Team FinanceLast Update - April 23, 2024 at 12:06
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 - 1,899 - 94.97%
Farm Level 2: 1000 - $15 - 937 - 93.67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,799,811
Year to Date Revenue$73,792,250
Farm
Home Games Left0
Average Attendance - %2,836 - 94.54%
Average Income per Game$119,460
Year to Date Revenue$4,658,933

Expense

Pro Players Total Salaries$75,545,000
Pro Players Total Average Salaries$75,545,000
Farm Players Total Salaries$1,941,500
Farm Players Total Average Salaries$1,941,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,691,520
Farm Year To Date Expenses$1,940,556
Pro Salary Cap Per Days$388,255
Pro Salary Cap To Date$74,196,675
Farm Salary Cap Per Days$9,611
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$393,464
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,611
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$74,196,675
Estimate Under Maximum Salary Cap of $82,500,000$8,303,325
Estimate Over Minimum Salary Cap of $0 $74,196,675
Current Bank Account$31,999,991
Projected Bank Account$31,999,991

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $8,325,000 (2)
-Salary Average Remaining : $0
Erik Karlsson (1 Way Contract) $8,000,000 (2)
-Salary Average Remaining : $0
Sebastian Aho (1 Way Contract) $7,235,000 (1)
-Salary Average Remaining : $0
Nathan MacKinnon (1 Way Contract) $5,670,000 (1)
-Salary Average Remaining : $0
Evander Kane (1 Way Contract) $5,500,000 (2)
-Salary Average Remaining : $0
Justin Faulk (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $0
J.T. Compher (1 Way Contract) $4,410,000 (4)
-Salary Average Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $4,400,000 (2)
-Salary Average Remaining : $0
Tyson Barrie (1 Way Contract) $3,740,000 (2)
-Salary Average Remaining : $0
Valeri Nichushkin (1 Way Contract) $3,150,000 (4)
-Salary Average Remaining : $0
Roope Hintz (1 Way Contract) $3,118,500 (2)
-Salary Average Remaining : $0
Alex Iafallo (1 Way Contract) $3,055,500 (3)
-Salary Average Remaining : $0
Warren Foegele (1 Way Contract) $2,128,500 (1)
-Salary Average Remaining : $0
Ilya Samsonov (1 Way Contract) $1,800,000 (1)
-Salary Average Remaining : $0
Brendan Smith (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $0
Pierre-edouard Bellemare (1 Way Contract) $1,500,000 (2)
-Salary Average Remaining : $0
Brett Kulak $1,450,000 (3)
-Salary Average Remaining : $0
Alex Newhook $1,250,000 (1)
-Salary Average Remaining : $0
Farm Player 18 (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Rocco Grimaldi $1,000,000 (4)
-Salary Average Remaining : $0
Jordie Benn $1,000,000 (3)
-Salary Average Remaining : $0
Stuart Skinner $937,500 (4)
-Salary Average Remaining : $0
Nick Perbix $625,000 (2)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $75,545,000
Year 2024 : $58,451,500
Year 2025 : $15,003,000
Year 2026 : $9,497,500
Salary Average Commitment
Year 2023 : $75,545,000
Year 2024 : $54,711,500
Year 2025 : $15,003,000
Year 2026 : $9,497,500
Salary Cap with 1 Way Contract
Year 2023 : $74,545,000
Year 2024 : $54,711,500
Year 2025 : $15,003,000
Year 2026 : $9,497,500

Farm Players Salaries

Brayden Pachal $140,000 (2)
Salary Average Remaining : $0
John Stevens $105,000 (3)
Salary Average Remaining : $0
Farm Goalie 13 $100,000 (1)
Salary Average Remaining : $0
Jack Drury $100,000 (2)
Salary Average Remaining : $0
Cole Schneider $85,000 (1)
Salary Average Remaining : $0
Shane Gersich $82,500 (2)
Salary Average Remaining : $0
Max Gildon $80,000 (1)
Salary Average Remaining : $0
Taro Hirose $76,500 (1)
Salary Average Remaining : $0
Jason Demers $75,000 (1)
Salary Average Remaining : $0
Louis Domingue $75,000 (2)
Salary Average Remaining : $0
Otto Leskinen $75,000 (1)
Salary Average Remaining : $0
Steven Kampfer $75,000 (1)
Salary Average Remaining : $0
Pavol Regenda $75,000 (3)
Salary Average Remaining : $0
Spencer Stastney $70,000 (3)
Salary Average Remaining : $0
Axel Jonsson-Fjallby $70,000 (1)
Salary Average Remaining : $0
Brandon Biro $70,000 (1)
Salary Average Remaining : $0
Ryan Shea $70,000 (1)
Salary Average Remaining : $0
Eetu Makiniemi $62,500 (2)
Salary Average Remaining : $0
Jakub Galvas $62,500 (2)
Salary Average Remaining : $0
Michael Callahan $62,500 (2)
Salary Average Remaining : $0
Filip Cederqvist $60,000 (3)
Salary Average Remaining : $0
Kim Nousiainen $60,000 (1)
Salary Average Remaining : $0
Pontus Andreasson $60,000 (3)
Salary Average Remaining : $0
Isaac Johnson $50,000 (4)
Salary Average Remaining : $0
Jake Bischoff $50,000 (1)
Salary Average Remaining : $0
Sean Josling $50,000 (4)
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $1,941,500
Year 2024 : $1,055,000
Year 2025 : $470,000
Year 2026 : $100,000
Salary Average Commitment
Year 2023 : $1,941,500
Year 2024 : $1,055,000
Year 2025 : $470,000
Year 2026 : $100,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,881 - 94.03%
Farm Level 2: 1000 - $15 - 922 - 92.19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,506,535
Year to Date Revenue$61,767,950
Farm
Home Games Left0
Average Attendance - %2,803 - 93.42%
Average Income per Game$118,679
Year to Date Revenue$4,628,486

Expense

Pro Players Total Salaries$56,920,500
Pro Players Total Average Salaries$56,920,500
Farm Players Total Salaries$3,305,250
Farm Players Total Average Salaries$3,305,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,782,500
Pro Year To Date Expenses$63,822,605
Farm Year To Date Expenses$3,403,520
Pro Salary Cap Per Days$296,461
Pro Salary Cap To Date$63,822,605
Farm Salary Cap Per Days$16,363
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$296,461
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,363
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$71,605,105
Estimate Under Maximum Salary Cap of $82,500,000$10,894,895
Estimate Over Minimum Salary Cap of $0 $71,605,105
Current Bank Account$542,735
Projected Bank Account$542,735

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $6,500,000 (2)
-Salary Average Remaining : $0
Jaccob Slavin (1 Way Contract) $6,490,000 (4)
-Salary Average Remaining : $0
Quinn Hughes (1 Way Contract) $6,358,500 (1)
-Salary Average Remaining : $0
Darnell Nurse (1 Way Contract) $5,500,000 (5)
-Salary Average Remaining : $0
Philipp Grubauer (1 Way Contract) $3,700,000 (3)
-Salary Average Remaining : $0
Nikita Zaitsev (1 Way Contract) $3,300,000 (2)
-Salary Average Remaining : $0
Dominik Kubalik (1 Way Contract) $3,150,000 (5)
-Salary Average Remaining : $0
Andrew Copp (1 Way Contract) $3,100,000 (4)
-Salary Average Remaining : $0
Miles Wood (1 Way Contract) $2,880,000 (1)
-Salary Average Remaining : $0
Jordan Kyrou (1 Way Contract) $2,772,000 (3)
-Salary Average Remaining : $0
Filip Zadina (1 Way Contract) $1,642,500 (1)
-Salary Average Remaining : $0
Joshua Brown (1 Way Contract) $1,560,000 (2)
-Salary Average Remaining : $0
Parker Kelly $1,475,000 (2)
-Salary Average Remaining : $0
Kevin Poulin $1,450,000 (1)
-Salary Average Remaining : $0
T.J. Tynan $1,400,000 (3)
-Salary Average Remaining : $0
Arthur Kaliyev $1,250,000 (1)
-Salary Average Remaining : $0
Christian Fischer $990,000 (2)
-Salary Average Remaining : $0
Andrew Poturalski $975,000 (2)
-Salary Average Remaining : $0
Connor Dewar $880,000 (4)
-Salary Average Remaining : $0
Jake Walman $797,500 (1)
-Salary Average Remaining : $0
Radim Zohorna $750,000 (1)
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $56,920,500
Year 2024 : $41,792,000
Year 2025 : $26,992,000
Year 2026 : $19,120,000
Salary Average Commitment
Year 2023 : $56,920,500
Year 2024 : $41,792,000
Year 2025 : $26,992,000
Year 2026 : $19,120,000
Salary Cap with 1 Way Contract
Year 2023 : $56,920,500
Year 2024 : $41,792,000
Year 2025 : $26,992,000
Year 2026 : $19,120,000

Farm Players Salaries

Carson Meyer $147,500 (3)
Salary Average Remaining : $0
Adam Klapka $145,000 (1)
Salary Average Remaining : $0
Isaac Poulter $140,000 (1)
Salary Average Remaining : $0
Pierrick Dube $140,000 (1)
Salary Average Remaining : $0
Mason Primeau $140,000 (3)
Salary Average Remaining : $0
James Hamblin $140,000 (1)
Salary Average Remaining : $0
Ethen Frank $140,000 (1)
Salary Average Remaining : $0
Luke Evangelista $125,000 (3)
Salary Average Remaining : $0
Grigori Denisenko $125,000 (1)
Salary Average Remaining : $0
Philip Tomasino $100,000 (1)
Salary Average Remaining : $0
Jan Jenik $100,000 (1)
Salary Average Remaining : $0
Farm Goalie 7 $100,000 (1)
Salary Average Remaining : $0
Casey Fitzgerald $97,500 (4)
Salary Average Remaining : $0
Calle Rosen $97,500 (2)
Salary Average Remaining : $0
Egor Afanasyev $95,000 (2)
Salary Average Remaining : $0
Grant Hutton $93,000 (2)
Salary Average Remaining : $0
Dennis Gilbert $82,500 (2)
Salary Average Remaining : $0
Gabriel Carlsson $79,750 (1)
Salary Average Remaining : $0
Spencer Foo $75,000 (1)
Salary Average Remaining : $0
Joe Snively $75,000 (1)
Salary Average Remaining : $0
Connor Corcoran $75,000 (3)
Salary Average Remaining : $0
Joshua Dunne $75,000 (1)
Salary Average Remaining : $0
Taylor Ward $75,000 (3)
Salary Average Remaining : $0
Garrett Pilon $75,000 (3)
Salary Average Remaining : $0
Nick Swaney $75,000 (3)
Salary Average Remaining : $0
Markus Niemelainen $70,000 (1)
Salary Average Remaining : $0
Mackenzie MacEachern $65,000 (1)
Salary Average Remaining : $0
Nate Sucese $65,000 (2)
Salary Average Remaining : $0
Brendan Brisson $65,000 (3)
Salary Average Remaining : $0
Jeremie Poirier $65,000 (3)
Salary Average Remaining : $0
Karl Henriksson $65,000 (3)
Salary Average Remaining : $0
Valtteri Puustinen $62,500 (2)
Salary Average Remaining : $0
Brian Halonen $60,000 (3)
Salary Average Remaining : $0
Zackary Hayes $60,000 (3)
Salary Average Remaining : $0
Josh Maniscalco $60,000 (3)
Salary Average Remaining : $0
Henry Bowlby $55,000 (1)
Salary Average Remaining : $0
Total Farm Players36
Salary Commitment
Year 2023 : $3,305,250
Year 2024 : $1,680,500
Year 2025 : $1,185,000
Year 2026 : $97,500
Salary Average Commitment
Year 2023 : $3,305,250
Year 2024 : $1,680,500
Year 2025 : $1,185,000
Year 2026 : $97,500

BlueJackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,868 - 93.38%
Farm Level 2: 1000 - $15 - 949 - 94.88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,549,055
Year to Date Revenue$63,511,250
Farm
Home Games Left0
Average Attendance - %2,817 - 93.88%
Average Income per Game$118,606
Year to Date Revenue$4,625,643

Expense

Pro Players Total Salaries$40,025,278
Pro Players Total Average Salaries$40,025,278
Farm Players Total Salaries$1,946,717
Farm Players Total Average Salaries$1,946,717
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,224,480
Pro Year To Date Expenses$58,987,469
Farm Year To Date Expenses$1,797,642
Pro Salary Cap Per Days$208,465
Pro Salary Cap To Date$55,337,309
Farm Salary Cap Per Days$9,637
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$208,465
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,637
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$58,561,789
Estimate Under Maximum Salary Cap of $82,500,000$23,938,211
Estimate Over Minimum Salary Cap of $0 $58,561,789
Current Bank Account$23,859,561
Projected Bank Account$23,859,561

Pro Players Salaries

Alex Goligoski (1 Way Contract) $5,840,278 (1)
-Salary Average Remaining : $0
Ilya Mikheyev (1 Way Contract) $4,750,000 (4)
-Salary Average Remaining : $0
Conor Sheary (1 Way Contract) $3,780,000 (1)
-Salary Average Remaining : $0
Cam Talbot (1 Way Contract) $3,500,000 (3)
-Salary Average Remaining : $0
Anthony Mantha (1 Way Contract) $3,250,000 (4)
-Salary Average Remaining : $0
Ondrej Palat (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $0
Kaapo Kakko (1 Way Contract) $1,890,000 (2)
-Salary Average Remaining : $0
Jacob Bryson (1 Way Contract) $1,757,500 (1)
-Salary Average Remaining : $0
Nick Blankenburg (1 Way Contract) $1,500,000 (3)
-Salary Average Remaining : $0
Anton Forsberg $1,450,000 (5)
-Salary Average Remaining : $0
Jake Allen $1,300,000 (1)
-Salary Average Remaining : $0
Justin Barron $1,000,000 (1)
-Salary Average Remaining : $0
Connor McMichael $1,000,000 (1)
-Salary Average Remaining : $0
Scott Perunovich $1,000,000 (2)
-Salary Average Remaining : $0
Austin Czarnik $900,000 (1)
-Salary Average Remaining : $0
Michael Vecchione $900,000 (4)
-Salary Average Remaining : $0
Michael Bunting $855,000 (1)
-Salary Average Remaining : $0
Cam Dineen $852,500 (3)
-Salary Average Remaining : $0
Trevor Lewis $750,000 (1)
-Salary Average Remaining : $0
Isaak Phillips $750,000 (1)
-Salary Average Remaining : $0
Zack MacEwen $500,000 (1)
-Salary Average Remaining : $0
Kevin Gravel $500,000 (3)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $40,025,278
Year 2024 : $19,592,500
Year 2025 : $16,702,500
Year 2026 : $10,350,000
Salary Average Commitment
Year 2023 : $40,025,278
Year 2024 : $19,592,500
Year 2025 : $16,702,500
Year 2026 : $10,350,000
Salary Cap with 1 Way Contract
Year 2023 : $40,025,278
Year 2024 : $19,592,500
Year 2025 : $16,702,500
Year 2026 : $10,350,000

Farm Players Salaries

Jacob Larsson $118,800 (1)
Salary Average Remaining : $0
FarmPlayer 20 $100,000 (1)
Salary Average Remaining : $0
Farm Goalie 14 $100,000 (1)
Salary Average Remaining : $0
FarmPlayer 24 $100,000 (1)
Salary Average Remaining : $0
Farm Goalie 15 $100,000 (1)
Salary Average Remaining : $0
Tyson Foerster $95,000 (3)
Salary Average Remaining : $0
Joe Hicketts $76,667 (1)
Salary Average Remaining : $0
Brady Keeper $76,250 (1)
Salary Average Remaining : $0
Fabian Zetterlund $75,000 (3)
Salary Average Remaining : $0
Aarne Talvitie $75,000 (1)
Salary Average Remaining : $0
Owen Sillinger $75,000 (4)
Salary Average Remaining : $0
Jacob Moverare $70,000 (1)
Salary Average Remaining : $0
Brandon Gignac $70,000 (2)
Salary Average Remaining : $0
Mathias Emilio Pettersen $70,000 (3)
Salary Average Remaining : $0
Cameron Crotty $70,000 (1)
Salary Average Remaining : $0
C.J. Suess $65,000 (1)
Salary Average Remaining : $0
Jachym Kondelik $65,000 (3)
Salary Average Remaining : $0
Reece Newkirk $62,500 (2)
Salary Average Remaining : $0
Arvid Holm $62,500 (2)
Salary Average Remaining : $0
Mason Morelli $60,000 (1)
Salary Average Remaining : $0
Brad Malone $60,000 (1)
Salary Average Remaining : $0
Tommy Miller $50,000 (5)
Salary Average Remaining : $0
Jake Gaudet $50,000 (4)
Salary Average Remaining : $0
Graham Slaggert $50,000 (5)
Salary Average Remaining : $0
Drew Callin $50,000 (4)
Salary Average Remaining : $0
Matt Bartkowski $50,000 (3)
Salary Average Remaining : $0
Steven Jandric $50,000 (5)
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2023 : $1,946,717
Year 2024 : $875,000
Year 2025 : $680,000
Year 2026 : $325,000
Salary Average Commitment
Year 2023 : $1,946,717
Year 2024 : $875,000
Year 2025 : $680,000
Year 2026 : $325,000

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 - 1,871 - 93.53%
Farm Level 2: 1000 - $15 - 939 - 93.94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,799,811
Year to Date Revenue$73,792,250
Farm
Home Games Left0
Average Attendance - %2,810 - 93.66%
Average Income per Game$118,542
Year to Date Revenue$4,623,153

Expense

Pro Players Total Salaries$74,898,466
Pro Players Total Average Salaries$74,898,466
Farm Players Total Salaries$1,989,296
Farm Players Total Average Salaries$1,989,296
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,250,000
Pro Year To Date Expenses$74,925,600
Farm Year To Date Expenses$1,986,687
Pro Salary Cap Per Days$390,096
Pro Salary Cap To Date$74,925,600
Farm Salary Cap Per Days$9,848
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$390,096
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,848
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,175,600
Estimate Under Maximum Salary Cap of $82,500,000$324,400
Estimate Over Minimum Salary Cap of $0 $82,175,600
Current Bank Account$12,467,057
Projected Bank Account$12,467,057

Pro Players Salaries

Logan Couture (1 Way Contract) $13,500,000 (2)
-Salary Average Remaining : $0
Filip Forsberg (1 Way Contract) $11,650,000 (5)
-Salary Average Remaining : $0
Anders Lee (1 Way Contract) $8,750,000 (2)
-Salary Average Remaining : $0
Jake Guentzel (1 Way Contract) $8,100,000 (5)
-Salary Average Remaining : $0
Derek Forbort (1 Way Contract) $5,250,000 (3)
-Salary Average Remaining : $0
Tristan Jarry (1 Way Contract) $4,410,000 (4)
-Salary Average Remaining : $0
Noah Dobson (1 Way Contract) $3,600,000 (1)
-Salary Average Remaining : $0
Mario Ferraro (1 Way Contract) $3,087,500 (1)
-Salary Average Remaining : $0
Nic Dowd (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $0
Brandon Hagel (1 Way Contract) $1,650,000 (4)
-Salary Average Remaining : $0
Eetu Luostarinen (1 Way Contract) $1,650,000 (3)
-Salary Average Remaining : $0
Teddy Blueger (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $0
Andrew Cogliano $1,450,000 (1)
-Salary Average Remaining : $0
Cole Guttman $1,250,000 (3)
-Salary Average Remaining : $0
Tyler Motte $1,072,250 (1)
-Salary Average Remaining : $0
Sean Walker $999,999 (1)
-Salary Average Remaining : $0
Gustav Forsling $865,384 (1)
-Salary Average Remaining : $0
Alexander Alexeyev $863,333 (3)
-Salary Average Remaining : $0
Alex Lyon $800,000 (3)
-Salary Average Remaining : $0
Darren Helm $750,000 (3)
-Salary Average Remaining : $0
Alex Green $700,000 (1)
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $74,898,466
Year 2024 : $61,623,333
Year 2025 : $39,373,333
Year 2026 : $25,810,000
Salary Average Commitment
Year 2023 : $74,898,466
Year 2024 : $61,623,333
Year 2025 : $39,373,333
Year 2026 : $25,810,000
Salary Cap with 1 Way Contract
Year 2023 : $74,898,466
Year 2024 : $61,623,333
Year 2025 : $39,373,333
Year 2026 : $25,810,000

Farm Players Salaries

Jack Quinn $120,000 (1)
Salary Average Remaining : $0
Victor Soderstrom $100,000 (1)
Salary Average Remaining : $0
Hudson Fasching $93,000 (3)
Salary Average Remaining : $0
Parker Wotherspoon $90,625 (3)
Salary Average Remaining : $0
Frederic Allard $89,271 (3)
Salary Average Remaining : $0
Ryan Suzuki $85,000 (1)
Salary Average Remaining : $0
Jean-Sebastien Dea $81,900 (2)
Salary Average Remaining : $0
Michal Teply $75,000 (1)
Salary Average Remaining : $0
Tyler Tucker $75,000 (1)
Salary Average Remaining : $0
Jaret Anderson-Dolan $75,000 (3)
Salary Average Remaining : $0
Tanner Kaspick $74,250 (3)
Salary Average Remaining : $0
Cole Koepke $70,000 (1)
Salary Average Remaining : $0
Lucas Johansen $67,500 (2)
Salary Average Remaining : $0
Rhett Gardner $67,500 (1)
Salary Average Remaining : $0
Anthony Angello $65,250 (1)
Salary Average Remaining : $0
Cal O'Reilly $65,000 (1)
Salary Average Remaining : $0
Quinn Schmiemann $65,000 (3)
Salary Average Remaining : $0
Filip Lindberg $65,000 (2)
Salary Average Remaining : $0
Brad Hunt $65,000 (3)
Salary Average Remaining : $0
Michael Houser $65,000 (3)
Salary Average Remaining : $0
Luke Henman $62,500 (2)
Salary Average Remaining : $0
Lauri Pajuniemi $62,500 (2)
Salary Average Remaining : $0
Danila Zhuravlyov $60,000 (3)
Salary Average Remaining : $0
Santino Centorame $50,000 (3)
Salary Average Remaining : $0
Patrick Curry $50,000 (3)
Salary Average Remaining : $0
Justin Addamo $50,000 (3)
Salary Average Remaining : $0
Nolan Yaremko $50,000 (4)
Salary Average Remaining : $0
Aaron Ness $50,000 (4)
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2023 : $1,989,296
Year 2024 : $1,266,546
Year 2025 : $927,146
Year 2026 : $100,000
Salary Average Commitment
Year 2023 : $1,989,296
Year 2024 : $1,266,546
Year 2025 : $927,146
Year 2026 : $100,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,883 - 94.16%
Farm Level 2: 1000 - $15 - 942 - 94.21%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,660,260
Year to Date Revenue$68,070,650
Farm
Home Games Left0
Average Attendance - %2,825 - 94.18%
Average Income per Game$118,005
Year to Date Revenue$4,602,202

Expense

Pro Players Total Salaries$72,145,624
Pro Players Total Average Salaries$71,870,624
Farm Players Total Salaries$1,744,500
Farm Players Total Average Salaries$1,744,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$939,440
Pro Year To Date Expenses$78,864,720
Farm Year To Date Expenses$1,941,556
Pro Salary Cap Per Days$366,514
Pro Salary Cap To Date$78,014,272
Farm Salary Cap Per Days$8,636
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$375,758
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,636
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$78,953,712
Estimate Under Maximum Salary Cap of $82,500,000$3,546,288
Estimate Over Minimum Salary Cap of $0 $78,953,712
Current Bank Account($4,692,184)
Projected Bank Account($4,692,184)

Pro Players Salaries

David Pastrnak (1 Way Contract) $7,800,000 (4)
-Salary Average Remaining : $0
Tomas Hertl (1 Way Contract) $7,593,750 (4)
-Salary Average Remaining : $0
Patrik Laine (1 Way Contract) $7,438,500 (1)
-Salary Average Remaining : $0
Juuse Saros (1 Way Contract) $6,750,000 (5)
-Salary Average Remaining : $0
Tom Wilson (1 Way Contract) $6,045,000 (2)
-Salary Average Remaining : $0
Brock Boeser (1 Way Contract) $5,816,250 (2)
-Salary Average Remaining : $0
Filip Hronek (1 Way Contract) $4,356,000 (2)
-Salary Average Remaining : $0
Scott Laughton (1 Way Contract) $3,800,000 (3)
-Salary Average Remaining : $0
Brady Skjei (1 Way Contract) $3,100,000 (5)
-Salary Average Remaining : $0
Erik Haula (1 Way Contract) $2,750,000 (3)
-Salary Average Remaining : $0
Lucas Raymond (1 Way Contract) $2,250,000 (2)
-Salary Average Remaining : $0
Cole Sillinger (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Ilya Lyubushkin $1,499,999 (1)
-Salary Average Remaining : $0
Owen Tippett $1,485,000 (4)
-Salary Average Remaining : $0
Cody Ceci $1,462,500 (3)
-Salary Average Remaining : $0
Kirill Marchenko $1,400,000 (3)
-Salary Average Remaining : $0
Connor Clifton $1,350,000 (5)
-Salary Average Remaining : $0
Philippe Myers $1,197,000 (1)
-Salary Average Remaining : $0
Barclay Goodrow $1,165,500 (3)
-Salary Average Remaining : $0
Trent Frederic $1,039,500 (3)
-Salary Average Remaining : $0
Ukko-Pekka Luukkonen $829,125 (4)
-Salary Average Remaining : $0
Michael Carcone $775,000 (1)
-Salary Average Remaining : $0
Joey Anderson $742,500 (3)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $72,145,624
Year 2024 : $61,235,125
Year 2025 : $41,267,875
Year 2026 : $28,907,875
Salary Average Commitment
Year 2023 : $71,870,624
Year 2024 : $61,235,125
Year 2025 : $41,267,875
Year 2026 : $28,907,875
Salary Cap with 1 Way Contract
Year 2023 : $70,370,624
Year 2024 : $59,735,125
Year 2025 : $41,267,875
Year 2026 : $28,907,875

Farm Players Salaries

Tim Schaller $150,000 (2)
Salary Average Remaining : $0
Riley Sheahan $135,000 (2)
Salary Average Remaining : $0
Ross Johnston $132,000 (2)
Salary Average Remaining : $0
Nicholas Robertson $120,000 (1)
Salary Average Remaining : $0
Farm Goalie 8 $100,000 (1)
Salary Average Remaining : $0
Farm Goalie 4 $100,000 (1)
Salary Average Remaining : $0
Adam Beckman $80,000 (1)
Salary Average Remaining : $0
Jean-Luc Foudy $80,000 (1)
Salary Average Remaining : $0
Karson Kuhlman $70,000 (1)
Salary Average Remaining : $0
Nikita Pavlychev $70,000 (1)
Salary Average Remaining : $0
Laurent Dauphin $70,000 (1)
Salary Average Remaining : $0
Ville Koivunen $70,000 (3)
Salary Average Remaining : $0
Wyatt Aamodt $70,000 (5)
Salary Average Remaining : $0
Wyatt Kalynuk $70,000 (1)
Salary Average Remaining : $0
Nick Abruzzese $70,000 (3)
Salary Average Remaining : $0
Emil Andrae $65,000 (3)
Salary Average Remaining : $0
Dylan Blujus $65,000 (1)
Salary Average Remaining : $0
Beck Malenstyn $62,500 (2)
Salary Average Remaining : $0
Dmitri Osipov $60,000 (2)
Salary Average Remaining : $0
Madison Bowey $55,000 (3)
Salary Average Remaining : $0
Steven Santini $50,000 (5)
Salary Average Remaining : $0
Dillon Heatherington $0 (0)
Salary Average Remaining : $0
Total Farm Players22
Salary Commitment
Year 2023 : $1,744,500
Year 2024 : $919,500
Year 2025 : $380,000
Year 2026 : $120,000
Salary Average Commitment
Year 2023 : $1,744,500
Year 2024 : $919,500
Year 2025 : $380,000
Year 2026 : $120,000

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 - 1,892 - 94.59%
Farm Level 2: 1000 - $15 - 942 - 94.16%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,723,494
Year to Date Revenue$70,663,250
Farm
Home Games Left0
Average Attendance - %2,833 - 94.45%
Average Income per Game$119,291
Year to Date Revenue$4,652,354

Expense

Pro Players Total Salaries$83,332,499
Pro Players Total Average Salaries$83,332,499
Farm Players Total Salaries$1,521,950
Farm Players Total Average Salaries$1,521,950
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,912,500
Pro Year To Date Expenses$79,359,186
Farm Year To Date Expenses$1,470,361
Pro Salary Cap Per Days$434,023
Pro Salary Cap To Date$78,995,334
Farm Salary Cap Per Days$7,534
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$434,023
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,534
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,907,834
Estimate Under Maximum Salary Cap of $82,500,000$592,166
Estimate Over Minimum Salary Cap of $0 $81,907,834
Current Bank Account$608,957
Projected Bank Account$608,957

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,505,000 (3)
-Salary Average Remaining : $0
Reilly Smith (1 Way Contract) $7,500,000 (1)
-Salary Average Remaining : $0
Bo Horvat (1 Way Contract) $7,425,000 (5)
-Salary Average Remaining : $0
Joe Pavelski (1 Way Contract) $7,000,000 (2)
-Salary Average Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $6,500,000 (2)
-Salary Average Remaining : $0
Brock Nelson (1 Way Contract) $6,400,000 (1)
-Salary Average Remaining : $0
Damon Severson (1 Way Contract) $5,625,000 (5)
-Salary Average Remaining : $0
David Savard (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $0
Viktor Arvidsson (1 Way Contract) $3,500,000 (3)
-Salary Average Remaining : $0
Nick Jensen (1 Way Contract) $3,375,000 (1)
-Salary Average Remaining : $0
Hampus Lindholm (1 Way Contract) $3,279,500 (4)
-Salary Average Remaining : $0
Antti Raanta (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $0
Vladislav Gavrikov (1 Way Contract) $2,800,000 (1)
-Salary Average Remaining : $0
Sean Monahan (1 Way Contract) $2,500,000 (5)
-Salary Average Remaining : $0
Anders Bjork (1 Way Contract) $2,495,000 (1)
-Salary Average Remaining : $0
Travis Hamonic (1 Way Contract) $2,000,000 (5)
-Salary Average Remaining : $0
Jake Evans (1 Way Contract) $1,530,000 (1)
-Salary Average Remaining : $0
Derek Grant $1,499,999 (4)
-Salary Average Remaining : $0
Craig Anderson $1,450,000 (1)
-Salary Average Remaining : $0
Dysin Mayo $855,000 (2)
-Salary Average Remaining : $0
Mathieu Joseph $796,500 (4)
-Salary Average Remaining : $0
Alex Nedeljkovic $796,500 (3)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $83,332,499
Year 2024 : $61,062,000
Year 2025 : $39,207,000
Year 2026 : $26,405,500
Salary Average Commitment
Year 2023 : $83,332,499
Year 2024 : $57,782,499
Year 2025 : $35,927,499
Year 2026 : $23,125,999
Salary Cap with 1 Way Contract
Year 2023 : $83,332,499
Year 2024 : $57,782,499
Year 2025 : $35,927,499
Year 2026 : $23,125,999

Farm Players Salaries

Brogan Rafferty $102,500 (5)
Salary Average Remaining : $0
Farm Goalie 16 $100,000 (1)
Salary Average Remaining : $0
Chris Driedger $99,450 (2)
Salary Average Remaining : $0
Tucker Poolman $97,500 (1)
Salary Average Remaining : $0
Brayden Burke $75,000 (1)
Salary Average Remaining : $0
Nathan Schnarr $75,000 (1)
Salary Average Remaining : $0
Magnus Hellberg $75,000 (1)
Salary Average Remaining : $0
Jacob Christiansen $70,000 (2)
Salary Average Remaining : $0
Riley Sutter $65,000 (3)
Salary Average Remaining : $0
Paul Thompson $62,500 (2)
Salary Average Remaining : $0
Joseph LaBate $50,000 (4)
Salary Average Remaining : $0
Justin Danforth $50,000 (5)
Salary Average Remaining : $0
Kale Kessy $50,000 (4)
Salary Average Remaining : $0
Gustav Rydahl $50,000 (5)
Salary Average Remaining : $0
Sakari Manninen $50,000 (1)
Salary Average Remaining : $0
Connor Ford $50,000 (4)
Salary Average Remaining : $0
Matt Irwin $50,000 (4)
Salary Average Remaining : $0
Michael Sgarbossa $50,000 (4)
Salary Average Remaining : $0
Michael Stone $50,000 (5)
Salary Average Remaining : $0
Adam Clendening $50,000 (4)
Salary Average Remaining : $0
Anthony Bitetto $50,000 (1)
Salary Average Remaining : $0
Dillon Simpson $50,000 (5)
Salary Average Remaining : $0
Robert Hamilton $50,000 (5)
Salary Average Remaining : $0
Lucas Condotta $50,000 (5)
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2023 : $1,521,950
Year 2024 : $999,450
Year 2025 : $767,500
Year 2026 : $702,500
Salary Average Commitment
Year 2023 : $1,521,950
Year 2024 : $999,450
Year 2025 : $767,500
Year 2026 : $702,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,897 - 94.87%
Farm Level 2: 1000 - $15 - 938 - 93.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,654,809
Year to Date Revenue$67,847,150
Farm
Home Games Left0
Average Attendance - %2,835 - 94.50%
Average Income per Game$119,903
Year to Date Revenue$4,676,230

Expense

Pro Players Total Salaries$81,040,761
Pro Players Total Average Salaries$81,040,761
Farm Players Total Salaries$1,795,250
Farm Players Total Average Salaries$1,795,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,417,761
Farm Year To Date Expenses$1,796,048
Pro Salary Cap Per Days$394,470
Pro Salary Cap To Date$73,308,616
Farm Salary Cap Per Days$8,887
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$422,087
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,887
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$73,308,616
Estimate Under Maximum Salary Cap of $82,500,000$9,191,384
Estimate Over Minimum Salary Cap of $0 $73,308,616
Current Bank Account$10,268,657
Projected Bank Account$10,268,657

Pro Players Salaries

Darcy Kuemper (1 Way Contract) $10,000,000 (1)
-Salary Average Remaining : $0
Claude Giroux (1 Way Contract) $7,800,000 (2)
-Salary Average Remaining : $0
Jonathan Toews (1 Way Contract) $6,750,000 (1)
-Salary Average Remaining : $0
Chris Kreider (1 Way Contract) $6,243,750 (1)
-Salary Average Remaining : $0
Lawson Crouse (1 Way Contract) $4,300,000 (2)
-Salary Average Remaining : $0
Olli Maatta (1 Way Contract) $4,200,000 (5)
-Salary Average Remaining : $0
Joel Edmundson (1 Way Contract) $4,095,000 (1)
-Salary Average Remaining : $0
Carson Soucy (1 Way Contract) $3,950,000 (5)
-Salary Average Remaining : $0
Tanner Pearson (1 Way Contract) $3,802,500 (1)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Robby Fabbri (1 Way Contract) $3,600,000 (1)
-Salary Average Remaining : $0
Nick Bonino (1 Way Contract) $2,900,000 (2)
-Salary Average Remaining : $0
Jordan Martinook (1 Way Contract) $2,520,000 (2)
-Salary Average Remaining : $0
Jamie Oleksiak (1 Way Contract) $2,500,875 (1)
-Salary Average Remaining : $0
Andrei Kuzmenko (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $0
Ethan Bear (1 Way Contract) $2,200,000 (1)
-Salary Average Remaining : $0
Jack Roslovic (1 Way Contract) $2,010,642 (3)
-Salary Average Remaining : $0
Vince Dunn (1 Way Contract) $1,856,250 (1)
-Salary Average Remaining : $0
Nils Hoglander (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Pius Suter (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $0
Riley Nash $1,499,000 (3)
-Salary Average Remaining : $0
Matthew Boldy $1,450,000 (2)
-Salary Average Remaining : $0
Thatcher Demko $1,207,500 (1)
-Salary Average Remaining : $0
Cody Glass $1,005,244 (4)
-Salary Average Remaining : $0
Patrick Brown $1,000,000 (2)
-Salary Average Remaining : $0
Mattias Samuelsson $900,000 (1)
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2023 : $81,040,761
Year 2024 : $32,634,886
Year 2025 : $12,664,886
Year 2026 : $9,155,244
Salary Average Commitment
Year 2023 : $81,040,761
Year 2024 : $32,634,886
Year 2025 : $12,664,886
Year 2026 : $9,155,244
Salary Cap with 1 Way Contract
Year 2023 : $75,738,261
Year 2024 : $32,634,886
Year 2025 : $12,664,886
Year 2026 : $9,155,244

Farm Players Salaries

Vasily Podkolzin $125,000 (2)
Salary Average Remaining : $0
FarmPlayer 13 $100,000 (1)
Salary Average Remaining : $0
FarmPlayer 14 $100,000 (1)
Salary Average Remaining : $0
Justin Braun $100,000 (2)
Salary Average Remaining : $0
FarmPlayer 15 $100,000 (1)
Salary Average Remaining : $0
FarmPlayer 16 $100,000 (1)
Salary Average Remaining : $0
FarmPlayer 18 $100,000 (1)
Salary Average Remaining : $0
Eric Comrie $84,000 (3)
Salary Average Remaining : $0
Jake Muzzin $80,000 (3)
Salary Average Remaining : $0
Ashton Sautner $75,000 (2)
Salary Average Remaining : $0
Jack Rathbone $75,000 (1)
Salary Average Remaining : $0
Cristiano DiGiacinto $75,000 (1)
Salary Average Remaining : $0
Jack St. Ivany $75,000 (3)
Salary Average Remaining : $0
Alex Gallant $75,000 (1)
Salary Average Remaining : $0
Roby Jarventie $75,000 (2)
Salary Average Remaining : $0
Oscar Dansk $75,000 (1)
Salary Average Remaining : $0
Matthew Highmore $71,250 (1)
Salary Average Remaining : $0
Jett Woo $70,000 (1)
Salary Average Remaining : $0
Seth Barton $65,000 (2)
Salary Average Remaining : $0
Arturs Silovs $65,000 (2)
Salary Average Remaining : $0
Jordan Oesterle $60,000 (5)
Salary Average Remaining : $0
Patrick Sieloff $50,000 (1)
Salary Average Remaining : $0
Total Farm Players22
Salary Commitment
Year 2023 : $1,795,250
Year 2024 : $804,000
Year 2025 : $299,000
Year 2026 : $60,000
Salary Average Commitment
Year 2023 : $1,795,250
Year 2024 : $804,000
Year 2025 : $299,000
Year 2026 : $60,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,915 - 95.76%
Farm Level 2: 1000 - $15 - 932 - 93.18%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,684,245
Year to Date Revenue$69,054,050
Farm
Home Games Left0
Average Attendance - %2,847 - 94.90%
Average Income per Game$120,702
Year to Date Revenue$4,707,377

Expense

Pro Players Total Salaries$68,192,918
Pro Players Total Average Salaries$68,192,918
Farm Players Total Salaries$3,384,803
Farm Players Total Average Salaries$3,384,803
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,496,286
Pro Year To Date Expenses$66,269,339
Farm Year To Date Expenses$3,372,571
Pro Salary Cap Per Days$332,750
Pro Salary Cap To Date$64,811,949
Farm Salary Cap Per Days$16,756
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$355,171
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,756
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$71,308,235
Estimate Under Maximum Salary Cap of $82,500,000$11,191,765
Estimate Over Minimum Salary Cap of $0 $71,308,235
Current Bank Account$21,893,889
Projected Bank Account$21,893,889

Pro Players Salaries

Jacob Trouba (1 Way Contract) $10,800,000 (3)
-Salary Average Remaining : $0
Brandon Saad (1 Way Contract) $5,850,000 (1)
-Salary Average Remaining : $0
Carter Verhaeghe (1 Way Contract) $5,831,334 (5)
-Salary Average Remaining : $0
Christian Dvorak (1 Way Contract) $4,440,000 (1)
-Salary Average Remaining : $0
Maxime Comtois (1 Way Contract) $4,305,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Adam Larsson (1 Way Contract) $3,800,000 (3)
-Salary Average Remaining : $0
Robert Thomas (1 Way Contract) $3,500,000 (4)
-Salary Average Remaining : $0
Joel Armia (1 Way Contract) $3,376,667 (1)
-Salary Average Remaining : $0
Frederick Gaudreau (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $0
Frank Vatrano (1 Way Contract) $2,964,000 (2)
-Salary Average Remaining : $0
Blake Coleman (1 Way Contract) $2,280,000 (1)
-Salary Average Remaining : $0
Adin Hill (1 Way Contract) $2,066,250 (1)
-Salary Average Remaining : $0
Adrian Kempe (1 Way Contract) $1,980,000 (2)
-Salary Average Remaining : $0
William Carrier (1 Way Contract) $1,816,667 (3)
-Salary Average Remaining : $0
Sean Kuraly (1 Way Contract) $1,606,500 (2)
-Salary Average Remaining : $0
Nikita Zadorov (1 Way Contract) $1,600,000 (1)
-Salary Average Remaining : $0
Anthony Deangelo (1 Way Contract) $1,579,000 (1)
-Salary Average Remaining : $0
Laurent Brossoit (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $0
Trevor Zegras $1,400,000 (1)
-Salary Average Remaining : $0
Seth Jarvis $1,000,000 (1)
-Salary Average Remaining : $0
William Borgen $990,000 (2)
-Salary Average Remaining : $0
Jeremy Lauzon $935,000 (2)
-Salary Average Remaining : $0
Simon Benoit $822,500 (4)
-Salary Average Remaining : $0
Nils Lundkvist $750,000 (2)
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $68,192,918
Year 2024 : $38,796,001
Year 2025 : $26,570,501
Year 2026 : $10,153,834
Salary Average Commitment
Year 2023 : $68,192,918
Year 2024 : $38,796,001
Year 2025 : $26,570,501
Year 2026 : $10,153,834
Salary Cap with 1 Way Contract
Year 2023 : $63,887,918
Year 2024 : $38,796,001
Year 2025 : $26,570,501
Year 2026 : $10,153,834

Farm Players Salaries

Dylan Gambrell $140,000 (1)
Salary Average Remaining : $0
Collin Delia $139,800 (3)
Salary Average Remaining : $0
Nikolai Knyzhov $137,167 (1)
Salary Average Remaining : $0
Ben Hutton $132,750 (2)
Salary Average Remaining : $0
Vincent Sevigny $111,111 (1)
Salary Average Remaining : $0
Vinni Lettieri $97,167 (3)
Salary Average Remaining : $0
Jalen Chatfield $95,000 (1)
Salary Average Remaining : $0
Lucas Carlsson $90,000 (1)
Salary Average Remaining : $0
Cole Smith $85,000 (1)
Salary Average Remaining : $0
Daniil Miromanov $83,487 (3)
Salary Average Remaining : $0
Arnaud Durandeau $83,487 (3)
Salary Average Remaining : $0
Sean Day $82,500 (2)
Salary Average Remaining : $0
Tim Gettinger $82,167 (3)
Salary Average Remaining : $0
Keaton Middleton $82,167 (3)
Salary Average Remaining : $0
Milos Kelemen $75,000 (3)
Salary Average Remaining : $0
Dylan Ferguson $75,000 (1)
Salary Average Remaining : $0
Zach Giuttari $75,000 (1)
Salary Average Remaining : $0
Simon Ryfors $75,000 (2)
Salary Average Remaining : $0
Austin Strand $74,500 (2)
Salary Average Remaining : $0
Bokondji Imama $74,500 (2)
Salary Average Remaining : $0
Andreas Englund $74,000 (1)
Salary Average Remaining : $0
Mitchell Chaffee $70,000 (1)
Salary Average Remaining : $0
Damien Giroux $70,000 (1)
Salary Average Remaining : $0
Daniil Gushchin $70,000 (3)
Salary Average Remaining : $0
Dylan Garand $70,000 (3)
Salary Average Remaining : $0
Connor Mackey $70,000 (1)
Salary Average Remaining : $0
Justin Richards $70,000 (1)
Salary Average Remaining : $0
Alex Steeves $70,000 (2)
Salary Average Remaining : $0
Patrick Giles $70,000 (2)
Salary Average Remaining : $0
Devante Stephens $70,000 (1)
Salary Average Remaining : $0
Hugo Alnefelt $70,000 (3)
Salary Average Remaining : $0
Maxence Guenette $65,000 (2)
Salary Average Remaining : $0
Pontus Holmberg $65,000 (3)
Salary Average Remaining : $0
Luka Burzan $65,000 (1)
Salary Average Remaining : $0
Arvid Soderblom $65,000 (3)
Salary Average Remaining : $0
Linus Karlsson $65,000 (3)
Salary Average Remaining : $0
Stelio Mattheos $62,500 (2)
Salary Average Remaining : $0
Evan Weinger $62,500 (2)
Salary Average Remaining : $0
Luka Profaca $60,000 (3)
Salary Average Remaining : $0
Nathan Burke $60,000 (3)
Salary Average Remaining : $0
Walker Duehr $50,000 (2)
Salary Average Remaining : $0
Brandon Scanlin $50,000 (2)
Salary Average Remaining : $0
Antonio Stranges $50,000 (1)
Salary Average Remaining : $0
Total Farm Players43
Salary Commitment
Year 2023 : $3,384,803
Year 2024 : $2,037,525
Year 2025 : $1,168,275
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,384,803
Year 2024 : $2,037,525
Year 2025 : $1,168,275
Year 2026 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGlendale
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,904 - 95.20%
Farm Level 2: 1000 - $15 - 952 - 95.25%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,650,448
Year to Date Revenue$67,668,350
Farm
Home Games Left0
Average Attendance - %2,857 - 95.22%
Average Income per Game$119,629
Year to Date Revenue$4,665,542

Expense

Pro Players Total Salaries$54,786,744
Pro Players Total Average Salaries$54,786,744
Farm Players Total Salaries$1,935,125
Farm Players Total Average Salaries$1,865,125
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$12,060,000
Pro Year To Date Expenses$54,206,590
Farm Year To Date Expenses$1,961,085
Pro Salary Cap Per Days$275,973
Pro Salary Cap To Date$53,644,090
Farm Salary Cap Per Days$9,233
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$285,348
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,580
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$65,704,090
Estimate Under Maximum Salary Cap of $82,500,000$16,795,910
Estimate Over Minimum Salary Cap of $0 $65,704,090
Current Bank Account$28,150,715
Projected Bank Account$28,150,715

Pro Players Salaries

Roman Josi (1 Way Contract) $8,500,000 (4)
-Salary Average Remaining : $0
Nick Suzuki (1 Way Contract) $8,150,625 (4)
-Salary Average Remaining : $0
Ryan Johansen (1 Way Contract) $4,250,000 (2)
-Salary Average Remaining : $0
Carter Hart (1 Way Contract) $3,939,219 (4)
-Salary Average Remaining : $0
Adam Boqvist (1 Way Contract) $2,925,000 (5)
-Salary Average Remaining : $0
Mackenzie Blackwood (1 Way Contract) $2,772,000 (2)
-Salary Average Remaining : $0
Henri Jokiharju (1 Way Contract) $2,567,500 (3)
-Salary Average Remaining : $0
Mason McTavish (1 Way Contract) $2,000,000 (3)
-Salary Average Remaining : $0
K'Andre Miller (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $0
Barrett Hayton (1 Way Contract) $1,968,650 (5)
-Salary Average Remaining : $0
Calvin De Haan (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Ty Smith (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $0
Matt Grzelcyk $1,480,000 (5)
-Salary Average Remaining : $0
Matt Nieto $1,400,000 (3)
-Salary Average Remaining : $0
Peyton Krebs $1,250,000 (1)
-Salary Average Remaining : $0
Sonny Milano $1,093,000 (1)
-Salary Average Remaining : $0
Vincent Desharnais $1,000,000 (5)
-Salary Average Remaining : $0
Farm Goalie 10 $1,000,000 (1)
-Salary Average Remaining : $0
Mason Appleton $972,000 (3)
-Salary Average Remaining : $0
Lane Pederson $918,750 (3)
-Salary Average Remaining : $0
Trey Fix-Wolansky $825,000 (3)
-Salary Average Remaining : $0
David Gustafsson $775,000 (4)
-Salary Average Remaining : $0
Philipp Kurashev $750,000 (3)
-Salary Average Remaining : $0
Klim Kostin $700,000 (2)
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $54,786,744
Year 2024 : $45,893,744
Year 2025 : $38,171,744
Year 2026 : $28,738,494
Salary Average Commitment
Year 2023 : $54,786,744
Year 2024 : $45,893,744
Year 2025 : $38,171,744
Year 2026 : $28,738,494
Salary Cap with 1 Way Contract
Year 2023 : $52,986,744
Year 2024 : $45,893,744
Year 2025 : $38,171,744
Year 2026 : $28,738,494

Farm Players Salaries

Kyle Keyser $140,000 (1)
Salary Average Remaining : $0
Zack Kassian $130,000 (2)
Salary Average Remaining : $0
Wyatt Newpower $120,000 (3)
Salary Average Remaining : $0
Jakub Lauko $120,000 (3)
Salary Average Remaining : $0
Buddy Robinson $100,000 (3)
Salary Average Remaining : $0
Oskar Steen $88,000 (3)
Salary Average Remaining : $0
Oskar Olausson $85,000 (3)
Salary Average Remaining : $0
Anton Blidh $85,000 (1)
Salary Average Remaining : $0
Mads Sogaard $85,000 (1)
Salary Average Remaining : $0
Dylan Coghlan $83,875 (2)
Salary Average Remaining : $0
Joona Koppanen $82,500 (2)
Salary Average Remaining : $0
Clark Bishop $80,100 (1)
Salary Average Remaining : $0
Jeff Malott $75,700 (2)
Salary Average Remaining : $0
Zach Senyshyn $72,450 (2)
Salary Average Remaining : $0
Jack Ahcan $70,000 (1)
Salary Average Remaining : $0
Samuel Asselin $70,000 (1)
Salary Average Remaining : $0
Philip Kemp $70,000 (1)
Salary Average Remaining : $0
Ryker Evans $65,000 (3)
Salary Average Remaining : $0
Dmitri Samorukov $62,500 (2)
Salary Average Remaining : $0
Cam Hausinger $50,000 (5)
Salary Average Remaining : $0
Tanner Fritz $50,000 (5)
Salary Average Remaining : $0
Max Ellis $50,000 (5)
Salary Average Remaining : $0
Noah Philp $50,000 (3)
Salary Average Remaining : $0
Roman Ahcan $50,000 (4)
Salary Average Remaining : $0
Hunter Drew $0 (0)
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2023 : $1,935,125
Year 2024 : $1,335,025
Year 2025 : $828,000
Year 2026 : $200,000
Salary Average Commitment
Year 2023 : $1,865,125
Year 2024 : $1,265,025
Year 2025 : $758,000
Year 2026 : $200,000

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 - 1,877 - 93.84%
Farm Level 2: 1000 - $15 - 942 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,794,360
Year to Date Revenue$73,568,750
Farm
Home Games Left0
Average Attendance - %2,818 - 93.95%
Average Income per Game$118,920
Year to Date Revenue$4,637,865

Expense

Pro Players Total Salaries$69,296,917
Pro Players Total Average Salaries$69,296,917
Farm Players Total Salaries$2,847,162
Farm Players Total Average Salaries$2,847,162
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,646,645
Farm Year To Date Expenses$2,940,633
Pro Salary Cap Per Days$346,599
Pro Salary Cap To Date$66,522,955
Farm Salary Cap Per Days$14,095
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$360,921
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,095
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$66,522,955
Estimate Under Maximum Salary Cap of $82,500,000$15,977,045
Estimate Over Minimum Salary Cap of $0 $66,522,955
Current Bank Account$21,280,314
Projected Bank Account$21,280,314

Pro Players Salaries

Dougie Hamilton (1 Way Contract) $7,762,500 (3)
-Salary Average Remaining : $0
Tyler Myers (1 Way Contract) $6,500,000 (2)
-Salary Average Remaining : $0
Jacob Markstrom (1 Way Contract) $6,000,000 (4)
-Salary Average Remaining : $0
Adam Henrique (1 Way Contract) $5,000,000 (4)
-Salary Average Remaining : $0
Ryan Suter (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $0
Nick Foligno (1 Way Contract) $4,750,000 (1)
-Salary Average Remaining : $0
Mike Hoffman (1 Way Contract) $3,750,000 (2)
-Salary Average Remaining : $0
David Rittich (1 Way Contract) $3,465,000 (2)
-Salary Average Remaining : $0
MacKenzie Weegar (1 Way Contract) $2,887,500 (4)
-Salary Average Remaining : $0
Marcus Johansson (1 Way Contract) $2,850,000 (1)
-Salary Average Remaining : $0
James Reimer (1 Way Contract) $2,750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Troy Stecher (1 Way Contract) $2,487,750 (2)
-Salary Average Remaining : $0
Tim Stutzle (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $0
Derick Brassard (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $0
Zach Bogosian (1 Way Contract) $1,950,000 (1)
-Salary Average Remaining : $0
Sean Durzi (1 Way Contract) $1,870,000 (5)
-Salary Average Remaining : $0
Dylan Guenther (1 Way Contract) $1,750,000 (3)
-Salary Average Remaining : $0
Mark Jankowski $1,095,000 (4)
-Salary Average Remaining : $0
Travis Boyd $1,012,500 (4)
-Salary Average Remaining : $0
Chad Ruhwedel $1,000,000 (3)
-Salary Average Remaining : $0
Adam Gaudette $916,667 (2)
-Salary Average Remaining : $0
Phillip Di Giuseppe $750,000 (1)
-Salary Average Remaining : $0
Rafael Harvey-Pinard $750,000 (1)
-Salary Average Remaining : $0
Mark Kastelic $750,000 (1)
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $69,296,917
Year 2024 : $48,996,917
Year 2025 : $29,877,500
Year 2026 : $19,365,000
Salary Average Commitment
Year 2023 : $69,296,917
Year 2024 : $47,496,917
Year 2025 : $28,377,500
Year 2026 : $17,865,000
Salary Cap with 1 Way Contract
Year 2023 : $66,546,917
Year 2024 : $47,496,917
Year 2025 : $28,377,500
Year 2026 : $17,865,000

Farm Players Salaries

Alex Galchenyuk $130,000 (2)
Salary Average Remaining : $0
Erik Kallgren $125,000 (2)
Salary Average Remaining : $0
Jake Neighbours $100,000 (3)
Salary Average Remaining : $0
Farm Goalie 5 $100,000 (1)
Salary Average Remaining : $0
Adam Erne $100,000 (5)
Salary Average Remaining : $0
FarmPlayer 1 $100,000 (1)
Salary Average Remaining : $0
Jakob Pelletier $100,000 (2)
Salary Average Remaining : $0
Zach Aston-Reese $99,000 (1)
Salary Average Remaining : $0
Nick DeSimone $90,800 (3)
Salary Average Remaining : $0
Bobby Brink $90,000 (2)
Salary Average Remaining : $0
Nathan Smith $90,000 (2)
Salary Average Remaining : $0
Kyle Burroughs $90,000 (3)
Salary Average Remaining : $0
Tyler Angle $85,000 (1)
Salary Average Remaining : $0
Alex Limoges $85,000 (1)
Salary Average Remaining : $0
Adam Ruzicka $83,875 (5)
Salary Average Remaining : $0
Kale Clague $83,738 (2)
Salary Average Remaining : $0
Matt Luff $82,500 (3)
Salary Average Remaining : $0
Calen Addison $80,000 (1)
Salary Average Remaining : $0
Derek Stepan $80,000 (3)
Salary Average Remaining : $0
Sebastian AhoD $79,750 (1)
Salary Average Remaining : $0
Connor Carrick $75,000 (3)
Salary Average Remaining : $0
Ryan Dzingel $75,000 (4)
Salary Average Remaining : $0
Olli Juolevi $75,000 (2)
Salary Average Remaining : $0
William Lockwood $75,000 (1)
Salary Average Remaining : $0
Riley Damiani $75,000 (1)
Salary Average Remaining : $0
Aliaksei Protas $70,000 (2)
Salary Average Remaining : $0
Justin Brazeau $70,000 (1)
Salary Average Remaining : $0
Ryan McGregor $70,000 (1)
Salary Average Remaining : $0
Cole Schwindt $70,000 (1)
Salary Average Remaining : $0
Jimmy Huntington $65,000 (3)
Salary Average Remaining : $0
Arshdeep Bains $65,000 (3)
Salary Average Remaining : $0
Mathias Laferriere $65,000 (2)
Salary Average Remaining : $0
Greg Meireles $62,500 (2)
Salary Average Remaining : $0
Mitchell Hoelscher $60,000 (3)
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 2023 : $2,847,162
Year 2024 : $1,858,412
Year 2025 : $967,175
Year 2026 : $258,875
Salary Average Commitment
Year 2023 : $2,847,162
Year 2024 : $1,858,412
Year 2025 : $967,175
Year 2026 : $258,875

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,881 - 94.06%
Farm Level 2: 1000 - $15 - 929 - 92.92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,557,777
Year to Date Revenue$63,868,850
Farm
Home Games Left0
Average Attendance - %2,810 - 93.68%
Average Income per Game$118,866
Year to Date Revenue$4,635,780

Expense

Pro Players Total Salaries$51,496,291
Pro Players Total Average Salaries$51,496,291
Farm Players Total Salaries$2,307,201
Farm Players Total Average Salaries$2,307,201
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$10,315,500
Pro Year To Date Expenses$42,054,170
Farm Year To Date Expenses$2,240,407
Pro Salary Cap Per Days$227,324
Pro Salary Cap To Date$35,028,051
Farm Salary Cap Per Days$11,422
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$268,210
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,422
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$45,343,551
Estimate Under Maximum Salary Cap of $82,500,000$37,156,449
Estimate Over Minimum Salary Cap of $0 $45,343,551
Current Bank Account$15,407,268
Projected Bank Account$15,407,268

Pro Players Salaries

Devon Toews (1 Way Contract) $9,500,000 (5)
-Salary Average Remaining : $0
Timo Meier (1 Way Contract) $7,020,000 (5)
-Salary Average Remaining : $0
Andrei Svechnikov (1 Way Contract) $6,975,000 (1)
-Salary Average Remaining : $0
Jake Oettinger (1 Way Contract) $3,800,000 (1)
-Salary Average Remaining : $0
Alexander Kerfoot (1 Way Contract) $3,780,000 (2)
-Salary Average Remaining : $0
Jesper Fast (1 Way Contract) $3,150,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Colin Miller (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Brian Elliott (1 Way Contract) $1,950,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Anton Khudobin $1,400,000 (1)
-Salary Average Remaining : $0
Jussi Olkinuora $1,400,000 (5)
-Salary Average Remaining : $0
Jacob Perreault $1,000,000 (1)
-Salary Average Remaining : $0
Nathan Bastian $821,291 (2)
-Salary Average Remaining : $0
Travis Howe $800,000 (1)
-Salary Average Remaining : $0
Alexey Toropchenko $750,000 (2)
-Salary Average Remaining : $0
Anthony Vincent $700,000 (3)
-Salary Average Remaining : $0
Henrik Borgstrom $600,000 (1)
-Salary Average Remaining : $0
Brennan Saulnier $600,000 (3)
-Salary Average Remaining : $0
Ryan Wagner $500,000 (1)
-Salary Average Remaining : $0
Corey Schueneman $500,000 (1)
-Salary Average Remaining : $0
Bobby Lynch $500,000 (1)
-Salary Average Remaining : $0
Seth Helgeson $500,000 (2)
-Salary Average Remaining : $0
Jack Dougherty $500,000 (1)
-Salary Average Remaining : $0
Dylan McIlrath $500,000 (3)
-Salary Average Remaining : $0
Brandon Hickey $500,000 (1)
-Salary Average Remaining : $0
Nicholas Caamano $500,000 (1)
-Salary Average Remaining : $0
Kurtis MacDermid $500,000 (4)
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 2023 : $51,496,291
Year 2024 : $33,921,291
Year 2025 : $22,170,000
Year 2026 : $20,370,000
Salary Average Commitment
Year 2023 : $51,496,291
Year 2024 : $33,921,291
Year 2025 : $22,170,000
Year 2026 : $20,370,000
Salary Cap with 1 Way Contract
Year 2023 : $43,646,291
Year 2024 : $26,071,291
Year 2025 : $20,220,000
Year 2026 : $18,420,000

Farm Players Salaries

Keith Kinkaid $140,000 (3)
Salary Average Remaining : $0
Gabriel Dumont $140,000 (3)
Salary Average Remaining : $0
Simon Nemec $125,000 (3)
Salary Average Remaining : $0
Conor Timmins $108,900 (4)
Salary Average Remaining : $0
Trevor Carrick $97,500 (3)
Salary Average Remaining : $0
Sam Steel $95,000 (3)
Salary Average Remaining : $0
Aatu Raty $90,000 (3)
Salary Average Remaining : $0
Danny O'Regan $77,778 (5)
Salary Average Remaining : $0
Jamieson Rees $75,000 (1)
Salary Average Remaining : $0
Alex Peters $71,235 (1)
Salary Average Remaining : $0
Sam Carrick $70,000 (4)
Salary Average Remaining : $0
Wayne Simmonds $70,000 (4)
Salary Average Remaining : $0
Cole Cassels $70,000 (5)
Salary Average Remaining : $0
Nikita Okhotiuk $70,000 (1)
Salary Average Remaining : $0
Alex Petrovic $70,000 (3)
Salary Average Remaining : $0
Alan Quine $60,000 (4)
Salary Average Remaining : $0
Chris Wagner $60,000 (2)
Salary Average Remaining : $0
Hudson Elynuik $56,789 (1)
Salary Average Remaining : $0
Will Reilly $55,000 (1)
Salary Average Remaining : $0
Yanni Kaldis $55,000 (1)
Salary Average Remaining : $0
Markus Nurmi $50,000 (1)
Salary Average Remaining : $0
Garrett Wilson $50,000 (3)
Salary Average Remaining : $0
Joseph Blandisi $50,000 (5)
Salary Average Remaining : $0
Shane Bowers $50,000 (1)
Salary Average Remaining : $0
Mitchell Vande Sompel $50,000 (1)
Salary Average Remaining : $0
Luke Martin $50,000 (1)
Salary Average Remaining : $0
Olivier Galipeau $50,000 (3)
Salary Average Remaining : $0
Ryan Reaves $50,000 (1)
Salary Average Remaining : $0
Tyler Benson $50,000 (1)
Salary Average Remaining : $0
Maxime Lajoie $50,000 (1)
Salary Average Remaining : $0
Brett Ritchie $50,000 (2)
Salary Average Remaining : $0
Spencer Smallman $50,000 (1)
Salary Average Remaining : $0
Scott Harrington $50,000 (3)
Salary Average Remaining : $0
Total Farm Players33
Salary Commitment
Year 2023 : $2,307,201
Year 2024 : $1,524,178
Year 2025 : $1,414,178
Year 2026 : $506,678
Salary Average Commitment
Year 2023 : $2,307,201
Year 2024 : $1,524,178
Year 2025 : $1,414,178
Year 2026 : $506,678

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 - 1,876 - 93.81%
Farm Level 2: 1000 - $15 - 954 - 95.38%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,788,909
Year to Date Revenue$73,345,250
Farm
Home Games Left0
Average Attendance - %2,830 - 94.34%
Average Income per Game$118,637
Year to Date Revenue$4,626,831

Expense

Pro Players Total Salaries$77,288,041
Pro Players Total Average Salaries$77,288,041
Farm Players Total Salaries$3,590,350
Farm Players Total Average Salaries$3,570,350
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,697,132
Farm Year To Date Expenses$3,732,439
Pro Salary Cap Per Days$402,542
Pro Salary Cap To Date$78,697,132
Farm Salary Cap Per Days$17,675
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$402,542
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,774
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$78,697,132
Estimate Under Maximum Salary Cap of $82,500,000$3,802,868
Estimate Over Minimum Salary Cap of $0 $78,697,132
Current Bank Account$66,223,326
Projected Bank Account$66,223,326

Pro Players Salaries

Adam Fox (1 Way Contract) $8,125,000 (1)
-Salary Average Remaining : $0
Colton Parayko (1 Way Contract) $7,425,000 (3)
-Salary Average Remaining : $0
Mark Stone (1 Way Contract) $6,425,000 (2)
-Salary Average Remaining : $0
Alex DeBrincat (1 Way Contract) $6,340,000 (3)
-Salary Average Remaining : $0
Anthony Cirelli (1 Way Contract) $5,437,500 (1)
-Salary Average Remaining : $0
Drake Batherson (1 Way Contract) $4,939,167 (2)
-Salary Average Remaining : $0
Brayden Schenn (1 Way Contract) $4,800,000 (2)
-Salary Average Remaining : $0
Jared McCann (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $0
Jake DeBrusk (1 Way Contract) $3,638,250 (1)
-Salary Average Remaining : $0
Ryan Lindgren (1 Way Contract) $3,300,000 (3)
-Salary Average Remaining : $0
Nick Leddy (1 Way Contract) $2,999,999 (1)
-Salary Average Remaining : $0
Alexander Wennberg (1 Way Contract) $2,925,000 (3)
-Salary Average Remaining : $0
Kirby Dach (1 Way Contract) $2,858,125 (1)
-Salary Average Remaining : $0
Nico Sturm (1 Way Contract) $2,340,000 (3)
-Salary Average Remaining : $0
Yegor Sharangovich (1 Way Contract) $1,980,000 (3)
-Salary Average Remaining : $0
Brian Dumoulin (1 Way Contract) $1,750,000 (2)
-Salary Average Remaining : $0
Troy Terry (1 Way Contract) $1,550,000 (3)
-Salary Average Remaining : $0
Spencer Knight $1,400,000 (1)
-Salary Average Remaining : $0
Kevin Stenlund $1,155,000 (2)
-Salary Average Remaining : $0
J.J. Moser $1,000,000 (2)
-Salary Average Remaining : $0
John-Jason Peterka $900,000 (2)
-Salary Average Remaining : $0
Noah Cates $750,000 (2)
-Salary Average Remaining : $0
Logan Thompson $750,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $77,288,041
Year 2024 : $50,179,167
Year 2025 : $25,860,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $77,288,041
Year 2024 : $47,579,167
Year 2025 : $25,860,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $77,288,041
Year 2024 : $47,579,167
Year 2025 : $25,860,000
Year 2026 : $0

Farm Players Salaries

Cam York $120,000 (1)
Salary Average Remaining : $0
Nathan Walker $112,500 (4)
Salary Average Remaining : $0
Jacob Bernard-Docker $100,000 (2)
Salary Average Remaining : $0
Calvin Pickard $90,000 (5)
Salary Average Remaining : $0
Chase Wouters $90,000 (4)
Salary Average Remaining : $0
Byron Froese $90,000 (4)
Salary Average Remaining : $0
Jayson Megna $90,000 (4)
Salary Average Remaining : $0
Tyler Pitlick $90,000 (5)
Salary Average Remaining : $0
Jiri Kulich $90,000 (3)
Salary Average Remaining : $0
Jared McIsaac $90,000 (1)
Salary Average Remaining : $0
Benjamin Gleason $82,500 (2)
Salary Average Remaining : $0
Cameron Hughes $82,500 (1)
Salary Average Remaining : $0
Nolan Stevens $82,500 (2)
Salary Average Remaining : $0
Marian Studenic $82,500 (2)
Salary Average Remaining : $0
Glenn Gawdin $82,500 (2)
Salary Average Remaining : $0
Benjamin Jones $82,500 (3)
Salary Average Remaining : $0
Anthony Richard $80,850 (1)
Salary Average Remaining : $0
Sam Gagner $80,000 (5)
Salary Average Remaining : $0
Jack Dugan $80,000 (1)
Salary Average Remaining : $0
Josh Doan $80,000 (3)
Salary Average Remaining : $0
Chris Terry $80,000 (5)
Salary Average Remaining : $0
Darren Raddysh $77,000 (1)
Salary Average Remaining : $0
Tristen Robins $75,000 (3)
Salary Average Remaining : $0
Tanner Laczynski $75,000 (1)
Salary Average Remaining : $0
Cole Reinhardt $75,000 (1)
Salary Average Remaining : $0
Martin Pospisil $75,000 (3)
Salary Average Remaining : $0
David Farrance $70,000 (2)
Salary Average Remaining : $0
Declan Chisholm $70,000 (1)
Salary Average Remaining : $0
Vladislav Kolyachonok $70,000 (1)
Salary Average Remaining : $0
Axel Andersson $70,000 (1)
Salary Average Remaining : $0
Tanner Kero $70,000 (4)
Salary Average Remaining : $0
Angus Crookshank $70,000 (3)
Salary Average Remaining : $0
Danila Klimovich $70,000 (2)
Salary Average Remaining : $0
Jaycob Megna $70,000 (5)
Salary Average Remaining : $0
Zac Dalpe $70,000 (5)
Salary Average Remaining : $0
Marcus Bjork $70,000 (3)
Salary Average Remaining : $0
Michael Mersch $70,000 (4)
Salary Average Remaining : $0
Filip Roos $70,000 (3)
Salary Average Remaining : $0
Max McCormick $70,000 (5)
Salary Average Remaining : $0
Jaxson Stauber $70,000 (3)
Salary Average Remaining : $0
Linus Weissbach $65,000 (2)
Salary Average Remaining : $0
Georgii Merkulov $65,000 (3)
Salary Average Remaining : $0
Ben McCartney $62,500 (2)
Salary Average Remaining : $0
Semyon Der-Arguchintsev $62,500 (2)
Salary Average Remaining : $0
Radim Simek $60,000 (3)
Salary Average Remaining : $0
Andrew Agozzino $60,000 (4)
Salary Average Remaining : $0
Total Farm Players46
Salary Commitment
Year 2023 : $3,590,350
Year 2024 : $2,760,000
Year 2025 : $2,000,000
Year 2026 : $1,132,500
Salary Average Commitment
Year 2023 : $3,570,350
Year 2024 : $2,680,000
Year 2025 : $1,920,000
Year 2026 : $1,132,500

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,862 - 93.11%
Farm Level 2: 1000 - $15 - 921 - 92.07%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,670,072
Year to Date Revenue$68,472,950
Farm
Home Games Left0
Average Attendance - %2,783 - 92.76%
Average Income per Game$118,410
Year to Date Revenue$4,617,986

Expense

Pro Players Total Salaries$81,971,834
Pro Players Total Average Salaries$81,971,834
Farm Players Total Salaries$2,662,196
Farm Players Total Average Salaries$2,662,196
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,977,802
Farm Year To Date Expenses$2,656,954
Pro Salary Cap Per Days$426,937
Pro Salary Cap To Date$81,977,802
Farm Salary Cap Per Days$13,179
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$426,937
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,179
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,977,802
Estimate Under Maximum Salary Cap of $82,500,000$522,198
Estimate Over Minimum Salary Cap of $0 $81,977,802
Current Bank Account$1,544,333
Projected Bank Account$1,544,333

Pro Players Salaries

Patrick Kane (1 Way Contract) $12,125,000 (1)
-Salary Average Remaining : $0
Zachary Werenski (1 Way Contract) $9,487,500 (3)
-Salary Average Remaining : $0
Blake Wheeler (1 Way Contract) $9,000,000 (2)
-Salary Average Remaining : $0
Artemi Panarin (1 Way Contract) $7,560,000 (1)
-Salary Average Remaining : $0
Alex Killorn (1 Way Contract) $7,500,000 (2)
-Salary Average Remaining : $0
William Karlsson (1 Way Contract) $6,552,000 (1)
-Salary Average Remaining : $0
Anthony Duclair (1 Way Contract) $3,510,000 (4)
-Salary Average Remaining : $0
Boone Jenner (1 Way Contract) $3,500,000 (3)
-Salary Average Remaining : $0
Radko Gudas (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $0
Travis Sanheim (1 Way Contract) $3,217,500 (1)
-Salary Average Remaining : $0
David Krejci (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $0
Moritz Seider (1 Way Contract) $2,250,000 (2)
-Salary Average Remaining : $0
Ilya Sorokin (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $0
Ryan Hartman (1 Way Contract) $1,989,000 (3)
-Salary Average Remaining : $0
Brandon Tanev (1 Way Contract) $1,610,000 (1)
-Salary Average Remaining : $0
Robert Hagg $1,080,000 (5)
-Salary Average Remaining : $0
Trevor Moore $852,500 (1)
-Salary Average Remaining : $0
Morgan Frost $760,000 (1)
-Salary Average Remaining : $0
Nick Seeler $750,000 (3)
-Salary Average Remaining : $0
Daniil Tarasov $750,000 (1)
-Salary Average Remaining : $0
Johnathan Kovacevic $728,334 (1)
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $81,971,834
Year 2024 : $39,066,500
Year 2025 : $20,316,500
Year 2026 : $4,590,000
Salary Average Commitment
Year 2023 : $81,971,834
Year 2024 : $39,066,500
Year 2025 : $20,316,500
Year 2026 : $4,590,000
Salary Cap with 1 Way Contract
Year 2023 : $81,971,834
Year 2024 : $39,066,500
Year 2025 : $20,316,500
Year 2026 : $4,590,000

Farm Players Salaries

Jermaine Loewen $150,000 (2)
Salary Average Remaining : $0
Jonathan Aspirot $145,000 (2)
Salary Average Remaining : $0
Ronnie Attard $100,000 (2)
Salary Average Remaining : $0
Nick Cousins $100,000 (4)
Salary Average Remaining : $0
Alex Chiasson $100,000 (2)
Salary Average Remaining : $0
Luke Glendening $100,000 (2)
Salary Average Remaining : $0
Jack Campbell $94,500 (1)
Salary Average Remaining : $0
Justin Bailey $90,000 (2)
Salary Average Remaining : $0
Jansen Harkins $80,750 (1)
Salary Average Remaining : $0
Lukas Sedlak $80,000 (1)
Salary Average Remaining : $0
Matias Maccelli $80,000 (2)
Salary Average Remaining : $0
Dryden Hunt $76,250 (1)
Salary Average Remaining : $0
Mark Borowiecki $75,000 (1)
Salary Average Remaining : $0
Connor Bunnaman $75,000 (2)
Salary Average Remaining : $0
Joona Luoto $75,000 (1)
Salary Average Remaining : $0
Reilly Walsh $75,000 (1)
Salary Average Remaining : $0
Matt Villalta $74,813 (1)
Salary Average Remaining : $0
Ville Heinola $73,383 (1)
Salary Average Remaining : $0
Ivan Morozov $72,500 (3)
Salary Average Remaining : $0
Matej Blumel $72,500 (3)
Salary Average Remaining : $0
Justin Kirkland $71,250 (1)
Salary Average Remaining : $0
Mac Hollowell $71,250 (1)
Salary Average Remaining : $0
Fredrik Karlstrom $70,000 (2)
Salary Average Remaining : $0
Kyle Olson $70,000 (1)
Salary Average Remaining : $0
Ruslan Iskhakov $70,000 (3)
Salary Average Remaining : $0
Leon Gawanke $67,500 (2)
Salary Average Remaining : $0
Alexander Pashin $62,500 (3)
Salary Average Remaining : $0
Simon Lundmark $60,000 (2)
Salary Average Remaining : $0
Matthew Rempe $60,000 (3)
Salary Average Remaining : $0
Oskar Back $60,000 (2)
Salary Average Remaining : $0
Ronan Seeley $60,000 (3)
Salary Average Remaining : $0
Samuel Dove-McFalls $50,000 (1)
Salary Average Remaining : $0
John Quenneville $50,000 (1)
Salary Average Remaining : $0
Thomas Greiss $50,000 (2)
Salary Average Remaining : $0
Total Farm Players34
Salary Commitment
Year 2023 : $2,662,195
Year 2024 : $1,645,000
Year 2025 : $497,500
Year 2026 : $100,000
Salary Average Commitment
Year 2023 : $2,662,195
Year 2024 : $1,645,000
Year 2025 : $497,500
Year 2026 : $100,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,868 - 93.38%
Farm Level 2: 1000 - $15 - 933 - 93.27%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,538,152
Year to Date Revenue$63,064,250
Farm
Home Games Left0
Average Attendance - %2,800 - 93.34%
Average Income per Game$118,589
Year to Date Revenue$4,624,970

Expense

Pro Players Total Salaries$42,931,499
Pro Players Total Average Salaries$42,931,499
Farm Players Total Salaries$2,122,500
Farm Players Total Average Salaries$2,047,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,510,417
Pro Year To Date Expenses$45,077,404
Farm Year To Date Expenses$2,117,968
Pro Salary Cap Per Days$223,602
Pro Salary Cap To Date$45,077,404
Farm Salary Cap Per Days$10,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$223,602
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,507
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$52,587,821
Estimate Under Maximum Salary Cap of $82,500,000$29,912,179
Estimate Over Minimum Salary Cap of $0 $52,587,821
Current Bank Account$17,000,856
Projected Bank Account$17,000,856

Pro Players Salaries

Jordan Staal (1 Way Contract) $7,026,000 (1)
-Salary Average Remaining : $0
Brendan Gallagher (1 Way Contract) $5,062,500 (2)
-Salary Average Remaining : $0
Jonathan Quick (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $0
James van Riemsdyk (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $0
Jesper Boqvist (1 Way Contract) $2,495,000 (1)
-Salary Average Remaining : $0
Daniel Vladar (1 Way Contract) $2,178,000 (3)
-Salary Average Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $2,000,000 (3)
-Salary Average Remaining : $0
Zemgus Girgensons (1 Way Contract) $2,000,000 (2)
-Salary Average Remaining : $0
Kaiden Guhle (1 Way Contract) $1,500,000 (3)
-Salary Average Remaining : $0
Bowen Byram (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $0
Matthew Beniers $1,499,999 (2)
-Salary Average Remaining : $0
Jesse Puljujarvi $1,400,000 (1)
-Salary Average Remaining : $0
Ryan Murray $1,300,000 (2)
-Salary Average Remaining : $0
Pierre Engvall $1,237,500 (1)
-Salary Average Remaining : $0
Braden Schneider $1,000,000 (2)
-Salary Average Remaining : $0
Noah Gregor $902,500 (1)
-Salary Average Remaining : $0
Morgan Barron $900,000 (1)
-Salary Average Remaining : $0
John Hayden $900,000 (5)
-Salary Average Remaining : $0
Jonas Siegenthaler $880,000 (2)
-Salary Average Remaining : $0
Brandon Bussi $650,000 (2)
-Salary Average Remaining : $0
Curtis McKenzie $500,000 (5)
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $42,931,499
Year 2024 : $27,470,499
Year 2025 : $10,078,000
Year 2026 : $1,400,000
Salary Average Commitment
Year 2023 : $42,931,499
Year 2024 : $27,470,499
Year 2025 : $10,078,000
Year 2026 : $1,400,000
Salary Cap with 1 Way Contract
Year 2023 : $42,931,499
Year 2024 : $27,470,499
Year 2025 : $10,078,000
Year 2026 : $1,400,000

Farm Players Salaries

Luke Toporowski $150,000 (1)
Salary Average Remaining : $0
Simon Edvinsson $125,000 (3)
Salary Average Remaining : $0
Yaroslav Askarov $125,000 (3)
Salary Average Remaining : $0
Tyrell Goulbourne $85,000 (3)
Salary Average Remaining : $0
Tye Kartye $85,000 (3)
Salary Average Remaining : $0
Christopher Merisier-Ortiz $75,000 (5)
Salary Average Remaining : $0
Luke Witkowski $75,000 (3)
Salary Average Remaining : $0
Riley Bezeau $75,000 (5)
Salary Average Remaining : $0
Logan Nijhoff $75,000 (5)
Salary Average Remaining : $0
Nils Aman $72,500 (3)
Salary Average Remaining : $0
Brent Gates $70,000 (2)
Salary Average Remaining : $0
Samuel Bolduc $70,000 (1)
Salary Average Remaining : $0
Felix Robert $70,000 (1)
Salary Average Remaining : $0
Calle Sjalin $70,000 (3)
Salary Average Remaining : $0
Corson Ceulemans $65,000 (3)
Salary Average Remaining : $0
Josh Lopina $65,000 (2)
Salary Average Remaining : $0
Fabian Lysell $65,000 (3)
Salary Average Remaining : $0
Ville Petman $65,000 (3)
Salary Average Remaining : $0
Daemon Hunt $60,000 (3)
Salary Average Remaining : $0
Jet Greaves $60,000 (3)
Salary Average Remaining : $0
D.J. Busdeker $60,000 (1)
Salary Average Remaining : $0
Bobby McMann $60,000 (1)
Salary Average Remaining : $0
Sam Anas $50,000 (5)
Salary Average Remaining : $0
Tyler Parks $50,000 (4)
Salary Average Remaining : $0
Cliff Watson $50,000 (1)
Salary Average Remaining : $0
Logan Day $50,000 (1)
Salary Average Remaining : $0
Jordan Gross $50,000 (1)
Salary Average Remaining : $0
Brett Gallant $50,000 (1)
Salary Average Remaining : $0
Gabriel Bourque $50,000 (5)
Salary Average Remaining : $0
Anton Levtchi $50,000 (5)
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 2023 : $2,122,500
Year 2024 : $1,512,500
Year 2025 : $1,377,500
Year 2026 : $425,000
Salary Average Commitment
Year 2023 : $2,047,500
Year 2024 : $1,437,500
Year 2025 : $1,302,500
Year 2026 : $425,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,882 - 94.12%
Farm Level 2: 1000 - $15 - 946 - 94.61%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,520,709
Year to Date Revenue$62,349,050
Farm
Home Games Left0
Average Attendance - %2,829 - 94.28%
Average Income per Game$118,976
Year to Date Revenue$4,640,055

Expense

Pro Players Total Salaries$63,426,000
Pro Players Total Average Salaries$63,426,000
Farm Players Total Salaries$2,104,865
Farm Players Total Average Salaries$2,104,865
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,741,094
Pro Year To Date Expenses$72,840,668
Farm Year To Date Expenses$2,104,102
Pro Salary Cap Per Days$330,344
Pro Salary Cap To Date$72,840,668
Farm Salary Cap Per Days$10,420
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$330,344
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,420
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$80,581,762
Estimate Under Maximum Salary Cap of $82,500,000$1,918,238
Estimate Over Minimum Salary Cap of $0 $80,581,762
Current Bank Account($908,618)
Projected Bank Account($908,618)

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $14,500,000 (2)
-Salary Average Remaining : $0
Shayne Gostisbehere (1 Way Contract) $5,850,000 (1)
-Salary Average Remaining : $0
Mikhail Sergachev (1 Way Contract) $4,752,000 (3)
-Salary Average Remaining : $0
Brandon Montour (1 Way Contract) $4,725,000 (4)
-Salary Average Remaining : $0
Andreas Athanasiou (1 Way Contract) $4,050,000 (5)
-Salary Average Remaining : $0
Max Domi (1 Way Contract) $4,050,000 (5)
-Salary Average Remaining : $0
Chandler Stephenson (1 Way Contract) $3,712,500 (4)
-Salary Average Remaining : $0
Jean-Gabriel Pageau (1 Way Contract) $3,150,000 (2)
-Salary Average Remaining : $0
Elvis Merzlikins (1 Way Contract) $2,725,000 (4)
-Salary Average Remaining : $0
Justin Holl (1 Way Contract) $2,250,000 (2)
-Salary Average Remaining : $0
Nick Holden (1 Way Contract) $1,800,000 (1)
-Salary Average Remaining : $0
Drake Caggiula (1 Way Contract) $1,620,000 (1)
-Salary Average Remaining : $0
Eric Robinson $1,365,000 (4)
-Salary Average Remaining : $0
Dylan DeMelo $1,260,000 (2)
-Salary Average Remaining : $0
Mason Marchment $1,100,000 (4)
-Salary Average Remaining : $0
Alec Martinez $1,080,000 (3)
-Salary Average Remaining : $0
Michael Mcleod $1,072,500 (2)
-Salary Average Remaining : $0
Chris Tierney $1,000,000 (5)
-Salary Average Remaining : $0
Rasmus Asplund $907,500 (2)
-Salary Average Remaining : $0
Kaapo Kahkonen $870,000 (4)
-Salary Average Remaining : $0
Curtis Lazar $800,000 (1)
-Salary Average Remaining : $0
Andrew Mangiapane $786,500 (1)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $63,426,000
Year 2024 : $52,569,500
Year 2025 : $29,429,500
Year 2026 : $26,322,500
Salary Average Commitment
Year 2023 : $63,426,000
Year 2024 : $52,569,500
Year 2025 : $29,429,500
Year 2026 : $23,597,500
Salary Cap with 1 Way Contract
Year 2023 : $63,426,000
Year 2024 : $52,569,500
Year 2025 : $29,429,500
Year 2026 : $23,597,500

Farm Players Salaries

Matt Tennyson $149,000 (3)
Salary Average Remaining : $0
Cole Maier $140,000 (2)
Salary Average Remaining : $0
Turner Ottenbreit $140,000 (2)
Salary Average Remaining : $0
Jeffrey Viel $140,000 (1)
Salary Average Remaining : $0
Jeremy Groleau $135,000 (2)
Salary Average Remaining : $0
Tyler Wotherspoon $105,000 (3)
Salary Average Remaining : $0
Zane McIntyre $105,000 (3)
Salary Average Remaining : $0
Ian McKinnon $95,000 (3)
Salary Average Remaining : $0
Austin Rueschhoff $90,000 (3)
Salary Average Remaining : $0
Matthew Murray $75,000 (4)
Salary Average Remaining : $0
C.J. Smith $67,865 (5)
Salary Average Remaining : $0
Brandon Cutler $66,000 (4)
Salary Average Remaining : $0
Dino Kambeitz $66,000 (4)
Salary Average Remaining : $0
Griffin Mendel $66,000 (4)
Salary Average Remaining : $0
Ilya Solovyov $65,000 (2)
Salary Average Remaining : $0
Morgan Adams-Moisan $60,000 (2)
Salary Average Remaining : $0
Tyson Kozak $60,000 (3)
Salary Average Remaining : $0
Louis Crevier $60,000 (3)
Salary Average Remaining : $0
Orrin Centazzo $55,000 (5)
Salary Average Remaining : $0
Brian Pinho $55,000 (3)
Salary Average Remaining : $0
Wyatt Bongiovanni $55,000 (5)
Salary Average Remaining : $0
Garrett Mitchell $55,000 (3)
Salary Average Remaining : $0
Julian Napravnik $50,000 (5)
Salary Average Remaining : $0
Jalen Smereck $50,000 (1)
Salary Average Remaining : $0
Darren Brady $50,000 (5)
Salary Average Remaining : $0
Alex Kile $50,000 (5)
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $2,104,865
Year 2024 : $1,914,865
Year 2025 : $1,374,865
Year 2026 : $600,865
Salary Average Commitment
Year 2023 : $2,104,865
Year 2024 : $1,914,865
Year 2025 : $1,374,865
Year 2026 : $600,865

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 - 1,873 - 93.63%
Farm Level 2: 1000 - $15 - 946 - 94.57%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,771,465
Year to Date Revenue$72,630,050
Farm
Home Games Left0
Average Attendance - %2,818 - 93.94%
Average Income per Game$118,790
Year to Date Revenue$4,632,808

Expense

Pro Players Total Salaries$82,289,404
Pro Players Total Average Salaries$82,289,404
Farm Players Total Salaries$1,802,662
Farm Players Total Average Salaries$1,802,662
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,289,472
Farm Year To Date Expenses$1,802,648
Pro Salary Cap Per Days$428,591
Pro Salary Cap To Date$82,289,472
Farm Salary Cap Per Days$8,924
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$428,591
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,924
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,289,472
Estimate Under Maximum Salary Cap of $82,500,000$210,528
Estimate Over Minimum Salary Cap of $0 $82,289,472
Current Bank Account$2,974,156
Projected Bank Account$2,974,156

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $12,825,000 (5)
-Salary Average Remaining : $0
Ryan Pulock (1 Way Contract) $7,749,000 (4)
-Salary Average Remaining : $0
Kyle Connor (1 Way Contract) $7,071,429 (2)
-Salary Average Remaining : $0
Nikolaj Ehlers (1 Way Contract) $6,750,000 (1)
-Salary Average Remaining : $0
Aleksander Barkov (1 Way Contract) $6,637,600 (1)
-Salary Average Remaining : $0
Matthew Tkachuk (1 Way Contract) $6,300,000 (1)
-Salary Average Remaining : $0
Travis Konecny (1 Way Contract) $6,187,000 (2)
-Salary Average Remaining : $0
Charlie McAvoy (1 Way Contract) $5,071,500 (2)
-Salary Average Remaining : $0
Pavel Zacha (1 Way Contract) $4,275,000 (2)
-Salary Average Remaining : $0
Mark Giordano (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $0
Jason Dickinson (1 Way Contract) $2,862,000 (3)
-Salary Average Remaining : $0
Brandon Carlo (1 Way Contract) $2,821,500 (1)
-Salary Average Remaining : $0
Scott Mayfield (1 Way Contract) $1,957,500 (3)
-Salary Average Remaining : $0
Casey Cizikas (1 Way Contract) $1,900,000 (1)
-Salary Average Remaining : $0
Karel Vejmelka (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $0
Tobias Bjornfot $871,875 (5)
-Salary Average Remaining : $0
Jonatan Berggren $850,000 (2)
-Salary Average Remaining : $0
Conor Garland $767,250 (1)
-Salary Average Remaining : $0
Otto Koivula $750,000 (2)
-Salary Average Remaining : $0
William Lagesson $717,750 (2)
-Salary Average Remaining : $0
Mason Shaw $675,000 (2)
-Salary Average Remaining : $0
Paul Stastny $500,000 (1)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $82,289,404
Year 2024 : $51,863,054
Year 2025 : $26,265,375
Year 2026 : $21,445,875
Salary Average Commitment
Year 2023 : $82,289,404
Year 2024 : $51,863,054
Year 2025 : $26,265,375
Year 2026 : $21,445,875
Salary Cap with 1 Way Contract
Year 2023 : $82,289,404
Year 2024 : $51,863,054
Year 2025 : $26,265,375
Year 2026 : $21,445,875

Farm Players Salaries

Colt Conrad $125,000 (3)
Salary Average Remaining : $0
FarmPlayer 22 $100,000 (1)
Salary Average Remaining : $0
FarmPlayer 23 $100,000 (1)
Salary Average Remaining : $0
Max Willman $87,750 (3)
Salary Average Remaining : $0
Will Cuylle $80,000 (3)
Salary Average Remaining : $0
Alex Vlasic $75,000 (2)
Salary Average Remaining : $0
Mitchell Stephens $73,013 (1)
Salary Average Remaining : $0
Kevin Mandolese $70,000 (1)
Salary Average Remaining : $0
Brett Leason $68,400 (1)
Salary Average Remaining : $0
Helge Grans $65,000 (2)
Salary Average Remaining : $0
Tristan Mullin $65,000 (2)
Salary Average Remaining : $0
Adam Brubacher $60,000 (2)
Salary Average Remaining : $0
Erik Brown $60,000 (2)
Salary Average Remaining : $0
Dominic Franco $60,000 (2)
Salary Average Remaining : $0
Keaton Thompson $58,500 (1)
Salary Average Remaining : $0
Jimmy Schuldt $55,000 (3)
Salary Average Remaining : $0
Matteo Pietroniro $50,000 (3)
Salary Average Remaining : $0
Noel Hoefenmayer $50,000 (1)
Salary Average Remaining : $0
Nathan Clurman $50,000 (5)
Salary Average Remaining : $0
Mitchell Heard $50,000 (1)
Salary Average Remaining : $0
Kyle Betts $50,000 (5)
Salary Average Remaining : $0
Quinn Wichers $50,000 (3)
Salary Average Remaining : $0
Jimmy Lambert $50,000 (2)
Salary Average Remaining : $0
Cory Schneider $50,000 (1)
Salary Average Remaining : $0
Adam Karashik $50,000 (3)
Salary Average Remaining : $0
Callahan Burke $50,000 (1)
Salary Average Remaining : $0
Eduards Tralmaks $50,000 (3)
Salary Average Remaining : $0
Jacob Hayhurst $50,000 (3)
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2023 : $1,802,662
Year 2024 : $1,132,750
Year 2025 : $697,750
Year 2026 : $100,000
Salary Average Commitment
Year 2023 : $1,802,662
Year 2024 : $1,132,750
Year 2025 : $697,750
Year 2026 : $100,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,861 - 93.06%
Farm Level 2: 1000 - $15 - 940 - 93.99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,529,430
Year to Date Revenue$62,706,650
Farm
Home Games Left0
Average Attendance - %2,801 - 93.37%
Average Income per Game$118,067
Year to Date Revenue$4,604,621

Expense

Pro Players Total Salaries$51,877,585
Pro Players Total Average Salaries$51,877,585
Farm Players Total Salaries$1,715,000
Farm Players Total Average Salaries$1,715,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$8,950,777
Pro Year To Date Expenses$58,262,488
Farm Year To Date Expenses$1,791,980
Pro Salary Cap Per Days$235,040
Pro Salary Cap To Date$54,817,200
Farm Salary Cap Per Days$8,490
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$270,196
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,490
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$63,767,977
Estimate Under Maximum Salary Cap of $82,500,000$18,732,023
Estimate Over Minimum Salary Cap of $0 $63,767,977
Current Bank Account$12,221,677
Projected Bank Account$12,221,677

Pro Players Salaries

Jack Eichel (1 Way Contract) $8,550,000 (1)
-Salary Average Remaining : $0
Josh Bailey (1 Way Contract) $6,750,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
William Nylander (1 Way Contract) $6,266,129 (1)
-Salary Average Remaining : $0
TJ Brodie (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $0
Jonathan Drouin (1 Way Contract) $3,600,000 (5)
-Salary Average Remaining : $0
Matt Dumba (1 Way Contract) $2,900,000 (5)
-Salary Average Remaining : $0
Jake Bean (1 Way Contract) $2,414,655 (3)
-Salary Average Remaining : $0
Patric Hornqvist (1 Way Contract) $1,950,000 (1)
-Salary Average Remaining : $0
Yegor Chinakhov (1 Way Contract) $1,750,000 (2)
-Salary Average Remaining : $0
Garnet Hathaway (1 Way Contract) $1,655,000 (5)
-Salary Average Remaining : $0
Ivan Prosvetov $1,400,000 (1)
-Salary Average Remaining : $0
Philip Broberg $1,200,000 (1)
-Salary Average Remaining : $0
Thomas Harley $1,000,000 (1)
-Salary Average Remaining : $0
Liam O'Brien $906,750 (3)
-Salary Average Remaining : $0
Travis Dermott $865,384 (1)
-Salary Average Remaining : $0
Logan Brown $862,500 (3)
-Salary Average Remaining : $0
Joseph Woll $843,334 (1)
-Salary Average Remaining : $0
Arber Xhekaj $800,000 (3)
-Salary Average Remaining : $0
Jonah Gadjovich $783,333 (2)
-Salary Average Remaining : $0
Aleksi Heponiemi $742,500 (3)
-Salary Average Remaining : $0
Carl Grundstrom $725,000 (2)
-Salary Average Remaining : $0
Mikhail Maltsev $720,000 (2)
-Salary Average Remaining : $0
Samuel Montembeault $693,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $51,877,585
Year 2024 : $29,109,738
Year 2025 : $20,631,405
Year 2026 : $8,155,000
Salary Average Commitment
Year 2023 : $51,877,585
Year 2024 : $29,109,738
Year 2025 : $20,631,405
Year 2026 : $8,155,000
Salary Cap with 1 Way Contract
Year 2023 : $45,127,585
Year 2024 : $22,359,738
Year 2025 : $13,881,405
Year 2026 : $8,155,000

Farm Players Salaries

Akil Thomas $100,000 (1)
Salary Average Remaining : $0
Michael Hutchinson $90,000 (5)
Salary Average Remaining : $0
Malcolm Subban $90,000 (5)
Salary Average Remaining : $0
Emil Heineman $80,000 (3)
Salary Average Remaining : $0
Chaz Lucius $80,000 (3)
Salary Average Remaining : $0
Kieffer Bellows $75,000 (2)
Salary Average Remaining : $0
Filip Kral $70,000 (1)
Salary Average Remaining : $0
Kaedan Korczak $70,000 (1)
Salary Average Remaining : $0
Wyatte Wylie $70,000 (1)
Salary Average Remaining : $0
John Beecher $70,000 (3)
Salary Average Remaining : $0
Cameron Hillis $70,000 (1)
Salary Average Remaining : $0
Samuel Helenius $70,000 (2)
Salary Average Remaining : $0
Samuel Poulin $65,000 (2)
Salary Average Remaining : $0
Tyler Tullio $65,000 (3)
Salary Average Remaining : $0
Cross Hanas $65,000 (3)
Salary Average Remaining : $0
Artemi Knyazev $62,500 (2)
Salary Average Remaining : $0
Ole Julian Bjorgvik Holm $62,500 (3)
Salary Average Remaining : $0
Tyrel Bauer $60,000 (3)
Salary Average Remaining : $0
Daniil Chayka $60,000 (3)
Salary Average Remaining : $0
Riley McKay $60,000 (3)
Salary Average Remaining : $0
Kyle MacLean $60,000 (3)
Salary Average Remaining : $0
Lukas Cormier $60,000 (3)
Salary Average Remaining : $0
Ryan O'Rourke $60,000 (3)
Salary Average Remaining : $0
Marc Gatcomb $50,000 (5)
Salary Average Remaining : $0
Daniel D'Amato $50,000 (5)
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2023 : $1,715,000
Year 2024 : $1,335,000
Year 2025 : $1,062,500
Year 2026 : $280,000
Salary Average Commitment
Year 2023 : $1,715,000
Year 2024 : $1,335,000
Year 2025 : $1,062,500
Year 2026 : $280,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,916 - 95.78%
Farm Level 2: 1000 - $15 - 950 - 95.05%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,523,979
Year to Date Revenue$62,483,150
Farm
Home Games Left0
Average Attendance - %2,866 - 95.54%
Average Income per Game$120,650
Year to Date Revenue$4,705,364

Expense

Pro Players Total Salaries$36,815,930
Pro Players Total Average Salaries$36,815,930
Farm Players Total Salaries$1,819,375
Farm Players Total Average Salaries$1,819,375
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$36,865,567
Farm Year To Date Expenses$1,822,031
Pro Salary Cap Per Days$126,281
Pro Salary Cap To Date$25,334,033
Farm Salary Cap Per Days$9,007
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$191,750
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,007
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$25,334,033
Estimate Under Maximum Salary Cap of $82,500,000$57,165,967
Estimate Over Minimum Salary Cap of $0 $25,334,033
Current Bank Account$14,706,832
Projected Bank Account$14,706,832

Pro Players Salaries

Jesperi Kotkaniemi (1 Way Contract) $4,300,000 (1)
-Salary Average Remaining : $0
Matt Murray (1 Way Contract) $4,200,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Jordan Greenway (1 Way Contract) $3,800,000 (1)
-Salary Average Remaining : $0
Vladislav Namestnikov (1 Way Contract) $2,520,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Teuvo Teravainen (1 Way Contract) $2,500,000 (5)
-Salary Average Remaining : $0
Milan Lucic (1 Way Contract) $2,250,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Craig Smith (1 Way Contract) $2,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Cayden Primeau (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
John Parker-Jones $1,495,000 (5)
-Salary Average Remaining : $0
Farm Goalie 17 $1,000,000 (1)
-Salary Average Remaining : $0
Logan O'Connor $945,000 (2)
-Salary Average Remaining : $0
Maxime Lagace $900,000 (4)
-Salary Average Remaining : $0
Ryan McLeod $825,930 (4)
-Salary Average Remaining : $0
Vincent Arseneau $700,000 (5)
-Salary Average Remaining : $0
Jamie Devane $700,000 (2)
-Salary Average Remaining : $0
Brandon Baddock $660,000 (1)
-Salary Average Remaining : $0
Mitch McLain $650,000 (1)
-Salary Average Remaining : $0
Dylan Wells $625,000 (2)
-Salary Average Remaining : $0
Tyson Empey $600,000 (4)
-Salary Average Remaining : $0
Chris Wideman $545,000 (5)
-Salary Average Remaining : $0
Joey Abate $500,000 (5)
-Salary Average Remaining : $0
Will Riedell $500,000 (5)
-Salary Average Remaining : $0
Mason Geertsen $500,000 (5)
-Salary Average Remaining : $0
Josh Healey $500,000 (5)
-Salary Average Remaining : $0
Pierre-Cedric Labrie $500,000 (5)
-Salary Average Remaining : $0
Jerad Rosburg $500,000 (1)
-Salary Average Remaining : $0
Billy Sweezey $500,000 (1)
-Salary Average Remaining : $0
Cedric Lacroix $500,000 (5)
-Salary Average Remaining : $0
Total Pro Players28
Salary Commitment
Year 2023 : $36,815,930
Year 2024 : $19,555,930
Year 2025 : $14,765,930
Year 2026 : $14,765,930
Salary Average Commitment
Year 2023 : $36,815,930
Year 2024 : $19,555,930
Year 2025 : $14,765,930
Year 2026 : $14,765,930
Salary Cap with 1 Way Contract
Year 2023 : $24,245,930
Year 2024 : $12,835,930
Year 2025 : $10,565,930
Year 2026 : $10,565,930

Farm Players Salaries

Cooper Zech $145,000 (1)
Salary Average Remaining : $0
Kristians Rubins $140,000 (1)
Salary Average Remaining : $0
Sheldon Dries $120,000 (4)
Salary Average Remaining : $0
Nolan Foote $100,000 (1)
Salary Average Remaining : $0
Victor Mete $91,875 (3)
Salary Average Remaining : $0
Justin Schultz $90,000 (4)
Salary Average Remaining : $0
Joey Daccord $82,500 (2)
Salary Average Remaining : $0
Lawrence Pilut $75,000 (1)
Salary Average Remaining : $0
Jesper Froden $75,000 (4)
Salary Average Remaining : $0
Corey Andonovski $65,000 (3)
Salary Average Remaining : $0
Yushiroh Hirano $65,000 (4)
Salary Average Remaining : $0
Tommy Apap $60,000 (4)
Salary Average Remaining : $0
Turner Elson $60,000 (4)
Salary Average Remaining : $0
Samuel Laberge $50,000 (1)
Salary Average Remaining : $0
Marshall Rifai $50,000 (5)
Salary Average Remaining : $0
Ronald Knot $50,000 (5)
Salary Average Remaining : $0
Oskar Lindblom $50,000 (1)
Salary Average Remaining : $0
Evan Polei $50,000 (1)
Salary Average Remaining : $0
Michael Eyssimont $50,000 (1)
Salary Average Remaining : $0
Sean Malone $50,000 (5)
Salary Average Remaining : $0
Alex Breton $50,000 (1)
Salary Average Remaining : $0
Kevin Conley $50,000 (5)
Salary Average Remaining : $0
Daniel Walcott $50,000 (5)
Salary Average Remaining : $0
Robbie Payne $50,000 (5)
Salary Average Remaining : $0
Ryan MacKinnon $50,000 (5)
Salary Average Remaining : $0
Danick Martel $50,000 (5)
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $1,819,375
Year 2024 : $1,109,375
Year 2025 : $1,026,875
Year 2026 : $870,000
Salary Average Commitment
Year 2023 : $1,819,375
Year 2024 : $1,109,375
Year 2025 : $1,026,875
Year 2026 : $870,000

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,887 - 94.37%
Farm Level 2: 1000 - $15 - 943 - 94.29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,552,689
Year to Date Revenue$63,660,250
Farm
Home Games Left0
Average Attendance - %2,830 - 94.34%
Average Income per Game$119,501
Year to Date Revenue$4,660,556

Expense

Pro Players Total Salaries$64,684,375
Pro Players Total Average Salaries$64,684,375
Farm Players Total Salaries$3,946,700
Farm Players Total Average Salaries$3,946,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,269,694
Farm Year To Date Expenses$3,982,215
Pro Salary Cap Per Days$311,585
Pro Salary Cap To Date$61,940,898
Farm Salary Cap Per Days$19,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$336,898
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,538
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$61,940,898
Estimate Under Maximum Salary Cap of $82,500,000$20,559,102
Estimate Over Minimum Salary Cap of $0 $61,940,898
Current Bank Account$11,116,670
Projected Bank Account$11,116,670

Pro Players Salaries

Thomas Chabot (1 Way Contract) $7,920,000 (1)
-Salary Average Remaining : $0
Miro Heiskanen (1 Way Contract) $6,844,500 (1)
-Salary Average Remaining : $0
Rasmus Dahlin (1 Way Contract) $6,750,000 (5)
-Salary Average Remaining : $0
Jack Hughes (1 Way Contract) $6,120,000 (1)
-Salary Average Remaining : $0
Tyler Bertuzzi (1 Way Contract) $5,300,000 (5)
-Salary Average Remaining : $0
Connor Brown (1 Way Contract) $4,860,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Michael Anderson (1 Way Contract) $3,526,875 (1)
-Salary Average Remaining : $0
Kailer Yamamoto (1 Way Contract) $2,945,000 (1)
-Salary Average Remaining : $0
Michael Matheson (1 Way Contract) $2,800,000 (3)
-Salary Average Remaining : $0
Anthony Beauvillier (1 Way Contract) $2,079,000 (2)
-Salary Average Remaining : $0
Blake Lizotte (1 Way Contract) $2,010,000 (5)
-Salary Average Remaining : $0
Kent Johnson (1 Way Contract) $2,000,000 (3)
-Salary Average Remaining : $0
Brock McGinn $1,480,000 (5)
-Salary Average Remaining : $0
Erik Gustafsson $1,480,000 (3)
-Salary Average Remaining : $0
Derek Ryan $1,480,000 (4)
-Salary Average Remaining : $0
Jeremy Swayman $1,250,000 (1)
-Salary Average Remaining : $0
Juuso Parssinen $1,000,000 (3)
-Salary Average Remaining : $0
Pyotr Kochetkov $850,000 (2)
-Salary Average Remaining : $0
Caleb Jones $841,500 (2)
-Salary Average Remaining : $0
Stefan Noesen $800,000 (5)
-Salary Average Remaining : $0
Elmer Soderblom $800,000 (3)
-Salary Average Remaining : $0
Yakov Trenin $797,500 (1)
-Salary Average Remaining : $0
Jonas Rondbjerg $750,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $64,684,375
Year 2024 : $34,530,500
Year 2025 : $30,760,000
Year 2026 : $22,680,000
Salary Average Commitment
Year 2023 : $64,684,375
Year 2024 : $34,530,500
Year 2025 : $30,760,000
Year 2026 : $22,680,000
Salary Cap with 1 Way Contract
Year 2023 : $59,824,375
Year 2024 : $29,670,500
Year 2025 : $25,900,000
Year 2026 : $17,820,000

Farm Players Salaries

Patrick Maroon $149,000 (2)
Salary Average Remaining : $0
Cal Clutterbuck $148,000 (5)
Salary Average Remaining : $0
Jeremy McKenna $148,000 (3)
Salary Average Remaining : $0
Nathan Todd $140,000 (3)
Salary Average Remaining : $0
William Eklund $125,000 (3)
Salary Average Remaining : $0
David Jiricek $120,000 (3)
Salary Average Remaining : $0
Dylan Holloway $110,000 (2)
Salary Average Remaining : $0
Rem Pitlick $110,000 (2)
Salary Average Remaining : $0
Gustav Olofsson $105,000 (4)
Salary Average Remaining : $0
Gemel Smith $98,000 (3)
Salary Average Remaining : $0
Hayden Hodgson $96,000 (3)
Salary Average Remaining : $0
Navrin Mutter $90,000 (5)
Salary Average Remaining : $0
Adam Cracknell $90,000 (4)
Salary Average Remaining : $0
Raphael Lavoie $85,000 (1)
Salary Average Remaining : $0
Leevi Merilainen $85,000 (3)
Salary Average Remaining : $0
Samuel Fagemo $85,000 (1)
Salary Average Remaining : $0
Alexander Kisakov $80,000 (3)
Salary Average Remaining : $0
Dustin Wolf $80,000 (1)
Salary Average Remaining : $0
Yegor Zamula $80,000 (1)
Salary Average Remaining : $0
Lukas Dostal $80,000 (1)
Salary Average Remaining : $0
Joel Teasdale $75,000 (1)
Salary Average Remaining : $0
Remi Poirier $75,000 (3)
Salary Average Remaining : $0
Vadim Zherenko $75,000 (3)
Salary Average Remaining : $0
Tyce Thompson $75,000 (1)
Salary Average Remaining : $0
Joel Hofer $75,000 (1)
Salary Average Remaining : $0
Rourke Chartier $75,000 (1)
Salary Average Remaining : $0
Jeremy Davies $75,000 (2)
Salary Average Remaining : $0
Joseph Cecconi $75,000 (2)
Salary Average Remaining : $0
Olle Lycksell $75,000 (3)
Salary Average Remaining : $0
Chase De Leo $73,200 (1)
Salary Average Remaining : $0
Carter Savoie $72,500 (3)
Salary Average Remaining : $0
Peter Diliberatore $70,000 (1)
Salary Average Remaining : $0
Blade Jenkins $70,000 (1)
Salary Average Remaining : $0
Adam Ginning $70,000 (3)
Salary Average Remaining : $0
Michael Kesselring $70,000 (1)
Salary Average Remaining : $0
Brendan Perlini $66,000 (3)
Salary Average Remaining : $0
Mitch Reinke $66,000 (3)
Salary Average Remaining : $0
Gage Alexander $65,000 (3)
Salary Average Remaining : $0
Henri Nikkanen $65,000 (3)
Salary Average Remaining : $0
Andre Lee $65,000 (2)
Salary Average Remaining : $0
William Trudeau $60,000 (3)
Salary Average Remaining : $0
Michael Regush $60,000 (5)
Salary Average Remaining : $0
Michael O'Leary $60,000 (2)
Salary Average Remaining : $0
Ben Copeland $60,000 (5)
Salary Average Remaining : $0
Riley Sawchuk $60,000 (5)
Salary Average Remaining : $0
Santtu Kinnunen $60,000 (3)
Salary Average Remaining : $0
Patrick Holway $55,000 (2)
Salary Average Remaining : $0
Total Farm Players47
Salary Commitment
Year 2023 : $3,946,700
Year 2024 : $2,953,500
Year 2025 : $2,254,500
Year 2026 : $613,000
Salary Average Commitment
Year 2023 : $3,946,700
Year 2024 : $2,953,500
Year 2025 : $2,254,500
Year 2026 : $613,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.68%
Farm Level 2: 1000 - $15 - 954 - 95.44%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,674,433
Year to Date Revenue$68,651,750
Farm
Home Games Left0
Average Attendance - %2,868 - 95.60%
Average Income per Game$120,549
Year to Date Revenue$4,701,410

Expense

Pro Players Total Salaries$77,540,000
Pro Players Total Average Salaries$77,540,000
Farm Players Total Salaries$2,940,222
Farm Players Total Average Salaries$2,910,222
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,606,581
Farm Year To Date Expenses$3,024,141
Pro Salary Cap Per Days$403,854
Pro Salary Cap To Date$74,606,581
Farm Salary Cap Per Days$14,407
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$403,854
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,556
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$74,606,581
Estimate Under Maximum Salary Cap of $82,500,000$7,893,419
Estimate Over Minimum Salary Cap of $0 $74,606,581
Current Bank Account$11,432,688
Projected Bank Account$11,432,688

Pro Players Salaries

Brayden Point (1 Way Contract) $8,550,000 (1)
-Salary Average Remaining : $0
Mathew Barzal (1 Way Contract) $7,500,000 (2)
-Salary Average Remaining : $0
Charlie Coyle (1 Way Contract) $6,000,000 (2)
-Salary Average Remaining : $0
Jamie Benn (1 Way Contract) $5,750,000 (3)
-Salary Average Remaining : $0
Jakub Voracek (1 Way Contract) $5,500,000 (1)
-Salary Average Remaining : $0
Zach Parise (1 Way Contract) $5,250,000 (1)
-Salary Average Remaining : $0
Victor Olofsson (1 Way Contract) $4,750,000 (1)
-Salary Average Remaining : $0
Matt Duchene (1 Way Contract) $4,500,000 (4)
-Salary Average Remaining : $0
Marcus Pettersson (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $0
Dylan Strome (1 Way Contract) $3,300,000 (2)
-Salary Average Remaining : $0
Andrew Peeke (1 Way Contract) $2,725,000 (3)
-Salary Average Remaining : $0
Pavel Francouz (1 Way Contract) $2,520,000 (3)
-Salary Average Remaining : $0
Owen Power (1 Way Contract) $2,250,000 (3)
-Salary Average Remaining : $0
Alexis Lafreniere (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $0
Jake Sanderson (1 Way Contract) $2,000,000 (3)
-Salary Average Remaining : $0
Jan Rutta (1 Way Contract) $1,755,000 (1)
-Salary Average Remaining : $0
Timothy Liljegren (1 Way Contract) $1,750,000 (4)
-Salary Average Remaining : $0
Eeli Tolvanen (1 Way Contract) $1,500,000 (4)
-Salary Average Remaining : $0
Morgan Geekie (1 Way Contract) $1,500,000 (4)
-Salary Average Remaining : $0
Nathan Beaulieu $1,450,000 (3)
-Salary Average Remaining : $0
Kevin Lankinen $1,400,000 (4)
-Salary Average Remaining : $0
Nick Bjugstad $1,340,000 (3)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $77,540,000
Year 2024 : $45,485,000
Year 2025 : $28,685,000
Year 2026 : $10,650,000
Salary Average Commitment
Year 2023 : $77,540,000
Year 2024 : $45,485,000
Year 2025 : $28,685,000
Year 2026 : $10,650,000
Salary Cap with 1 Way Contract
Year 2023 : $77,540,000
Year 2024 : $45,485,000
Year 2025 : $28,685,000
Year 2026 : $10,650,000

Farm Players Salaries

Nick Cicek $150,000 (4)
Salary Average Remaining : $0
Kiefer Sherwood $140,000 (1)
Salary Average Remaining : $0
Andreas Johnsson $140,000 (5)
Salary Average Remaining : $0
Max Jones $140,000 (3)
Salary Average Remaining : $0
Colin White $120,000 (2)
Salary Average Remaining : $0
Martin Frk $101,500 (3)
Salary Average Remaining : $0
Nicolas Aube-Kubel $100,000 (1)
Salary Average Remaining : $0
Lias Andersson $98,339 (4)
Salary Average Remaining : $0
Charlie Lindgren $97,500 (2)
Salary Average Remaining : $0
Cole Clayton $90,000 (4)
Salary Average Remaining : $0
Declan Carlile $90,000 (4)
Salary Average Remaining : $0
Jesse Ylonen $80,000 (1)
Salary Average Remaining : $0
Xavier Bourgault $80,000 (3)
Salary Average Remaining : $0
Zachary Sanford $80,000 (1)
Salary Average Remaining : $0
Noah Juulsen $77,000 (1)
Salary Average Remaining : $0
Cooper Marody $75,000 (2)
Salary Average Remaining : $0
Ben Meyers $75,000 (3)
Salary Average Remaining : $0
Egor Sokolov $75,000 (1)
Salary Average Remaining : $0
Keegan Kolesar $75,000 (2)
Salary Average Remaining : $0
Andrew Perrott $75,000 (5)
Salary Average Remaining : $0
Simon Holmstrom $73,383 (1)
Salary Average Remaining : $0
Noel Gunler $72,500 (2)
Salary Average Remaining : $0
Felix Sandstrom $70,000 (1)
Salary Average Remaining : $0
Nick Albano $70,000 (1)
Salary Average Remaining : $0
Fredrik Olofsson $70,000 (5)
Salary Average Remaining : $0
Jiri Patera $70,000 (1)
Salary Average Remaining : $0
Tuukka Tieksola $65,000 (3)
Salary Average Remaining : $0
Filip Hallander $65,000 (2)
Salary Average Remaining : $0
Brandon Coe $65,000 (3)
Salary Average Remaining : $0
William Dufour $65,000 (3)
Salary Average Remaining : $0
Mikko Kokkonen $60,000 (3)
Salary Average Remaining : $0
Alex Beaucage $60,000 (2)
Salary Average Remaining : $0
Elliot Desnoyers $60,000 (3)
Salary Average Remaining : $0
Zayde Wisdom $60,000 (3)
Salary Average Remaining : $0
Ty Ronning $55,000 (1)
Salary Average Remaining : $0
Total Farm Players35
Salary Commitment
Year 2023 : $2,940,222
Year 2024 : $2,049,839
Year 2025 : $1,484,839
Year 2026 : $713,339
Salary Average Commitment
Year 2023 : $2,910,222
Year 2024 : $2,019,839
Year 2025 : $1,454,839
Year 2026 : $713,339

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.28%
Farm Level 2: 1000 - $15 - 922 - 92.23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,660,260
Year to Date Revenue$68,070,650
Farm
Home Games Left0
Average Attendance - %2,808 - 93.60%
Average Income per Game$118,952
Year to Date Revenue$4,639,115

Expense

Pro Players Total Salaries$73,475,650
Pro Players Total Average Salaries$74,875,650
Farm Players Total Salaries$1,726,938
Farm Players Total Average Salaries$1,726,938
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$858,728
Pro Year To Date Expenses$78,689,283
Farm Year To Date Expenses$1,733,533
Pro Salary Cap Per Days$389,977
Pro Salary Cap To Date$79,243,400
Farm Salary Cap Per Days$8,549
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$382,686
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,549
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$80,102,128
Estimate Under Maximum Salary Cap of $82,500,000$2,397,872
Estimate Over Minimum Salary Cap of $0 $80,102,128
Current Bank Account$1,475,308
Projected Bank Account$1,475,308

Pro Players Salaries

John Gibson (1 Way Contract) $8,640,000 (4)
-Salary Average Remaining : $0
Jonathan Huberdeau (1 Way Contract) $7,965,000 (3)
-Salary Average Remaining : $0
Taylor Hall (1 Way Contract) $6,100,000 (2)
-Salary Average Remaining : $0
Frederik Andersen (1 Way Contract) $5,800,000 (1)
-Salary Average Remaining : $0
Rasmus Ristolainen (1 Way Contract) $5,440,000 (1)
-Salary Average Remaining : $0
Erik Cernak (1 Way Contract) $5,148,000 (3)
-Salary Average Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $4,950,000 (4)
-Salary Average Remaining : $0
John Marino (1 Way Contract) $4,752,000 (4)
-Salary Average Remaining : $0
Samuel Girard (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $4,000,000 (5)
-Salary Average Remaining : $0
Kasperi Kapanen (1 Way Contract) $3,168,000 (3)
-Salary Average Remaining : $0
Denis Gurianov (1 Way Contract) $2,295,000 (1)
-Salary Average Remaining : $0
Pheonix Copley (1 Way Contract) $1,650,000 (2)
-Salary Average Remaining : $0
Luke Schenn (1 Way Contract) $1,600,000 (3)
-Salary Average Remaining : $0
Jake McCabe $1,400,000 (4)
-Salary Average Remaining : $0
Ross Colton $1,113,750 (3)
-Salary Average Remaining : $0
Alexander Barabanov $950,000 (1)
-Salary Average Remaining : $0
Thomas Novak $936,000 (5)
-Salary Average Remaining : $0
Brett Howden $876,150 (4)
-Salary Average Remaining : $0
Pierre-Olivier Joseph $816,750 (3)
-Salary Average Remaining : $0
Logan Shaw $700,000 (1)
-Salary Average Remaining : $0
Riley Tufte $675,000 (2)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $73,475,650
Year 2024 : $55,190,650
Year 2025 : $46,765,650
Year 2026 : $26,954,150
Salary Average Commitment
Year 2023 : $74,875,650
Year 2024 : $55,190,650
Year 2025 : $46,765,650
Year 2026 : $26,954,150
Salary Cap with 1 Way Contract
Year 2023 : $74,875,650
Year 2024 : $55,190,650
Year 2025 : $46,765,650
Year 2026 : $26,954,150

Farm Players Salaries

Farm Goalie 2 $100,000 (1)
Salary Average Remaining : $0
Joseph Gambardella $91,000 (2)
Salary Average Remaining : $0
Brad Lambert $90,000 (3)
Salary Average Remaining : $0
Jordan Spence $90,000 (2)
Salary Average Remaining : $0
Brandon Davidson $88,200 (1)
Salary Average Remaining : $0
Gustav Lindstrom $84,150 (3)
Salary Average Remaining : $0
Curtis Douglas $82,500 (1)
Salary Average Remaining : $0
Kyle Capobianco $77,500 (1)
Salary Average Remaining : $0
Cal Foote $76,500 (2)
Salary Average Remaining : $0
Will Bitten $75,600 (2)
Salary Average Remaining : $0
Olle Eriksson Ek $75,000 (1)
Salary Average Remaining : $0
Olivier Rodrigue $75,000 (1)
Salary Average Remaining : $0
Austin Poganski $74,250 (2)
Salary Average Remaining : $0
Isaac Ratcliffe $73,238 (2)
Salary Average Remaining : $0
Layton Ahac $70,000 (1)
Salary Average Remaining : $0
Michael Milne $70,000 (3)
Salary Average Remaining : $0
Jake Leschyshyn $69,000 (2)
Salary Average Remaining : $0
Cedric Pare $65,000 (2)
Salary Average Remaining : $0
Raivis Ansons $65,000 (3)
Salary Average Remaining : $0
Logan Hutsko $62,500 (2)
Salary Average Remaining : $0
James Greenway $62,500 (2)
Salary Average Remaining : $0
Matthew Robertson $60,000 (2)
Salary Average Remaining : $0
Logan Lambdin $50,000 (2)
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2023 : $1,726,938
Year 2024 : $1,158,738
Year 2025 : $309,150
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,726,938
Year 2024 : $1,158,738
Year 2025 : $309,150
Year 2026 : $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 - 1,887 - 94.35%
Farm Level 2: 1000 - $15 - 929 - 92.95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,799,811
Year to Date Revenue$73,792,250
Farm
Home Games Left0
Average Attendance - %2,817 - 93.88%
Average Income per Game$119,549
Year to Date Revenue$4,662,427

Expense

Pro Players Total Salaries$84,471,170
Pro Players Total Average Salaries$84,471,170
Farm Players Total Salaries$1,880,817
Farm Players Total Average Salaries$1,880,817
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,176,591
Farm Year To Date Expenses$1,853,343
Pro Salary Cap Per Days$439,954
Pro Salary Cap To Date$81,176,591
Farm Salary Cap Per Days$9,311
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$439,954
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,311
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,176,591
Estimate Under Maximum Salary Cap of $82,500,000$1,323,409
Estimate Over Minimum Salary Cap of $0 $81,176,591
Current Bank Account$1,514,859
Projected Bank Account$1,514,859

Pro Players Salaries

Connor McDavid (1 Way Contract) $10,687,500 (1)
-Salary Average Remaining : $0
Connor Hellebuyck (1 Way Contract) $8,324,999 (3)
-Salary Average Remaining : $0
J.T. Miller (1 Way Contract) $7,087,500 (3)
-Salary Average Remaining : $0
Morgan Rielly (1 Way Contract) $5,850,000 (2)
-Salary Average Remaining : $0
Auston Matthews (1 Way Contract) $5,761,924 (3)
-Salary Average Remaining : $0
Nick Schmaltz (1 Way Contract) $5,265,000 (1)
-Salary Average Remaining : $0
Brad Marchand (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $0
Jonas Brodin (1 Way Contract) $4,500,000 (4)
-Salary Average Remaining : $0
Yanni Gourde (1 Way Contract) $4,500,000 (4)
-Salary Average Remaining : $0
Rasmus Andersson (1 Way Contract) $4,095,000 (1)
-Salary Average Remaining : $0
Jared Spurgeon (1 Way Contract) $3,500,000 (5)
-Salary Average Remaining : $0
Matt Roy (1 Way Contract) $3,300,000 (5)
-Salary Average Remaining : $0
Andre Burakovsky (1 Way Contract) $3,250,000 (5)
-Salary Average Remaining : $0
Sam Bennett (1 Way Contract) $2,438,000 (1)
-Salary Average Remaining : $0
Sam Reinhart (1 Way Contract) $2,061,250 (1)
-Salary Average Remaining : $0
Oskar Sundqvist (1 Way Contract) $1,500,000 (4)
-Salary Average Remaining : $0
Radek Faksa (1 Way Contract) $1,500,000 (4)
-Salary Average Remaining : $0
David Kampf $1,499,999 (1)
-Salary Average Remaining : $0
Ian Cole $1,499,999 (4)
-Salary Average Remaining : $0
Matthew Benning $1,350,000 (4)
-Salary Average Remaining : $0
Jaroslav Halak $999,999 (4)
-Salary Average Remaining : $0
Alex Belzile $500,000 (4)
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $84,471,170
Year 2024 : $58,424,421
Year 2025 : $47,574,421
Year 2026 : $26,399,998
Salary Average Commitment
Year 2023 : $84,471,170
Year 2024 : $58,424,421
Year 2025 : $47,574,421
Year 2026 : $26,399,998
Salary Cap with 1 Way Contract
Year 2023 : $84,471,170
Year 2024 : $58,424,421
Year 2025 : $47,574,421
Year 2026 : $26,399,998

Farm Players Salaries

Joel Kiviranta $126,000 (3)
Salary Average Remaining : $0
Hunter Shepard $95,000 (1)
Salary Average Remaining : $0
Brendan Gaunce $89,500 (5)
Salary Average Remaining : $0
Rudolfs Balcers $80,850 (1)
Salary Average Remaining : $0
Devin Shore $80,000 (1)
Salary Average Remaining : $0
Jordan Harris $75,000 (2)
Salary Average Remaining : $0
Saku Maenalanen $75,000 (1)
Salary Average Remaining : $0
Matej Pekar $70,000 (1)
Salary Average Remaining : $0
Jan Mysak $70,000 (3)
Salary Average Remaining : $0
Luke Johnson $70,000 (1)
Salary Average Remaining : $0
Zach Solow $66,667 (3)
Salary Average Remaining : $0
Matthew Strome $65,000 (2)
Salary Average Remaining : $0
Tristen Nielsen $65,000 (3)
Salary Average Remaining : $0
Josh Archibald $52,800 (5)
Salary Average Remaining : $0
Mason Jobst $50,000 (2)
Salary Average Remaining : $0
Andrej Sustr $50,000 (5)
Salary Average Remaining : $0
Drew Worrad $50,000 (4)
Salary Average Remaining : $0
Tyler Boland $50,000 (4)
Salary Average Remaining : $0
Steven Fogarty $50,000 (5)
Salary Average Remaining : $0
Dustin Tokarski $50,000 (4)
Salary Average Remaining : $0
Kai Wissmann $50,000 (5)
Salary Average Remaining : $0
Justin Scott $50,000 (1)
Salary Average Remaining : $0
Austin Osmanski $50,000 (5)
Salary Average Remaining : $0
Cavan Fitzgerald $50,000 (1)
Salary Average Remaining : $0
Dean Stewart $50,000 (4)
Salary Average Remaining : $0
Dylan Sikura $50,000 (1)
Salary Average Remaining : $0
Jarod Hilderman $50,000 (5)
Salary Average Remaining : $0
Jarid Lukosevicius $50,000 (2)
Salary Average Remaining : $0
Alex Kannok Leipert $50,000 (1)
Salary Average Remaining : $0
Trenton Bliss $50,000 (5)
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 2023 : $1,880,817
Year 2024 : $1,209,967
Year 2025 : $969,967
Year 2026 : $642,300
Salary Average Commitment
Year 2023 : $1,880,817
Year 2024 : $1,209,967
Year 2025 : $969,967
Year 2026 : $642,300

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,867 - 93.34%
Farm Level 2: 1000 - $15 - 951 - 95.14%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,757,291
Year to Date Revenue$72,048,950
Farm
Home Games Left0
Average Attendance - %2,818 - 93.94%
Average Income per Game$118,083
Year to Date Revenue$4,605,229

Expense

Pro Players Total Salaries$76,852,374
Pro Players Total Average Salaries$76,852,374
Farm Players Total Salaries$4,200,375
Farm Players Total Average Salaries$4,200,375
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,025,000
Pro Year To Date Expenses$79,744,408
Farm Year To Date Expenses$4,236,103
Pro Salary Cap Per Days$342,981
Pro Salary Cap To Date$73,551,684
Farm Salary Cap Per Days$20,794
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$400,273
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,794
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$77,576,684
Estimate Under Maximum Salary Cap of $82,500,000$4,923,316
Estimate Over Minimum Salary Cap of $0 $77,576,684
Current Bank Account$1,494,659
Projected Bank Account$1,494,659

Pro Players Salaries

Brent Burns (1 Way Contract) $9,000,000 (1)
-Salary Average Remaining : $0
Max Pacioretty (1 Way Contract) $7,500,000 (2)
-Salary Average Remaining : $0
Vincent Trocheck (1 Way Contract) $6,412,500 (4)
-Salary Average Remaining : $0
Jeff Carter (1 Way Contract) $6,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Jordan Eberle (1 Way Contract) $5,000,000 (3)
-Salary Average Remaining : $0
Jakob Silfverberg (1 Way Contract) $5,000,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Christopher Tanev (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $0
Shea Theodore (1 Way Contract) $4,700,000 (1)
-Salary Average Remaining : $0
Filip Chytil (1 Way Contract) $4,437,500 (3)
-Salary Average Remaining : $0
Ryan Strome (1 Way Contract) $4,200,000 (5)
-Salary Average Remaining : $0
Patrik Nemeth (1 Way Contract) $4,050,000 (2)
-Salary Average Remaining : $0
Martin Fehervary (1 Way Contract) $2,541,250 (2)
-Salary Average Remaining : $0
Luke Kunin (1 Way Contract) $2,277,000 (3)
-Salary Average Remaining : $0
Wyatt Johnston (1 Way Contract) $1,750,000 (3)
-Salary Average Remaining : $0
Sam Lafferty $1,499,999 (1)
-Salary Average Remaining : $0
Cole Caufield $1,450,000 (1)
-Salary Average Remaining : $0
Steven Lorentz $1,260,000 (3)
-Salary Average Remaining : $0
Lukas Reichel $1,000,000 (2)
-Salary Average Remaining : $0
Tyson Jost $874,125 (1)
-Salary Average Remaining : $0
Ryan Poehling $750,000 (2)
-Salary Average Remaining : $0
Alex Stalock $750,000 (2)
-Salary Average Remaining : $0
Jakub Skarek $700,000 (1)
-Salary Average Remaining : $0
Dylan Samberg $700,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $76,852,374
Year 2024 : $51,928,250
Year 2025 : $30,337,000
Year 2026 : $10,612,500
Salary Average Commitment
Year 2023 : $76,852,374
Year 2024 : $51,928,250
Year 2025 : $30,337,000
Year 2026 : $10,612,500
Salary Cap with 1 Way Contract
Year 2023 : $65,852,374
Year 2024 : $46,928,250
Year 2025 : $25,337,000
Year 2026 : $10,612,500

Farm Players Salaries

Henrik Rybinski $150,000 (1)
Salary Average Remaining : $0
Andrei Bakanov $150,000 (1)
Salary Average Remaining : $0
Reece Vitelli $150,000 (1)
Salary Average Remaining : $0
Colin Blackwell $148,000 (4)
Salary Average Remaining : $0
Ryan Lomberg $120,000 (5)
Salary Average Remaining : $0
Christian Wolanin $100,750 (3)
Salary Average Remaining : $0
Liam Foudy $100,000 (1)
Salary Average Remaining : $0
Robert Bortuzzo $100,000 (4)
Salary Average Remaining : $0
Shakir Mukhamadullin $100,000 (3)
Salary Average Remaining : $0
Jacob Lucchini $97,500 (4)
Salary Average Remaining : $0
Samuel Blais $93,500 (1)
Salary Average Remaining : $0
AJ Greer $91,500 (4)
Salary Average Remaining : $0
Sam Hentges $90,000 (5)
Salary Average Remaining : $0
Pavel Dorofeyev $90,000 (1)
Salary Average Remaining : $0
Vitali Kravtsov $87,500 (3)
Salary Average Remaining : $0
Jasper Weatherby $85,000 (2)
Salary Average Remaining : $0
Keith Petruzzelli $81,750 (2)
Salary Average Remaining : $0
Cam Morrison $80,000 (5)
Salary Average Remaining : $0
Matt Kiersted $76,250 (2)
Salary Average Remaining : $0
Curtis Hall $75,000 (1)
Salary Average Remaining : $0
Colton Poolman $75,000 (1)
Salary Average Remaining : $0
Maxim Marushev $75,000 (1)
Salary Average Remaining : $0
Donovan Sebrango $75,000 (1)
Salary Average Remaining : $0
Mike Hardman $75,000 (1)
Salary Average Remaining : $0
Jackson Cates $73,625 (1)
Salary Average Remaining : $0
Ty Glover $70,000 (5)
Salary Average Remaining : $0
Artyom Anisimov $70,000 (5)
Salary Average Remaining : $0
Gabriel Fortier $70,000 (1)
Salary Average Remaining : $0
Aidan Dudas $70,000 (1)
Salary Average Remaining : $0
Marc Del Gaizo $70,000 (1)
Salary Average Remaining : $0
Filip Engaras $70,000 (5)
Salary Average Remaining : $0
Gage Quinney $70,000 (5)
Salary Average Remaining : $0
Montana Onyebuchi $70,000 (4)
Salary Average Remaining : $0
Hugh McGing $70,000 (1)
Salary Average Remaining : $0
Vincent Iorio $70,000 (3)
Salary Average Remaining : $0
Hunter McKown $70,000 (3)
Salary Average Remaining : $0
Xavier Simoneau $65,000 (3)
Salary Average Remaining : $0
Kirill Tyutyayev $65,000 (3)
Salary Average Remaining : $0
Samuel Knazko $65,000 (3)
Salary Average Remaining : $0
Lukas Rousek $65,000 (2)
Salary Average Remaining : $0
Nathan Legare $65,000 (2)
Salary Average Remaining : $0
Taylor Gauthier $65,000 (3)
Salary Average Remaining : $0
Adam Raska $62,500 (2)
Salary Average Remaining : $0
Albert Johansson $62,500 (3)
Salary Average Remaining : $0
Timur Ibragimov $62,500 (3)
Salary Average Remaining : $0
Cole Fonstad $62,500 (2)
Salary Average Remaining : $0
Adam Wilsby $62,500 (3)
Salary Average Remaining : $0
Isaiah Saville $62,500 (2)
Salary Average Remaining : $0
Ilya Usov $60,000 (3)
Salary Average Remaining : $0
Peetro Seppala $60,000 (3)
Salary Average Remaining : $0
Jordy Bellerive $55,000 (3)
Salary Average Remaining : $0
Josh Brook $50,000 (2)
Salary Average Remaining : $0
Nicolas Beaudin $0 (0)
Salary Average Remaining : $0
Total Farm Players53
Salary Commitment
Year 2023 : $4,200,375
Year 2024 : $2,738,250
Year 2025 : $2,127,750
Year 2026 : $1,077,000
Salary Average Commitment
Year 2023 : $4,200,375
Year 2024 : $2,738,250
Year 2025 : $2,127,750
Year 2026 : $1,077,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,896 - 94.81%
Farm Level 2: 1000 - $15 - 950 - 94.99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,573,040
Year to Date Revenue$64,494,650
Farm
Home Games Left0
Average Attendance - %2,846 - 94.87%
Average Income per Game$119,932
Year to Date Revenue$4,677,339

Expense

Pro Players Total Salaries$57,777,709
Pro Players Total Average Salaries$60,848,959
Farm Players Total Salaries$1,674,750
Farm Players Total Average Salaries$1,674,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,500,000
Pro Year To Date Expenses$62,070,104
Farm Year To Date Expenses$1,742,327
Pro Salary Cap Per Days$306,505
Pro Salary Cap To Date$57,837,388
Farm Salary Cap Per Days$8,291
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$300,926
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,291
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$59,337,388
Estimate Under Maximum Salary Cap of $82,500,000$23,162,612
Estimate Over Minimum Salary Cap of $0 $59,337,388
Current Bank Account$255,022
Projected Bank Account$255,022

Pro Players Salaries

Nico Hischier (1 Way Contract) $6,525,000 (1)
-Salary Average Remaining : $0
Kyle Palmieri (1 Way Contract) $6,277,500 (1)
-Salary Average Remaining : $0
Jordan Binnington (1 Way Contract) $5,650,000 (4)
-Salary Average Remaining : $0
Jason Zucker (1 Way Contract) $4,250,000 (4)
-Salary Average Remaining : $0
Brenden Dillon (1 Way Contract) $4,000,000 (3)
-Salary Average Remaining : $0
Nate Schmidt (1 Way Contract) $3,850,000 (4)
-Salary Average Remaining : $0
Nino Niederreiter (1 Way Contract) $3,071,250 (1)
-Salary Average Remaining : $0
Martin Jones (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $0
Nicolas Hague (1 Way Contract) $2,271,209 (4)
-Salary Average Remaining : $0
Austin Watson (1 Way Contract) $2,025,000 (2)
-Salary Average Remaining : $0
Nicklas Backstrom (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Ryan Donato (1 Way Contract) $1,881,000 (1)
-Salary Average Remaining : $0
Artem Zub (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $0
Michael Del Zotto (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $0
Juuso Valimaki (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $0
Quinton Byfield $1,400,000 (1)
-Salary Average Remaining : $0
Cole Perfetti $1,250,000 (1)
-Salary Average Remaining : $0
Petr Mrazek $1,200,000 (4)
-Salary Average Remaining : $0
Aaron Dell $995,000 (2)
-Salary Average Remaining : $0
Kevin Labanc $990,000 (1)
-Salary Average Remaining : $0
Logan Stanley $891,000 (3)
-Salary Average Remaining : $0
Taylor Raddysh $750,750 (3)
-Salary Average Remaining : $0
Denis Malgin $750,000 (1)
-Salary Average Remaining : $0
Brendan Lemieux $0 (0)
Total Pro Players24
Salary Commitment
Year 2023 : $57,777,709
Year 2024 : $30,882,959
Year 2025 : $24,862,959
Year 2026 : $17,221,209
Salary Average Commitment
Year 2023 : $60,848,959
Year 2024 : $30,882,959
Year 2025 : $24,862,959
Year 2026 : $17,221,209
Salary Cap with 1 Way Contract
Year 2023 : $58,848,959
Year 2024 : $28,882,959
Year 2025 : $22,862,959
Year 2026 : $17,221,209

Farm Players Salaries

Alexander Holtz $125,000 (1)
Salary Average Remaining : $0
FarmPlayer 17 $100,000 (1)
Salary Average Remaining : $0
Ozzy Wiesblatt $100,000 (3)
Salary Average Remaining : $0
Viktor Lodin $95,000 (2)
Salary Average Remaining : $0
Scott Sabourin $90,000 (1)
Salary Average Remaining : $0
Ryan Merkley $85,000 (1)
Salary Average Remaining : $0
Kevin Bahl $85,000 (1)
Salary Average Remaining : $0
Brayden Tracey $80,000 (1)
Salary Average Remaining : $0
Isak Rosen $80,000 (3)
Salary Average Remaining : $0
Jakub Zboril $79,750 (2)
Salary Average Remaining : $0
Josiah Didier $75,000 (1)
Salary Average Remaining : $0
Carson Gicewicz $70,000 (2)
Salary Average Remaining : $0
Lucas Edmonds $70,000 (3)
Salary Average Remaining : $0
Daniel Torgersson $65,000 (3)
Salary Average Remaining : $0
Jake Massie $65,000 (2)
Salary Average Remaining : $0
Nico Daws $65,000 (3)
Salary Average Remaining : $0
Anttoni Honka $60,000 (3)
Salary Average Remaining : $0
Cameron Gaunce $60,000 (1)
Salary Average Remaining : $0
Nick Hutchison $60,000 (4)
Salary Average Remaining : $0
Mack Guzda $60,000 (3)
Salary Average Remaining : $0
Ben Tardif $55,000 (3)
Salary Average Remaining : $0
Cory Conacher $50,000 (1)
Salary Average Remaining : $0
Total Farm Players22
Salary Commitment
Year 2023 : $1,674,750
Year 2024 : $924,750
Year 2025 : $615,000
Year 2026 : $60,000
Salary Average Commitment
Year 2023 : $1,674,750
Year 2024 : $924,750
Year 2025 : $615,000
Year 2026 : $60,000

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 - 1,891 - 94.54%
Farm Level 2: 1000 - $15 - 944 - 94.36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,810,713
Year to Date Revenue$74,239,250
Farm
Home Games Left0
Average Attendance - %2,834 - 94.48%
Average Income per Game$118,929
Year to Date Revenue$4,638,241

Expense

Pro Players Total Salaries$93,367,419
Pro Players Total Average Salaries$97,017,419
Farm Players Total Salaries$1,928,667
Farm Players Total Average Salaries$1,928,667
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$84,152,750
Farm Year To Date Expenses$1,771,087
Pro Salary Cap Per Days$476,364
Pro Salary Cap To Date$82,351,900
Farm Salary Cap Per Days$9,548
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$486,289
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,548
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,351,900
Estimate Under Maximum Salary Cap of $82,500,000$148,100
Estimate Over Minimum Salary Cap of $0 $82,351,900
Current Bank Account($8,233,295)
Projected Bank Account($8,233,295)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,300,000 (3)
-Salary Average Remaining : $0
Tyler Seguin (1 Way Contract) $8,950,000 (2)
-Salary Average Remaining : $0
Clayton Keller (1 Way Contract) $6,114,069 (1)
-Salary Average Remaining : $0
Ville Husso (1 Way Contract) $6,069,069 (4)
-Salary Average Remaining : $0
John Klingberg (1 Way Contract) $5,555,555 (2)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Mikael Backlund (1 Way Contract) $5,500,000 (1)
-Salary Average Remaining : $0
Jakob Chychrun (1 Way Contract) $5,060,000 (2)
-Salary Average Remaining : $0
John Carlson (1 Way Contract) $5,000,000 (2)
-Salary Average Remaining : $0
Rickard Rakell (1 Way Contract) $4,774,699 (2)
-Salary Average Remaining : $0
Ben Chiarot (1 Way Contract) $4,200,000 (2)
-Salary Average Remaining : $0
Marco Scandella (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $0
Gustav Nyquist (1 Way Contract) $3,800,000 (2)
-Salary Average Remaining : $0
Martin Necas (1 Way Contract) $3,750,000 (4)
-Salary Average Remaining : $0
Vladimir Tarasenko (1 Way Contract) $3,650,000 (2)
-Salary Average Remaining : $0
Ryan Graves (1 Way Contract) $3,300,000 (5)
-Salary Average Remaining : $0
Mattias Janmark (1 Way Contract) $2,300,000 (3)
-Salary Average Remaining : $0
Anton Lundell (1 Way Contract) $2,250,000 (2)
-Salary Average Remaining : $0
Lars Eller (1 Way Contract) $1,940,000 (1)
-Salary Average Remaining : $0
Erik Gudbranson (1 Way Contract) $1,707,777 (2)
-Salary Average Remaining : $0
Scott Wedgewood (1 Way Contract) $1,500,000 (5)
-Salary Average Remaining : $0
Kyle Okposo $1,000,000 (3)
-Salary Average Remaining : $0
Dmitry Kulikov $1,000,000 (1)
-Salary Average Remaining : $0
Filip Gustavsson $866,250 (2)
-Salary Average Remaining : $0
Evan Rodrigues $780,000 (1)
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $93,367,419
Year 2024 : $79,183,350
Year 2025 : $29,719,069
Year 2026 : $16,119,069
Salary Average Commitment
Year 2023 : $97,017,419
Year 2024 : $77,683,350
Year 2025 : $28,219,069
Year 2026 : $14,619,069
Salary Cap with 1 Way Contract
Year 2023 : $91,461,864
Year 2024 : $72,127,795
Year 2025 : $28,219,069
Year 2026 : $14,619,069

Farm Players Salaries

Jon Merrill $140,000 (1)
Salary Average Remaining : $0
Farm Goalie 12 $100,000 (1)
Salary Average Remaining : $0
Farm Goalie 9 $100,000 (1)
Salary Average Remaining : $0
Derrick Pouliot $100,000 (3)
Salary Average Remaining : $0
Ty Dellandrea $100,000 (1)
Salary Average Remaining : $0
Jeff Kubiak $85,000 (3)
Salary Average Remaining : $0
Austin Wagner $84,000 (1)
Salary Average Remaining : $0
Boris Katchouk $83,417 (3)
Salary Average Remaining : $0
Michael Pezzetta $82,500 (3)
Salary Average Remaining : $0
Dakota Joshua $82,500 (1)
Salary Average Remaining : $0
Mitchell Balmas $80,000 (4)
Salary Average Remaining : $0
Matt Hellickson $80,000 (4)
Salary Average Remaining : $0
Michael Karow $80,000 (4)
Salary Average Remaining : $0
Adam Brooks $79,750 (1)
Salary Average Remaining : $0
Ryan Jones $75,000 (1)
Salary Average Remaining : $0
Gage Goncalves $70,000 (2)
Salary Average Remaining : $0
Nick Wolff $70,000 (1)
Salary Average Remaining : $0
Josh Leivo $64,000 (4)
Salary Average Remaining : $0
Kale Howarth $62,500 (2)
Salary Average Remaining : $0
Kyle Clifford $60,000 (4)
Salary Average Remaining : $0
Riese Zmolek $50,000 (2)
Salary Average Remaining : $0
Ethan Prow $50,000 (5)
Salary Average Remaining : $0
Robbie Russo $50,000 (5)
Salary Average Remaining : $0
Nick Jones $50,000 (1)
Salary Average Remaining : $0
Colin Swoyer $50,000 (1)
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2023 : $1,928,667
Year 2024 : $997,417
Year 2025 : $814,917
Year 2026 : $464,000
Salary Average Commitment
Year 2023 : $1,928,667
Year 2024 : $997,417
Year 2025 : $814,917
Year 2026 : $464,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,865 - 93.24%
Farm Level 2: 1000 - $15 - 947 - 94.68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,544,694
Year to Date Revenue$63,332,450
Farm
Home Games Left0
Average Attendance - %2,812 - 93.72%
Average Income per Game$118,414
Year to Date Revenue$4,618,136

Expense

Pro Players Total Salaries$51,202,737
Pro Players Total Average Salaries$51,202,737
Farm Players Total Salaries$2,132,238
Farm Players Total Average Salaries$2,132,238
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,422,135
Pro Year To Date Expenses$51,213,000
Farm Year To Date Expenses$2,132,502
Pro Salary Cap Per Days$266,681
Pro Salary Cap To Date$51,213,000
Farm Salary Cap Per Days$10,556
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$266,681
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,556
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$57,635,135
Estimate Under Maximum Salary Cap of $82,500,000$24,864,865
Estimate Over Minimum Salary Cap of $0 $57,635,135
Current Bank Account$51,363,031
Projected Bank Account$51,363,031

Pro Players Salaries

Cale Makar (1 Way Contract) $8,910,000 (3)
-Salary Average Remaining : $0
Joshua Norris (1 Way Contract) $7,870,500 (3)
-Salary Average Remaining : $0
Joshua Morrissey (1 Way Contract) $6,750,000 (2)
-Salary Average Remaining : $0
Bryan Rust (1 Way Contract) $4,500,000 (4)
-Salary Average Remaining : $0
Casey Mittelstadt (1 Way Contract) $2,587,500 (3)
-Salary Average Remaining : $0
Dante Fabbro (1 Way Contract) $2,160,000 (2)
-Salary Average Remaining : $0
Dillon Dube (1 Way Contract) $2,070,000 (2)
-Salary Average Remaining : $0
Alexander Romanov (1 Way Contract) $1,750,000 (1)
-Salary Average Remaining : $0
Juraj Slafkovsky (1 Way Contract) $1,500,000 (3)
-Salary Average Remaining : $0
Rasmus Sandin $1,449,000 (3)
-Salary Average Remaining : $0
Michael Rasmussen $1,314,000 (2)
-Salary Average Remaining : $0
Wade Allison $1,250,000 (1)
-Salary Average Remaining : $0
Cal Petersen $1,004,250 (3)
-Salary Average Remaining : $0
Isac Lundestrom $983,391 (4)
-Salary Average Remaining : $0
Emil Bemstrom $891,000 (5)
-Salary Average Remaining : $0
Daniel Sprong $877,500 (5)
-Salary Average Remaining : $0
Alexander Nylander $865,384 (2)
-Salary Average Remaining : $0
Matthew Phillips $825,000 (2)
-Salary Average Remaining : $0
Oliver Wahlstrom $786,713 (3)
-Salary Average Remaining : $0
Urho Vaakanainen $765,000 (2)
-Salary Average Remaining : $0
Josh Mahura $742,500 (2)
-Salary Average Remaining : $0
Connor Ingram $725,999 (1)
-Salary Average Remaining : $0
Zach Sawchenko $625,000 (2)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $51,202,737
Year 2024 : $47,476,738
Year 2025 : $31,359,854
Year 2026 : $7,251,891
Salary Average Commitment
Year 2023 : $51,202,737
Year 2024 : $47,476,738
Year 2025 : $31,359,854
Year 2026 : $7,251,891
Salary Cap with 1 Way Contract
Year 2023 : $51,202,737
Year 2024 : $47,476,738
Year 2025 : $31,359,854
Year 2026 : $7,251,891

Farm Players Salaries

Marco Rossi $125,000 (2)
Salary Average Remaining : $0
Jesper Wallstedt $100,000 (3)
Salary Average Remaining : $0
Connor Zary $100,000 (1)
Salary Average Remaining : $0
Mavrik Bourque $100,000 (3)
Salary Average Remaining : $0
Hendrix Lapierre $100,000 (3)
Salary Average Remaining : $0
Seth Griffith $94,250 (1)
Salary Average Remaining : $0
Jonny Brodzinski $91,000 (1)
Salary Average Remaining : $0
Evgeny Svechnikov $86,538 (3)
Salary Average Remaining : $0
Charles Hudon $85,000 (5)
Salary Average Remaining : $0
Vasili Ponomarev $85,000 (2)
Salary Average Remaining : $0
Mackenzie Entwistle $82,800 (4)
Salary Average Remaining : $0
Cole Bardreau $81,000 (1)
Salary Average Remaining : $0
John Leonard $80,000 (1)
Salary Average Remaining : $0
Tyler Madden $80,000 (1)
Salary Average Remaining : $0
Xavier Ouellet $79,650 (1)
Salary Average Remaining : $0
Colton White $77,000 (1)
Salary Average Remaining : $0
Jacob MacDonald $75,000 (1)
Salary Average Remaining : $0
Benoit-Olivier Groulx $75,000 (1)
Salary Average Remaining : $0
David Gust $65,000 (1)
Salary Average Remaining : $0
Samuel Ersson $65,000 (2)
Salary Average Remaining : $0
Joel Hanley $65,000 (1)
Salary Average Remaining : $0
Drew Helleson $65,000 (2)
Salary Average Remaining : $0
Brian Lashoff $65,000 (2)
Salary Average Remaining : $0
Ty Emberson $60,000 (2)
Salary Average Remaining : $0
Ryan Fitzgerald $50,000 (1)
Salary Average Remaining : $0
Nicolas Deslauriers $50,000 (3)
Salary Average Remaining : $0
Tyler Spezia $50,000 (1)
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2023 : $2,132,238
Year 2024 : $1,069,338
Year 2025 : $604,338
Year 2026 : $167,800
Salary Average Commitment
Year 2023 : $2,132,238
Year 2024 : $1,069,338
Year 2025 : $604,338
Year 2026 : $167,800

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 - 1,881 - 94.04%
Farm Level 2: 1000 - $15 - 946 - 94.58%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,816,165
Year to Date Revenue$74,462,750
Farm
Home Games Left0
Average Attendance - %2,827 - 94.22%
Average Income per Game$119,219
Year to Date Revenue$4,649,554

Expense

Pro Players Total Salaries$80,032,922
Pro Players Total Average Salaries$82,257,922
Farm Players Total Salaries$1,785,700
Farm Players Total Average Salaries$1,785,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,933,866
Farm Year To Date Expenses$1,836,061
Pro Salary Cap Per Days$419,312
Pro Salary Cap To Date$79,975,150
Farm Salary Cap Per Days$8,840
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$416,838
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,840
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$79,975,150
Estimate Under Maximum Salary Cap of $82,500,000$2,524,850
Estimate Over Minimum Salary Cap of $0 $79,975,150
Current Bank Account$12,717,999
Projected Bank Account$12,717,999

Pro Players Salaries

Elias Pettersson (1 Way Contract) $7,276,500 (4)
-Salary Average Remaining : $0
Alex Pietrangelo (1 Way Contract) $6,300,000 (4)
-Salary Average Remaining : $0
Mitchell Marner (1 Way Contract) $5,396,985 (1)
-Salary Average Remaining : $0
Victor Hedman (1 Way Contract) $5,315,500 (1)
-Salary Average Remaining : $0
Jeff Petry (1 Way Contract) $5,300,000 (3)
-Salary Average Remaining : $0
Pavel Buchnevich (1 Way Contract) $4,870,500 (4)
-Salary Average Remaining : $0
Esa Lindell (1 Way Contract) $4,500,000 (4)
-Salary Average Remaining : $0
Mika Zibanejad (1 Way Contract) $4,450,000 (2)
-Salary Average Remaining : $0
Alex Tuch (1 Way Contract) $4,275,000 (1)
-Salary Average Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $4,050,000 (3)
-Salary Average Remaining : $0
Torey Krug (1 Way Contract) $3,900,000 (1)
-Salary Average Remaining : $0
Leon Draisaitl (1 Way Contract) $3,825,000 (1)
-Salary Average Remaining : $0
T.J. Oshie (1 Way Contract) $3,500,000 (1)
-Salary Average Remaining : $0
Jani Hakanpaa (1 Way Contract) $3,000,000 (3)
-Salary Average Remaining : $0
Linus Ullmark (1 Way Contract) $2,925,000 (2)
-Salary Average Remaining : $0
Shane Pinto (1 Way Contract) $1,750,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Brayden McNabb (1 Way Contract) $1,705,000 (1)
-Salary Average Remaining : $0
Joel Eriksson Ek (1 Way Contract) $1,673,437 (2)
-Salary Average Remaining : $0
Marcus Foligno (1 Way Contract) $1,500,000 (4)
-Salary Average Remaining : $0
Tage Thompson (1 Way Contract) $1,500,000 (3)
-Salary Average Remaining : $0
Casey DeSmith $1,400,000 (4)
-Salary Average Remaining : $0
Tanner Jeannot $870,000 (2)
-Salary Average Remaining : $0
Jacob Middleton $750,000 (2)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $80,032,922
Year 2024 : $56,565,437
Year 2025 : $44,694,000
Year 2026 : $29,094,000
Salary Average Commitment
Year 2023 : $82,257,922
Year 2024 : $54,340,437
Year 2025 : $41,447,000
Year 2026 : $25,847,000
Salary Cap with 1 Way Contract
Year 2023 : $80,507,922
Year 2024 : $52,590,437
Year 2025 : $39,697,000
Year 2026 : $25,847,000

Farm Players Salaries

Tim Berni $150,000 (2)
Salary Average Remaining : $0
Farm Goalie 11 $100,000 (1)
Salary Average Remaining : $0
Tyler Sikura $92,500 (3)
Salary Average Remaining : $0
Jacob Peterson $85,000 (2)
Salary Average Remaining : $0
Bryce Kindopp $80,000 (1)
Salary Average Remaining : $0
Devin Cooley $78,200 (2)
Salary Average Remaining : $0
Max Veronneau $75,000 (1)
Salary Average Remaining : $0
Brady Lyle $75,000 (1)
Salary Average Remaining : $0
Marc McLaughlin $75,000 (2)
Salary Average Remaining : $0
Mikhail Abramov $70,000 (2)
Salary Average Remaining : $0
Brendan Warren $70,000 (1)
Salary Average Remaining : $0
Bobby Trivigno $67,500 (3)
Salary Average Remaining : $0
Jack Finley $67,500 (3)
Salary Average Remaining : $0
Lukas Svejkovsky $65,000 (3)
Salary Average Remaining : $0
Eemil Viro $65,000 (3)
Salary Average Remaining : $0
Justin Sourdif $65,000 (3)
Salary Average Remaining : $0
John Ludvig $65,000 (3)
Salary Average Remaining : $0
Eddie Wittchow $65,000 (1)
Salary Average Remaining : $0
Keean Washkurak $65,000 (2)
Salary Average Remaining : $0
Blake Murray $60,000 (3)
Salary Average Remaining : $0
Matthew Boucher $50,000 (2)
Salary Average Remaining : $0
Dennis Cesana $50,000 (1)
Salary Average Remaining : $0
Joel L'Esperance $50,000 (1)
Salary Average Remaining : $0
Kohen Olischefski $50,000 (2)
Salary Average Remaining : $0
Luke Esposito $50,000 (5)
Salary Average Remaining : $0
Chase Priskie $0 (0)
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $1,785,700
Year 2024 : $1,220,700
Year 2025 : $597,500
Year 2026 : $50,000
Salary Average Commitment
Year 2023 : $1,785,700
Year 2024 : $1,220,700
Year 2025 : $597,500
Year 2026 : $50,000

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 - 1,870 - 93.52%
Farm Level 2: 1000 - $15 - 936 - 93.61%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,799,811
Year to Date Revenue$73,792,250
Farm
Home Games Left0
Average Attendance - %2,807 - 93.55%
Average Income per Game$116,634
Year to Date Revenue$4,548,715

Expense

Pro Players Total Salaries$81,257,750
Pro Players Total Average Salaries$81,257,750
Farm Players Total Salaries$2,611,784
Farm Players Total Average Salaries$2,611,784
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,725,000
Pro Year To Date Expenses$73,349,488
Farm Year To Date Expenses$2,611,042
Pro Salary Cap Per Days$423,217
Pro Salary Cap To Date$73,349,488
Farm Salary Cap Per Days$12,930
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$423,217
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,930
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$76,074,488
Estimate Under Maximum Salary Cap of $82,500,000$6,425,512
Estimate Over Minimum Salary Cap of $0 $76,074,488
Current Bank Account$18,744,945
Projected Bank Account$18,744,945

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $9,600,000 (1)
-Salary Average Remaining : $0
Marc-Andre Fleury (1 Way Contract) $7,500,000 (1)
-Salary Average Remaining : $0
Dylan Larkin (1 Way Contract) $7,137,000 (5)
-Salary Average Remaining : $0
Nazem Kadri (1 Way Contract) $5,750,000 (1)
-Salary Average Remaining : $0
Josh Manson (1 Way Contract) $5,602,500 (2)
-Salary Average Remaining : $0
Kris Letang (1 Way Contract) $5,550,000 (2)
-Salary Average Remaining : $0
Ryan McDonagh (1 Way Contract) $5,352,000 (2)
-Salary Average Remaining : $0
Connor Murphy (1 Way Contract) $4,851,000 (2)
-Salary Average Remaining : $0
Josh Anderson (1 Way Contract) $4,600,000 (5)
-Salary Average Remaining : $0
Drew Doughty (1 Way Contract) $3,900,000 (3)
-Salary Average Remaining : $0
Evan Bouchard (1 Way Contract) $3,860,000 (4)
-Salary Average Remaining : $0
Alexandar Georgiev (1 Way Contract) $2,667,500 (1)
-Salary Average Remaining : $0
Jarred Tinordi (1 Way Contract) $2,500,000 (1)
-Salary Average Remaining : $0
Dawson Mercer (1 Way Contract) $2,250,000 (2)
-Salary Average Remaining : $0
Dylan Cozens (1 Way Contract) $1,500,000 (1)
-Salary Average Remaining : $0
Tomas Nosek $1,462,500 (1)
-Salary Average Remaining : $0
Ivan Barbashev $1,460,250 (2)
-Salary Average Remaining : $0
Jack McBain $1,250,000 (2)
-Salary Average Remaining : $0
Ian Mitchell $1,000,000 (1)
-Salary Average Remaining : $0
Gabriel Vilardi $948,750 (4)
-Salary Average Remaining : $0
Paul Cotter $891,250 (3)
-Salary Average Remaining : $0
Nicolas Roy $825,000 (1)
-Salary Average Remaining : $0
Drew O'Connor $800,000 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $81,257,750
Year 2024 : $47,652,750
Year 2025 : $21,337,000
Year 2026 : $16,545,750
Salary Average Commitment
Year 2023 : $81,257,750
Year 2024 : $47,652,750
Year 2025 : $21,337,000
Year 2026 : $16,545,750
Salary Cap with 1 Way Contract
Year 2023 : $81,257,750
Year 2024 : $47,652,750
Year 2025 : $21,337,000
Year 2026 : $16,545,750

Farm Players Salaries

Xavier Parent $148,500 (5)
Salary Average Remaining : $0
Samuel Houde $148,000 (5)
Salary Average Remaining : $0
Jon Gillies $105,000 (3)
Salary Average Remaining : $0
Ben Harpur $104,000 (3)
Salary Average Remaining : $0
Riley Barber $104,000 (2)
Salary Average Remaining : $0
Ridly Greig $100,000 (3)
Salary Average Remaining : $0
Alex Turcotte $100,000 (1)
Salary Average Remaining : $0
Dennis Cholowski $99,000 (2)
Salary Average Remaining : $0
Libor Hajek $96,154 (2)
Salary Average Remaining : $0
Joakim Kemell $90,000 (3)
Salary Average Remaining : $0
Julien Gauthier $89,355 (2)
Salary Average Remaining : $0
Thomas Bordeleau $85,000 (3)
Salary Average Remaining : $0
Kristian Reichel $82,775 (2)
Salary Average Remaining : $0
Joseph Veleno $82,500 (3)
Salary Average Remaining : $0
Sheldon Rempal $82,500 (2)
Salary Average Remaining : $0
Zachary Jones $80,000 (1)
Salary Average Remaining : $0
Jonathan Gruden $80,000 (1)
Salary Average Remaining : $0
Nicolas Meloche $70,000 (1)
Salary Average Remaining : $0
Josiah Slavin $70,000 (1)
Salary Average Remaining : $0
Nikita Alexandrov $70,000 (1)
Salary Average Remaining : $0
Hunter Skinner $70,000 (1)
Salary Average Remaining : $0
Ethan Keppen $70,000 (1)
Salary Average Remaining : $0
Michael Vukojevic $70,000 (1)
Salary Average Remaining : $0
Jon Lizotte $70,000 (2)
Salary Average Remaining : $0
Strauss Mann $65,000 (3)
Salary Average Remaining : $0
Robin Salo $65,000 (2)
Salary Average Remaining : $0
Martin Chromiak $65,000 (3)
Salary Average Remaining : $0
Oskari Salminen $65,000 (3)
Salary Average Remaining : $0
Mattias Norlinder $65,000 (3)
Salary Average Remaining : $0
Matthew Kessel $60,000 (2)
Salary Average Remaining : $0
Jack Thompson $60,000 (3)
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 2023 : $2,611,784
Year 2024 : $1,931,784
Year 2025 : $1,183,000
Year 2026 : $296,500
Salary Average Commitment
Year 2023 : $2,611,784
Year 2024 : $1,931,784
Year 2025 : $1,183,000
Year 2026 : $296,500

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,927 - 96.33%
Farm Level 2: 1000 - $15 - 932 - 93.16%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,552,326
Year to Date Revenue$63,645,350
Farm
Home Games Left0
Average Attendance - %2,858 - 95.28%
Average Income per Game$121,067
Year to Date Revenue$4,721,599

Expense

Pro Players Total Salaries$58,450,387
Pro Players Total Average Salaries$58,450,387
Farm Players Total Salaries$2,649,313
Farm Players Total Average Salaries$2,649,313
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,975,000
Pro Year To Date Expenses$58,425,250
Farm Year To Date Expenses$2,627,125
Pro Salary Cap Per Days$291,408
Pro Salary Cap To Date$55,938,242
Farm Salary Cap Per Days$13,115
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$304,429
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,115
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$62,913,242
Estimate Under Maximum Salary Cap of $82,500,000$19,586,758
Estimate Over Minimum Salary Cap of $0 $62,913,242
Current Bank Account$7,189,292
Projected Bank Account$7,189,292

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,385,143 (1)
-Salary Average Remaining : $0
Calle Jarnkrok (1 Way Contract) $7,000,000 (3)
-Salary Average Remaining : $0
Jason Robertson (1 Way Contract) $6,975,000 (1)
-Salary Average Remaining : $0
Erik Johnson (1 Way Contract) $5,000,000 (1)
-Salary Average Remaining : $0
Evgeni Dadonov (1 Way Contract) $4,750,000 (1)
-Salary Average Remaining : $0
Marc Staal (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $0
Zach Whitecloud (1 Way Contract) $2,970,000 (4)
-Salary Average Remaining : $0
Mitchell Weeks (1 Way Contract) $2,500,000 (3)
-Salary Average Remaining : $0
Pavel Cajan (1 Way Contract) $2,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Average Remaining : $0
Corey Perry (1 Way Contract) $2,000,000 (1)
-Salary Average Remaining : $0
Gerald Mayhew (1 Way Contract) $1,800,000 (2)
-Salary Average Remaining : $0
Riley Stillman $1,481,667 (3)
-Salary Average Remaining : $0
Ondrej Kase $1,475,000 (4)
-Salary Average Remaining : $0
Jamie Drysdale $1,450,000 (1)
-Salary Average Remaining : $0
Kole Lind $1,005,244 (4)
-Salary Average Remaining : $0
Jean-Francois Berube $980,000 (2)
-Salary Average Remaining : $0
Michael McCarron $900,000 (2)
-Salary Average Remaining : $0
Will Butcher $900,000 (1)
-Salary Average Remaining : $0
Mathieu Olivier $850,000 (1)
-Salary Average Remaining : $0
Phil Kessel $800,000 (1)
-Salary Average Remaining : $0
Jonas Johansson $770,000 (1)
-Salary Average Remaining : $0
Alex Barre-Boulet $758,333 (1)
-Salary Average Remaining : $0
Graeme Clarke $700,000 (1)
-Salary Average Remaining : $0
Griffin Luce $500,000 (1)
-Salary Average Remaining : $0
Nick Ritchie $0 (0)
Total Pro Players25
Salary Commitment
Year 2023 : $58,450,387
Year 2024 : $22,611,911
Year 2025 : $18,931,911
Year 2026 : $5,450,244
Salary Average Commitment
Year 2023 : $58,450,387
Year 2024 : $22,611,911
Year 2025 : $18,931,911
Year 2026 : $5,450,244
Salary Cap with 1 Way Contract
Year 2023 : $55,950,387
Year 2024 : $20,111,911
Year 2025 : $16,431,911
Year 2026 : $5,450,244

Farm Players Salaries

Travis Barron $149,900 (1)
Salary Average Remaining : $0
Zach Jordan $140,000 (3)
Salary Average Remaining : $0
Peter Tischke $140,000 (3)
Salary Average Remaining : $0
Kevin Rooney $140,000 (2)
Salary Average Remaining : $0
Nikolas Brouillard $130,000 (3)
Salary Average Remaining : $0
Farm Goalie 1 $100,000 (1)
Salary Average Remaining : $0
FarmPlayer 25 $100,000 (1)
Salary Average Remaining : $0
FarmPlayer 26 $100,000 (1)
Salary Average Remaining : $0
FarmPlayer 27 $100,000 (1)
Salary Average Remaining : $0
FarmPlayer 28 $100,000 (1)
Salary Average Remaining : $0
FarmPlayer 29 $100,000 (1)
Salary Average Remaining : $0
Farm Goalie 3 $100,000 (1)
Salary Average Remaining : $0
Lassi Thomson $100,000 (1)
Salary Average Remaining : $0
Dakota Mermis $97,167 (2)
Salary Average Remaining : $0
Givani Smith $82,500 (3)
Salary Average Remaining : $0
Cameron Hebig $80,000 (1)
Salary Average Remaining : $0
Greg McKegg $80,000 (2)
Salary Average Remaining : $0
Josh Jacobs $74,000 (1)
Salary Average Remaining : $0
Tye Felhaber $65,746 (1)
Salary Average Remaining : $0
Andrew Nielsen $60,000 (1)
Salary Average Remaining : $0
William Villeneuve $60,000 (3)
Salary Average Remaining : $0
Alex Whelan $50,000 (1)
Salary Average Remaining : $0
Blake Hillman $50,000 (1)
Salary Average Remaining : $0
Jimmy Oligny $50,000 (2)
Salary Average Remaining : $0
Peter Abbandonato $50,000 (1)
Salary Average Remaining : $0
Bobby Nardella $50,000 (1)
Salary Average Remaining : $0
Greg Printz $50,000 (1)
Salary Average Remaining : $0
Roland McKeown $50,000 (1)
Salary Average Remaining : $0
Chase Pearson $50,000 (1)
Salary Average Remaining : $0
Josh Melnick $50,000 (1)
Salary Average Remaining : $0
Taylor Fedun $50,000 (1)
Salary Average Remaining : $0
Nate Thompson $50,000 (1)
Salary Average Remaining : $0
Total Farm Players32
Salary Commitment
Year 2023 : $2,649,313
Year 2024 : $919,667
Year 2025 : $552,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,649,313
Year 2024 : $919,667
Year 2025 : $552,500
Year 2026 : $0

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 - 1,898 - 94.92%
Farm Level 2: 1000 - $15 - 946 - 94.60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,816,165
Year to Date Revenue$74,462,750
Farm
Home Games Left0
Average Attendance - %2,844 - 94.81%
Average Income per Game$120,222
Year to Date Revenue$4,688,676

Expense

Pro Players Total Salaries$76,093,375
Pro Players Total Average Salaries$76,093,375
Farm Players Total Salaries$1,938,750
Farm Players Total Average Salaries$1,888,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,208,906
Pro Year To Date Expenses$73,769,250
Farm Year To Date Expenses$1,900,858
Pro Salary Cap Per Days$396,320
Pro Salary Cap To Date$76,184,646
Farm Salary Cap Per Days$9,350
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$396,320
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,598
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,393,552
Estimate Under Maximum Salary Cap of $82,500,000$1,106,448
Estimate Over Minimum Salary Cap of $0 $81,393,552
Current Bank Account$31,067,720
Projected Bank Account$31,067,720

Pro Players Salaries

Patrice Bergeron (1 Way Contract) $7,500,000 (5)
-Salary Average Remaining : $0
John Tavares (1 Way Contract) $7,500,000 (2)
-Salary Average Remaining : $0
Sidney Crosby (1 Way Contract) $7,500,000 (5)
-Salary Average Remaining : $0
Alex Ovechkin (1 Way Contract) $7,250,000 (1)
-Salary Average Remaining : $0
Nikita Kucherov (1 Way Contract) $6,460,000 (4)
-Salary Average Remaining : $0
Ivan Provorov (1 Way Contract) $5,771,250 (1)
-Salary Average Remaining : $0
Mattias Ekholm (1 Way Contract) $4,750,000 (4)
-Salary Average Remaining : $0
Noah Hanifin (1 Way Contract) $4,702,500 (1)
-Salary Average Remaining : $0
Artturi Lehkonen (1 Way Contract) $4,050,000 (1)
-Salary Average Remaining : $0
Kevin Shattenkirk (1 Way Contract) $4,000,000 (1)
-Salary Average Remaining : $0
Ryan O'Reilly (1 Way Contract) $2,900,000 (1)
-Salary Average Remaining : $0
Zach Hyman (1 Way Contract) $2,835,000 (1)
-Salary Average Remaining : $0
Jakub Vrana (1 Way Contract) $2,625,000 (1)
-Salary Average Remaining : $0
Phillip Danault (1 Way Contract) $1,942,500 (2)
-Salary Average Remaining : $0
Alexander Edler $1,450,000 (2)
-Salary Average Remaining : $0
Niko Mikkola $1,063,125 (4)
-Salary Average Remaining : $0
Guillaume Brisebois $930,000 (5)
-Salary Average Remaining : $0
Colton Sissons $925,000 (4)
-Salary Average Remaining : $0
Vitek Vanecek $789,000 (2)
-Salary Average Remaining : $0
Akira Schmid $650,000 (2)
-Salary Average Remaining : $0
Matt Martin $500,000 (2)
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $76,093,375
Year 2024 : $50,362,125
Year 2025 : $40,338,125
Year 2026 : $40,338,125
Salary Average Commitment
Year 2023 : $76,093,375
Year 2024 : $41,959,625
Year 2025 : $29,128,125
Year 2026 : $29,128,125
Salary Cap with 1 Way Contract
Year 2023 : $76,093,375
Year 2024 : $41,959,625
Year 2025 : $29,128,125
Year 2026 : $29,128,125

Farm Players Salaries

Jack Studnicka $140,000 (1)
Salary Average Remaining : $0
Anthony Stolarz $130,000 (3)
Salary Average Remaining : $0
Paul LaDue $107,250 (1)
Salary Average Remaining : $0
Farm Goalie 6 $100,000 (1)
Salary Average Remaining : $0
Farm Goalie 18 $100,000 (1)
Salary Average Remaining : $0
Nicolas Petan $97,500 (3)
Salary Average Remaining : $0
Matthew Peca $91,000 (1)
Salary Average Remaining : $0
Kyle Rau $91,000 (1)
Salary Average Remaining : $0
Rasmus Kupari $90,000 (1)
Salary Average Remaining : $0
Kevin Connauton $85,000 (2)
Salary Average Remaining : $0
David Cotton $85,000 (1)
Salary Average Remaining : $0
Carsen Twarynski $82,500 (2)
Salary Average Remaining : $0
Mike Reilly $80,000 (1)
Salary Average Remaining : $0
Louie Belpedio $77,000 (1)
Salary Average Remaining : $0
Ryan Schmelzer $75,000 (2)
Salary Average Remaining : $0
Gavin Bayreuther $75,000 (2)
Salary Average Remaining : $0
Malte Stromwall $75,000 (1)
Salary Average Remaining : $0
Linus Hogberg $70,000 (1)
Salary Average Remaining : $0
Andy Andreoff $67,500 (4)
Salary Average Remaining : $0
Dominik Shine $60,000 (3)
Salary Average Remaining : $0
Kyle Criscuolo $60,000 (4)
Salary Average Remaining : $0
Matthew Wedman $50,000 (3)
Salary Average Remaining : $0
Justin Dowling $50,000 (1)
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2023 : $1,938,750
Year 2024 : $782,500
Year 2025 : $465,000
Year 2026 : $127,500
Salary Average Commitment
Year 2023 : $1,888,750
Year 2024 : $782,500
Year 2025 : $465,000
Year 2026 : $127,500

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,857 - 92.87%
Farm Level 2: 1000 - $15 - 951 - 95.08%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,670,072
Year to Date Revenue$68,472,950
Farm
Home Games Left0
Average Attendance - %2,808 - 93.61%
Average Income per Game$118,111
Year to Date Revenue$4,606,345

Expense

Pro Players Total Salaries$82,165,000
Pro Players Total Average Salaries$82,165,000
Farm Players Total Salaries$1,927,788
Farm Players Total Average Salaries$1,927,788
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,167,660
Farm Year To Date Expenses$1,926,897
Pro Salary Cap Per Days$427,943
Pro Salary Cap To Date$82,167,660
Farm Salary Cap Per Days$9,544
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$427,943
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,544
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,167,660
Estimate Under Maximum Salary Cap of $82,500,000$332,340
Estimate Over Minimum Salary Cap of $0 $82,167,660
Current Bank Account($8,837,928)
Projected Bank Account($8,837,928)

Pro Players Salaries

Steven Stamkos (1 Way Contract) $12,000,000 (4)
-Salary Average Remaining : $0
Mark Scheifele (1 Way Contract) $8,268,750 (3)
-Salary Average Remaining : $0
Jaden Schwartz (1 Way Contract) $7,222,500 (2)
-Salary Average Remaining : $0
Aaron Ekblad (1 Way Contract) $6,750,000 (1)
-Salary Average Remaining : $0
Elias Lindholm (1 Way Contract) $6,547,500 (5)
-Salary Average Remaining : $0
Tyler Toffoli (1 Way Contract) $6,210,000 (2)
-Salary Average Remaining : $0
Brett Pesce (1 Way Contract) $5,433,750 (5)
-Salary Average Remaining : $0
Igor Shesterkin (1 Way Contract) $5,100,000 (1)
-Salary Average Remaining : $0
Jeff Skinner (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $0
Cam Fowler (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $0
Dmitry Orlov (1 Way Contract) $3,500,000 (2)
-Salary Average Remaining : $0
Jesper Bratt (1 Way Contract) $3,093,750 (4)
-Salary Average Remaining : $0
Neal Pionk (1 Way Contract) $2,970,000 (1)
-Salary Average Remaining : $0
Nicholas Paul (1 Way Contract) $1,701,000 (4)
-Salary Average Remaining : $0
Vinnie Hinostroza $1,495,000 (4)
-Salary Average Remaining : $0
Jimmy Vesey $1,134,000 (2)
-Salary Average Remaining : $0
Zachary Fucale $900,000 (2)
-Salary Average Remaining : $0
Michael Amadio $686,250 (1)
-Salary Average Remaining : $0
Mark Friedman $652,500 (1)
-Salary Average Remaining : $0
Shawn Element $500,000 (4)
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 2023 : $82,165,000
Year 2024 : $66,006,250
Year 2025 : $39,039,750
Year 2026 : $30,771,000
Salary Average Commitment
Year 2023 : $82,165,000
Year 2024 : $66,006,250
Year 2025 : $39,039,750
Year 2026 : $30,771,000
Salary Cap with 1 Way Contract
Year 2023 : $82,165,000
Year 2024 : $66,006,250
Year 2025 : $39,039,750
Year 2026 : $30,771,000

Farm Players Salaries

Brett Murray $150,000 (2)
Salary Average Remaining : $0
Brandon Duhaime $150,000 (2)
Salary Average Remaining : $0
Luke Philp $150,000 (2)
Salary Average Remaining : $0
Reese Johnson $150,000 (2)
Salary Average Remaining : $0
Xavier Bernard $135,000 (4)
Salary Average Remaining : $0
Ryan Carpenter $116,000 (3)
Salary Average Remaining : $0
Chad Nychuk $110,000 (5)
Salary Average Remaining : $0
FarmPlayer 12 $100,000 (1)
Salary Average Remaining : $0
Patrick Guay $97,500 (5)
Salary Average Remaining : $0
Tobie Paquette-Bisson $80,000 (2)
Salary Average Remaining : $0
Justus Annunen $80,000 (1)
Salary Average Remaining : $0
Cale Fleury $75,038 (3)
Salary Average Remaining : $0
Victor Brattstrom $75,000 (2)
Salary Average Remaining : $0
Ryan Chyzowski $75,000 (4)
Salary Average Remaining : $0
Alex True $74,250 (3)
Salary Average Remaining : $0
Zach Uens $60,000 (3)
Salary Average Remaining : $0
Colin Theisen $50,000 (2)
Salary Average Remaining : $0
Graham McPhee $50,000 (4)
Salary Average Remaining : $0
Matt Alfaro $50,000 (2)
Salary Average Remaining : $0
Darien Kielb $50,000 (4)
Salary Average Remaining : $0
Frank Hora $50,000 (1)
Salary Average Remaining : $0
Total Farm Players21
Salary Commitment
Year 2023 : $1,927,788
Year 2024 : $1,697,788
Year 2025 : $842,788
Year 2026 : $517,500
Salary Average Commitment
Year 2023 : $1,927,788
Year 2024 : $1,697,788
Year 2025 : $842,788
Year 2026 : $517,500

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Arena
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,866 - 93.29%
Farm Level 2: 1000 - $15 - 937 - 93.74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,660,260
Year to Date Revenue$68,070,650
Farm
Home Games Left0
Average Attendance - %2,803 - 93.44%
Average Income per Game$118,623
Year to Date Revenue$4,626,314

Expense

Pro Players Total Salaries$78,769,582
Pro Players Total Average Salaries$78,769,582
Farm Players Total Salaries$1,938,375
Farm Players Total Average Salaries$1,938,375
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,769,536
Farm Year To Date Expenses$1,938,392
Pro Salary Cap Per Days$410,258
Pro Salary Cap To Date$78,769,536
Farm Salary Cap Per Days$9,596
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$410,258
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,596
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$78,769,536
Estimate Under Maximum Salary Cap of $82,500,000$3,730,464
Estimate Over Minimum Salary Cap of $0 $78,769,536
Current Bank Account$9,355,470
Projected Bank Account$9,355,470

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $8,000,000 (1)
-Salary Average Remaining : $0
David Perron (1 Way Contract) $8,000,000 (2)
-Salary Average Remaining : $0
Mikael Granlund (1 Way Contract) $7,250,000 (1)
-Salary Average Remaining : $0
Seth Jones (1 Way Contract) $6,318,000 (3)
-Salary Average Remaining : $0
Kevin Hayes (1 Way Contract) $6,200,000 (4)
-Salary Average Remaining : $0
Semyon Varlamov (1 Way Contract) $4,500,000 (2)
-Salary Average Remaining : $0
Adam Pelech (1 Way Contract) $4,500,000 (5)
-Salary Average Remaining : $0
Joel Farabee (1 Way Contract) $4,500,000 (1)
-Salary Average Remaining : $0
Adam Lowry (1 Way Contract) $3,833,332 (2)
-Salary Average Remaining : $0
Kevin Fiala (1 Way Contract) $3,450,000 (2)
-Salary Average Remaining : $0
Tomas Tatar (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $0
Tyler Johnson (1 Way Contract) $3,000,000 (2)
-Salary Average Remaining : $0
Jack Johnson (1 Way Contract) $3,000,000 (1)
-Salary Average Remaining : $0
Kirill Kaprizov (1 Way Contract) $2,250,000 (1)
-Salary Average Remaining : $0
Noel Acciari (1 Way Contract) $2,100,000 (2)
-Salary Average Remaining : $0
Joonas Korpisalo (1 Way Contract) $1,690,000 (2)
-Salary Average Remaining : $0
Trevor van Riemsdyk $1,300,000 (4)
-Salary Average Remaining : $0
Jujhar Khaira $1,264,167 (3)
-Salary Average Remaining : $0
Danton Heinen $1,100,000 (1)
-Salary Average Remaining : $0
Erik Brannstrom $1,085,000 (5)
-Salary Average Remaining : $0
Haydn Fleury $962,500 (2)
-Salary Average Remaining : $0
Eric Staal $750,000 (1)
-Salary Average Remaining : $0
Alexandre Carrier $716,583 (1)
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $78,769,582
Year 2024 : $48,202,999
Year 2025 : $20,667,167
Year 2026 : $13,085,000
Salary Average Commitment
Year 2023 : $78,769,582
Year 2024 : $48,202,999
Year 2025 : $20,667,167
Year 2026 : $13,085,000
Salary Cap with 1 Way Contract
Year 2023 : $78,769,582
Year 2024 : $48,202,999
Year 2025 : $20,667,167
Year 2026 : $13,085,000

Farm Players Salaries

Spencer Martin $114,375 (5)
Salary Average Remaining : $0
Antoine Bibeau $100,000 (4)
Salary Average Remaining : $0
Brett Seney $97,500 (4)
Salary Average Remaining : $0
Dominic Toninato $95,000 (4)
Salary Average Remaining : $0
Brett Sutter $90,000 (1)
Salary Average Remaining : $0
Daniel Renouf $84,000 (1)
Salary Average Remaining : $0
Alec Regula $80,000 (1)
Salary Average Remaining : $0
Sampo Ranta $80,000 (1)
Salary Average Remaining : $0
Oskari Laaksonen $75,000 (1)
Salary Average Remaining : $0
Samuel Walker $75,000 (3)
Salary Average Remaining : $0
Mitch Eliot $75,000 (2)
Salary Average Remaining : $0
Jayce Hawryluk $75,000 (1)
Salary Average Remaining : $0
Scott Reedy $70,000 (1)
Salary Average Remaining : $0
Simon Johansson $65,000 (3)
Salary Average Remaining : $0
Blake McLaughlin $65,000 (3)
Salary Average Remaining : $0
Xavier Bouchard $65,000 (3)
Salary Average Remaining : $0
Yan Kuznetsov $62,500 (2)
Salary Average Remaining : $0
Jaydon Dureau $60,000 (3)
Salary Average Remaining : $0
Andy Welinski $60,000 (3)
Salary Average Remaining : $0
Erik Bradford $50,000 (2)
Salary Average Remaining : $0
Kyle Marino $50,000 (2)
Salary Average Remaining : $0
Joseph Cramarossa $50,000 (2)
Salary Average Remaining : $0
Mathew Santos $50,000 (3)
Salary Average Remaining : $0
Brenden Miller $50,000 (2)
Salary Average Remaining : $0
Tommy Cross $50,000 (1)
Salary Average Remaining : $0
Collin Adams $50,000 (2)
Salary Average Remaining : $0
Tory Dello $50,000 (1)
Salary Average Remaining : $0
Marc Johnstone $50,000 (3)
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2023 : $1,938,375
Year 2024 : $1,284,375
Year 2025 : $896,875
Year 2026 : $406,875
Salary Average Commitment
Year 2023 : $1,938,375
Year 2024 : $1,284,375
Year 2025 : $896,875
Year 2026 : $406,875

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $82,500,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Avalanche $31,999,991 $74,196,675 $8,303,325 $74,196,675 232649
Blackhawks $542,735 $71,605,105 $10,894,895 $71,605,105 213657
BlueJackets $23,859,561 $58,561,789 $23,938,211 $58,561,789 222749
Blues $12,467,057 $82,175,600 $324,400 $82,175,600 212849
Bruins ($4,692,184) $78,953,712 $3,546,288 $78,953,712 232245
Canadiens $608,957 $81,907,834 $592,166 $81,907,834 222446
Canucks $10,268,657 $73,308,616 $9,191,384 $73,308,616 252247
Capitals $21,893,889 $71,308,235 $11,191,765 $71,308,235 244367
Coyotes $28,150,715 $65,704,090 $16,795,910 $65,704,090 242549
Devils $21,280,314 $66,522,955 $15,977,045 $66,522,955 243458
Ducks $15,407,268 $45,343,551 $37,156,449 $45,343,551 263359
Flames $66,223,326 $78,697,132 $3,802,868 $78,697,132 234669
Flyers $1,544,333 $81,977,802 $522,198 $81,977,802 213455
Golden Knights $17,000,856 $52,587,821 $29,912,179 $52,587,821 213051
Hurricanes ($908,618) $80,581,762 $1,918,238 $80,581,762 222648
Islanders $2,974,156 $82,289,472 $210,528 $82,289,472 222850
Jets $12,221,677 $63,767,977 $18,732,023 $63,767,977 232548
Kings $14,706,832 $25,334,033 $57,165,967 $25,334,033 282654
Kraken $11,116,670 $61,940,898 $20,559,102 $61,940,898 234770
Lightning $11,432,688 $74,606,581 $7,893,419 $74,606,581 223557
MapleLeafs $1,475,308 $80,102,128 $2,397,872 $80,102,128 222345
Oilers $1,514,859 $81,176,591 $1,323,409 $81,176,591 223052
Panthers $1,494,659 $77,576,684 $4,923,316 $77,576,684 235376
Penguins $255,022 $59,337,388 $23,162,612 $59,337,388 242246
Predators ($8,233,295) $82,351,900 $148,100 $82,351,900 242549
Rangers $51,363,031 $57,635,135 $24,864,865 $57,635,135 232750
Red Wings $12,717,999 $79,975,150 $2,524,850 $79,975,150 232649
Sabres $18,744,945 $76,074,488 $6,425,512 $76,074,488 233154
Senators $7,189,292 $62,913,242 $19,586,758 $62,913,242 253257
Sharks $31,067,720 $81,393,552 $1,106,448 $81,393,552 212344
Stars ($8,837,928) $82,167,660 $332,340 $82,167,660 202141
Wild $9,355,470 $78,769,536 $3,730,464 $78,769,536 232851