 (2)
Salary Remaining : $59,841
Cross Hanas $65,000 (2)
Salary Remaining : $59,841
Ville Ottavainen $65,000 (3)
Salary Remaining : $59,841
Samuel Poulin $65,000 (1)
Salary Remaining : $59,841
Artemi Knyazev $62,500 (1)
Salary Remaining : $57,540
Tyrel Bauer $60,000 (2)
Salary Remaining : $55,238
Ryan Tverberg $60,000 (3)
Salary Remaining : $55,238
Ryan McAllister $60,000 (3)
Salary Remaining : $55,238
Kyle MacLean $60,000 (2)
Salary Remaining : $55,238
Daniil Chayka $60,000 (2)
Salary Remaining : $55,238
Lukas Cormier $60,000 (2)
Salary Remaining : $55,238
Ryan O'Rourke $60,000 (2)
Salary Remaining : $55,238
Dmitri Ovchinnikov $54,500 (1)
Salary Remaining : $50,175
Cody Hodgson $54,500 (1)
Salary Remaining : $50,175
Marc Gatcomb $50,000 (4)
Salary Remaining : $46,032
Daniel D'Amato $50,000 (4)
Salary Remaining : $46,032
Total Farm Players37
Salary Commitment
Year 2024 : $2,710,637
Year 2025 : $2,257,137
Year 2026 : $1,497,137
Year 2027 : $522,712
Salary Average Commitment
Year 2024 : $2,710,637
Year 2025 : $2,257,137
Year 2026 : $1,497,137
Year 2027 : $522,712

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $105 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $35 - 0 - 0.00%
Luxury : 1000 - $100 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,890 - 94.52%
Farm Level 2: 1000 - $15 - 874 - 87.40%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left38
Average Attendance - %2,764 - 92.14%
Average Income per Game$118,115
Year to Date Revenue$354,344

Expense

Pro Players Total Salaries$65,094,430
Farm Players Total Salaries$1,820,653
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$112,000
Pro Year To Date Expenses$5,020,284
Farm Year To Date Expenses$143,152
Pro Salary Cap To Date$4,548,589
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$4,488,357
Pro Remaining Season Days180
Pro Expenses Per Days$333,818
Pro Estimated Expenses$60,087,240
Farm Remaining Season Days174
Farm Expenses Per Days$9,633
Farm Estimated Expenses$1,676,142
Estimated Season Expenses$61,763,382
Estimated Season Salary Cap$58,960,109
Estimate Under Maximum Salary Cap of $83,500,000$24,539,891
Estimate Over Minimum Salary Cap of $0 $58,960,109
Current Bank Account$40,112,414
Projected Bank Account($17,162,611)

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $6,646,154
Brent Burns (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $6,000,000
Aaron Ekblad (1 Way Contract) $4,950,000 (5)
-Salary Remaining : $4,569,231
Neal Pionk (1 Way Contract) $4,500,000 (5)
-Salary Remaining : $4,153,846
Matt Murray (1 Way Contract) $4,200,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,876,923
Vladislav Gavrikov (1 Way Contract) $3,500,000 (5)
-Salary Remaining : $3,230,769
Jesperi Kotkaniemi (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $3,046,154
Jordan Greenway (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $3,046,154
Andre Burakovsky (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $3,000,000
Jordan Staal (1 Way Contract) $2,600,000 (5)
-Salary Remaining : $2,400,000
Teuvo Teravainen (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $2,307,692
Connor Bedard $2,500,000 (3)
-Salary Remaining : $2,307,692
Dillon Dube (1 Way Contract) $2,070,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,910,769
Michael Carcone $1,800,000 (5)
-Salary Remaining : $1,661,538
Tage Thompson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,384,615
Tyson Barrie $1,495,000 (3)
-Salary Remaining : $1,380,000
Max Pacioretty $1,495,000 (3)
-Salary Remaining : $1,380,000
Jeff Carter $1,495,000 (5)
-Salary Remaining : $1,380,000
Jack Johnson $1,480,000 (5)
-Salary Remaining : $1,366,154
Jonas Johansson $1,162,500 (5)
-Salary Remaining : $1,073,077
Logan O'Connor $945,000 (1)
-Salary Remaining : $872,308
Justin Schultz $900,000 (3)
-Salary Remaining : $830,769
Ryan McLeod $825,930 (3)
-Salary Remaining : $762,397
Joey Daccord $825,000 (1)
-Salary Remaining : $761,538
Cayden Primeau (1 Way Contract) $801,000 (1)
-Salary Remaining : $739,385
Total Pro Players25
Salary Commitment
Year 2024 : $65,094,430
Year 2025 : $46,653,430
Year 2026 : $38,653,430
Year 2027 : $27,237,500
Salary Average Commitment
Year 2024 : $65,094,430
Year 2025 : $46,653,430
Year 2026 : $38,653,430
Year 2027 : $27,237,500
Salary Cap with 1 Way Contract
Year 2024 : $58,824,430
Year 2025 : $42,453,430
Year 2026 : $34,453,430
Year 2027 : $27,237,500

Farm Players Salaries

Steven Lorentz $126,000 (2)
Salary Remaining : $116,000
Sheldon Dries $120,000 (3)
Salary Remaining : $110,476
Ryan Lomberg $120,000 (4)
Salary Remaining : $110,476
Victor Mete $91,875 (2)
Salary Remaining : $84,583
Samuel Blais $90,000 (1)
Salary Remaining : $82,857
Billy Sweezey $77,778 (5)
Salary Remaining : $71,605
Ryder Korczak $70,000 (3)
Salary Remaining : $64,444
Vincent Arseneau $70,000 (4)
Salary Remaining : $64,444
Brett Harrison $70,000 (3)
Salary Remaining : $64,444
Topi Niemela $70,000 (3)
Salary Remaining : $64,444
Dylan Wells $62,500 (1)
Salary Remaining : $57,540
Corey Andonovski $62,500 (2)
Salary Remaining : $57,540
Oskar Lindblom $60,000 (1)
Salary Remaining : $55,238
Turner Elson $60,000 (3)
Salary Remaining : $55,238
Evan Polei $60,000 (1)
Salary Remaining : $55,238
Samuel Laberge $60,000 (1)
Salary Remaining : $55,238
Mason Geertsen $50,000 (4)
Salary Remaining : $46,032
Josiah Didier $50,000 (5)
Salary Remaining : $46,032
Marshall Rifai $50,000 (4)
Salary Remaining : $46,032
Daniel Walcott $50,000 (4)
Salary Remaining : $46,032
Will Riedell $50,000 (4)
Salary Remaining : $46,032
Josh Healey $50,000 (4)
Salary Remaining : $46,032
Ryan MacKinnon $50,000 (4)
Salary Remaining : $46,032
Kevin Conley $50,000 (4)
Salary Remaining : $46,032
Parker Gahagen $50,000 (5)
Salary Remaining : $46,032
Joey Abate $50,000 (4)
Salary Remaining : $46,032
Walker Duehr $50,000 (1)
Salary Remaining : $46,032
Total Farm Players27
Salary Commitment
Year 2024 : $1,820,653
Year 2025 : $1,438,153
Year 2026 : $1,157,778
Year 2027 : $767,778
Salary Average Commitment
Year 2024 : $1,820,653
Year 2025 : $1,438,153
Year 2026 : $1,157,778
Year 2027 : $767,778

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,820 - 90.98%
Farm Level 2: 1000 - $15 - 943 - 94.27%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,631,550
Year to Date Revenue$4,894,650
Farm
Home Games Left38
Average Attendance - %2,762 - 92.08%
Average Income per Game$115,964
Year to Date Revenue$347,893

Expense

Pro Players Total Salaries$72,274,262
Farm Players Total Salaries$4,680,563
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,604,425
Farm Year To Date Expenses$366,848
Pro Salary Cap To Date$5,255,503
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,998,900
Farm Estimated Season Revenue$4,406,645
Pro Remaining Season Days180
Pro Expenses Per Days$370,637
Pro Estimated Expenses$66,714,660
Farm Remaining Season Days174
Farm Expenses Per Days$24,765
Farm Estimated Expenses$4,309,110
Estimated Season Expenses$71,023,770
Estimated Season Salary Cap$71,970,163
Estimate Under Maximum Salary Cap of $83,500,000$11,529,837
Estimate Over Minimum Salary Cap of $0 $71,970,163
Current Bank Account$11,252,397
Projected Bank Account$6,634,172

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,795,428 (1)
-Salary Remaining : $7,195,780
Miro Heiskanen (1 Way Contract) $7,224,750 (1)
-Salary Remaining : $6,669,000
Rasmus Dahlin (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $6,230,769
Jack Hughes (1 Way Contract) $6,480,000 (1)
-Salary Remaining : $5,981,538
Thomas Chabot (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $4,984,615
Tyler Bertuzzi (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $4,892,308
Radko Gudas (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,615,385
Connor Brown (1 Way Contract) $4,860,000 (3)
-Salary Remaining : $4,486,154
Michael Anderson (1 Way Contract) $3,526,875 (1)
-Salary Remaining : $3,255,577
Jeremy Swayman $3,440,250 (3)
-Salary Remaining : $3,175,615
Michael Matheson (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $2,584,615
Blake Lizotte (1 Way Contract) $2,010,000 (4)
-Salary Remaining : $1,855,385
Kailer Yamamoto (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $1,523,077
Derek Ryan $1,480,000 (3)
-Salary Remaining : $1,366,154
Pierre Engvall $1,300,000 (5)
-Salary Remaining : $1,200,000
Michael Kesselring $1,300,000 (1)
-Salary Remaining : $1,200,000
Mason Appleton $972,000 (2)
-Salary Remaining : $897,231
Joel Hofer $871,875 (5)
-Salary Remaining : $804,808
Samuel Fagemo $852,500 (4)
-Salary Remaining : $786,923
Pyotr Kochetkov $850,000 (1)
-Salary Remaining : $784,615
Jonas Rondbjerg $843,334 (3)
-Salary Remaining : $778,462
Stefan Noesen $800,000 (4)
-Salary Remaining : $738,462
Yegor Zamula $767,250 (4)
-Salary Remaining : $708,231
Total Pro Players23
Salary Commitment
Year 2024 : $72,274,262
Year 2025 : $34,697,209
Year 2026 : $30,925,209
Year 2027 : $18,651,625
Salary Average Commitment
Year 2024 : $72,274,262
Year 2025 : $34,697,209
Year 2026 : $30,925,209
Year 2027 : $18,651,625
Salary Cap with 1 Way Contract
Year 2024 : $72,274,262
Year 2025 : $34,697,209
Year 2026 : $30,925,209
Year 2027 : $18,651,625

Farm Players Salaries

Patrick Maroon $149,000 (1)
Salary Remaining : $137,175
Erik Gustafsson $148,000 (2)
Salary Remaining : $136,254
Brock McGinn $148,000 (4)
Salary Remaining : $136,254
Jeremy McKenna $148,000 (2)
Salary Remaining : $136,254
Marc Staal $148,000 (5)
Salary Remaining : $136,254
Nathan Todd $140,000 (2)
Salary Remaining : $128,889
William Eklund $125,000 (2)
Salary Remaining : $115,079
David Jiricek $120,000 (2)
Salary Remaining : $110,476
Dylan Holloway $110,000 (1)
Salary Remaining : $101,270
Rem Pitlick $110,000 (1)
Salary Remaining : $101,270
Gustav Olofsson $105,000 (3)
Salary Remaining : $96,667
Joel Teasdale $100,000 (1)
Salary Remaining : $92,063
Sebastian Cossa $100,000 (3)
Salary Remaining : $92,063
Juuso Parssinen $100,000 (2)
Salary Remaining : $92,063
Chase De Leo $99,125 (3)
Salary Remaining : $91,258
Hayden Hodgson $96,000 (2)
Salary Remaining : $88,381
Adam Cracknell $90,000 (3)
Salary Remaining : $82,857
Navrin Mutter $90,000 (4)
Salary Remaining : $82,857
Raphael Lavoie $87,413 (3)
Salary Remaining : $80,475
Dustin Wolf $85,000 (1)
Salary Remaining : $78,254
Leevi Merilainen $85,000 (2)
Salary Remaining : $78,254
Rourke Chartier $85,000 (1)
Salary Remaining : $78,254
Caleb Jones $84,150 (1)
Salary Remaining : $77,471
Tyce Thompson $83,875 (3)
Salary Remaining : $77,218
Elmer Soderblom $80,000 (2)
Salary Remaining : $73,651
Alexander Kisakov $80,000 (2)
Salary Remaining : $73,651
Nathan Gaucher $80,000 (3)
Salary Remaining : $73,651
Vadim Zherenko $75,000 (2)
Salary Remaining : $69,048
Olle Lycksell $75,000 (2)
Salary Remaining : $69,048
Jeremy Davies $75,000 (1)
Salary Remaining : $69,048
Joseph Cecconi $75,000 (1)
Salary Remaining : $69,048
Zack Ostapchuk $75,000 (3)
Salary Remaining : $69,048
Remi Poirier $75,000 (2)
Salary Remaining : $69,048
Carter Savoie $72,500 (2)
Salary Remaining : $66,746
Colten Ellis $70,000 (3)
Salary Remaining : $64,444
Adam Ginning $70,000 (2)
Salary Remaining : $64,444
Brendan Perlini $66,000 (2)
Salary Remaining : $60,762
Mitch Reinke $66,000 (2)
Salary Remaining : $60,762
Henri Nikkanen $65,000 (2)
Salary Remaining : $59,841
Andre Lee $65,000 (1)
Salary Remaining : $59,841
Mikael Pyyhtia $65,000 (3)
Salary Remaining : $59,841
Blade Jenkins $60,000 (1)
Salary Remaining : $55,238
Santtu Kinnunen $60,000 (2)
Salary Remaining : $55,238
William Trudeau $60,000 (2)
Salary Remaining : $55,238
Peter DiLiberatore $60,000 (1)
Salary Remaining : $55,238
Judd Caulfield $60,000 (3)
Salary Remaining : $55,238
Adam Edstrom $60,000 (3)
Salary Remaining : $55,238
Riley Sawchuk $60,000 (4)
Salary Remaining : $55,238
Ryan Hofer $60,000 (3)
Salary Remaining : $55,238
Maximus Wanner $60,000 (1)
Salary Remaining : $55,238
Jake Wise $60,000 (1)
Salary Remaining : $55,238
Aku Raty $60,000 (3)
Salary Remaining : $55,238
Mike O'Leary $54,500 (1)
Salary Remaining : $50,175
Tate Singleton $50,000 (5)
Salary Remaining : $46,032
Tarun Fizer $50,000 (5)
Salary Remaining : $46,032
Total Farm Players55
Salary Commitment
Year 2024 : $4,680,563
Year 2025 : $3,447,913
Year 2026 : $1,641,413
Year 2027 : $546,000
Salary Average Commitment
Year 2024 : $4,680,563
Year 2025 : $3,447,913
Year 2026 : $1,641,413
Year 2027 : $546,000

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 - 1,892 - 94.62%
Farm Level 2: 1000 - $15 - 974 - 97.40%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,691,150
Year to Date Revenue$5,073,450
Farm
Home Games Left38
Average Attendance - %2,866 - 95.54%
Average Income per Game$120,454
Year to Date Revenue$361,362

Expense

Pro Players Total Salaries$75,540,000
Farm Players Total Salaries$2,883,339
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,810,775
Farm Year To Date Expenses$228,840
Pro Salary Cap To Date$5,810,775
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,263,700
Farm Estimated Season Revenue$4,577,252
Pro Remaining Season Days180
Pro Expenses Per Days$387,385
Pro Estimated Expenses$69,729,300
Farm Remaining Season Days174
Farm Expenses Per Days$15,256
Farm Estimated Expenses$2,654,544
Estimated Season Expenses$72,383,844
Estimated Season Salary Cap$75,540,075
Estimate Under Maximum Salary Cap of $83,500,000$7,959,925
Estimate Over Minimum Salary Cap of $0 $75,540,075
Current Bank Account($508,849)
Projected Bank Account($4,051,741)

Pro Players Salaries

Brayden Point (1 Way Contract) $12,825,000 (5)
-Salary Remaining : $11,838,462
Mathew Barzal (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,923,077
Joshua Morrissey (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,230,769
Charlie Coyle (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,538,462
Jamie Benn (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,307,692
Marcus Pettersson (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $5,076,923
Nikolaj Ehlers (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $4,615,385
Lars Eller (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $3,507,692
Dylan Strome (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $3,046,154
Andrew Peeke (1 Way Contract) $2,725,000 (2)
-Salary Remaining : $2,515,385
Alexis Lafreniere (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $2,307,692
Owen Power (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,076,923
Jake Sanderson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,846,154
Brock Faber $2,000,000 (3)
-Salary Remaining : $1,846,154
Morgan Geekie (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,384,615
Kevin Lankinen $1,400,000 (3)
-Salary Remaining : $1,292,308
Nick Bjugstad $1,340,000 (2)
-Salary Remaining : $1,236,923
Charlie Lindgren $975,000 (1)
-Salary Remaining : $900,000
Simon Holmstrom $975,000 (5)
-Salary Remaining : $900,000
Nils Lundkvist $750,000 (1)
-Salary Remaining : $692,308
Fredrik Olofsson $700,000 (4)
-Salary Remaining : $646,154
Total Pro Players21
Salary Commitment
Year 2024 : $75,540,000
Year 2025 : $50,265,000
Year 2026 : $32,400,000
Year 2027 : $27,500,000
Salary Average Commitment
Year 2024 : $75,540,000
Year 2025 : $50,265,000
Year 2026 : $32,400,000
Year 2027 : $27,500,000
Salary Cap with 1 Way Contract
Year 2024 : $75,540,000
Year 2025 : $50,265,000
Year 2026 : $32,400,000
Year 2027 : $27,500,000

Farm Players Salaries

Nick Cicek $150,000 (3)
Salary Remaining : $138,095
Nicolas Aube-Kubel $145,000 (3)
Salary Remaining : $133,492
Max Jones $140,000 (2)
Salary Remaining : $128,889
Colin White $120,000 (1)
Salary Remaining : $110,476
Devon Levi $100,000 (3)
Salary Remaining : $92,063
Lias Andersson $98,339 (3)
Salary Remaining : $90,534
Jacob Murray $90,000 (5)
Salary Remaining : $82,857
Zachary Massicotte $90,000 (5)
Salary Remaining : $82,857
Cole Clayton $90,000 (3)
Salary Remaining : $82,857
Craig Smith $90,000 (2)
Salary Remaining : $82,857
Declan Carlile $90,000 (3)
Salary Remaining : $82,857
Tristan Allard $90,000 (5)
Salary Remaining : $82,857
Jiri Patera $85,000 (3)
Salary Remaining : $78,254
Xavier Bourgault $80,000 (2)
Salary Remaining : $73,651
Yegor Sokolov $77,500 (1)
Salary Remaining : $71,349
Felix Sandstrom $77,500 (1)
Salary Remaining : $71,349
Andrew Perrott $75,000 (4)
Salary Remaining : $69,048
Keegan Kolesar $75,000 (1)
Salary Remaining : $69,048
Adam Sykora $75,000 (3)
Salary Remaining : $69,048
Cooper Marody $75,000 (1)
Salary Remaining : $69,048
Francesco Pinelli $75,000 (3)
Salary Remaining : $69,048
Ben Meyers $75,000 (2)
Salary Remaining : $69,048
Daniil Misyul $70,000 (3)
Salary Remaining : $64,444
Owen Headrick $65,000 (5)
Salary Remaining : $59,841
Ryan Fitzgerald $65,000 (5)
Salary Remaining : $59,841
C.J. Suess $65,000 (5)
Salary Remaining : $59,841
Brandon Coe $65,000 (2)
Salary Remaining : $59,841
William Dufour $65,000 (2)
Salary Remaining : $59,841
Chris Harpur $65,000 (5)
Salary Remaining : $59,841
Pavel Novak $60,000 (3)
Salary Remaining : $55,238
Mikko Kokkonen $60,000 (2)
Salary Remaining : $55,238
Zayde Wisdom $60,000 (2)
Salary Remaining : $55,238
Magnus Chrona $60,000 (3)
Salary Remaining : $55,238
Alex Beaucage $60,000 (1)
Salary Remaining : $55,238
Elliot Desnoyers $60,000 (2)
Salary Remaining : $55,238
Total Farm Players35
Salary Commitment
Year 2024 : $2,883,339
Year 2025 : $2,398,339
Year 2026 : $1,703,339
Year 2027 : $605,000
Salary Average Commitment
Year 2024 : $2,853,339
Year 2025 : $2,368,339
Year 2026 : $1,703,339
Year 2027 : $605,000

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $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 - 1,814 - 90.70%
Farm Level 2: 1000 - $15 - 965 - 96.45%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,691,150
Year to Date Revenue$5,073,450
Farm
Home Games Left37
Average Attendance - %2,779 - 92.62%
Average Income per Game$116,157
Year to Date Revenue$464,626

Expense

Pro Players Total Salaries$67,234,150
Farm Players Total Salaries$1,797,963
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$4,987,393
Farm Year To Date Expenses$147,066
Pro Salary Cap To Date$4,922,008
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,263,700
Farm Estimated Season Revenue$4,297,790
Pro Remaining Season Days180
Pro Expenses Per Days$344,791
Pro Estimated Expenses$62,062,380
Farm Remaining Season Days174
Farm Expenses Per Days$9,513
Farm Estimated Expenses$1,655,262
Estimated Season Expenses$63,717,642
Estimated Season Salary Cap$70,199,768
Estimate Under Maximum Salary Cap of $83,500,000$13,300,232
Estimate Over Minimum Salary Cap of $0 $70,199,768
Current Bank Account$690,518
Projected Bank Account$5,534,366

Pro Players Salaries

John Gibson (1 Way Contract) $8,640,000 (3)
-Salary Remaining : $7,975,385
Jonathan Huberdeau (1 Way Contract) $7,965,000 (2)
-Salary Remaining : $7,352,308
Taylor Hall (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $5,630,769
Erik Cernak (1 Way Contract) $5,148,000 (2)
-Salary Remaining : $4,752,000
Pierre-Luc Dubois (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $4,569,231
Samuel Girard (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $4,569,231
John Marino (1 Way Contract) $4,752,000 (3)
-Salary Remaining : $4,386,462
Oliver Bjorkstrand (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,692,308
Jake McCabe $2,800,000 (3)
-Salary Remaining : $2,584,615
Vladislav Namestnikov (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $2,326,154
Matthew Knies $1,750,000 (3)
-Salary Remaining : $1,615,385
Pheonix Copley (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $1,523,077
Luke Schenn (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $1,476,923
Ross Colton $1,113,750 (2)
-Salary Remaining : $1,028,077
Shane Wright $1,000,000 (3)
-Salary Remaining : $923,077
Thomas Novak $936,000 (4)
-Salary Remaining : $864,000
Jordan Spence $900,000 (1)
-Salary Remaining : $830,769
Brad Lambert $900,000 (2)
-Salary Remaining : $830,769
Brett Howden $876,150 (3)
-Salary Remaining : $808,754
Denis Gurianov (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $784,615
Gustav Lindstrom $841,500 (2)
-Salary Remaining : $776,769
Pierre-Olivier Joseph $816,750 (2)
-Salary Remaining : $753,923
Riley Tufte $675,000 (1)
-Salary Remaining : $623,077
Jonny Brodzinski $500,000 (2)
-Salary Remaining : $461,538
Zachary Sanford $500,000 (1)
-Salary Remaining : $461,538
Conor Sheary $500,000 (2)
-Salary Remaining : $461,538
Total Pro Players26
Salary Commitment
Year 2024 : $67,234,150
Year 2025 : $54,039,150
Year 2026 : $34,654,150
Year 2027 : $4,936,000
Salary Average Commitment
Year 2024 : $67,234,150
Year 2025 : $54,039,150
Year 2026 : $34,654,150
Year 2027 : $4,936,000
Salary Cap with 1 Way Contract
Year 2024 : $66,384,150
Year 2025 : $54,039,150
Year 2026 : $34,654,150
Year 2027 : $4,936,000

Farm Players Salaries

Callan Foote $130,000 (1)
Salary Remaining : $119,683
Cameron Gaunce $85,000 (1)
Salary Remaining : $78,254
Kyle Capobianco $83,875 (3)
Salary Remaining : $77,218
Filip Johansson $80,000 (3)
Salary Remaining : $73,651
Olivier Rodrigue $77,500 (3)
Salary Remaining : $71,349
Will Bitten $75,600 (1)
Salary Remaining : $69,600
Christian Kyrou $75,000 (3)
Salary Remaining : $69,048
Nico Myatovic $75,000 (3)
Salary Remaining : $69,048
Samu Tuomaala $75,000 (3)
Salary Remaining : $69,048
Austin Poganski $74,250 (1)
Salary Remaining : $68,357
Isaac Ratcliffe $73,238 (1)
Salary Remaining : $67,425
Ilya Nikolayev $70,000 (3)
Salary Remaining : $64,444
Michael Milne $70,000 (2)
Salary Remaining : $64,444
Jake Leschyshyn $69,000 (1)
Salary Remaining : $63,524
Cedric Pare $65,000 (1)
Salary Remaining : $59,841
Raivis Ansons $65,000 (2)
Salary Remaining : $59,841
Matthew Robertson $60,000 (1)
Salary Remaining : $55,238
Jakub Dobes $60,000 (3)
Salary Remaining : $55,238
Curtis Douglas $60,000 (1)
Salary Remaining : $55,238
Layton Ahac $60,000 (1)
Salary Remaining : $55,238
Jesper Vikman $60,000 (3)
Salary Remaining : $55,238
Joe Gambardella $54,500 (1)
Salary Remaining : $50,175
Devin Shore $50,000 (2)
Salary Remaining : $46,032
Josh Wesley $50,000 (2)
Salary Remaining : $46,032
Taylor Fedun $50,000 (1)
Salary Remaining : $46,032
Steven Kampfer $50,000 (2)
Salary Remaining : $46,032
Total Farm Players26
Salary Commitment
Year 2024 : $1,797,962
Year 2025 : $941,375
Year 2026 : $656,375
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,797,962
Year 2025 : $941,375
Year 2026 : $656,375
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 - 1,813 - 90.65%
Farm Level 2: 1000 - $15 - 965 - 96.45%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,661,350
Year to Date Revenue$6,645,400
Farm
Home Games Left37
Average Attendance - %2,778 - 92.58%
Average Income per Game$116,105
Year to Date Revenue$464,418

Expense

Pro Players Total Salaries$81,238,290
Farm Players Total Salaries$1,585,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,249,105
Farm Year To Date Expenses$125,835
Pro Salary Cap To Date$6,249,105
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,469,950
Farm Estimated Season Revenue$4,295,866
Pro Remaining Season Days180
Pro Expenses Per Days$416,607
Pro Estimated Expenses$74,989,260
Farm Remaining Season Days174
Farm Expenses Per Days$8,389
Farm Estimated Expenses$1,459,686
Estimated Season Expenses$76,448,946
Estimated Season Salary Cap$81,238,365
Estimate Under Maximum Salary Cap of $83,500,000$2,261,635
Estimate Over Minimum Salary Cap of $0 $81,238,365
Current Bank Account$15,596,898
Projected Bank Account$4,913,768

Pro Players Salaries

Connor McDavid (1 Way Contract) $11,250,000 (1)
-Salary Remaining : $10,384,615
Sam Reinhart (1 Way Contract) $8,775,000 (5)
-Salary Remaining : $8,100,000
Connor Hellebuyck (1 Way Contract) $8,324,999 (2)
-Salary Remaining : $7,684,614
J.T. Miller $7,087,500 (2)
-Salary Remaining : $6,542,308
Morgan Rielly (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $5,400,000
Auston Matthews (1 Way Contract) $5,761,924 (2)
-Salary Remaining : $5,318,699
Brad Marchand (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,615,385
Jonas Brodin (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,153,846
Rasmus Andersson (1 Way Contract) $4,095,000 (1)
-Salary Remaining : $3,780,000
Timo Meier (1 Way Contract) $3,510,000 (4)
-Salary Remaining : $3,240,000
Jared Spurgeon (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,230,769
Matt Roy (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $3,046,154
Sean Durzi (1 Way Contract) $1,870,000 (4)
-Salary Remaining : $1,726,154
Viktor Arvidsson (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,615,385
Mason Marchment $1,100,000 (3)
-Salary Remaining : $1,015,385
Hunter Shepard $1,085,000 (4)
-Salary Remaining : $1,001,538
Sam Steel $950,000 (2)
-Salary Remaining : $876,923
Daniil Miromanov $834,867 (2)
-Salary Remaining : $770,646
Mathieu Joseph $796,500 (3)
-Salary Remaining : $735,231
Sam Carrick $700,000 (3)
-Salary Remaining : $646,154
Benoit-Olivier Groulx $697,500 (2)
-Salary Remaining : $643,846
David Kampf $500,000 (5)
-Salary Remaining : $461,538
Total Pro Players22
Salary Commitment
Year 2024 : $81,238,290
Year 2025 : $55,043,290
Year 2026 : $33,146,500
Year 2027 : $26,050,000
Salary Average Commitment
Year 2024 : $84,748,290
Year 2025 : $58,553,290
Year 2026 : $33,146,500
Year 2027 : $26,050,000
Salary Cap with 1 Way Contract
Year 2024 : $81,238,290
Year 2025 : $55,043,290
Year 2026 : $29,636,500
Year 2027 : $22,540,000

Farm Players Salaries

Jack Studnicka $140,000 (1)
Salary Remaining : $128,889
Joel Kiviranta $126,000 (2)
Salary Remaining : $116,000
Brendan Gaunce $89,500 (4)
Salary Remaining : $82,397
Isak Rosen $80,000 (2)
Salary Remaining : $73,651
Jan Mysak $70,000 (2)
Salary Remaining : $64,444
Matthew Strome $65,000 (1)
Salary Remaining : $59,841
Tristen Nielsen $65,000 (2)
Salary Remaining : $59,841
Jarid Lukosevicius $50,000 (1)
Salary Remaining : $46,032
Casey Dornbach $50,000 (5)
Salary Remaining : $46,032
Ken Appleby $50,000 (5)
Salary Remaining : $46,032
Xavier Ouellet $50,000 (5)
Salary Remaining : $46,032
Kyle Rau $50,000 (5)
Salary Remaining : $46,032
Matt Tomkins $50,000 (5)
Salary Remaining : $46,032
Patrik Koch $50,000 (5)
Salary Remaining : $46,032
Steven Fogarty $50,000 (4)
Salary Remaining : $46,032
Mason Jobst $50,000 (1)
Salary Remaining : $46,032
Austin Osmanski $50,000 (4)
Salary Remaining : $46,032
Dean Stewart $50,000 (3)
Salary Remaining : $46,032
Aidan Fulp $50,000 (5)
Salary Remaining : $46,032
Peyton Jones $50,000 (5)
Salary Remaining : $46,032
Bryan Yoon $50,000 (5)
Salary Remaining : $46,032
Cameron Wright $50,000 (5)
Salary Remaining : $46,032
Alex Belzile $50,000 (3)
Salary Remaining : $46,032
Louis Boudon $50,000 (5)
Salary Remaining : $46,032
Joseph Duszak $50,000 (5)
Salary Remaining : $46,032
Dustin Tokarski $50,000 (3)
Salary Remaining : $46,032
Cavan Fitzgerald $0 (0)
Salary Remaining : $0
Alex Kannok Leipert $0 (0)
Salary Remaining : $0
Matej Pekar $0 (0)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2024 : $1,585,500
Year 2025 : $1,280,500
Year 2026 : $939,500
Year 2027 : $789,500
Salary Average Commitment
Year 2024 : $1,585,500
Year 2025 : $1,280,500
Year 2026 : $939,500
Year 2027 : $789,500

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,951 - 97.55%
Farm Level 2: 1000 - $15 - 917 - 91.65%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,691,150
Year to Date Revenue$5,073,450
Farm
Home Games Left37
Average Attendance - %2,868 - 95.58%
Average Income per Game$122,229
Year to Date Revenue$488,914

Expense

Pro Players Total Salaries$72,729,835
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$5,634,020
Farm Year To Date Expenses$276,458
Pro Salary Cap To Date$5,434,015
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,263,700
Farm Estimated Season Revenue$4,522,454
Pro Remaining Season Days180
Pro Expenses Per Days$372,974
Pro Estimated Expenses$67,135,320
Farm Remaining Season Days174
Farm Expenses Per Days$18,624
Farm Estimated Expenses$3,240,576
Estimated Season Expenses$70,375,896
Estimated Season Salary Cap$74,425,035
Estimate Under Maximum Salary Cap of $83,500,000$9,074,965
Estimate Over Minimum Salary Cap of $0 $74,425,035
Current Bank Account$1,851,886
Projected Bank Account$262,144

Pro Players Salaries

Frederik Andersen (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,384,615
Cole Caufield $7,457,500 (2)
-Salary Remaining : $6,883,846
Shea Theodore (1 Way Contract) $6,556,335 (4)
-Salary Remaining : $6,052,002
Brandon Saad (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,307,692
Jordan Eberle (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,615,385
Christopher Tanev (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,615,385
Filip Chytil (1 Way Contract) $4,437,500 (2)
-Salary Remaining : $4,096,154
Ryan Strome (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $3,876,923
Sean Walker $4,000,000 (5)
-Salary Remaining : $3,692,308
Scott Wedgewood (1 Way Contract) $3,000,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,769,231
Alexander Wennberg (1 Way Contract) $2,925,000 (2)
-Salary Remaining : $2,700,000
Martin Fehervary (1 Way Contract) $2,541,250 (1)
-Salary Remaining : $2,345,769
Luke Kunin (1 Way Contract) $2,277,000 (2)
-Salary Remaining : $2,101,846
Marc-Andre Fleury (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,076,923
Wyatt Johnston (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,615,385
Sean Kuraly (1 Way Contract) $1,606,500 (1)
-Salary Remaining : $1,482,923
Colin Blackwell $1,480,000 (3)
-Salary Remaining : $1,366,154
Dylan Samberg $1,400,000 (2)
-Salary Remaining : $1,292,308
Pavel Dorofeyev $948,750 (4)
-Salary Remaining : $875,769
Ryan Poehling $750,000 (1)
-Salary Remaining : $692,308
Jaycob Megna $700,000 (4)
-Salary Remaining : $646,154
Curtis Lazar $700,000 (5)
-Salary Remaining : $646,154
Total Pro Players22
Salary Commitment
Year 2024 : $72,729,835
Year 2025 : $62,832,085
Year 2026 : $29,585,085
Year 2027 : $20,105,085
Salary Average Commitment
Year 2024 : $71,229,835
Year 2025 : $61,332,085
Year 2026 : $28,085,085
Year 2027 : $18,605,085
Salary Cap with 1 Way Contract
Year 2024 : $69,729,835
Year 2025 : $59,832,085
Year 2026 : $26,585,085
Year 2027 : $17,105,085

Farm Players Salaries

Chase Wheatcroft $150,000 (1)
Salary Remaining : $138,095
Tyson Jost $149,500 (1)
Salary Remaining : $137,635
Lukas Reichel $100,000 (1)
Salary Remaining : $92,063
Shakir Mukhamadullin $100,000 (2)
Salary Remaining : $92,063
Robert Bortuzzo $100,000 (3)
Salary Remaining : $92,063
Jacob Lucchini $97,500 (3)
Salary Remaining : $89,762
Uvis Balinskis $97,500 (5)
Salary Remaining : $89,762
AJ Greer $91,500 (3)
Salary Remaining : $84,238
Jasper Weatherby $85,000 (1)
Salary Remaining : $78,254
Keith Petruzzelli $81,750 (1)
Salary Remaining : $75,262
Cam Morrison $80,000 (4)
Salary Remaining : $73,651
Gabriel Fortier $77,500 (2)
Salary Remaining : $71,349
Jakub Skarek $77,500 (2)
Salary Remaining : $71,349
Henrik Rybinski $77,325 (1)
Salary Remaining : $71,188
John Farinacci $75,000 (3)
Salary Remaining : $69,048
Donovan Sebrango $70,408 (1)
Salary Remaining : $64,820
Hunter McKown $70,000 (2)
Salary Remaining : $64,444
Domenick Fensore $70,000 (3)
Salary Remaining : $64,444
Dmitri Kuzmin $70,000 (3)
Salary Remaining : $64,444
Artyom Anisimov $70,000 (4)
Salary Remaining : $64,444
Vincent Iorio $70,000 (2)
Salary Remaining : $64,444
Filip Engaras $70,000 (4)
Salary Remaining : $64,444
Jacob Gaucher $70,000 (4)
Salary Remaining : $64,444
Jack Matier $65,000 (3)
Salary Remaining : $59,841
Samuel Knazko $65,000 (2)
Salary Remaining : $59,841
Lukas Rousek $65,000 (1)
Salary Remaining : $59,841
Nathan Legare $65,000 (1)
Salary Remaining : $59,841
Xavier Simoneau $65,000 (2)
Salary Remaining : $59,841
Mitchell Gibson $65,000 (3)
Salary Remaining : $59,841
Adam Raska $62,500 (1)
Salary Remaining : $57,540
Albert Johansson $62,500 (2)
Salary Remaining : $57,540
Isaiah Saville $62,500 (1)
Salary Remaining : $57,540
Adam Wilsby $62,500 (2)
Salary Remaining : $57,540
Nicolas Beaudin $60,000 (1)
Salary Remaining : $55,238
Topias Vilen $60,000 (3)
Salary Remaining : $55,238
Jackson Cates $60,000 (1)
Salary Remaining : $55,238
James Malatesta $60,000 (3)
Salary Remaining : $55,238
Jalen Luypen $60,000 (3)
Salary Remaining : $55,238
Curtis Hall $60,000 (1)
Salary Remaining : $55,238
Hugh McGing $60,000 (1)
Salary Remaining : $55,238
Ilya Usov $60,000 (2)
Salary Remaining : $55,238
Colton Poolman $60,000 (1)
Salary Remaining : $55,238
Clay Stevenson $60,000 (3)
Salary Remaining : $55,238
Peetro Seppala $60,000 (2)
Salary Remaining : $55,238
Nikita Novikov $60,000 (3)
Salary Remaining : $55,238
Jordy Bellerive $55,000 (2)
Salary Remaining : $50,635
Artyom Grushnikov $54,500 (1)
Salary Remaining : $50,175
Marc Del Gaizo $50,000 (1)
Salary Remaining : $46,032
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 - $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 - 1,967 - 98.37%
Farm Level 2: 1000 - $15 - 957 - 95.70%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,631,550
Year to Date Revenue$4,894,650
Farm
Home Games Left38
Average Attendance - %2,924 - 97.48%
Average Income per Game$123,986
Year to Date Revenue$371,957

Expense

Pro Players Total Salaries$80,857,959
Farm Players Total Salaries$1,454,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,137,792
Farm Year To Date Expenses$123,882
Pro Salary Cap To Date$5,717,925
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,998,900
Farm Estimated Season Revenue$4,711,455
Pro Remaining Season Days180
Pro Expenses Per Days$414,656
Pro Estimated Expenses$74,638,080
Farm Remaining Season Days174
Farm Expenses Per Days$7,694
Farm Estimated Expenses$1,338,756
Estimated Season Expenses$75,976,836
Estimated Season Salary Cap$74,333,025
Estimate Under Maximum Salary Cap of $83,500,000$9,166,975
Estimate Over Minimum Salary Cap of $0 $74,333,025
Current Bank Account$2,614,318
Projected Bank Account($6,652,163)

Pro Players Salaries

Quinton Byfield $7,800,000 (5)
-Salary Remaining : $7,200,000
Patrik Laine (1 Way Contract) $7,438,500 (1)
-Salary Remaining : $6,866,308
Nico Hischier (1 Way Contract) $6,525,000 (2)
-Salary Remaining : $6,023,077
Artem Zub (1 Way Contract) $6,210,000 (5)
-Salary Remaining : $5,732,308
Nick Schmaltz (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $4,615,385
Kyle Palmieri (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $4,476,923
Jason Zucker (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $3,923,077
Brenden Dillon (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,692,308
Nate Schmidt (1 Way Contract) $3,850,000 (3)
-Salary Remaining : $3,553,846
Yanni Gourde (1 Way Contract) $3,450,000 (4)
-Salary Remaining : $3,184,615
Martin Jones (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,769,231
Mackenzie Blackwood (1 Way Contract) $2,772,000 (1)
-Salary Remaining : $2,558,769
Reilly Smith (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $2,307,692
Mitchell Weeks (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,307,692
Nicolas Hague (1 Way Contract) $2,271,209 (3)
-Salary Remaining : $2,096,501
Austin Watson (1 Way Contract) $2,025,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,869,231
Luke Hughes (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,846,154
Nicklas Backstrom (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,846,154
Jarred Tinordi (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $1,430,769
Ryan Donato (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $1,200,000
Kevin Bahl $1,039,500 (4)
-Salary Remaining : $959,538
Aaron Dell $995,000 (1)
-Salary Remaining : $918,462
Juuso Valimaki (1 Way Contract) $990,000 (3)
-Salary Remaining : $913,846
Cole Perfetti $900,000 (1)
-Salary Remaining : $830,769
Logan Stanley $891,000 (2)
-Salary Remaining : $822,462
Taylor Raddysh $750,750 (2)
-Salary Remaining : $693,000
Total Pro Players26
Salary Commitment
Year 2024 : $80,857,959
Year 2025 : $57,577,459
Year 2026 : $40,910,709
Year 2027 : $25,999,500
Salary Average Commitment
Year 2024 : $80,857,959
Year 2025 : $57,577,459
Year 2026 : $40,910,709
Year 2027 : $25,999,500
Salary Cap with 1 Way Contract
Year 2024 : $74,332,959
Year 2025 : $53,077,459
Year 2026 : $38,910,709
Year 2027 : $25,999,500

Farm Players Salaries

Anthony Deangelo $149,500 (5)
Salary Remaining : $137,635
Brendan Lemieux $140,000 (5)
Salary Remaining : $128,889
Ozzy Wiesblatt $100,000 (2)
Salary Remaining : $92,063
Jakub Zboril $79,750 (1)
Salary Remaining : $73,421
Nikita Chibrikov $75,000 (3)
Salary Remaining : $69,048
Farm Player 115 $70,000 (1)
Salary Remaining : $64,444
Ryan Winterton $70,000 (3)
Salary Remaining : $64,444
Roni Hirvonen $70,000 (3)
Salary Remaining : $64,444
Lucas Edmonds $70,000 (2)
Salary Remaining : $64,444
Tyson Hinds $65,000 (3)
Salary Remaining : $59,841
Daniel Torgersson $65,000 (2)
Salary Remaining : $59,841
Tyler Kleven $65,000 (3)
Salary Remaining : $59,841
Nico Daws $65,000 (2)
Salary Remaining : $59,841
Thomas Milic $65,000 (3)
Salary Remaining : $59,841
Jake Massie $65,000 (1)
Salary Remaining : $59,841
Marcel Marcel $60,000 (3)
Salary Remaining : $55,238
Corey Schueneman $60,000 (1)
Salary Remaining : $55,238
Antti Saarela $60,000 (1)
Salary Remaining : $55,238
Brayden Tracey $60,000 (1)
Salary Remaining : $55,238
Total Farm Players19
Salary Commitment
Year 2024 : $1,454,250
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500
Salary Average Commitment
Year 2024 : $1,454,250
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 - 1,873 - 93.65%
Farm Level 2: 1000 - $15 - 969 - 96.90%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$7,003,000
Farm
Home Games Left37
Average Attendance - %2,842 - 94.73%
Average Income per Game$119,334
Year to Date Revenue$477,337

Expense

Pro Players Total Salaries$82,915,512
Farm Players Total Salaries$1,792,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,370,813
Farm Year To Date Expenses$179,406
Pro Salary Cap To Date$6,370,813
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,777,750
Farm Estimated Season Revenue$4,415,367
Pro Remaining Season Days180
Pro Expenses Per Days$425,208
Pro Estimated Expenses$76,537,440
Farm Remaining Season Days174
Farm Expenses Per Days$9,483
Farm Estimated Expenses$1,650,042
Estimated Season Expenses$78,187,482
Estimated Season Salary Cap$82,908,253
Estimate Under Maximum Salary Cap of $83,500,000$591,747
Estimate Over Minimum Salary Cap of $0 $82,908,253
Current Bank Account$6,944,311
Projected Bank Account($2,050,054)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,300,000 (2)
-Salary Remaining : $9,507,692
Tyler Seguin (1 Way Contract) $8,950,000 (1)
-Salary Remaining : $8,261,538
Vladimir Tarasenko (1 Way Contract) $7,300,000 (1)
-Salary Remaining : $6,738,462
Clayton Keller (1 Way Contract) $6,113,250 (1)
-Salary Remaining : $5,643,000
Ville Husso (1 Way Contract) $6,069,069 (3)
-Salary Remaining : $5,602,218
Jakob Chychrun (1 Way Contract) $5,060,000 (1)
-Salary Remaining : $4,670,769
John Carlson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,615,385
Mikael Backlund (1 Way Contract) $4,666,666 (3)
-Salary Remaining : $4,307,692
Ben Chiarot (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $3,876,923
Nick Leddy $4,000,000 (3)
-Salary Remaining : $3,692,308
Gustav Nyquist (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,507,692
Martin Necas (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $3,461,538
Ryan Graves (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $3,046,154
Anton Lundell (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,076,923
Erik Gudbranson (1 Way Contract) $1,707,777 (1)
-Salary Remaining : $1,576,410
Dakota Joshua $1,237,500 (5)
-Salary Remaining : $1,142,308
Ty Dellandrea $1,125,000 (5)
-Salary Remaining : $1,038,462
Michael Eyssimont $1,120,000 (5)
-Salary Remaining : $1,033,846
Erik Johnson $1,100,000 (5)
-Salary Remaining : $1,015,385
Kyle Okposo $1,000,000 (2)
-Salary Remaining : $923,077
Filip Gustavsson $866,250 (1)
-Salary Remaining : $799,615
Total Pro Players21
Salary Commitment
Year 2024 : $82,915,512
Year 2025 : $37,668,235
Year 2026 : $26,368,235
Year 2027 : $7,882,500
Salary Average Commitment
Year 2024 : $82,915,512
Year 2025 : $37,668,235
Year 2026 : $26,368,235
Year 2027 : $7,882,500
Salary Cap with 1 Way Contract
Year 2024 : $82,915,512
Year 2025 : $37,668,235
Year 2026 : $26,368,235
Year 2027 : $7,882,500

Farm Players Salaries

Brandt Clarke $140,000 (3)
Salary Remaining : $128,889
Adam Brooks $106,750 (4)
Salary Remaining : $98,278
Derrick Pouliot $100,000 (2)
Salary Remaining : $92,063
Vinni Lettieri $97,167 (2)
Salary Remaining : $89,455
Jeff Kubiak $85,000 (2)
Salary Remaining : $78,254
Boris Katchouk $83,417 (2)
Salary Remaining : $76,796
Jesse Ylonen $82,500 (3)
Salary Remaining : $75,952
Michael Pezzetta $82,500 (2)
Salary Remaining : $75,952
Michael Karow $80,000 (3)
Salary Remaining : $73,651
Nolan Allan $80,000 (3)
Salary Remaining : $73,651
William Wallinder $75,000 (3)
Salary Remaining : $69,048
Taylor Ward $75,000 (2)
Salary Remaining : $69,048
Alex Stalock $75,000 (1)
Salary Remaining : $69,048
FarmPlay3 $70,000 (1)
Salary Remaining : $64,444
Landon Slaggert $70,000 (3)
Salary Remaining : $64,444
Garret Sparks $70,000 (5)
Salary Remaining : $64,444
Gage Goncalves $70,000 (1)
Salary Remaining : $64,444
FarmPlay1 $70,000 (1)
Salary Remaining : $64,444
Kyle Clifford $60,000 (3)
Salary Remaining : $55,238
Nick Jones $60,000 (1)
Salary Remaining : $55,238
Nick Wolff $60,000 (1)
Salary Remaining : $55,238
Ethan Prow $50,000 (4)
Salary Remaining : $46,032
Robbie Russo $50,000 (4)
Salary Remaining : $46,032
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 - 1,874 - 93.70%
Farm Level 2: 1000 - $15 - 925 - 92.53%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,393,150
Year to Date Revenue$2,786,300
Farm
Home Games Left38
Average Attendance - %2,799 - 93.31%
Average Income per Game$118,410
Year to Date Revenue$355,230

Expense

Pro Players Total Salaries$75,167,891
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$5,787,140
Farm Year To Date Expenses$182,874
Pro Salary Cap To Date$5,787,140
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,332,850
Farm Estimated Season Revenue$4,499,580
Pro Remaining Season Days180
Pro Expenses Per Days$385,476
Pro Estimated Expenses$69,385,680
Farm Remaining Season Days174
Farm Expenses Per Days$12,226
Farm Estimated Expenses$2,127,324
Estimated Season Expenses$71,513,004
Estimated Season Salary Cap$81,594,955
Estimate Under Maximum Salary Cap of $83,500,000$1,905,045
Estimate Over Minimum Salary Cap of $0 $81,594,955
Current Bank Account$37,167,647
Projected Bank Account$24,487,073

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $12,920,000 (3)
-Salary Remaining : $11,926,154
Cale Makar (1 Way Contract) $8,910,000 (2)
-Salary Remaining : $8,224,615
Joshua Norris (1 Way Contract) $7,870,500 (2)
-Salary Remaining : $7,265,077
Noah Hanifin (1 Way Contract) $6,615,000 (1)
-Salary Remaining : $6,106,154
Mika Zibanejad (1 Way Contract) $5,725,000 (1)
-Salary Remaining : $5,284,615
Jordan Binnington (1 Way Contract) $5,650,000 (3)
-Salary Remaining : $5,215,385
Mattias Ekholm (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $4,384,615
Bryan Rust (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,153,846
Ryan Nugent-Hopkins (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $3,738,462
Casey Mittelstadt (1 Way Contract) $2,587,500 (2)
-Salary Remaining : $2,388,462
Alexander Romanov (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,076,923
Juraj Slafkovsky (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,384,615
Connor Zary $1,400,000 (1)
-Salary Remaining : $1,292,308
Michael Rasmussen $1,314,000 (1)
-Salary Remaining : $1,212,923
Marco Rossi $1,250,000 (1)
-Salary Remaining : $1,153,846
Isac Lundestrom $983,391 (3)
-Salary Remaining : $907,746
Daniel Sprong $877,500 (4)
-Salary Remaining : $810,000
Urho Vaakanainen $765,000 (1)
-Salary Remaining : $706,154
Samuel Ersson $650,000 (1)
-Salary Remaining : $600,000
Ty Emberson $600,000 (1)
-Salary Remaining : $553,846
Total Pro Players20
Salary Commitment
Year 2024 : $75,167,891
Year 2025 : $56,848,891
Year 2026 : $34,430,891
Year 2027 : $877,500
Salary Average Commitment
Year 2024 : $75,167,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500
Salary Cap with 1 Way Contract
Year 2024 : $75,167,891
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 : $124,286
Cal Petersen $100,425 (2)
Salary Remaining : $92,455
Jesper Wallstedt $100,000 (2)
Salary Remaining : $92,063
Mavrik Bourque $100,000 (2)
Salary Remaining : $92,063
Marco Scandella $97,500 (3)
Salary Remaining : $89,762
Jacob MacDonald $90,000 (4)
Salary Remaining : $82,857
Cole Schneider $90,000 (3)
Salary Remaining : $82,857
Drake Caggiula $90,000 (4)
Salary Remaining : $82,857
Emil Bemstrom $89,100 (4)
Salary Remaining : $82,029
Will Butcher $85,000 (4)
Salary Remaining : $78,254
Vasili Ponomarev $85,000 (1)
Salary Remaining : $78,254
Dillon Heatherington $85,000 (4)
Salary Remaining : $78,254
Matt Filipe $85,000 (4)
Salary Remaining : $78,254
Charles Hudon $85,000 (4)
Salary Remaining : $78,254
Mackenzie Entwistle $82,800 (3)
Salary Remaining : $76,229
Matthew Phillips $82,500 (1)
Salary Remaining : $75,952
Wade Allison $77,715 (3)
Salary Remaining : $71,547
John Leonard $76,725 (4)
Salary Remaining : $70,636
Dave Gust $76,250 (1)
Salary Remaining : $70,198
Matt Kiersted $76,250 (1)
Salary Remaining : $70,198
Josh Mahura $74,250 (1)
Salary Remaining : $68,357
Gage Quinney $70,000 (4)
Salary Remaining : $64,444
Montana Onyebuchi $70,000 (3)
Salary Remaining : $64,444
Tyler Madden $69,750 (2)
Salary Remaining : $64,214
Drew Helleson $65,000 (1)
Salary Remaining : $59,841
Zach Sawchenko $62,500 (1)
Salary Remaining : $57,540
Colton White $60,000 (1)
Salary Remaining : $55,238
Nicolas Deslauriers $50,000 (2)
Salary Remaining : $46,032
Total Farm Players28
Salary Commitment
Year 2024 : $2,310,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825
Salary Average Commitment
Year 2024 : $2,310,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,936 - 96.82%
Farm Level 2: 1000 - $15 - 898 - 89.80%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$5,252,250
Farm
Home Games Left38
Average Attendance - %2,834 - 94.48%
Average Income per Game$121,050
Year to Date Revenue$363,150

Expense

Pro Players Total Salaries$81,982,937
Farm Players Total Salaries$1,947,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,175,000
Pro Year To Date Expenses$6,306,375
Farm Year To Date Expenses$172,760
Pro Salary Cap To Date$6,068,949
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,528,500
Farm Estimated Season Revenue$4,599,900
Pro Remaining Season Days180
Pro Expenses Per Days$420,425
Pro Estimated Expenses$75,676,500
Farm Remaining Season Days174
Farm Expenses Per Days$10,304
Farm Estimated Expenses$1,792,896
Estimated Season Expenses$77,469,396
Estimated Season Salary Cap$81,867,829
Estimate Under Maximum Salary Cap of $83,500,000$1,632,171
Estimate Over Minimum Salary Cap of $0 $81,867,829
Current Bank Account$3,158,039
Projected Bank Account($3,182,957)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $11,500,000 (5)
-Salary Remaining : $10,615,385
Elias Pettersson (1 Way Contract) $7,276,500 (3)
-Salary Remaining : $6,716,769
Mikael Granlund (1 Way Contract) $6,450,000 (5)
-Salary Remaining : $5,953,846
Alex Tuch (1 Way Contract) $6,430,000 (5)
-Salary Remaining : $5,935,385
Alex Pietrangelo (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $5,815,385
Blake Coleman (1 Way Contract) $5,770,000 (5)
-Salary Remaining : $5,326,154
Jamie Oleksiak (1 Way Contract) $5,309,000 (5)
-Salary Remaining : $4,900,615
Mitchell Marner (1 Way Contract) $4,906,350 (1)
-Salary Remaining : $4,528,938
Esa Lindell (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,153,846
David Savard (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,153,846
Brandon Tanev (1 Way Contract) $3,307,000 (5)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,052,615
Jani Hakanpaa (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,769,231
Linus Ullmark (1 Way Contract) $2,925,000 (1)
-Salary Remaining : $2,700,000
Barrett Hayton (1 Way Contract) $1,968,650 (4)
-Salary Remaining : $1,817,215
Shane Pinto (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,615,385
Joel Eriksson Ek (1 Way Contract) $1,673,437 (1)
-Salary Remaining : $1,544,711
Marcus Foligno (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,384,615
Tyler Motte $860,000 (5)
-Salary Remaining : $793,846
Devin Cooley $782,000 (1)
-Salary Remaining : $721,846
Emil Martinsen Lilleberg $650,000 (3)
-Salary Remaining : $600,000
Beck Malenstyn $625,000 (1)
-Salary Remaining : $576,923
Total Pro Players21
Salary Commitment
Year 2024 : $81,982,937
Year 2025 : $66,571,150
Year 2026 : $61,821,150
Year 2027 : $41,594,650
Salary Average Commitment
Year 2024 : $81,982,937
Year 2025 : $66,571,150
Year 2026 : $61,821,150
Year 2027 : $41,594,650
Salary Cap with 1 Way Contract
Year 2024 : $78,675,937
Year 2025 : $63,264,150
Year 2026 : $58,514,150
Year 2027 : $38,287,650

Farm Players Salaries

Casey DeSmith $140,000 (3)
Salary Remaining : $128,889
Joel L'Esperance $101,500 (4)
Salary Remaining : $93,444
Hendrix Lapierre $100,000 (2)
Salary Remaining : $92,063
Chase Priskie $93,000 (2)
Salary Remaining : $85,619
Bryce Kindopp $87,875 (1)
Salary Remaining : $80,901
Tanner Jeannot $87,000 (1)
Salary Remaining : $80,095
Jacob Peterson $85,000 (1)
Salary Remaining : $78,254
Matt Donovan $80,000 (5)
Salary Remaining : $73,651
Nicholas Robertson $80,000 (1)
Salary Remaining : $73,651
Marc McLaughlin $75,000 (1)
Salary Remaining : $69,048
Brady Lyle $73,625 (1)
Salary Remaining : $67,782
FarmGoal4 $70,000 (1)
Salary Remaining : $64,444
Mikhail Abramov $70,000 (1)
Salary Remaining : $64,444
Jack Finley $67,500 (2)
Salary Remaining : $62,143
Bobby Trivigno $67,500 (2)
Salary Remaining : $62,143
Eemil Viro $65,000 (2)
Salary Remaining : $59,841
Justin Sourdif $65,000 (2)
Salary Remaining : $59,841
John Ludvig $65,000 (2)
Salary Remaining : $59,841
Keean Washkurak $65,000 (1)
Salary Remaining : $59,841
Lukas Svejkovsky $65,000 (2)
Salary Remaining : $59,841
Dennis Cesana $60,000 (1)
Salary Remaining : $55,238
Brendan Warren $60,000 (1)
Salary Remaining : $55,238
Artem Guryev $60,000 (3)
Salary Remaining : $55,238
Jake Livingstone $60,000 (1)
Salary Remaining : $55,238
Fyodor Svechkov $54,500 (1)
Salary Remaining : $50,175
Matthew Boucher $50,000 (1)
Salary Remaining : $46,032
Total Farm Players26
Salary Commitment
Year 2024 : $1,947,500
Year 2025 : $969,500
Year 2026 : $381,500
Year 2027 : $181,500
Salary Average Commitment
Year 2024 : $1,947,500
Year 2025 : $969,500
Year 2026 : $381,500
Year 2027 : $181,500

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,942 - 97.12%
Farm Level 2: 1000 - $15 - 994 - 99.40%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$5,252,250
Farm
Home Games Left38
Average Attendance - %2,936 - 97.88%
Average Income per Game$123,508
Year to Date Revenue$370,525

Expense

Pro Players Total Salaries$84,537,750
Farm Players Total Salaries$2,892,179
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,502,905
Farm Year To Date Expenses$230,550
Pro Salary Cap To Date$6,149,055
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,528,500
Farm Estimated Season Revenue$4,693,317
Pro Remaining Season Days180
Pro Expenses Per Days$433,527
Pro Estimated Expenses$78,034,860
Farm Remaining Season Days174
Farm Expenses Per Days$15,303
Farm Estimated Expenses$2,662,722
Estimated Season Expenses$80,697,582
Estimated Season Salary Cap$79,937,715
Estimate Under Maximum Salary Cap of $83,500,000$3,562,285
Estimate Over Minimum Salary Cap of $0 $79,937,715
Current Bank Account$19,798,226
Projected Bank Account$10,322,461

Pro Players Salaries

Patrick Kane (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $10,153,846
Dylan Larkin (1 Way Contract) $7,137,000 (4)
-Salary Remaining : $6,588,000
Dylan Cozens (1 Way Contract) $6,390,000 (3)
-Salary Remaining : $5,898,462
Josh Manson (1 Way Contract) $5,602,500 (1)
-Salary Remaining : $5,171,538
Kris Letang (1 Way Contract) $5,550,000 (1)
-Salary Remaining : $5,123,077
Ryan McDonagh (1 Way Contract) $5,352,000 (1)
-Salary Remaining : $4,940,308
Connor Murphy (1 Way Contract) $4,851,000 (1)
-Salary Remaining : $4,477,846
Josh Anderson (1 Way Contract) $4,600,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $4,246,154
Alexandar Georgiev (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $4,236,923
Pavel Zacha (1 Way Contract) $4,275,000 (1)
-Salary Remaining : $3,946,154
Drew Doughty (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $3,600,000
Evan Bouchard (1 Way Contract) $3,860,000 (3)
-Salary Remaining : $3,563,077
Nicolas Roy $3,780,000 (5)
-Salary Remaining : $3,489,231
Cam Talbot (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,230,769
Dawson Mercer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,076,923
Ivan Barbashev $1,460,250 (1)
-Salary Remaining : $1,347,923
Jack McBain $1,250,000 (1)
-Salary Remaining : $1,153,846
Ridly Greig $1,000,000 (2)
-Salary Remaining : $923,077
Gabriel Vilardi $948,750 (3)
-Salary Remaining : $875,769
Drew O'Connor $925,000 (1)
-Salary Remaining : $853,846
Paul Cotter $891,250 (2)
-Salary Remaining : $822,692
Joseph Veleno $825,000 (2)
-Salary Remaining : $761,538
Matthew Kessel $600,000 (1)
-Salary Remaining : $553,846
Total Pro Players23
Salary Commitment
Year 2024 : $84,537,750
Year 2025 : $41,422,000
Year 2026 : $31,305,750
Year 2027 : $20,107,000
Salary Average Commitment
Year 2024 : $84,537,750
Year 2025 : $41,422,000
Year 2026 : $31,305,750
Year 2027 : $20,107,000
Salary Cap with 1 Way Contract
Year 2024 : $79,937,750
Year 2025 : $36,822,000
Year 2026 : $26,705,750
Year 2027 : $15,507,000

Farm Players Salaries

Ivan Ivan $150,000 (5)
Salary Remaining : $138,095
Xavier Parent $148,500 (4)
Salary Remaining : $136,714
Samuel Houde $148,000 (4)
Salary Remaining : $136,254
Adam Scheel $130,000 (1)
Salary Remaining : $119,683
Hunter Jones $130,000 (1)
Salary Remaining : $119,683
Henry Thrun $100,000 (3)
Salary Remaining : $92,063
Dennis Cholowski $99,000 (1)
Salary Remaining : $91,143
Libor Hajek $96,154 (1)
Salary Remaining : $88,523
Joakim Kemell $90,000 (2)
Salary Remaining : $82,857
Ian Mitchell $85,250 (4)
Salary Remaining : $78,484
Thomas Bordeleau $85,000 (2)
Salary Remaining : $78,254
Kristian Reichel $82,775 (1)
Salary Remaining : $76,206
Nikita Alexandrov $82,500 (1)
Salary Remaining : $75,952
Sheldon Rempal $82,500 (1)
Salary Remaining : $75,952
Alex Turcotte $77,500 (3)
Salary Remaining : $71,349
Jonathan Gruden $77,500 (2)
Salary Remaining : $71,349
Trent Miner $77,500 (3)
Salary Remaining : $71,349
Robert Mastrosimone $75,000 (3)
Salary Remaining : $69,048
Carter Mazur $70,000 (3)
Salary Remaining : $64,444
Jacob Ingham $70,000 (1)
Salary Remaining : $64,444
Martin Chromiak $65,000 (2)
Salary Remaining : $59,841
Mattias Norlinder $65,000 (2)
Salary Remaining : $59,841
Strauss Mann $65,000 (2)
Salary Remaining : $59,841
Oskari Salminen $65,000 (2)
Salary Remaining : $59,841
Robin Salo $65,000 (1)
Salary Remaining : $59,841
Jakub Demek $65,000 (3)
Salary Remaining : $59,841
Amadeus Lombardi $65,000 (3)
Salary Remaining : $59,841
Travis Mitchell $60,000 (3)
Salary Remaining : $55,238
Michael Vukojevic $60,000 (1)
Salary Remaining : $55,238
Jason Polin $60,000 (1)
Salary Remaining : $55,238
David Spacek $60,000 (3)
Salary Remaining : $55,238
Hunter Skinner $60,000 (1)
Salary Remaining : $55,238
Josiah Slavin $60,000 (1)
Salary Remaining : $55,238
Jack Thompson $60,000 (2)
Salary Remaining : $55,238
Maxim Cajkovic $60,000 (1)
Salary Remaining : $55,238
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 - $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 - 1,862 - 93.12%
Farm Level 2: 1000 - $15 - 973 - 97.33%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,571,950
Year to Date Revenue$6,287,800
Farm
Home Games Left38
Average Attendance - %2,836 - 94.52%
Average Income per Game$118,874
Year to Date Revenue$356,623

Expense

Pro Players Total Salaries$64,830,327
Farm Players Total Salaries$2,388,417
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$10,400,000
Pro Year To Date Expenses$4,981,561
Farm Year To Date Expenses$190,110
Pro Salary Cap To Date$4,802,081
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,162,150
Farm Estimated Season Revenue$4,517,225
Pro Remaining Season Days180
Pro Expenses Per Days$332,463
Pro Estimated Expenses$59,843,340
Farm Remaining Season Days174
Farm Expenses Per Days$12,637
Farm Estimated Expenses$2,198,838
Estimated Season Expenses$62,042,178
Estimated Season Salary Cap$72,737,821
Estimate Under Maximum Salary Cap of $83,500,000$10,762,179
Estimate Over Minimum Salary Cap of $0 $72,737,821
Current Bank Account$8,472,752
Projected Bank Account$9,109,949

Pro Players Salaries

Blake Wheeler (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $8,307,692
Nazem Kadri (1 Way Contract) $8,300,000 (3)
-Salary Remaining : $7,661,538
Evgeni Malkin (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,384,615
Jan Rutta (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $4,892,308
Jake Oettinger (1 Way Contract) $3,960,000 (3)
-Salary Remaining : $3,655,385
Mike Hoffman (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,461,538
Dmitry Orlov (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $2,953,846
Pavel Cajan (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,307,692
Evgeny Kuznetsov (1 Way Contract) $2,150,000 (1)
-Salary Remaining : $1,984,615
Calvin De Haan (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,938,462
Anthony Beauvillier (1 Way Contract) $2,079,000 (1)
-Salary Remaining : $1,919,077
Evan Rodrigues (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,846,154
Jamie Drysdale $1,955,000 (1)
-Salary Remaining : $1,804,615
Dmitry Kulikov $1,450,000 (3)
-Salary Remaining : $1,338,462
Kevin Rooney $1,400,000 (1)
-Salary Remaining : $1,292,308
T.J Oshie $1,350,000 (1)
-Salary Remaining : $1,246,154
Kole Lind $1,005,244 (3)
-Salary Remaining : $927,918
Dakota Mermis $971,667 (1)
-Salary Remaining : $896,923
Michael McCarron $900,000 (1)
-Salary Remaining : $830,769
Vitek Vanecek $789,000 (1)
-Salary Remaining : $728,308
Matthew Peca $750,000 (5)
-Salary Remaining : $692,308
Alex Barre-Boulet $720,416 (1)
-Salary Remaining : $664,999
Klim Kostin $700,000 (1)
-Salary Remaining : $646,154
Logan Day $500,000 (5)
-Salary Remaining : $461,538
Total Pro Players24
Salary Commitment
Year 2024 : $64,830,327
Year 2025 : $39,065,244
Year 2026 : $26,465,244
Year 2027 : $1,250,000
Salary Average Commitment
Year 2024 : $64,830,327
Year 2025 : $39,065,244
Year 2026 : $26,465,244
Year 2027 : $1,250,000
Salary Cap with 1 Way Contract
Year 2024 : $62,330,327
Year 2025 : $36,565,244
Year 2026 : $26,465,244
Year 2027 : $1,250,000

Farm Players Salaries

Riley Stillman $148,167 (2)
Salary Remaining : $136,407
Zach Jordan $140,000 (2)
Salary Remaining : $128,889
Nikolas Brouillard $130,000 (2)
Salary Remaining : $119,683
Tyler Spezia $130,000 (5)
Salary Remaining : $119,683
Garrett Roe $130,000 (5)
Salary Remaining : $119,683
Cal O'Reilly $130,000 (5)
Salary Remaining : $119,683
Mathieu Olivier $110,000 (1)
Salary Remaining : $101,270
Milan Lucic $97,500 (5)
Salary Remaining : $89,762
Mark Pysyk $95,000 (5)
Salary Remaining : $87,460
Tye Felhaber $92,500 (1)
Salary Remaining : $85,159
Givani Smith $82,500 (2)
Salary Remaining : $75,952
Graeme Clarke $80,000 (1)
Salary Remaining : $73,651
Greg McKegg $80,000 (1)
Salary Remaining : $73,651
Travis Barron $77,500 (1)
Salary Remaining : $71,349
Roland McKeown $76,250 (1)
Salary Remaining : $70,198
Seth Griffith $75,000 (5)
Salary Remaining : $69,048
Jon Merrill $75,000 (5)
Salary Remaining : $69,048
Alexei Kolosov $70,000 (3)
Salary Remaining : $64,444
Cameron Hebig $60,000 (1)
Salary Remaining : $55,238
Lassi Thomson $60,000 (1)
Salary Remaining : $55,238
Alex Whelan $60,000 (1)
Salary Remaining : $55,238
Blake Hillman $60,000 (1)
Salary Remaining : $55,238
Josh Melnick $60,000 (1)
Salary Remaining : $55,238
William Villeneuve $60,000 (2)
Salary Remaining : $55,238
Mike Benning $54,500 (1)
Salary Remaining : $50,175
Gerry Mayhew $54,500 (1)
Salary Remaining : $50,175
Peter Abbandonato $50,000 (1)
Salary Remaining : $46,032
Paul LaDue $50,000 (5)
Salary Remaining : $46,032
Total Farm Players28
Salary Commitment
Year 2024 : $2,388,417
Year 2025 : $1,413,167
Year 2026 : $852,500
Year 2027 : $782,500
Salary Average Commitment
Year 2024 : $2,388,417
Year 2025 : $1,413,167
Year 2026 : $852,500
Year 2027 : $782,500

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Pavillion
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 - 1,905 - 95.23%
Farm Level 2: 1000 - $15 - 964 - 96.37%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$5,252,250
Farm
Home Games Left38
Average Attendance - %2,868 - 95.61%
Average Income per Game$120,866
Year to Date Revenue$362,599

Expense

Pro Players Total Salaries$67,478,997
Farm Players Total Salaries$1,713,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$11,350,000
Pro Year To Date Expenses$5,221,463
Farm Year To Date Expenses$136,775
Pro Salary Cap To Date$5,221,463
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,528,500
Farm Estimated Season Revenue$4,592,921
Pro Remaining Season Days180
Pro Expenses Per Days$346,046
Pro Estimated Expenses$62,288,280
Farm Remaining Season Days174
Farm Expenses Per Days$9,067
Farm Estimated Expenses$1,577,658
Estimated Season Expenses$63,865,938
Estimated Season Salary Cap$78,859,743
Estimate Under Maximum Salary Cap of $83,500,000$4,640,257
Estimate Over Minimum Salary Cap of $0 $78,859,743
Current Bank Account($1,843,390)
Projected Bank Account$5,412,093

Pro Players Salaries

Artemi Panarin (1 Way Contract) $14,500,000 (3)
-Salary Remaining : $13,384,615
Zach Hyman (1 Way Contract) $11,500,000 (3)
-Salary Remaining : $10,615,385
Ryan O'Reilly (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $6,923,077
Torey Krug (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,153,846
Warren Foegele (1 Way Contract) $3,750,000 (5)
-Salary Remaining : $3,461,538
Darcy Kuemper (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $3,461,538
Yakov Trenin $3,499,999 (1)
-Salary Remaining : $3,230,768
Karel Vejmelka (1 Way Contract) $3,300,000 (5)
-Salary Remaining : $3,046,154
Jakub Vrana (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $1,384,615
Kevin Labanc $1,499,999 (5)
-Salary Remaining : $1,384,614
Mark Giordano $1,450,000 (2)
-Salary Remaining : $1,338,462
Rasmus Sandin $1,449,000 (2)
-Salary Remaining : $1,337,538
Rasmus Kupari $1,400,000 (1)
-Salary Remaining : $1,292,308
Matthew Benning $1,350,000 (3)
-Salary Remaining : $1,246,154
Vincent Desharnais $1,000,000 (4)
-Salary Remaining : $923,077
Alexander Holtz $975,000 (1)
-Salary Remaining : $900,000
Grigori Denisenko $852,500 (4)
-Salary Remaining : $786,923
Ty Smith $852,500 (3)
-Salary Remaining : $786,923
Jonah Gadjovich $783,333 (1)
-Salary Remaining : $723,077
Martin Pospisil $750,000 (2)
-Salary Remaining : $692,308
Zach Solow $666,666 (2)
-Salary Remaining : $615,384
Akira Schmid $650,000 (1)
-Salary Remaining : $600,000
Total Pro Players22
Salary Commitment
Year 2024 : $67,478,997
Year 2025 : $60,170,665
Year 2026 : $51,354,999
Year 2027 : $19,402,499
Salary Average Commitment
Year 2024 : $67,478,997
Year 2025 : $60,170,665
Year 2026 : $51,354,999
Year 2027 : $19,402,499
Salary Cap with 1 Way Contract
Year 2024 : $67,478,997
Year 2025 : $60,170,665
Year 2026 : $51,354,999
Year 2027 : $19,402,499

Farm Players Salaries

Tyler Angle $147,500 (1)
Salary Remaining : $135,794
Ben Hutton $132,750 (1)
Salary Remaining : $122,214
Mark Friedman $108,500 (4)
Salary Remaining : $99,889
Zane McIntyre $105,000 (2)
Salary Remaining : $96,667
Sam Malinski $100,000 (1)
Salary Remaining : $92,063
Nicolas Petan $97,500 (2)
Salary Remaining : $89,762
Oskar Olausson $85,000 (2)
Salary Remaining : $78,254
Kevin Connauton $85,000 (1)
Salary Remaining : $78,254
Carsen Twarynski $82,500 (1)
Salary Remaining : $75,952
David Gustafsson $77,500 (3)
Salary Remaining : $71,349
Louis Belpedio $77,500 (2)
Salary Remaining : $71,349
Gavin Bayreuther $75,000 (1)
Salary Remaining : $69,048
Ryan Schmelzer $75,000 (1)
Salary Remaining : $69,048
Farm Goalie 49 $70,000 (1)
Salary Remaining : $64,444
Arturs Silovs $65,000 (1)
Salary Remaining : $59,841
Kyle Criscuolo $60,000 (3)
Salary Remaining : $55,238
Jon-Randall Avon $60,000 (3)
Salary Remaining : $55,238
Dominik Shine $60,000 (2)
Salary Remaining : $55,238
Mike Hardman $50,000 (1)
Salary Remaining : $46,032
Matt Martin $50,000 (1)
Salary Remaining : $46,032
Matthew Wedman $50,000 (2)
Salary Remaining : $46,032
Total Farm Players21
Salary Commitment
Year 2024 : $1,713,750
Year 2025 : $781,000
Year 2026 : $306,000
Year 2027 : $108,500
Salary Average Commitment
Year 2024 : $1,713,750
Year 2025 : $781,000
Year 2026 : $306,000
Year 2027 : $108,500

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $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 - 93.20%
Farm Level 2: 1000 - $15 - 965 - 96.47%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,616,650
Year to Date Revenue$6,466,600
Farm
Home Games Left38
Average Attendance - %2,829 - 94.29%
Average Income per Game$118,768
Year to Date Revenue$356,303

Expense

Pro Players Total Salaries$82,268,499
Farm Players Total Salaries$2,083,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,475,629
Farm Year To Date Expenses$193,177
Pro Salary Cap To Date$6,449,783
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,816,050
Farm Estimated Season Revenue$4,513,171
Pro Remaining Season Days180
Pro Expenses Per Days$421,890
Pro Estimated Expenses$75,940,200
Farm Remaining Season Days174
Farm Expenses Per Days$11,024
Farm Estimated Expenses$1,918,176
Estimated Season Expenses$77,858,376
Estimated Season Salary Cap$82,389,983
Estimate Under Maximum Salary Cap of $83,500,000$1,110,017
Estimate Over Minimum Salary Cap of $0 $82,389,983
Current Bank Account$5,206,879
Projected Bank Account($8,322,276)

Pro Players Salaries

Steven Stamkos (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $11,076,923
William Nylander (1 Way Contract) $8,950,000 (5)
-Salary Remaining : $8,261,538
Igor Shesterkin (1 Way Contract) $8,500,000 (5)
-Salary Remaining : $7,846,154
Mark Scheifele (1 Way Contract) $8,268,750 (2)
-Salary Remaining : $7,632,692
Elias Lindholm (1 Way Contract) $6,547,500 (4)
-Salary Remaining : $6,043,846
Tyler Toffoli (1 Way Contract) $6,210,000 (1)
-Salary Remaining : $5,732,308
Brett Pesce (1 Way Contract) $5,433,750 (4)
-Salary Remaining : $5,015,769
Jeff Skinner (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,153,846
Hampus Lindholm (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,692,308
Cam Fowler (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,230,769
Jesper Bratt (1 Way Contract) $3,093,750 (3)
-Salary Remaining : $2,855,769
Brendan Smith (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,846,154
Nicholas Paul (1 Way Contract) $1,701,000 (3)
-Salary Remaining : $1,570,154
Ian Cole $1,499,999 (3)
-Salary Remaining : $1,384,614
Ryan Carpenter $1,160,000 (2)
-Salary Remaining : $1,070,769
Michael Amadio $1,143,750 (5)
-Salary Remaining : $1,055,769
Jimmy Vesey $1,134,000 (1)
-Salary Remaining : $1,046,769
Alec Martinez $1,080,000 (2)
-Salary Remaining : $996,923
Justus Annunen $795,625 (1)
-Salary Remaining : $734,423
Cale Fleury $750,375 (2)
-Salary Remaining : $692,654
Total Pro Players20
Salary Commitment
Year 2024 : $82,268,499
Year 2025 : $65,408,374
Year 2026 : $57,428,750
Year 2027 : $30,575,000
Salary Average Commitment
Year 2024 : $82,268,499
Year 2025 : $66,128,874
Year 2026 : $54,869,749
Year 2027 : $30,575,000
Salary Cap with 1 Way Contract
Year 2024 : $82,268,499
Year 2025 : $66,128,874
Year 2026 : $54,869,749
Year 2027 : $30,575,000

Farm Players Salaries

Brandon Duhaime $150,000 (1)
Salary Remaining : $138,095
Luke Philp $150,000 (1)
Salary Remaining : $138,095
Reese Johnson $150,000 (1)
Salary Remaining : $138,095
Brett Murray $150,000 (1)
Salary Remaining : $138,095
Vinnie Hinostroza $149,500 (3)
Salary Remaining : $137,635
Nikita Tolopilo $130,000 (4)
Salary Remaining : $119,683
Bradley Marek $120,000 (3)
Salary Remaining : $110,476
Carson Golder $120,000 (3)
Salary Remaining : $110,476
Chad Nychuk $110,000 (4)
Salary Remaining : $101,270
Patrick Guay $97,500 (4)
Salary Remaining : $89,762
Mark Rassell $77,500 (5)
Salary Remaining : $71,349
FarmGoal6 $70,000 (1)
Salary Remaining : $64,444
Farm Player 109 $70,000 (1)
Salary Remaining : $64,444
FarmPlay2 $70,000 (1)
Salary Remaining : $64,444
Frederic Brunet $60,000 (3)
Salary Remaining : $55,238
Tobie Bisson $54,500 (1)
Salary Remaining : $50,175
Alexander True $54,500 (1)
Salary Remaining : $50,175
Grant Cruikshank $50,000 (3)
Salary Remaining : $46,032
Graham McPhee $50,000 (3)
Salary Remaining : $46,032
Shawn Element $50,000 (3)
Salary Remaining : $46,032
Roman Kinal $50,000 (3)
Salary Remaining : $46,032
Colin Theisen $50,000 (1)
Salary Remaining : $46,032
Cody Haiskanen $50,000 (1)
Salary Remaining : $46,032
Total Farm Players23
Salary Commitment
Year 2024 : $2,083,500
Year 2025 : $1,064,500
Year 2026 : $1,064,500
Year 2027 : $415,000
Salary Average Commitment
Year 2024 : $2,083,500
Year 2025 : $1,064,500
Year 2026 : $1,064,500
Year 2027 : $415,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Arena
Level 1: 6000 - $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 - 94.51%
Farm Level 2: 1000 - $15 - 979 - 97.88%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,571,950
Year to Date Revenue$3,143,900
Farm
Home Games Left37
Average Attendance - %2,869 - 95.63%
Average Income per Game$120,452
Year to Date Revenue$481,807

Expense

Pro Players Total Salaries$66,971,749
Farm Players Total Salaries$1,548,675
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$5,151,675
Farm Year To Date Expenses$122,910
Pro Salary Cap To Date$5,151,675
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,306,050
Farm Estimated Season Revenue$4,456,715
Pro Remaining Season Days180
Pro Expenses Per Days$343,445
Pro Estimated Expenses$61,820,100
Farm Remaining Season Days174
Farm Expenses Per Days$8,194
Farm Estimated Expenses$1,425,756
Estimated Season Expenses$63,245,856
Estimated Season Salary Cap$69,221,775
Estimate Under Maximum Salary Cap of $83,500,000$14,278,225
Estimate Over Minimum Salary Cap of $0 $69,221,775
Current Bank Account$17,052,808
Projected Bank Account$19,569,717

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $8,307,692
David Perron (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,384,615
Seth Jones (1 Way Contract) $6,318,000 (2)
-Salary Remaining : $5,832,000
Kevin Hayes (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $5,723,077
Joel Farabee (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $5,076,923
Adam Pelech (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $4,153,846
Adam Lowry (1 Way Contract) $3,833,332 (1)
-Salary Remaining : $3,538,460
Kevin Fiala (1 Way Contract) $3,450,000 (1)
-Salary Remaining : $3,184,615
Tyler Johnson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,769,231
Alexandre Carrier $2,500,000 (1)
-Salary Remaining : $2,307,692
Noel Acciari (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,938,462
Joonas Korpisalo (1 Way Contract) $1,690,000 (1)
-Salary Remaining : $1,560,000
Trevor van Riemsdyk $1,300,000 (3)
-Salary Remaining : $1,200,000
Jujhar Khaira $1,264,167 (2)
-Salary Remaining : $1,166,923
Jackson LaCombe $1,250,000 (3)
-Salary Remaining : $1,153,846
Jakub Lauko $1,200,000 (2)
-Salary Remaining : $1,107,692
Spencer Martin $1,143,750 (4)
-Salary Remaining : $1,055,769
Erik Brannstrom $1,085,000 (4)
-Salary Remaining : $1,001,538
Brett Seney $975,000 (3)
-Salary Remaining : $900,000
Haydn Fleury $962,500 (1)
-Salary Remaining : $888,462
Dominic Toninato $950,000 (3)
-Salary Remaining : $876,923
Ryan Dzingel $750,000 (3)
-Salary Remaining : $692,308
Total Pro Players22
Salary Commitment
Year 2024 : $66,971,749
Year 2025 : $32,435,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Average Commitment
Year 2024 : $66,271,749
Year 2025 : $31,735,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Cap with 1 Way Contract
Year 2024 : $66,971,749
Year 2025 : $32,435,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750

Farm Players Salaries

Collin Delia $139,800 (2)
Salary Remaining : $128,705
Alec Regula $96,875 (5)
Salary Remaining : $89,187
Scott Reedy $82,500 (3)
Salary Remaining : $75,952
Samuel Walker $75,000 (2)
Salary Remaining : $69,048
Maxim Groshev $70,000 (3)
Salary Remaining : $64,444
Viktor Neuchev $70,000 (3)
Salary Remaining : $64,444
Simon Johansson $65,000 (2)
Salary Remaining : $59,841
Blake McLaughlin $65,000 (2)
Salary Remaining : $59,841
Yan Kuznetsov $62,500 (1)
Salary Remaining : $57,540
Stefan Matteau $62,500 (5)
Salary Remaining : $57,540
Jack Becker $62,500 (4)
Salary Remaining : $57,540
Patrick Khodorenko $62,500 (5)
Salary Remaining : $57,540
Zach Berzolla $62,500 (2)
Salary Remaining : $57,540
Mark Senden $62,500 (5)
Salary Remaining : $57,540
Magnus Hellberg $62,500 (3)
Salary Remaining : $57,540
Jake Bischoff $62,500 (5)
Salary Remaining : $57,540
Andy Welinski $60,000 (2)
Salary Remaining : $55,238
Anton Blidh $60,000 (3)
Salary Remaining : $55,238
Tory Dello $60,000 (1)
Salary Remaining : $55,238
Dan Renouf $54,500 (1)
Salary Remaining : $50,175
Kyle Marino $50,000 (1)
Salary Remaining : $46,032
Marc Johnstone $50,000 (2)
Salary Remaining : $46,032
Brenden Miller $50,000 (1)
Salary Remaining : $46,032
Total Farm Players23
Salary Commitment
Year 2024 : $1,548,675
Year 2025 : $1,271,675
Year 2026 : $754,375
Year 2027 : $409,375
Salary Average Commitment
Year 2024 : $1,548,675
Year 2025 : $1,271,675
Year 2026 : $754,375
Year 2027 : $409,375

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Avalanche $37,035,638 $83,365,320 $134,680 $83,365,320 212344
Blackhawks ($280,962) $77,820,405 $5,679,595 $77,820,405 263359
BlueJackets $8,088,002 $48,138,649 $35,361,351 $48,138,649 223052
Blues $7,624,109 $80,977,164 $2,522,836 $80,977,164 222648
Bruins $7,588,322 $79,864,451 $3,635,549 $79,864,451 242953
Canadiens $2,521,831 $78,968,481 $4,531,519 $78,968,481 242246
Canucks $20,672,727 $70,038,476 $13,461,524 $70,038,476 252449
Capitals $27,710,136 $75,690,475 $7,809,525 $75,690,475 253459
Devils $8,970,374 $70,280,890 $13,219,110 $70,280,890 223153
Ducks $2,475,406 $64,267,770 $19,232,230 $64,267,770 213354
Flames $53,386,439 $78,205,335 $5,294,665 $78,205,335 235376
Flyers ($799,895) $82,581,525 $918,475 $82,581,525 202343
Golden Knights $12,317,750 $52,228,740 $31,271,260 $52,228,740 233255
Hockey Club $11,443,685 $77,785,207 $5,714,793 $77,785,207 232447
Hurricanes ($1,203,569) $65,841,360 $17,658,640 $65,841,360 212950
Islanders $29,041,605 $83,226,000 $274,000 $83,226,000 202747
Jets $3,554,974 $66,236,142 $17,263,858 $66,236,142 223759
Kings $40,112,414 $58,960,109 $24,539,891 $58,960,109 252752
Kraken $11,252,397 $71,970,163 $11,529,837 $71,970,163 235578
Lightning ($508,849) $75,540,075 $7,959,925 $75,540,075 213556
MapleLeafs $690,518 $70,199,768 $13,300,232 $70,199,768 262652
Oilers $15,596,898 $81,238,365 $2,261,635 $81,238,365 222951
Panthers $1,851,886 $74,425,035 $9,074,965 $74,425,035 224870
Penguins $2,614,318 $74,333,025 $9,166,975 $74,333,025 261945
Predators $6,944,311 $82,908,253 $591,747 $82,908,253 212344
Rangers $37,167,647 $81,594,955 $1,905,045 $81,594,955 202848
Red Wings $3,158,039 $81,867,829 $1,632,171 $81,867,829 212647
Sabres $19,798,226 $79,937,715 $3,562,285 $79,937,715 233558
Senators $8,472,752 $72,737,821 $10,762,179 $72,737,821 242852
Sharks ($1,843,390) $78,859,743 $4,640,257 $78,859,743 222143
Stars $5,206,879 $82,389,983 $1,110,017 $82,389,983 202343
Wild $17,052,808 $69,221,775 $14,278,225 $69,221,775 222345