Team FinanceLast Update - Tuesday, March 11, 2025 at 21:54
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,895 - 94.77%
Farm Level 2: 1000 - $15 - 943 - 94.30%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,740,232
Year to Date Revenue$59,167,900
Farm
Home Games Left7
Average Attendance - %2,838 - 94.61%
Average Income per Game$119,918
Year to Date Revenue$4,077,217

Expense

Pro Players Total Salaries$83,453,800
Farm Players Total Salaries$1,852,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,126,224
Farm Year To Date Expenses$1,489,027
Pro Salary Cap To Date$67,126,224
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,181,626
Farm Estimated Season Revenue$839,427
Pro Remaining Season Days38
Pro Expenses Per Days$427,968
Pro Estimated Expenses$16,262,784
Farm Remaining Season Days32
Farm Expenses Per Days$9,802
Farm Estimated Expenses$313,664
Estimated Season Expenses$16,576,448
Estimated Season Salary Cap$83,389,008
Estimate Under Maximum Salary Cap of $83,500,000$110,992
Estimate Over Minimum Salary Cap of $0 $83,389,008
Current Bank Account$31,240,407
Projected Bank Account$27,685,012

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $15,550,000 (5)
-Salary Remaining : $3,030,256
Mikko Rantanen (1 Way Contract) $8,325,000 (1)
-Salary Remaining : $1,622,308
Erik Karlsson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $1,558,974
Sebastian Aho (1 Way Contract) $7,233,300 (1)
-Salary Remaining : $1,409,566
Evander Kane (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,071,795
Justin Faulk (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $876,923
Marc-Edouard Vlasic (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $857,436
Ilya Samsonov (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $818,462
J.T Compher $4,100,000 (3)
-Salary Remaining : $798,974
Valeri Nichushkin (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $613,846
Roope Hintz (1 Way Contract) $3,118,500 (1)
-Salary Remaining : $607,708
Alex Iafallo (1 Way Contract) $3,055,500 (2)
-Salary Remaining : $595,431
Joel Edmundson (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $487,179
Alex Newhook $2,349,000 (1)
-Salary Remaining : $457,754
Joshua Brown (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $304,000
Pierre-edouard Bellemare (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $292,308
Rocco Grimaldi $1,000,000 (3)
-Salary Remaining : $194,872
Stuart Skinner $937,500 (3)
-Salary Remaining : $182,692
Trevor Lewis $925,000 (1)
-Salary Remaining : $180,256
Marcus Johansson $925,000 (3)
-Salary Remaining : $180,256
Nick Perbix $625,000 (1)
-Salary Remaining : $121,795
Total Pro Players21
Salary Commitment
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Average Commitment
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Cap with 1 Way Contract
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000

Farm Players Salaries

Dmitri Voronkov $150,000 (3)
Salary Remaining : $25,397
Brayden Pachal $140,000 (1)
Salary Remaining : $23,704
Ryan Shea $130,000 (1)
Salary Remaining : $22,011
Taro Hirose $125,000 (3)
Salary Remaining : $21,164
John Stevens $105,000 (2)
Salary Remaining : $17,778
Brandon Biro $100,000 (1)
Salary Remaining : $16,931
Louis Domingue $75,000 (1)
Salary Remaining : $12,698
Pavol Regenda $75,000 (2)
Salary Remaining : $12,698
Maxwell Crozier $70,000 (3)
Salary Remaining : $11,852
Farm Player 101 $70,000 (1)
Salary Remaining : $11,852
Eetu Liukas $65,000 (3)
Salary Remaining : $11,005
Axel Jonsson-Fjallby $65,000 (1)
Salary Remaining : $11,005
Henrik Tikkanen $65,000 (3)
Salary Remaining : $11,005
Reece Newkirk $62,500 (1)
Salary Remaining : $10,582
Michael Callahan $62,500 (1)
Salary Remaining : $10,582
Eetu Makiniemi $62,500 (1)
Salary Remaining : $10,582
Ethan Samson $60,000 (3)
Salary Remaining : $10,159
Kim Nousiainen $60,000 (1)
Salary Remaining : $10,159
Filip Cederqvist $60,000 (2)
Salary Remaining : $10,159
Evan Fitzpatrick $50,000 (5)
Salary Remaining : $8,466
Cooper Walker $50,000 (5)
Salary Remaining : $8,466
Jett Jones $50,000 (5)
Salary Remaining : $8,466
Ryan Sandelin $50,000 (3)
Salary Remaining : $8,466
Colton Young $50,000 (3)
Salary Remaining : $8,466
Total Farm Players24
Salary Commitment
Year 2024 : $1,852,500
Year 2025 : $1,025,000
Year 2026 : $785,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,837,500
Year 2025 : $1,010,000
Year 2026 : $770,000
Year 2027 : $150,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.69%
Farm Level 2: 1000 - $15 - 966 - 96.55%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,694,875
Year to Date Revenue$54,236,000
Farm
Home Games Left7
Average Attendance - %2,859 - 95.31%
Average Income per Game$120,342
Year to Date Revenue$4,091,623

Expense

Pro Players Total Salaries$101,849,449
Farm Players Total Salaries$2,832,825
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,362,405
Farm Year To Date Expenses$2,348,558
Pro Salary Cap To Date$65,281,228
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,253,875
Farm Estimated Season Revenue$842,393
Pro Remaining Season Days38
Pro Expenses Per Days$522,305
Pro Estimated Expenses$19,847,590
Farm Remaining Season Days32
Farm Expenses Per Days$14,988
Farm Estimated Expenses$479,616
Estimated Season Expenses$20,327,206
Estimated Season Salary Cap$82,938,650
Estimate Under Maximum Salary Cap of $83,500,000$561,350
Estimate Over Minimum Salary Cap of $0 $82,938,650
Current Bank Account($12,857,099)
Projected Bank Account($17,088,037)

Pro Players Salaries

Alex Killorn (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $1,461,538
Bo Horvat (1 Way Contract) $7,425,000 (4)
-Salary Remaining : $1,446,923
Jonathan Marchessault (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $1,412,821
Quinn Hughes (1 Way Contract) $6,711,750 (1)
-Salary Remaining : $1,307,931
Sergei Bobrovsky (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $1,266,667
Jaccob Slavin (1 Way Contract) $6,490,000 (3)
-Salary Remaining : $1,264,718
Darnell Nurse (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $1,071,795
Sean Couturier $5,460,000 (1)
-Salary Remaining : $1,064,000
Rickard Rakell (1 Way Contract) $4,774,699 (1)
-Salary Remaining : $930,454
Jake Walman (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $894,462
Brayden McNabb $4,000,000 (2)
-Salary Remaining : $779,487
Nick Foligno (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $740,513
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $721,026
Nikita Zaitsev (1 Way Contract) $3,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $643,077
Jean-Gabriel Pageau (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $613,846
Dominik Kubalik (1 Way Contract) $3,150,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $613,846
Andrew Copp (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $604,103
Jordan Kyrou (1 Way Contract) $2,772,000 (2)
-Salary Remaining : $540,185
Connor Ingram $2,457,000 (5)
-Salary Remaining : $478,800
Casey Cizikas (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $428,718
Timothy Liljegren (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $341,026
Zach Benson $1,500,000 (3)
-Salary Remaining : $292,308
Luke Evangelista $1,250,000 (2)
-Salary Remaining : $243,590
Filip Zadina (1 Way Contract) $1,089,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $212,215
Arthur Kaliyev $900,000 (1)
-Salary Remaining : $175,385
Connor Dewar $880,000 (3)
-Salary Remaining : $171,487
Alex Laferriere (1 Way Contract) $650,000 (3)
-Salary Remaining : $126,667
Total Pro Players27
Salary Commitment
Year 2024 : $101,849,449
Year 2025 : $52,503,000
Year 2026 : $38,581,000
Year 2027 : $24,211,000
Salary Average Commitment
Year 2024 : $101,849,449
Year 2025 : $52,503,000
Year 2026 : $38,581,000
Year 2027 : $24,211,000
Salary Cap with 1 Way Contract
Year 2024 : $90,610,449
Year 2025 : $44,564,000
Year 2026 : $34,342,000
Year 2027 : $19,972,000

Farm Players Salaries

Troy Grosenick $149,500 (1)
Salary Remaining : $25,312
Carson Meyer $147,500 (2)
Salary Remaining : $24,974
T.J. Tynan $140,000 (2)
Salary Remaining : $23,704
Mason Primeau $140,000 (2)
Salary Remaining : $23,704
Joe Snively $104,000 (3)
Salary Remaining : $17,608
Radim Zohorna $100,750 (3)
Salary Remaining : $17,058
Christian Fischer $99,000 (1)
Salary Remaining : $16,762
Casey Fitzgerald $97,500 (3)
Salary Remaining : $16,508
Andrew Poturalski $97,500 (1)
Salary Remaining : $16,508
Calle Rosen $97,500 (1)
Salary Remaining : $16,508
Egor Afanasyev $95,000 (1)
Salary Remaining : $16,085
Grant Hutton $93,000 (1)
Salary Remaining : $15,746
Philip Tomasino $90,000 (1)
Salary Remaining : $15,238
James Hamblin $88,825 (3)
Salary Remaining : $15,039
Josh Dunne $85,250 (3)
Salary Remaining : $14,434
Dennis Gilbert $82,500 (1)
Salary Remaining : $13,968
Ethen Frank $77,500 (2)
Salary Remaining : $13,122
Jan Jenik $77,500 (3)
Salary Remaining : $13,122
Garrett Pilon $75,000 (2)
Salary Remaining : $12,698
Markus Niemelainen $70,000 (3)
Salary Remaining : $11,852
Pierrick Dube $70,000 (3)
Salary Remaining : $11,852
Josh Bloom $65,000 (3)
Salary Remaining : $11,005
Danny Zhilkin $65,000 (3)
Salary Remaining : $11,005
Nate Sucese $65,000 (1)
Salary Remaining : $11,005
Brendan Brisson $65,000 (2)
Salary Remaining : $11,005
Jeremie Poirier $65,000 (2)
Salary Remaining : $11,005
Karl Henriksson $65,000 (2)
Salary Remaining : $11,005
Valtteri Puustinen $62,500 (1)
Salary Remaining : $10,582
Matthew Seminoff $62,500 (3)
Salary Remaining : $10,582
Brian Halonen $60,000 (2)
Salary Remaining : $10,159
Isaac Poulter $60,000 (3)
Salary Remaining : $10,159
Rory Kerins $60,000 (3)
Salary Remaining : $10,159
Josh Maniscalco $60,000 (2)
Salary Remaining : $10,159
Total Farm Players33
Salary Commitment
Year 2024 : $2,832,825
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,832,825
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0

BlueJackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,878 - 93.89%
Farm Level 2: 1000 - $15 - 951 - 95.08%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,536,190
Year to Date Revenue$46,085,700
Farm
Home Games Left7
Average Attendance - %2,829 - 94.29%
Average Income per Game$119,176
Year to Date Revenue$4,051,973

Expense

Pro Players Total Salaries$36,784,500
Farm Players Total Salaries$2,067,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$33,040,261
Farm Year To Date Expenses$1,770,850
Pro Salary Cap To Date$32,226,229
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,898,090
Farm Estimated Season Revenue$834,230
Pro Remaining Season Days38
Pro Expenses Per Days$188,638
Pro Estimated Expenses$7,168,244
Farm Remaining Season Days32
Farm Expenses Per Days$10,938
Farm Estimated Expenses$350,016
Estimated Season Expenses$7,518,260
Estimated Season Salary Cap$43,500,031
Estimate Under Maximum Salary Cap of $83,500,000$39,999,969
Estimate Over Minimum Salary Cap of $0 $43,500,031
Current Bank Account$11,187,405
Projected Bank Account$21,401,465

Pro Players Salaries

Ilya Mikheyev (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $925,641
Robby Fabbri (1 Way Contract) $4,250,000 (5)
-Salary Remaining : $828,205
Brandon Tanev (1 Way Contract) $3,307,000 (5)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $644,441
Connor McMichael $2,625,000 (5)
-Salary Remaining : $511,538
Kaapo Kakko (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $368,308
Jacob Bryson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $360,513
James Reimer (1 Way Contract) $1,800,000 (5)
-Salary Remaining : $350,769
Kiefer Sherwood $1,750,000 (5)
-Salary Remaining : $341,026
Victor Olofsson (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $292,308
Miles Wood (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $292,308
Nick Blankenburg (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $292,308
Anton Forsberg $1,450,000 (4)
-Salary Remaining : $282,564
Darren Raddysh $1,365,000 (4)
-Salary Remaining : $266,000
Scott Perunovich $1,000,000 (1)
-Salary Remaining : $194,872
Tyson Foerster $950,000 (2)
-Salary Remaining : $185,128
Marat Khusnutdinov $875,000 (3)
-Salary Remaining : $170,513
Tanner Jeannot $870,000 (1)
-Salary Remaining : $169,538
Jacob Moverare $852,500 (3)
-Salary Remaining : $166,128
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $146,154
Brandon Gignac $700,000 (1)
-Salary Remaining : $136,410
Emil Martinsen Lilleberg $650,000 (3)
-Salary Remaining : $126,667
Kasimir Kaskisuo $600,000 (5)
-Salary Remaining : $116,923
Total Pro Players22
Salary Commitment
Year 2024 : $36,784,500
Year 2025 : $32,324,500
Year 2026 : $27,274,500
Year 2027 : $20,147,000
Salary Average Commitment
Year 2024 : $36,784,500
Year 2025 : $32,324,500
Year 2026 : $27,274,500
Year 2027 : $20,147,000
Salary Cap with 1 Way Contract
Year 2024 : $33,477,500
Year 2025 : $29,017,500
Year 2026 : $23,967,500
Year 2027 : $16,840,000

Farm Players Salaries

Justin Barron $115,000 (1)
Salary Remaining : $19,471
Mason Morelli $100,750 (3)
Salary Remaining : $17,058
Evan Cormier $100,000 (5)
Salary Remaining : $16,931
Joe Hicketts $93,000 (2)
Salary Remaining : $15,746
Brady Keeper $93,000 (2)
Salary Remaining : $15,746
Mike Vecchione $90,000 (3)
Salary Remaining : $15,238
Cameron Crotty $85,250 (3)
Salary Remaining : $14,434
Cam Dineen $85,250 (2)
Salary Remaining : $14,434
Mackie Samoskevich $80,000 (3)
Salary Remaining : $13,545
Reid Schaefer $80,000 (3)
Salary Remaining : $13,545
Erik Middendorf $80,000 (5)
Salary Remaining : $13,545
Calle Clang $80,000 (3)
Salary Remaining : $13,545
Zack MacEwen $77,500 (1)
Salary Remaining : $13,122
Jacob Larsson $77,500 (1)
Salary Remaining : $13,122
Owen Sillinger $75,000 (3)
Salary Remaining : $12,698
Mathias Emilio Pettersen $70,000 (2)
Salary Remaining : $11,852
Tanner Dickinson $67,500 (3)
Salary Remaining : $11,429
Colton Dach $65,000 (3)
Salary Remaining : $11,005
Cole McWard $65,000 (3)
Salary Remaining : $11,005
Sean Farrell $65,000 (3)
Salary Remaining : $11,005
Arvid Holm $62,500 (1)
Salary Remaining : $10,582
Isaak Phillips $60,000 (1)
Salary Remaining : $10,159
Kevin Gravel $50,000 (2)
Salary Remaining : $8,466
Tommy Miller $50,000 (4)
Salary Remaining : $8,466
Jake Gaudet $50,000 (3)
Salary Remaining : $8,466
Drew Callin $50,000 (3)
Salary Remaining : $8,466
Gustav Grigals $50,000 (3)
Salary Remaining : $8,466
Graham Slaggert $50,000 (4)
Salary Remaining : $8,466
Total Farm Players28
Salary Commitment
Year 2024 : $2,067,250
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $2,067,250
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,885 - 94.27%
Farm Level 2: 1000 - $15 - 934 - 93.36%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,516,075
Year to Date Revenue$48,514,400
Farm
Home Games Left7
Average Attendance - %2,819 - 93.97%
Average Income per Game$119,188
Year to Date Revenue$4,052,397

Expense

Pro Players Total Salaries$74,620,301
Farm Players Total Salaries$1,862,583
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,886,697
Farm Year To Date Expenses$1,486,352
Pro Salary Cap To Date$62,886,697
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,644,675
Farm Estimated Season Revenue$834,317
Pro Remaining Season Days38
Pro Expenses Per Days$382,668
Pro Estimated Expenses$14,541,384
Farm Remaining Season Days32
Farm Expenses Per Days$9,855
Farm Estimated Expenses$315,360
Estimated Season Expenses$14,856,744
Estimated Season Salary Cap$77,428,081
Estimate Under Maximum Salary Cap of $83,500,000$6,071,919
Estimate Over Minimum Salary Cap of $0 $77,428,081
Current Bank Account($3,538,894)
Projected Bank Account($3,916,646)

Pro Players Salaries

Filip Forsberg (1 Way Contract) $11,650,000 (4)
-Salary Remaining : $2,270,256
Anders Lee (1 Way Contract) $8,750,000 (1)
-Salary Remaining : $1,705,128
Jake Guentzel (1 Way Contract) $8,100,000 (4)
-Salary Remaining : $1,578,462
Derek Forbort (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $1,023,077
Tristan Jarry (1 Way Contract) $4,410,000 (3)
-Salary Remaining : $859,385
Ryan Strome (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $818,462
Noah Dobson (1 Way Contract) $4,025,000 (4)
-Salary Remaining : $784,359
Teddy Blueger (1 Way Contract) $4,000,500 (4)
-Salary Remaining : $779,585
Darcy Kuemper (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $730,769
Gustav Forsling $3,600,001 (5)
-Salary Remaining : $701,539
Mario Ferraro (1 Way Contract) $3,241,667 (3)
-Salary Remaining : $631,709
Nic Dowd (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $584,615
Eetu Luostarinen (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $321,538
Brandon Hagel (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $321,538
Cole Guttman $1,250,000 (2)
-Salary Remaining : $243,590
Parker Wotherspoon $906,250 (2)
-Salary Remaining : $176,603
Jack Quinn $900,000 (1)
-Salary Remaining : $175,385
Rasmus Ristolainen $900,000 (5)
-Salary Remaining : $175,385
Julien Gauthier $893,550 (1)
-Salary Remaining : $174,128
Tyler Tucker $880,000 (4)
-Salary Remaining : $171,487
Alexander Alexeyev $863,333 (2)
-Salary Remaining : $168,239
Jaret Anderson-Dolan $750,000 (2)
-Salary Remaining : $146,154
Total Pro Players22
Salary Commitment
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501
Salary Average Commitment
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501
Salary Cap with 1 Way Contract
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501

Farm Players Salaries

Anthony Angello $100,750 (3)
Salary Remaining : $17,058
Rhett Gardner $100,750 (3)
Salary Remaining : $17,058
Hudson Fasching $93,000 (2)
Salary Remaining : $15,746
Victor Soderstrom $90,000 (1)
Salary Remaining : $15,238
Ryan Suzuki $86,333 (3)
Salary Remaining : $14,617
Cole Koepke $77,500 (2)
Salary Remaining : $13,122
Tanner Kaspick $74,250 (2)
Salary Remaining : $12,571
Farm Goalie 1 $70,000 (1)
Salary Remaining : $11,852
Ryder Rolston $70,000 (3)
Salary Remaining : $11,852
Michal Teply $70,000 (3)
Salary Remaining : $11,852
Jared Moe $67,500 (3)
Salary Remaining : $11,429
Lucas Johansen $67,500 (1)
Salary Remaining : $11,429
Waltteri Merela $67,500 (3)
Salary Remaining : $11,429
Caedan Bankier $65,000 (3)
Salary Remaining : $11,005
Jayden Grubbe $65,000 (3)
Salary Remaining : $11,005
Riley Kidney $65,000 (1)
Salary Remaining : $11,005
Quinn Schmiemann $65,000 (2)
Salary Remaining : $11,005
Brad Hunt $65,000 (2)
Salary Remaining : $11,005
Michael Houser $65,000 (2)
Salary Remaining : $11,005
Max Sasson $65,000 (3)
Salary Remaining : $11,005
Luke Henman $62,500 (1)
Salary Remaining : $10,582
Alex Green $60,000 (1)
Salary Remaining : $10,159
Justin Addamo $50,000 (2)
Salary Remaining : $8,466
Nolan Yaremko $50,000 (3)
Salary Remaining : $8,466
Brad Malone $50,000 (3)
Salary Remaining : $8,466
Aaron Ness $50,000 (3)
Salary Remaining : $8,466
Dawson Barteaux $50,000 (3)
Salary Remaining : $8,466
Total Farm Players27
Salary Commitment
Year 2024 : $1,862,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,862,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,911 - 95.55%
Farm Level 2: 1000 - $15 - 944 - 94.41%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,725,207
Year to Date Revenue$60,382,250
Farm
Home Games Left6
Average Attendance - %2,855 - 95.17%
Average Income per Game$120,763
Year to Date Revenue$4,226,714

Expense

Pro Players Total Salaries$87,483,250
Farm Players Total Salaries$2,213,012
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,961,902
Farm Year To Date Expenses$1,922,084
Pro Salary Cap To Date$64,815,735
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,351,243
Farm Estimated Season Revenue$724,580
Pro Remaining Season Days38
Pro Expenses Per Days$448,632
Pro Estimated Expenses$17,048,016
Farm Remaining Season Days32
Farm Expenses Per Days$11,709
Farm Estimated Expenses$374,688
Estimated Season Expenses$17,422,704
Estimated Season Salary Cap$81,571,455
Estimate Under Maximum Salary Cap of $83,500,000$1,928,545
Estimate Over Minimum Salary Cap of $0 $81,571,455
Current Bank Account$5,710,045
Projected Bank Account($636,836)

Pro Players Salaries

David Pastrnak (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $1,520,000
Tomas Hertl (1 Way Contract) $7,593,750 (3)
-Salary Remaining : $1,479,808
Jason Robertson (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $1,434,744
Juuse Saros (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $1,315,385
Vincent Trocheck (1 Way Contract) $6,412,500 (3)
-Salary Remaining : $1,249,615
Seth Jones (1 Way Contract) $6,318,000 (2)
-Salary Remaining : $1,231,200
Artturi Lehkonen (1 Way Contract) $6,075,000 (5)
-Salary Remaining : $1,183,846
Pavel Buchnevich (1 Way Contract) $4,870,500 (3)
-Salary Remaining : $949,123
Devon Toews (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $925,641
Filip Hronek (1 Way Contract) $4,356,000 (1)
-Salary Remaining : $848,862
Jake Oettinger (1 Way Contract) $3,960,000 (3)
-Salary Remaining : $771,692
Brady Skjei (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $604,103
Erik Haula (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $535,897
Lucas Raymond (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $438,462
Ilya Lyubushkin (1 Way Contract) $1,990,000 (2)
-Salary Remaining : $387,795
Matthew Poitras (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $292,308
Cole Sillinger (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $292,308
Owen Tippett $1,485,000 (3)
-Salary Remaining : $289,385
Cody Ceci $1,462,500 (2)
-Salary Remaining : $285,000
Connor Clifton $1,350,000 (4)
-Salary Remaining : $263,077
Barclay Goodrow $1,165,500 (2)
-Salary Remaining : $227,123
Trent Frederic $1,039,500 (2)
-Salary Remaining : $202,569
Michael McCarron $900,000 (1)
-Salary Remaining : $175,385
Joey Anderson $742,500 (2)
-Salary Remaining : $144,692
Total Pro Players24
Salary Commitment
Year 2024 : $87,483,250
Year 2025 : $71,114,750
Year 2026 : $63,643,750
Year 2027 : $26,775,000
Salary Average Commitment
Year 2024 : $87,483,250
Year 2025 : $71,114,750
Year 2026 : $55,646,750
Year 2027 : $22,025,000
Salary Cap with 1 Way Contract
Year 2024 : $85,983,250
Year 2025 : $69,614,750
Year 2026 : $54,146,750
Year 2027 : $22,025,000

Farm Players Salaries

Ross Johnston $132,000 (1)
Salary Remaining : $22,349
Wilmer Skoog $130,000 (5)
Salary Remaining : $22,011
Matthew Coronato $125,000 (3)
Salary Remaining : $21,164
Jeremy Brodeur $98,000 (5)
Salary Remaining : $16,593
Jordan Gross $90,000 (5)
Salary Remaining : $15,238
Cameron Butler $89,438 (5)
Salary Remaining : $15,143
Brett Kemp $85,500 (4)
Salary Remaining : $14,476
Cory Conacher $85,000 (3)
Salary Remaining : $14,392
Jean-Luc Foudy $85,000 (1)
Salary Remaining : $14,392
Adam Beckman $84,375 (5)
Salary Remaining : $14,286
Karson Kuhlman $83,700 (2)
Salary Remaining : $14,171
Brandon Baddock $82,500 (5)
Salary Remaining : $13,968
Jacob Doty $80,000 (3)
Salary Remaining : $13,545
Maxwell Willman $77,500 (1)
Salary Remaining : $13,122
Lleyton Moore $75,000 (5)
Salary Remaining : $12,698
Antti Tuomisto $75,000 (3)
Salary Remaining : $12,698
Wyatt Aamodt $70,000 (4)
Salary Remaining : $11,852
Nick Abruzzese $70,000 (2)
Salary Remaining : $11,852
Sam Jardine $70,000 (5)
Salary Remaining : $11,852
Gavin Hain $65,000 (4)
Salary Remaining : $11,005
Emil Andrae $65,000 (2)
Salary Remaining : $11,005
Dmitri Osipov $60,000 (1)
Salary Remaining : $10,159
Nikita Pavlychev $60,000 (1)
Salary Remaining : $10,159
Wyatt Kalynuk $60,000 (1)
Salary Remaining : $10,159
Mark Sinclair $60,000 (2)
Salary Remaining : $10,159
Jaxsen Wiebe $55,000 (5)
Salary Remaining : $9,312
Kevin Wall $50,000 (4)
Salary Remaining : $8,466
Steven Santini $50,000 (4)
Salary Remaining : $8,466
Total Farm Players28
Salary Commitment
Year 2024 : $2,213,013
Year 2025 : $1,738,513
Year 2026 : $1,459,813
Year 2027 : $1,094,813
Salary Average Commitment
Year 2024 : $2,213,013
Year 2025 : $1,738,513
Year 2026 : $1,459,813
Year 2027 : $1,094,813

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,864 - 93.21%
Farm Level 2: 1000 - $15 - 941 - 94.08%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,627,825
Year to Date Revenue$52,090,400
Farm
Home Games Left6
Average Attendance - %2,805 - 93.50%
Average Income per Game$118,245
Year to Date Revenue$4,138,592

Expense

Pro Players Total Salaries$35,348,551
Farm Players Total Salaries$1,660,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,443,873
Pro Year To Date Expenses$58,802,563
Farm Year To Date Expenses$1,392,833
Pro Salary Cap To Date$55,016,410
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,650,425
Farm Estimated Season Revenue$709,473
Pro Remaining Season Days38
Pro Expenses Per Days$181,275
Pro Estimated Expenses$6,888,450
Farm Remaining Season Days32
Farm Expenses Per Days$8,787
Farm Estimated Expenses$281,184
Estimated Season Expenses$7,169,634
Estimated Season Salary Cap$66,296,399
Estimate Under Maximum Salary Cap of $83,500,000$17,203,601
Estimate Over Minimum Salary Cap of $0 $66,296,399
Current Bank Account($2,245,554)
Projected Bank Account$5,944,710

Pro Players Salaries

Damon Severson (1 Way Contract) $5,625,000 (4)
-Salary Remaining : $1,096,154
Connor Brown (1 Way Contract) $4,860,000 (3)
-Salary Remaining : $947,077
Antti Raanta (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $584,615
Dante Fabbro (1 Way Contract) $2,160,000 (1)
-Salary Remaining : $420,923
Travis Hamonic (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $389,744
William Carrier (1 Way Contract) $1,816,667 (2)
-Salary Remaining : $354,017
Oskar Sundqvist (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $292,308
Parker Kelly $1,475,000 (1)
-Salary Remaining : $287,436
Brett Kulak $1,450,000 (2)
-Salary Remaining : $282,564
Cole Bardreau $1,400,000 (5)
-Salary Remaining : $272,821
Brett Sutter $1,400,000 (5)
-Salary Remaining : $272,821
Zach Bogosian $950,000 (3)
-Salary Remaining : $185,128
Anders Bjork (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $175,385
Alexander Nylander $865,384 (1)
-Salary Remaining : $168,639
Alex Lyon $800,000 (2)
-Salary Remaining : $155,897
Alex Nedeljkovic $796,500 (2)
-Salary Remaining : $155,215
Noah Cates $750,000 (1)
-Salary Remaining : $146,154
Jordan Harris $750,000 (1)
-Salary Remaining : $146,154
Curtis Lazar $700,000 (5)
-Salary Remaining : $136,410
Linus Karlsson $650,000 (2)
-Salary Remaining : $126,667
Mitch McLain $500,000 (5)
-Salary Remaining : $97,436
Mark Duarte $500,000 (5)
-Salary Remaining : $97,436
Kale Kessy $500,000 (3)
-Salary Remaining : $97,436
Total Pro Players23
Salary Commitment
Year 2024 : $35,348,551
Year 2025 : $25,448,167
Year 2026 : $19,935,000
Year 2027 : $12,125,000
Salary Average Commitment
Year 2024 : $35,348,551
Year 2025 : $25,448,167
Year 2026 : $19,935,000
Year 2027 : $12,125,000
Salary Cap with 1 Way Contract
Year 2024 : $29,948,551
Year 2025 : $23,948,167
Year 2026 : $18,435,000
Year 2027 : $12,125,000

Farm Players Salaries

Tyson Feist $150,000 (5)
Salary Remaining : $25,397
Kevin Rooney $140,000 (1)
Salary Remaining : $23,704
Brogan Rafferty $102,500 (4)
Salary Remaining : $17,354
Travis Boyd $101,250 (3)
Salary Remaining : $17,143
Mason Lohrei $100,000 (3)
Salary Remaining : $16,931
Chris Driedger $99,450 (1)
Salary Remaining : $16,838
Dysin Mayo $85,500 (1)
Salary Remaining : $14,476
Jake Christiansen $77,500 (1)
Salary Remaining : $13,122
Jayden Struble $75,000 (3)
Salary Remaining : $12,698
Austin Strand $74,500 (1)
Salary Remaining : $12,614
Antonio Stranges $70,000 (3)
Salary Remaining : $11,852
Jan Mysak $70,000 (2)
Salary Remaining : $11,852
Riley Sutter $65,000 (2)
Salary Remaining : $11,005
Mackenzie MacEachern $50,000 (5)
Salary Remaining : $8,466
Sam Bitten $50,000 (5)
Salary Remaining : $8,466
Kevin Shattenkirk $50,000 (5)
Salary Remaining : $8,466
Phillip Di Giuseppe $50,000 (5)
Salary Remaining : $8,466
Michael Sgarbossa $50,000 (3)
Salary Remaining : $8,466
Matt Irwin $50,000 (3)
Salary Remaining : $8,466
Josh Currie $50,000 (5)
Salary Remaining : $8,466
Peter Holland $50,000 (5)
Salary Remaining : $8,466
Lucas Condotta $50,000 (4)
Salary Remaining : $8,466
Total Farm Players22
Salary Commitment
Year 2024 : $1,660,700
Year 2025 : $1,183,750
Year 2026 : $1,048,750
Year 2027 : $602,500
Salary Average Commitment
Year 2024 : $1,660,700
Year 2025 : $1,183,750
Year 2026 : $1,048,750
Year 2027 : $602,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,899 - 94.95%
Farm Level 2: 1000 - $15 - 941 - 94.06%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,566,363
Year to Date Revenue$50,123,600
Farm
Home Games Left7
Average Attendance - %2,840 - 94.65%
Average Income per Game$120,057
Year to Date Revenue$4,081,945

Expense

Pro Players Total Salaries$78,990,052
Farm Players Total Salaries$2,065,674
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,327,901
Farm Year To Date Expenses$1,594,539
Pro Salary Cap To Date$55,252,995
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,097,262
Farm Estimated Season Revenue$840,400
Pro Remaining Season Days38
Pro Expenses Per Days$405,077
Pro Estimated Expenses$15,392,926
Farm Remaining Season Days32
Farm Expenses Per Days$10,929
Farm Estimated Expenses$349,728
Estimated Season Expenses$15,742,654
Estimated Season Salary Cap$70,392,613
Estimate Under Maximum Salary Cap of $83,500,000$13,107,387
Estimate Over Minimum Salary Cap of $0 $70,392,613
Current Bank Account$18,956,136
Projected Bank Account$18,151,144

Pro Players Salaries

Nazem Kadri (1 Way Contract) $8,300,000 (3)
-Salary Remaining : $1,617,436
Claude Giroux (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $1,520,000
Vince Dunn (1 Way Contract) $7,350,000 (1)
-Salary Remaining : $1,432,308
Andrei Kuzmenko (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $1,350,462
Thatcher Demko $6,900,000 (5)
-Salary Remaining : $1,344,615
Lawson Crouse (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $837,949
Mattias Samuelsson $4,264,285 (4)
-Salary Remaining : $830,989
Olli Maatta (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $818,462
Carson Soucy (1 Way Contract) $3,950,000 (4)
-Salary Remaining : $769,744
Phillip Danault (1 Way Contract) $3,885,000 (1)
-Salary Remaining : $757,077
Jordan Martinook (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $491,077
Calvin De Haan (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $409,231
Jack Roslovic (1 Way Contract) $2,010,642 (2)
-Salary Remaining : $391,817
Alexander Kerfoot (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $368,308
Pius Suter (1 Way Contract) $1,872,000 (3)
-Salary Remaining : $364,800
Mark Giordano $1,450,000 (2)
-Salary Remaining : $282,564
Matthew Boldy $1,450,000 (1)
-Salary Remaining : $282,564
Nils Hoglander (1 Way Contract) $1,375,000 (5)
-Salary Remaining : $267,949
Anthony Stolarz $1,300,000 (2)
-Salary Remaining : $253,333
Ethan Bear (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $253,333
Kevin Stenlund $1,155,000 (1)
-Salary Remaining : $225,077
Niko Mikkola $1,063,125 (3)
-Salary Remaining : $207,173
Colton Sissons $925,000 (3)
-Salary Remaining : $180,256
Spencer Stastney $700,000 (2)
-Salary Remaining : $136,410
Total Pro Players24
Salary Commitment
Year 2024 : $78,990,052
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285
Salary Average Commitment
Year 2024 : $77,047,552
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285
Salary Cap with 1 Way Contract
Year 2024 : $77,690,052
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285

Farm Players Salaries

Kevin Korchinski $150,000 (3)
Salary Remaining : $25,397
Riley Nash $149,900 (2)
Salary Remaining : $25,380
Justin Richards $130,000 (1)
Salary Remaining : $22,011
Vasily Podkolzin $125,000 (1)
Salary Remaining : $21,164
Cody Glass $100,524 (3)
Salary Remaining : $17,020
Patrick Brown $100,000 (1)
Salary Remaining : $16,931
Matthew Highmore $85,250 (1)
Salary Remaining : $14,434
Eric Comrie $84,000 (2)
Salary Remaining : $14,222
Jack Rathbone $80,750 (1)
Salary Remaining : $13,672
Roby Jarventie $75,000 (1)
Salary Remaining : $12,698
Ashton Sautner $75,000 (1)
Salary Remaining : $12,698
Wyatt Kaiser $70,000 (3)
Salary Remaining : $11,852
Leo Loof $70,000 (3)
Salary Remaining : $11,852
Jett Woo $65,250 (1)
Salary Remaining : $11,048
Tucker Robertson $65,000 (3)
Salary Remaining : $11,005
Jordan Papirny $60,000 (2)
Salary Remaining : $10,159
Logan Shaw $60,000 (3)
Salary Remaining : $10,159
Brett Budgell $60,000 (4)
Salary Remaining : $10,159
Colin Felix $60,000 (5)
Salary Remaining : $10,159
Jordan Oesterle $60,000 (4)
Salary Remaining : $10,159
Alex Gallant $60,000 (1)
Salary Remaining : $10,159
Zach Metsa $60,000 (3)
Salary Remaining : $10,159
Justin Dowling $60,000 (3)
Salary Remaining : $10,159
Ludovic Waeber $60,000 (2)
Salary Remaining : $10,159
Cristiano DiGiacinto $50,000 (1)
Salary Remaining : $8,466
Tanner Fritz $50,000 (4)
Salary Remaining : $8,466
Total Farm Players26
Salary Commitment
Year 2024 : $2,065,674
Year 2025 : $1,219,424
Year 2026 : $865,524
Year 2027 : $230,000
Salary Average Commitment
Year 2024 : $2,065,674
Year 2025 : $1,219,424
Year 2026 : $865,524
Year 2027 : $230,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,917 - 95.87%
Farm Level 2: 1000 - $15 - 932 - 93.18%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,745,491
Year to Date Revenue$59,346,700
Farm
Home Games Left7
Average Attendance - %2,849 - 94.97%
Average Income per Game$120,820
Year to Date Revenue$4,107,888

Expense

Pro Players Total Salaries$73,376,834
Farm Players Total Salaries$2,623,270
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,247,000
Pro Year To Date Expenses$59,851,895
Farm Year To Date Expenses$2,190,985
Pro Salary Cap To Date$58,441,579
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,218,438
Farm Estimated Season Revenue$845,742
Pro Remaining Season Days38
Pro Expenses Per Days$376,291
Pro Estimated Expenses$14,299,058
Farm Remaining Season Days32
Farm Expenses Per Days$13,880
Farm Estimated Expenses$444,160
Estimated Season Expenses$14,743,218
Estimated Season Salary Cap$75,987,637
Estimate Under Maximum Salary Cap of $83,500,000$7,512,363
Estimate Over Minimum Salary Cap of $0 $75,987,637
Current Bank Account$29,390,351
Projected Bank Account$27,711,313

Pro Players Salaries

Jacob Trouba (1 Way Contract) $10,800,000 (2)
-Salary Remaining : $2,104,615
Adin Hill (1 Way Contract) $6,857,500 (4)
-Salary Remaining : $1,336,333
Seth Jarvis $6,315,000 (1)
-Salary Remaining : $1,230,615
Carter Verhaeghe (1 Way Contract) $5,831,334 (4)
-Salary Remaining : $1,136,363
Christian Dvorak (1 Way Contract) $5,337,500 (2)
-Salary Remaining : $1,040,128
Trevor Zegras $5,170,000 (1)
-Salary Remaining : $1,007,487
Adam Larsson (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $740,513
Chandler Stephenson (1 Way Contract) $3,712,500 (3)
-Salary Remaining : $723,462
Robert Thomas (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $682,051
Ryan Lindgren (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $643,077
Frederick Gaudreau (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $584,615
Frank Vatrano (1 Way Contract) $2,964,000 (1)
-Salary Remaining : $577,600
Adrian Kempe (1 Way Contract) $1,980,000 (1)
-Salary Remaining : $385,846
Scott Laughton (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $370,256
Morgan Geekie (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $292,308
Cole Smith $1,498,000 (5)
-Salary Remaining : $291,918
Jalen Chatfield $1,141,000 (5)
-Salary Remaining : $222,349
Jeremy Lauzon $935,000 (1)
-Salary Remaining : $182,205
Calvin Pickard $900,000 (4)
-Salary Remaining : $175,385
Simon Benoit $822,500 (3)
-Salary Remaining : $160,282
Zachary Jones $812,500 (3)
-Salary Remaining : $158,333
Arvid Soderblom $650,000 (2)
-Salary Remaining : $126,667
Pontus Holmberg $650,000 (2)
-Salary Remaining : $126,667
Total Pro Players23
Salary Commitment
Year 2024 : $73,376,834
Year 2025 : $54,912,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834
Salary Average Commitment
Year 2024 : $73,376,834
Year 2025 : $53,012,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834
Salary Cap with 1 Way Contract
Year 2024 : $73,376,834
Year 2025 : $53,012,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834

Farm Players Salaries

Ben Kraws $130,100 (3)
Salary Remaining : $22,028
Nikolai Knyzhov $124,750 (2)
Salary Remaining : $21,122
Dylan Gambrell $111,267 (3)
Salary Remaining : $18,839
Andreas Englund $100,583 (3)
Salary Remaining : $17,030
Connor Mackey $92,833 (3)
Salary Remaining : $15,718
Maxime Comtois $85,083 (3)
Salary Remaining : $14,406
Arnaud Durandeau $83,487 (2)
Salary Remaining : $14,135
Sean Day $82,500 (1)
Salary Remaining : $13,968
Keaton Middleton $82,167 (2)
Salary Remaining : $13,912
Nikolas Matinpalo $80,000 (2)
Salary Remaining : $13,545
Hunter McDonald $80,000 (3)
Salary Remaining : $13,545
Parker Ford $80,000 (3)
Salary Remaining : $13,545
Justin Hryckowian $80,000 (3)
Salary Remaining : $13,545
Lucas Carlsson $77,250 (2)
Salary Remaining : $13,079
Mitchell Chaffee $77,250 (2)
Salary Remaining : $13,079
Luke Krys $75,000 (3)
Salary Remaining : $12,698
Cole Krygier $75,000 (3)
Salary Remaining : $12,698
Jeremie Bucheler $75,000 (3)
Salary Remaining : $12,698
Drew Commesso $75,000 (3)
Salary Remaining : $12,698
Milos Kelemen $75,000 (2)
Salary Remaining : $12,698
Patrick Giles $70,000 (1)
Salary Remaining : $11,852
Hugo Alnefelt $70,000 (2)
Salary Remaining : $11,852
Dylan Garand $70,000 (2)
Salary Remaining : $11,852
Daniil Gushchin $70,000 (2)
Salary Remaining : $11,852
Dino Kambeitz $66,000 (3)
Salary Remaining : $11,175
Brett Berard $65,000 (3)
Salary Remaining : $11,005
Maxence Guenette $65,000 (1)
Salary Remaining : $11,005
Dennis Hildeby $65,000 (3)
Salary Remaining : $11,005
Bogdan Trineyev $60,000 (3)
Salary Remaining : $10,159
Luka Profaca $60,000 (2)
Salary Remaining : $10,159
Vincent Sevigny $60,000 (1)
Salary Remaining : $10,159
Olof Lindbom $60,000 (3)
Salary Remaining : $10,159
Brandon Scanlin $50,000 (1)
Salary Remaining : $8,466
Damien Giroux $50,000 (1)
Salary Remaining : $8,466
Total Farm Players34
Salary Commitment
Year 2024 : $2,623,270
Year 2025 : $2,245,770
Year 2026 : $1,375,866
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,623,270
Year 2025 : $2,245,770
Year 2026 : $1,375,866
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,859 - 92.96%
Farm Level 2: 1000 - $15 - 962 - 96.24%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,687,305
Year to Date Revenue$52,306,450
Farm
Home Games Left7
Average Attendance - %2,822 - 94.05%
Average Income per Game$118,466
Year to Date Revenue$4,027,849

Expense

Pro Players Total Salaries$75,573,666
Farm Players Total Salaries$2,513,388
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,695,242
Farm Year To Date Expenses$2,087,046
Pro Salary Cap To Date$56,695,242
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,873,048
Farm Estimated Season Revenue$829,263
Pro Remaining Season Days38
Pro Expenses Per Days$387,557
Pro Estimated Expenses$14,727,166
Farm Remaining Season Days32
Farm Expenses Per Days$13,298
Farm Estimated Expenses$425,536
Estimated Season Expenses$15,152,702
Estimated Season Salary Cap$71,422,408
Estimate Under Maximum Salary Cap of $83,500,000$12,077,592
Estimate Over Minimum Salary Cap of $0 $71,422,408
Current Bank Account$5,128,872
Projected Bank Account$7,678,481

Pro Players Salaries

Tim Stutzle (1 Way Contract) $9,393,750 (5)
-Salary Remaining : $1,830,577
Dougie Hamilton (1 Way Contract) $7,762,500 (2)
-Salary Remaining : $1,512,692
Tyler Myers (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $1,266,667
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $1,169,231
Sam Bennett (1 Way Contract) $5,499,999 (5)
-Salary Remaining : $1,071,795
Jan Rutta (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $1,032,821
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $974,359
MacKenzie Weegar (1 Way Contract) $4,387,500 (3)
-Salary Remaining : $855,000
Joel Armia (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $779,487
David Rittich (1 Way Contract) $3,465,000 (1)
-Salary Remaining : $675,231
Kasperi Kapanen (1 Way Contract) $3,168,000 (2)
-Salary Remaining : $617,354
Troy Stecher (1 Way Contract) $2,487,750 (1)
-Salary Remaining : $484,792
Ryan Suter (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $360,513
Dylan Guenther (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $341,026
Radek Faksa (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $292,308
Mark Jankowski $1,095,000 (3)
-Salary Remaining : $213,385
Jake Neighbours $1,000,000 (2)
-Salary Remaining : $194,872
Chad Ruhwedel $1,000,000 (2)
-Salary Remaining : $194,872
Rafael Harvey-Pinard $990,000 (2)
-Salary Remaining : $192,923
Adam Gaudette $916,667 (1)
-Salary Remaining : $178,633
Justin Brazeau $907,500 (5)
-Salary Remaining : $176,846
Kyle Burroughs $900,000 (2)
-Salary Remaining : $175,385
Aliaksei Protas $700,000 (1)
-Salary Remaining : $136,410
Total Pro Players23
Salary Commitment
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249
Salary Average Commitment
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249
Salary Cap with 1 Way Contract
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249

Farm Players Salaries

Sebastian AhoD $145,000 (1)
Salary Remaining : $24,550
Alex Limoges $130,000 (1)
Salary Remaining : $22,011
Erik Kallgren $125,000 (1)
Salary Remaining : $21,164
Christian Wolanin $100,750 (2)
Salary Remaining : $17,058
Adam Erne $100,000 (4)
Salary Remaining : $16,931
Jakob Pelletier $100,000 (1)
Salary Remaining : $16,931
Hardy Haman Aktell $100,000 (5)
Salary Remaining : $16,931
Nick DeSimone $90,800 (2)
Salary Remaining : $15,374
Bobby Brink $90,000 (1)
Salary Remaining : $15,238
Nathan Smith $90,000 (1)
Salary Remaining : $15,238
Kale Clague $83,738 (1)
Salary Remaining : $14,178
Mark Kastelic $83,100 (4)
Salary Remaining : $14,070
Calen Addison $82,500 (1)
Salary Remaining : $13,968
Matt Luff $82,500 (2)
Salary Remaining : $13,968
Akito Hirose $80,000 (1)
Salary Remaining : $13,545
William Lockwood $77,500 (2)
Salary Remaining : $13,122
Joel Blomqvist $75,000 (3)
Salary Remaining : $12,698
Connor Carrick $75,000 (2)
Salary Remaining : $12,698
Michael DiPietro $70,000 (1)
Salary Remaining : $11,852
Mathias Laferriere $65,000 (1)
Salary Remaining : $11,005
Zach Aston-Reese $65,000 (5)
Salary Remaining : $11,005
Jimmy Huntington $65,000 (2)
Salary Remaining : $11,005
Arshdeep Bains $65,000 (2)
Salary Remaining : $11,005
Greg Meireles $62,500 (1)
Salary Remaining : $10,582
Aidan McDonough $60,000 (1)
Salary Remaining : $10,159
Ondrej Pavel $60,000 (3)
Salary Remaining : $10,159
Ryan McGregor $60,000 (1)
Salary Remaining : $10,159
Riley Damiani $60,000 (1)
Salary Remaining : $10,159
Mitchell Hoelscher $60,000 (2)
Salary Remaining : $10,159
Cole Schwindt $60,000 (1)
Salary Remaining : $10,159
Jagger Joshua $50,000 (5)
Salary Remaining : $8,466
Total Farm Players31
Salary Commitment
Year 2024 : $2,513,388
Year 2025 : $1,149,650
Year 2026 : $533,100
Year 2027 : $398,100
Salary Average Commitment
Year 2024 : $2,513,388
Year 2025 : $1,149,650
Year 2026 : $533,100
Year 2027 : $398,100

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.65%
Farm Level 2: 1000 - $15 - 952 - 95.15%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,527,250
Year to Date Revenue$48,872,000
Farm
Home Games Left6
Average Attendance - %2,845 - 94.82%
Average Income per Game$119,988
Year to Date Revenue$4,199,574

Expense

Pro Players Total Salaries$52,367,790
Farm Players Total Salaries$2,417,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$15,150,000
Pro Year To Date Expenses$41,136,690
Farm Year To Date Expenses$2,055,175
Pro Salary Cap To Date$41,024,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,745,250
Farm Estimated Season Revenue$719,927
Pro Remaining Season Days38
Pro Expenses Per Days$268,553
Pro Estimated Expenses$10,205,014
Farm Remaining Season Days32
Farm Expenses Per Days$12,788
Farm Estimated Expenses$409,216
Estimated Season Expenses$10,614,230
Estimated Season Salary Cap$66,379,910
Estimate Under Maximum Salary Cap of $83,500,000$17,120,090
Estimate Over Minimum Salary Cap of $0 $66,379,910
Current Bank Account$12,470,773
Projected Bank Account$16,321,720

Pro Players Salaries

Victor Hedman (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $2,338,462
Andrei Svechnikov (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $1,434,744
Jakob Silfverberg (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $974,359
Jesper Fast (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $613,846
Colin Miller (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $535,897
Ondrej Palat (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $487,179
Pavel Mintyukov $2,000,000 (3)
-Salary Remaining : $389,744
Leo Carlsson $2,000,000 (3)
-Salary Remaining : $389,744
Tomas Tatar $1,499,999 (5)
-Salary Remaining : $292,307
Jake Allen $1,495,000 (3)
-Salary Remaining : $291,333
Ryan Reaves $1,400,000 (5)
-Salary Remaining : $272,821
Corey Perry $1,400,000 (5)
-Salary Remaining : $272,821
Anson Thornton $1,400,000 (5)
-Salary Remaining : $272,821
Simon Nemec $1,250,000 (2)
-Salary Remaining : $243,590
Conor Timmins $1,089,000 (3)
-Salary Remaining : $212,215
Jack Drury $1,000,000 (1)
-Salary Remaining : $194,872
Nathan Bastian $821,291 (1)
-Salary Remaining : $160,046
Olen Zellweger $800,000 (3)
-Salary Remaining : $155,897
Alexey Toropchenko $750,000 (1)
-Salary Remaining : $146,154
Nikita Okhotiuk $600,000 (1)
-Salary Remaining : $116,923
Chris Wagner $600,000 (1)
-Salary Remaining : $116,923
Kurtis MacDermid $500,000 (3)
-Salary Remaining : $97,436
Oscar Dansk $500,000 (3)
-Salary Remaining : $97,436
Joseph Blandisi $500,000 (4)
-Salary Remaining : $97,436
Total Pro Players24
Salary Commitment
Year 2024 : $52,367,790
Year 2025 : $35,333,999
Year 2026 : $17,083,999
Year 2027 : $8,699,999
Salary Average Commitment
Year 2024 : $51,372,790
Year 2025 : $34,338,999
Year 2026 : $16,088,999
Year 2027 : $8,699,999
Salary Cap with 1 Way Contract
Year 2024 : $52,367,790
Year 2025 : $35,333,999
Year 2026 : $17,083,999
Year 2027 : $8,699,999

Farm Players Salaries

Jacob Perreault $150,000 (1)
Salary Remaining : $25,397
Jamieson Rees $150,000 (1)
Salary Remaining : $25,397
Gabriel Dumont $140,000 (2)
Salary Remaining : $23,704
Keith Kinkaid $140,000 (2)
Salary Remaining : $23,704
Dalton Smith $120,000 (5)
Salary Remaining : $20,317
Trevor Carrick $97,500 (2)
Salary Remaining : $16,508
Chase Stillman $80,000 (3)
Salary Remaining : $13,545
Anthony Vincent $70,000 (2)
Salary Remaining : $11,852
Sasha Pastujov $70,000 (3)
Salary Remaining : $11,852
Travis Howe $70,000 (5)
Salary Remaining : $11,852
Cole Cassels $70,000 (4)
Salary Remaining : $11,852
Farm Goalie 46 $70,000 (1)
Salary Remaining : $11,852
Alex Petrovic $70,000 (2)
Salary Remaining : $11,852
Farm Goalie 21 $70,000 (1)
Salary Remaining : $11,852
Scott Sabourin $70,000 (5)
Salary Remaining : $11,852
Ethan Del Mastro $65,000 (3)
Salary Remaining : $11,005
Tyler Benson $60,000 (1)
Salary Remaining : $10,159
Matvei Petrov $60,000 (3)
Salary Remaining : $10,159
Mitchell Vande Sompel $60,000 (1)
Salary Remaining : $10,159
Alex Peters $60,000 (1)
Salary Remaining : $10,159
Shane Bowers $60,000 (1)
Salary Remaining : $10,159
Hudson Elynuik $60,000 (1)
Salary Remaining : $10,159
Spencer Smallman $60,000 (1)
Salary Remaining : $10,159
Maxime Lajoie $60,000 (1)
Salary Remaining : $10,159
Brandon Hickey $60,000 (1)
Salary Remaining : $10,159
Brennan Saulnier $60,000 (2)
Salary Remaining : $10,159
Ryan Wagner $60,000 (1)
Salary Remaining : $10,159
Nick Caamano $54,500 (1)
Salary Remaining : $9,228
Olivier Galipeau $50,000 (2)
Salary Remaining : $8,466
Seth Helgeson $50,000 (1)
Salary Remaining : $8,466
Garrett Wilson $50,000 (2)
Salary Remaining : $8,466
Dylan McIlrath $50,000 (2)
Salary Remaining : $8,466
Total Farm Players32
Salary Commitment
Year 2024 : $2,417,000
Year 2025 : $1,332,500
Year 2026 : $605,000
Year 2027 : $330,000
Salary Average Commitment
Year 2024 : $2,417,000
Year 2025 : $1,332,500
Year 2026 : $605,000
Year 2027 : $330,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,897 - 94.85%
Farm Level 2: 1000 - $15 - 943 - 94.32%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$56,024,000
Farm
Home Games Left7
Average Attendance - %2,840 - 94.67%
Average Income per Game$120,004
Year to Date Revenue$4,080,132

Expense

Pro Players Total Salaries$83,655,418
Farm Players Total Salaries$4,093,125
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,229,499
Farm Year To Date Expenses$3,466,548
Pro Salary Cap To Date$62,229,499
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,756,750
Farm Estimated Season Revenue$840,027
Pro Remaining Season Days38
Pro Expenses Per Days$429,002
Pro Estimated Expenses$16,302,076
Farm Remaining Season Days32
Farm Expenses Per Days$21,657
Farm Estimated Expenses$693,024
Estimated Season Expenses$16,995,100
Estimated Season Salary Cap$78,531,575
Estimate Under Maximum Salary Cap of $83,500,000$4,968,425
Estimate Over Minimum Salary Cap of $0 $78,531,575
Current Bank Account$46,158,085
Projected Bank Account$45,759,762

Pro Players Salaries

Adam Fox (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $1,582,846
Ryan O'Reilly (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $1,461,538
Colton Parayko (1 Way Contract) $7,425,000 (2)
-Salary Remaining : $1,446,923
Brayden Schenn (1 Way Contract) $7,400,000 (1)
-Salary Remaining : $1,442,051
Mark Stone (1 Way Contract) $6,425,000 (1)
-Salary Remaining : $1,252,051
Alex DeBrincat (1 Way Contract) $6,340,000 (2)
-Salary Remaining : $1,235,487
Jared McCann (1 Way Contract) $6,300,000 (4)
-Salary Remaining : $1,227,692
Anthony Cirelli (1 Way Contract) $5,343,750 (1)
-Salary Remaining : $1,041,346
Drake Batherson (1 Way Contract) $4,939,167 (1)
-Salary Remaining : $962,504
John Tavares (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $730,769
Conor Garland $3,500,000 (5)
-Salary Remaining : $682,051
Kirby Dach (1 Way Contract) $2,726,250 (1)
-Salary Remaining : $531,269
Sean Monahan (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $487,179
Cam York (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $389,744
Yegor Sharangovich (1 Way Contract) $1,980,000 (2)
-Salary Remaining : $385,846
Kirill Marchenko $1,400,000 (2)
-Salary Remaining : $272,821
Dylan DeMelo $1,260,000 (1)
-Salary Remaining : $245,538
Logan Thompson $1,073,334 (5)
-Salary Remaining : $209,163
William Borgen $990,000 (1)
-Salary Remaining : $192,923
John-Jason Peterka $900,000 (1)
-Salary Remaining : $175,385
Lukas Dostal $893,750 (4)
-Salary Remaining : $174,167
J.J Moser $886,667 (1)
-Salary Remaining : $172,786
Total Pro Players22
Salary Commitment
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084
Salary Average Commitment
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084
Salary Cap with 1 Way Contract
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084

Farm Players Salaries

John Klingberg $130,000 (5)
Salary Remaining : $22,011
Radim Simek $120,000 (2)
Salary Remaining : $20,317
Nathan Walker $112,500 (3)
Salary Remaining : $19,048
Ryan Johnson $100,000 (3)
Salary Remaining : $16,931
Ivan Miroshnichenko $100,000 (3)
Salary Remaining : $16,931
Chase Wouters $90,000 (3)
Salary Remaining : $15,238
Byron Froese $90,000 (3)
Salary Remaining : $15,238
John Hayden $90,000 (4)
Salary Remaining : $15,238
Jayson Megna $90,000 (3)
Salary Remaining : $15,238
Tyler Pitlick $90,000 (4)
Salary Remaining : $15,238
Jiri Kulich $90,000 (2)
Salary Remaining : $15,238
Jared McIsaac $86,625 (1)
Salary Remaining : $14,667
Cole Reinhardt $85,250 (3)
Salary Remaining : $14,434
Nolan Stevens $82,500 (1)
Salary Remaining : $13,968
Marian Studenic $82,500 (1)
Salary Remaining : $13,968
Glenn Gawdin $82,500 (1)
Salary Remaining : $13,968
Joel Hanley $80,000 (5)
Salary Remaining : $13,545
Connor MurphyG $80,000 (5)
Salary Remaining : $13,545
Sam Gagner $80,000 (4)
Salary Remaining : $13,545
Mike Reilly $80,000 (5)
Salary Remaining : $13,545
Alexander Barabanov $80,000 (5)
Salary Remaining : $13,545
Zach Dean $80,000 (3)
Salary Remaining : $13,545
Alex Goligoski $80,000 (5)
Salary Remaining : $13,545
Josh Doan $80,000 (2)
Salary Remaining : $13,545
Chris Terry $80,000 (4)
Salary Remaining : $13,545
Anthony Richard $77,500 (1)
Salary Remaining : $13,122
Cameron Hughes $76,250 (1)
Salary Remaining : $12,910
Tanner Laczynski $76,250 (1)
Salary Remaining : $12,910
Tristen Robins $75,000 (2)
Salary Remaining : $12,698
Angus Crookshank $70,000 (2)
Salary Remaining : $11,852
Jaxson Stauber $70,000 (2)
Salary Remaining : $11,852
Zac Dalpe $70,000 (4)
Salary Remaining : $11,852
Danila Klimovich $70,000 (1)
Salary Remaining : $11,852
Tanner Kero $70,000 (3)
Salary Remaining : $11,852
Filip Roos $70,000 (2)
Salary Remaining : $11,852
Max McCormick $70,000 (4)
Salary Remaining : $11,852
Michael Mersch $70,000 (3)
Salary Remaining : $11,852
Marcus Bjork $70,000 (2)
Salary Remaining : $11,852
Farm Player 100 $70,000 (1)
Salary Remaining : $11,852
Stanislav Svozil $70,000 (3)
Salary Remaining : $11,852
Vladislav Kolyachonok $69,750 (1)
Salary Remaining : $11,810
Linus Weissbach $65,000 (1)
Salary Remaining : $11,005
Ben McCartney $62,500 (1)
Salary Remaining : $10,582
Lucas Ciona $60,000 (3)
Salary Remaining : $10,159
Valtteri Pulli $60,000 (3)
Salary Remaining : $10,159
Andrew Agozzino $60,000 (3)
Salary Remaining : $10,159
Georgi Romanov $60,000 (3)
Salary Remaining : $10,159
Tomas Suchanek $60,000 (3)
Salary Remaining : $10,159
Ales Stezka $60,000 (1)
Salary Remaining : $10,159
Sam Morton $60,000 (3)
Salary Remaining : $10,159
Ben Jones $54,500 (1)
Salary Remaining : $9,228
Ben Gleason $54,500 (1)
Salary Remaining : $9,228
Curtis McKenzie $50,000 (4)
Salary Remaining : $8,466
Total Farm Players53
Salary Commitment
Year 2024 : $4,093,125
Year 2025 : $3,022,750
Year 2026 : $2,377,750
Year 2027 : $1,060,000
Salary Average Commitment
Year 2024 : $4,073,125
Year 2025 : $3,002,750
Year 2026 : $2,377,750
Year 2027 : $1,060,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,885 - 94.26%
Farm Level 2: 1000 - $15 - 931 - 93.10%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,640,315
Year to Date Revenue$55,770,700
Farm
Home Games Left7
Average Attendance - %2,816 - 93.87%
Average Income per Game$119,120
Year to Date Revenue$4,050,095

Expense

Pro Players Total Salaries$83,181,500
Farm Players Total Salaries$1,957,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,924,083
Farm Year To Date Expenses$1,635,207
Pro Salary Cap To Date$66,924,083
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,482,203
Farm Estimated Season Revenue$833,843
Pro Remaining Season Days38
Pro Expenses Per Days$426,572
Pro Estimated Expenses$16,209,736
Farm Remaining Season Days32
Farm Expenses Per Days$10,356
Farm Estimated Expenses$331,392
Estimated Season Expenses$16,541,128
Estimated Season Salary Cap$83,133,819
Estimate Under Maximum Salary Cap of $83,500,000$366,181
Estimate Over Minimum Salary Cap of $0 $83,133,819
Current Bank Account($5,122,173)
Projected Bank Account($9,347,255)

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $12,375,000 (5)
-Salary Remaining : $2,411,538
Alex Ovechkin (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $2,338,462
Zachary Werenski (1 Way Contract) $9,487,500 (2)
-Salary Remaining : $1,848,846
William Karlsson (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $1,753,846
Travis Sanheim (1 Way Contract) $7,875,000 (4)
-Salary Remaining : $1,534,615
Trevor Moore (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $1,364,103
Matt Duchene (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $876,923
Anthony Duclair (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $684,000
Boone Jenner (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $682,051
Morgan Frost $2,310,000 (3)
-Salary Remaining : $450,154
Moritz Seider (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $438,462
Ryan Hartman (1 Way Contract) $1,989,000 (2)
-Salary Remaining : $387,600
Ronnie Attard $1,000,000 (1)
-Salary Remaining : $194,872
Luke Glendening $1,000,000 (1)
-Salary Remaining : $194,872
Nick Cousins $1,000,000 (3)
-Salary Remaining : $194,872
Daniil Tarasov $945,000 (2)
-Salary Remaining : $184,154
Matias Maccelli $800,000 (1)
-Salary Remaining : $155,897
Nick Seeler $750,000 (2)
-Salary Remaining : $146,154
Johnathan Kovacevic $690,000 (2)
-Salary Remaining : $134,462
Santeri Hatakka $600,000 (1)
-Salary Remaining : $116,923
Ronan Seeley $600,000 (2)
-Salary Remaining : $116,923
Total Pro Players21
Salary Commitment
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Average Commitment
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Cap with 1 Way Contract
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000

Farm Players Salaries

Jermaine Loewen $150,000 (1)
Salary Remaining : $25,397
Jonathan Aspirot $145,000 (1)
Salary Remaining : $24,550
Robert Hagg $108,000 (4)
Salary Remaining : $18,286
Justin Kirkland $93,000 (3)
Salary Remaining : $15,746
Dryden Hunt $93,000 (2)
Salary Remaining : $15,746
Justin Bailey $90,000 (1)
Salary Remaining : $15,238
Mac Hollowell $85,250 (3)
Salary Remaining : $14,434
Matt Villalta $85,250 (3)
Salary Remaining : $14,434
Reilly Walsh $85,250 (3)
Salary Remaining : $14,434
Matt Rempe $82,000 (2)
Salary Remaining : $13,884
Ville Heinola $76,000 (2)
Salary Remaining : $12,868
Bokondji Imama $74,500 (1)
Salary Remaining : $12,614
Matej Blumel $72,500 (2)
Salary Remaining : $12,275
FarmGoal5 $70,000 (1)
Salary Remaining : $11,852
Farm Player 118 $70,000 (1)
Salary Remaining : $11,852
Farm Player 117 $70,000 (1)
Salary Remaining : $11,852
Fredrik Karlstrom $70,000 (1)
Salary Remaining : $11,852
Ruslan Iskhakov $70,000 (2)
Salary Remaining : $11,852
Leon Gawanke $67,500 (1)
Salary Remaining : $11,429
Jansen Harkins $60,000 (1)
Salary Remaining : $10,159
Mason Millman $60,000 (3)
Salary Remaining : $10,159
Alexis Gendron $60,000 (3)
Salary Remaining : $10,159
Simon Lundmark $60,000 (1)
Salary Remaining : $10,159
Oskar Back $60,000 (1)
Salary Remaining : $10,159
Total Farm Players24
Salary Commitment
Year 2024 : $1,957,250
Year 2025 : $970,250
Year 2026 : $576,750
Year 2027 : $108,000
Salary Average Commitment
Year 2024 : $1,957,250
Year 2025 : $970,250
Year 2026 : $576,750
Year 2027 : $108,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,897 - 94.85%
Farm Level 2: 1000 - $15 - 937 - 93.71%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,477,291
Year to Date Revenue$50,227,900
Farm
Home Games Left7
Average Attendance - %2,834 - 94.47%
Average Income per Game$119,868
Year to Date Revenue$4,075,506

Expense

Pro Players Total Salaries$38,406,999
Farm Players Total Salaries$2,417,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$9,954,871
Pro Year To Date Expenses$34,710,848
Farm Year To Date Expenses$1,990,728
Pro Salary Cap To Date$33,433,893
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,341,038
Farm Estimated Season Revenue$839,075
Pro Remaining Season Days38
Pro Expenses Per Days$196,959
Pro Estimated Expenses$7,484,442
Farm Remaining Season Days32
Farm Expenses Per Days$12,788
Farm Estimated Expenses$409,216
Estimated Season Expenses$7,893,658
Estimated Season Salary Cap$50,288,576
Estimate Under Maximum Salary Cap of $83,500,000$33,211,424
Estimate Over Minimum Salary Cap of $0 $50,288,576
Current Bank Account$24,498,682
Projected Bank Account$27,785,137

Pro Players Salaries

Brendan Gallagher (1 Way Contract) $5,062,500 (1)
-Salary Remaining : $986,538
Bowen Byram (1 Way Contract) $3,811,500 (4)
-Salary Remaining : $742,754
James van Riemsdyk (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $584,615
Daniel Vladar (1 Way Contract) $2,178,000 (2)
-Salary Remaining : $424,431
Bobby McMann $2,025,000 (5)
-Salary Remaining : $394,615
Oliver Ekman-Larsson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $389,744
Cam Atkinson $2,000,000 (5)
-Salary Remaining : $389,744
Adam Fantilli $2,000,000 (3)
-Salary Remaining : $389,744
Zemgus Girgensons (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $389,744
Brian Dumoulin (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $341,026
Kaiden Guhle (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $292,308
Matthew Beniers $1,499,999 (1)
-Salary Remaining : $292,307
Morgan Barron $1,450,000 (1)
-Salary Remaining : $282,564
Noah Gregor $1,400,000 (1)
-Salary Remaining : $272,821
Jesper Boqvist (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $272,821
Simon Edvinsson $1,250,000 (2)
-Salary Remaining : $243,590
Braden Schneider $1,000,000 (1)
-Salary Remaining : $194,872
Jonas Siegenthaler $880,000 (1)
-Salary Remaining : $171,487
Tye Kartye $850,000 (2)
-Salary Remaining : $165,641
Tanner Pearson $750,000 (5)
-Salary Remaining : $146,154
Jet Greaves $600,000 (2)
-Salary Remaining : $116,923
Total Pro Players21
Salary Commitment
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Average Commitment
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Cap with 1 Way Contract
Year 2024 : $35,406,999
Year 2025 : $18,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500

Farm Players Salaries

Kyle McDonald $150,000 (1)
Salary Remaining : $25,397
Luke Toporowski $149,500 (1)
Salary Remaining : $25,312
Yaroslav Askarov $125,000 (2)
Salary Remaining : $21,164
Marco Kasper $100,000 (3)
Salary Remaining : $16,931
Samuel Bolduc $100,000 (5)
Salary Remaining : $16,931
Zachary Bolduc $100,000 (3)
Salary Remaining : $16,931
Jesse Puljujarvi $100,000 (1)
Salary Remaining : $16,931
Brennan Othmann $80,000 (3)
Salary Remaining : $13,545
Logan Mailloux $80,000 (3)
Salary Remaining : $13,545
David Reinbacher $80,000 (3)
Salary Remaining : $13,545
Carson Lambos $80,000 (3)
Salary Remaining : $13,545
Logan Nijhoff $75,000 (4)
Salary Remaining : $12,698
Riley Bezeau $75,000 (4)
Salary Remaining : $12,698
William Stromgren $75,000 (3)
Salary Remaining : $12,698
Nils aman $72,500 (2)
Salary Remaining : $12,275
Calle Sjalin $70,000 (2)
Salary Remaining : $11,852
Fabian Lysell $65,000 (2)
Salary Remaining : $11,005
Kyle Masters $65,000 (3)
Salary Remaining : $11,005
Brandon Bussi $65,000 (1)
Salary Remaining : $11,005
Josh Lopina $65,000 (1)
Salary Remaining : $11,005
Ben King $65,000 (3)
Salary Remaining : $11,005
Ethan Cardwell $65,000 (3)
Salary Remaining : $11,005
Alex Jefferies $65,000 (3)
Salary Remaining : $11,005
Corson Ceulemans $65,000 (2)
Salary Remaining : $11,005
Ville Petman $65,000 (2)
Salary Remaining : $11,005
D.J. Busdeker $60,000 (1)
Salary Remaining : $10,159
Daemon Hunt $60,000 (2)
Salary Remaining : $10,159
Cale Morris $50,000 (5)
Salary Remaining : $8,466
Tag Bertuzzi $50,000 (5)
Salary Remaining : $8,466
Keaton Mastrodonato $50,000 (5)
Salary Remaining : $8,466
Gabriel Bourque $50,000 (4)
Salary Remaining : $8,466
Felix Robert $0 (0)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 2024 : $2,417,000
Year 2025 : $1,827,500
Year 2026 : $1,305,000
Year 2027 : $450,000
Salary Average Commitment
Year 2024 : $2,342,000
Year 2025 : $1,752,500
Year 2026 : $1,305,000
Year 2027 : $450,000

Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.28%
Farm Level 2: 1000 - $15 - 939 - 93.89%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,622,238
Year to Date Revenue$51,911,600
Farm
Home Games Left6
Average Attendance - %2,825 - 94.15%
Average Income per Game$119,319
Year to Date Revenue$4,176,155

Expense

Pro Players Total Salaries$78,370,624
Farm Players Total Salaries$1,816,906
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$59,173,136
Farm Year To Date Expenses$1,466,585
Pro Salary Cap To Date$59,173,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,600,138
Farm Estimated Season Revenue$715,912
Pro Remaining Season Days38
Pro Expenses Per Days$401,901
Pro Estimated Expenses$15,272,238
Farm Remaining Season Days32
Farm Expenses Per Days$9,613
Farm Estimated Expenses$307,616
Estimated Season Expenses$15,579,854
Estimated Season Salary Cap$79,445,374
Estimate Under Maximum Salary Cap of $83,500,000$4,054,626
Estimate Over Minimum Salary Cap of $0 $79,445,374
Current Bank Account$8,939,335
Projected Bank Account$8,675,531

Pro Players Salaries

Chris Kreider (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $1,675,897
Roman Josi (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $1,656,410
Nick Suzuki (1 Way Contract) $8,150,625 (3)
-Salary Remaining : $1,588,327
Sidney Crosby (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $1,461,538
Jeff Petry (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $1,032,821
Brandon Montour (1 Way Contract) $4,725,000 (3)
-Salary Remaining : $920,769
Jeff Skinner (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $876,923
Ryan Johansen (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $828,205
Carter Hart (1 Way Contract) $3,939,219 (3)
-Salary Remaining : $767,643
K'Andre Miller (1 Way Contract) $3,833,280 (4)
-Salary Remaining : $746,998
Jake DeBrusk (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $701,538
Henri Jokiharju (1 Way Contract) $2,567,500 (2)
-Salary Remaining : $500,333
Mason McTavish (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $389,744
Garnet Hathaway (1 Way Contract) $1,655,000 (4)
-Salary Remaining : $322,513
Matt Nieto $1,400,000 (2)
-Salary Remaining : $272,821
Logan Stankoven $1,250,000 (3)
-Salary Remaining : $243,590
Petr Mrazek $1,200,000 (3)
-Salary Remaining : $233,846
Tomas Nosek $1,100,000 (3)
-Salary Remaining : $214,359
Zach Parise $1,000,000 (1)
-Salary Remaining : $194,872
Mattias Janmark $900,000 (3)
-Salary Remaining : $175,385
Peyton Krebs $900,000 (1)
-Salary Remaining : $175,385
Philipp Kurashev $750,000 (2)
-Salary Remaining : $146,154
Jake Middleton $750,000 (1)
-Salary Remaining : $146,154
Total Pro Players23
Salary Commitment
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280
Salary Average Commitment
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280
Salary Cap with 1 Way Contract
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280

Farm Players Salaries

Wyatt Newpower $120,000 (2)
Salary Remaining : $20,317
Mads Sogaard $95,000 (5)
Salary Remaining : $16,085
Lane Pederson $91,875 (2)
Salary Remaining : $15,556
Brandon Halverson $90,000 (5)
Salary Remaining : $15,238
Oskar Steen $88,000 (2)
Salary Remaining : $14,899
Philip Kemp $85,250 (3)
Salary Remaining : $14,434
Jack Ahcan $85,250 (3)
Salary Remaining : $14,434
Dylan Coghlan $83,875 (1)
Salary Remaining : $14,201
Joona Koppanen $82,500 (1)
Salary Remaining : $13,968
Trey Fix-Wolansky $82,500 (2)
Salary Remaining : $13,968
Jeff Malott $75,700 (1)
Salary Remaining : $12,817
Clark Bishop $74,456 (5)
Salary Remaining : $12,606
Gavin White $65,000 (3)
Salary Remaining : $11,005
Ryker Evans $65,000 (2)
Salary Remaining : $11,005
Dmitri Samorukov $62,500 (1)
Salary Remaining : $10,582
Matthew Maggio $60,000 (3)
Salary Remaining : $10,159
Jared Davidson $60,000 (3)
Salary Remaining : $10,159
Hunter Drew $60,000 (1)
Salary Remaining : $10,159
Daylan Kuefler $60,000 (3)
Salary Remaining : $10,159
Jakub Brabenec $60,000 (3)
Salary Remaining : $10,159
Maksymilian Szuber $60,000 (3)
Salary Remaining : $10,159
Samuel Asselin $60,000 (1)
Salary Remaining : $10,159
Carl Berglund $50,000 (3)
Salary Remaining : $8,466
Max Ellis $50,000 (4)
Salary Remaining : $8,466
Roman Ahcan $50,000 (3)
Salary Remaining : $8,466
Total Farm Players25
Salary Commitment
Year 2024 : $1,816,906
Year 2025 : $1,392,331
Year 2026 : $944,956
Year 2027 : $309,456
Salary Average Commitment
Year 2024 : $1,816,906
Year 2025 : $1,392,331
Year 2026 : $944,956
Year 2027 : $309,456

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,888 - 94.39%
Farm Level 2: 1000 - $15 - 927 - 92.66%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,498,326
Year to Date Revenue$50,943,100
Farm
Home Games Left7
Average Attendance - %2,815 - 93.82%
Average Income per Game$119,163
Year to Date Revenue$4,051,541

Expense

Pro Players Total Salaries$52,848,875
Farm Players Total Salaries$2,956,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,428,205
Pro Year To Date Expenses$45,224,202
Farm Year To Date Expenses$2,491,360
Pro Salary Cap To Date$45,224,202
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,488,285
Farm Estimated Season Revenue$834,141
Pro Remaining Season Days38
Pro Expenses Per Days$271,020
Pro Estimated Expenses$10,298,760
Farm Remaining Season Days32
Farm Expenses Per Days$15,640
Farm Estimated Expenses$500,480
Estimated Season Expenses$10,799,240
Estimated Season Salary Cap$60,951,167
Estimate Under Maximum Salary Cap of $83,500,000$22,548,833
Estimate Over Minimum Salary Cap of $0 $60,951,167
Current Bank Account$2,444,616
Projected Bank Account$2,967,802

Pro Players Salaries

Andrew Mangiapane $7,800,000 (5)
-Salary Remaining : $1,520,000
Ivan Provorov (1 Way Contract) $6,075,000 (1)
-Salary Remaining : $1,183,846
Mikhail Sergachev (1 Way Contract) $4,752,000 (2)
-Salary Remaining : $926,031
Andreas Athanasiou (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $789,231
Max Domi (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $789,231
Calle Jarnkrok (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $682,051
Adam Boqvist (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $570,000
Elvis Merzlikins (1 Way Contract) $2,725,000 (3)
-Salary Remaining : $531,026
Nino Niederreiter (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $487,179
Justin Holl (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $438,462
Alexandre Texier $1,500,000 (1)
-Salary Remaining : $292,308
Matt Grzelcyk $1,480,000 (4)
-Salary Remaining : $288,410
Eric Robinson $1,365,000 (3)
-Salary Remaining : $266,000
Andrew Cogliano $1,250,000 (2)
-Salary Remaining : $243,590
Michael McLeod $1,072,500 (1)
-Salary Remaining : $209,000
Chris Tierney $1,000,000 (4)
-Salary Remaining : $194,872
Rasmus Asplund $907,500 (1)
-Salary Remaining : $176,846
Kaapo Kahkonen $870,000 (3)
-Salary Remaining : $169,538
Declan Chisholm $852,500 (3)
-Salary Remaining : $166,128
Liam Foudy $724,375 (1)
-Salary Remaining : $141,160
Adam Klapka $600,000 (1)
-Salary Remaining : $116,923
Louis Crevier $600,000 (2)
-Salary Remaining : $116,923
Total Pro Players22
Salary Commitment
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $32,342,500
Year 2027 : $21,305,000
Salary Average Commitment
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000
Salary Cap with 1 Way Contract
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000

Farm Players Salaries

Alex Swetlikoff $140,000 (5)
Salary Remaining : $23,704
Jiri Smejkal $140,000 (1)
Salary Remaining : $23,704
Chris Jandric $140,000 (3)
Salary Remaining : $23,704
Christoffer Sedoff $140,000 (5)
Salary Remaining : $23,704
Brendan Furry $140,000 (3)
Salary Remaining : $23,704
Justin Pearson $140,000 (2)
Salary Remaining : $23,704
Matt Brown $140,000 (4)
Salary Remaining : $23,704
Ethan De Jong $140,000 (4)
Salary Remaining : $23,704
Ben Berard $140,000 (3)
Salary Remaining : $23,704
Joe Carroll $140,000 (5)
Salary Remaining : $23,704
Ethan Frisch $140,000 (5)
Salary Remaining : $23,704
Will MacKinnon $140,000 (5)
Salary Remaining : $23,704
Simon Pinard $140,000 (5)
Salary Remaining : $23,704
Tyler Wotherspoon $105,000 (2)
Salary Remaining : $17,778
Ian McKinnon $95,000 (2)
Salary Remaining : $16,085
Austin Rueschhoff $90,000 (2)
Salary Remaining : $15,238
Matthew Murray $75,000 (3)
Salary Remaining : $12,698
Luke Cavallin $75,000 (4)
Salary Remaining : $12,698
Farm Goalie 24 $70,000 (1)
Salary Remaining : $11,852
Alex Steeves $70,000 (1)
Salary Remaining : $11,852
Nikita Nesterenko $70,000 (3)
Salary Remaining : $11,852
Griffin Mendel $66,000 (3)
Salary Remaining : $11,175
Ilya Solovyov $65,000 (1)
Salary Remaining : $11,005
Anton Malmstrom $65,000 (3)
Salary Remaining : $11,005
Jeffrey Viel $60,000 (1)
Salary Remaining : $10,159
Jacob Melanson $60,000 (3)
Salary Remaining : $10,159
Tyson Kozak $60,000 (2)
Salary Remaining : $10,159
Brian Pinho $55,000 (2)
Salary Remaining : $9,312
Wyatt Bongiovanni $55,000 (4)
Salary Remaining : $9,312
Total Farm Players29
Salary Commitment
Year 2024 : $2,956,000
Year 2025 : $2,551,000
Year 2026 : $2,006,000
Year 2027 : $1,250,000
Salary Average Commitment
Year 2024 : $2,956,000
Year 2025 : $2,551,000
Year 2026 : $2,006,000
Year 2027 : $1,250,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,868 - 93.38%
Farm Level 2: 1000 - $15 - 929 - 92.85%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$52,522,500
Farm
Home Games Left7
Average Attendance - %2,796 - 93.20%
Average Income per Game$118,142
Year to Date Revenue$4,016,832

Expense

Pro Players Total Salaries$83,225,929
Farm Players Total Salaries$1,926,529
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,832,663
Farm Year To Date Expenses$1,552,656
Pro Salary Cap To Date$66,832,663
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,258,250
Farm Estimated Season Revenue$826,995
Pro Remaining Season Days38
Pro Expenses Per Days$426,800
Pro Estimated Expenses$16,218,400
Farm Remaining Season Days32
Farm Expenses Per Days$10,193
Farm Estimated Expenses$326,176
Estimated Season Expenses$16,544,576
Estimated Season Salary Cap$83,051,063
Estimate Under Maximum Salary Cap of $83,500,000$448,937
Estimate Over Minimum Salary Cap of $0 $83,051,063
Current Bank Account$19,883,321
Projected Bank Account$23,423,990

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $13,500,000 (5)
-Salary Remaining : $2,630,769
Andrei Vasilevskiy (1 Way Contract) $12,825,000 (4)
-Salary Remaining : $2,499,231
Matthew Tkachuk (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $1,582,846
Ryan Pulock (1 Way Contract) $7,749,000 (3)
-Salary Remaining : $1,510,062
Kyle Connor (1 Way Contract) $7,071,429 (1)
-Salary Remaining : $1,378,022
Travis Konecny (1 Way Contract) $6,187,000 (1)
-Salary Remaining : $1,205,672
Charlie McAvoy (1 Way Contract) $5,071,500 (1)
-Salary Remaining : $988,292
Michael Bunting $4,500,000 (5)
-Salary Remaining : $876,923
Brandon Carlo (1 Way Contract) $3,690,000 (1)
-Salary Remaining : $719,077
Jason Dickinson (1 Way Contract) $2,862,000 (2)
-Salary Remaining : $557,723
Semyon Varlamov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $438,462
Scott Mayfield (1 Way Contract) $1,957,500 (2)
-Salary Remaining : $381,462
Eeli Tolvanen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $292,308
Danton Heinen $1,162,500 (5)
-Salary Remaining : $226,538
Noah Juulsen $930,000 (3)
-Salary Remaining : $181,231
Jonatan Berggren $850,000 (1)
-Salary Remaining : $165,641
Will Cuylle $800,000 (2)
-Salary Remaining : $155,897
Alex Vlasic $750,000 (1)
-Salary Remaining : $146,154
Otto Koivula $750,000 (1)
-Salary Remaining : $146,154
Mitchell Stephens $697,500 (2)
-Salary Remaining : $135,923
Total Pro Players20
Salary Commitment
Year 2024 : $83,225,929
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500
Salary Average Commitment
Year 2024 : $83,225,929
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500
Salary Cap with 1 Way Contract
Year 2024 : $83,225,929
Year 2025 : $48,483,500
Year 2026 : $42,166,500
Year 2027 : $31,987,500

Farm Players Salaries

Devante Stephens $130,000 (1)
Salary Remaining : $22,011
Liam O'Brien $90,675 (2)
Salary Remaining : $15,352
Philippe Maillet $90,000 (5)
Salary Remaining : $15,238
Tobias Bjornfot $87,188 (4)
Salary Remaining : $14,762
Tim Gettinger $82,167 (2)
Salary Remaining : $13,912
Noel Hoefenmayer $76,725 (3)
Salary Remaining : $12,990
Austin Czarnik $75,000 (3)
Salary Remaining : $12,698
Erik Portillo $75,000 (3)
Salary Remaining : $12,698
William Lagesson $71,775 (1)
Salary Remaining : $12,152
Farm Goalie 19 $70,000 (1)
Salary Remaining : $11,852
Ty Glover $70,000 (4)
Salary Remaining : $11,852
Callahan Burke $69,750 (2)
Salary Remaining : $11,810
Kevin Mandolese $69,750 (1)
Salary Remaining : $11,810
Mason Shaw $67,500 (1)
Salary Remaining : $11,429
Helge Grans $65,000 (1)
Salary Remaining : $11,005
Logan Morrison $65,000 (3)
Salary Remaining : $11,005
Timur Ibragimov $62,500 (2)
Salary Remaining : $10,582
Keaton Thompson $60,000 (1)
Salary Remaining : $10,159
Ryan Francis $60,000 (3)
Salary Remaining : $10,159
Riley McKay $60,000 (2)
Salary Remaining : $10,159
Dominic Franco $60,000 (1)
Salary Remaining : $10,159
Jimmy Schuldt $55,000 (2)
Salary Remaining : $9,312
Dmitri Zlodeyev $54,500 (1)
Salary Remaining : $9,228
Matt Stienburg $54,500 (1)
Salary Remaining : $9,228
Nate Clurman $54,500 (1)
Salary Remaining : $9,228
Adam Karashik $50,000 (2)
Salary Remaining : $8,466
Kyle Betts $50,000 (4)
Salary Remaining : $8,466
Matteo Pietroniro $50,000 (2)
Salary Remaining : $8,466
Total Farm Players28
Salary Commitment
Year 2024 : $1,926,529
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188
Salary Average Commitment
Year 2024 : $1,926,529
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.45%
Farm Level 2: 1000 - $15 - 950 - 94.98%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,479,841
Year to Date Revenue$48,834,750
Farm
Home Games Left6
Average Attendance - %2,839 - 94.63%
Average Income per Game$119,741
Year to Date Revenue$4,190,931

Expense

Pro Players Total Salaries$53,498,568
Farm Players Total Salaries$2,687,325
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$10,214,042
Pro Year To Date Expenses$44,771,637
Farm Year To Date Expenses$2,234,827
Pro Salary Cap To Date$44,771,637
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,838,727
Farm Estimated Season Revenue$718,445
Pro Remaining Season Days38
Pro Expenses Per Days$274,352
Pro Estimated Expenses$10,425,376
Farm Remaining Season Days32
Farm Expenses Per Days$14,219
Farm Estimated Expenses$455,008
Estimated Season Expenses$10,880,384
Estimated Season Salary Cap$65,411,055
Estimate Under Maximum Salary Cap of $83,500,000$18,088,945
Estimate Over Minimum Salary Cap of $0 $65,411,055
Current Bank Account$13,207,067
Projected Bank Account$14,883,855

Pro Players Salaries

Jack Eichel (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $1,753,846
Tom Wilson (1 Way Contract) $6,045,000 (1)
-Salary Remaining : $1,178,000
Philip Broberg $4,122,825 (3)
-Salary Remaining : $803,422
Jaden Schwartz (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $740,513
Spencer Knight (1 Way Contract) $3,645,000 (1)
-Salary Remaining : $710,308
Jonathan Drouin (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $701,538
Matt Dumba (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $565,128
Samuel Montembeault $2,835,000 (1)
-Salary Remaining : $552,462
Jake Bean (1 Way Contract) $2,414,655 (2)
-Salary Remaining : $470,548
Logan Cooley $2,000,000 (3)
-Salary Remaining : $389,744
Kent Johnson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $389,744
Yegor Chinakhov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $341,026
Evgeni Dadonov $1,495,000 (3)
-Salary Remaining : $291,333
Sam Lafferty $1,450,000 (5)
-Salary Remaining : $282,564
Thomas Harley $975,000 (1)
-Salary Remaining : $190,000
Kaedan Korczak $928,125 (5)
-Salary Remaining : $180,865
Arber Xhekaj $800,000 (2)
-Salary Remaining : $155,897
Oliver Wahlstrom $786,713 (2)
-Salary Remaining : $153,308
Brett Leason $767,250 (4)
-Salary Remaining : $149,515
Joseph Woll $759,000 (3)
-Salary Remaining : $147,908
Carl Grundstrom $725,000 (1)
-Salary Remaining : $141,282
John Beecher $700,000 (2)
-Salary Remaining : $136,410
Total Pro Players22
Salary Commitment
Year 2024 : $53,498,568
Year 2025 : $28,523,568
Year 2026 : $21,822,200
Year 2027 : $13,445,375
Salary Average Commitment
Year 2024 : $53,498,568
Year 2025 : $28,523,568
Year 2026 : $21,822,200
Year 2027 : $13,445,375
Salary Cap with 1 Way Contract
Year 2024 : $53,498,568
Year 2025 : $28,523,568
Year 2026 : $21,822,200
Year 2027 : $13,445,375

Farm Players Salaries

Jack Campbell $149,900 (5)
Salary Remaining : $25,380
Tyson Barrie $149,500 (3)
Salary Remaining : $25,312
Michael Hutchinson $90,000 (4)
Salary Remaining : $15,238
Malcolm Subban $90,000 (4)
Salary Remaining : $15,238
Joshua Roy $90,000 (3)
Salary Remaining : $15,238
Aatu Raty $90,000 (2)
Salary Remaining : $15,238
Akil Thomas $85,200 (3)
Salary Remaining : $14,425
Wyatte Wylie $82,500 (3)
Salary Remaining : $13,968
Emil Heineman $80,000 (2)
Salary Remaining : $13,545
Chaz Lucius $80,000 (2)
Salary Remaining : $13,545
Lian Bichsel $80,000 (3)
Salary Remaining : $13,545
Tyler Boucher $80,000 (3)
Salary Remaining : $13,545
Zachary L'Heureux $80,000 (3)
Salary Remaining : $13,545
Ivan Prosvetov $76,725 (3)
Salary Remaining : $12,990
Kieffer Bellows $75,000 (1)
Salary Remaining : $12,698
Luca Del Bel Belluz $75,000 (3)
Salary Remaining : $12,698
Mikhail Maltsev $72,000 (1)
Salary Remaining : $12,190
Oskar Pettersson $70,000 (3)
Salary Remaining : $11,852
Trevor Kuntar $70,000 (3)
Salary Remaining : $11,852
Samuel Helenius $70,000 (1)
Salary Remaining : $11,852
Tyler Tullio $65,000 (2)
Salary Remaining : $11,005
Samuel Poulin $65,000 (1)
Salary Remaining : $11,005
Cross Hanas $65,000 (2)
Salary Remaining : $11,005
Ville Ottavainen $65,000 (3)
Salary Remaining : $11,005
Artemi Knyazev $62,500 (1)
Salary Remaining : $10,582
Tyrel Bauer $60,000 (2)
Salary Remaining : $10,159
Ryan McAllister $60,000 (3)
Salary Remaining : $10,159
Kyle MacLean $60,000 (2)
Salary Remaining : $10,159
Daniil Chayka $60,000 (2)
Salary Remaining : $10,159
Ryan Tverberg $60,000 (3)
Salary Remaining : $10,159
Lukas Cormier $60,000 (2)
Salary Remaining : $10,159
Ryan O'Rourke $60,000 (2)
Salary Remaining : $10,159
Dmitri Ovchinnikov $54,500 (1)
Salary Remaining : $9,228
Cody Hodgson $54,500 (1)
Salary Remaining : $9,228
Daniel D'Amato $50,000 (4)
Salary Remaining : $8,466
Marc Gatcomb $50,000 (4)
Salary Remaining : $8,466
Total Farm Players36
Salary Commitment
Year 2024 : $2,687,325
Year 2025 : $2,233,825
Year 2026 : $1,553,825
Year 2027 : $429,900
Salary Average Commitment
Year 2024 : $2,687,325
Year 2025 : $2,233,825
Year 2026 : $1,553,825
Year 2027 : $429,900

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,879 - 93.96%
Farm Level 2: 1000 - $15 - 926 - 92.64%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,615,109
Year to Date Revenue$46,838,150
Farm
Home Games Left7
Average Attendance - %2,806 - 93.52%
Average Income per Game$118,703
Year to Date Revenue$4,035,916

Expense

Pro Players Total Salaries$59,311,380
Farm Players Total Salaries$2,026,903
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,910,718
Pro Year To Date Expenses$53,614,991
Farm Year To Date Expenses$1,556,898
Pro Salary Cap To Date$48,577,446
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,381,303
Farm Estimated Season Revenue$830,924
Pro Remaining Season Days38
Pro Expenses Per Days$304,161
Pro Estimated Expenses$11,558,118
Farm Remaining Season Days32
Farm Expenses Per Days$10,724
Farm Estimated Expenses$343,168
Estimated Season Expenses$11,901,286
Estimated Season Salary Cap$60,824,430
Estimate Under Maximum Salary Cap of $83,500,000$22,675,570
Estimate Over Minimum Salary Cap of $0 $60,824,430
Current Bank Account$39,174,965
Projected Bank Account$47,485,906

Pro Players Salaries

Brent Burns (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $1,266,667
Aaron Ekblad (1 Way Contract) $4,950,000 (5)
-Salary Remaining : $964,615
Neal Pionk (1 Way Contract) $4,500,000 (5)
-Salary Remaining : $876,923
Matt Murray (1 Way Contract) $4,200,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $818,462
Nikita Zadorov $3,500,000 (5)
-Salary Remaining : $682,051
Vladislav Gavrikov (1 Way Contract) $3,500,000 (5)
-Salary Remaining : $682,051
Jesperi Kotkaniemi (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $643,077
Jordan Greenway (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $643,077
Andre Burakovsky (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $633,333
Jordan Staal (1 Way Contract) $2,600,000 (5)
-Salary Remaining : $506,667
Connor Bedard $2,500,000 (3)
-Salary Remaining : $487,179
Teuvo Teravainen (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $487,179
Dillon Dube (1 Way Contract) $2,070,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $403,385
Barrett Hayton (1 Way Contract) $1,968,650 (4)
-Salary Remaining : $383,634
Michael Carcone $1,800,000 (5)
-Salary Remaining : $350,769
Tage Thompson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $292,308
Max Pacioretty $1,495,000 (3)
-Salary Remaining : $291,333
Jack Johnson $1,480,000 (5)
-Salary Remaining : $288,410
Travis Dermott $1,000,800 (5)
-Salary Remaining : $195,028
Logan O'Connor $945,000 (1)
-Salary Remaining : $184,154
Ryan McLeod $825,930 (3)
-Salary Remaining : $160,950
Joey Daccord $825,000 (1)
-Salary Remaining : $160,769
Cayden Primeau (1 Way Contract) $801,000 (1)
-Salary Remaining : $156,092
Total Pro Players23
Salary Commitment
Year 2024 : $59,311,380
Year 2025 : $48,070,380
Year 2026 : $40,070,380
Year 2027 : $31,049,450
Salary Average Commitment
Year 2024 : $59,311,380
Year 2025 : $48,070,380
Year 2026 : $40,070,380
Year 2027 : $31,049,450
Salary Cap with 1 Way Contract
Year 2024 : $53,041,380
Year 2025 : $43,870,380
Year 2026 : $35,870,380
Year 2027 : $31,049,450

Farm Players Salaries

Steven Lorentz $126,000 (2)
Salary Remaining : $21,333
Sheldon Dries $120,000 (3)
Salary Remaining : $20,317
Ryan Lomberg $120,000 (4)
Salary Remaining : $20,317
Jonas Johansson $116,250 (5)
Salary Remaining : $19,683
Victor Mete $91,875 (2)
Salary Remaining : $15,556
Justin Schultz $90,000 (3)
Salary Remaining : $15,238
Samuel Blais $90,000 (1)
Salary Remaining : $15,238
Billy Sweezey $77,778 (5)
Salary Remaining : $13,169
Topi Niemela $70,000 (3)
Salary Remaining : $11,852
Vincent Arseneau $70,000 (4)
Salary Remaining : $11,852
Ryder Korczak $70,000 (3)
Salary Remaining : $11,852
Brett Harrison $70,000 (3)
Salary Remaining : $11,852
Corey Andonovski $62,500 (2)
Salary Remaining : $10,582
Dylan Wells $62,500 (1)
Salary Remaining : $10,582
Turner Elson $60,000 (3)
Salary Remaining : $10,159
Evan Polei $60,000 (1)
Salary Remaining : $10,159
Oskar Lindblom $60,000 (1)
Salary Remaining : $10,159
Samuel Laberge $60,000 (1)
Salary Remaining : $10,159
Parker Gahagen $50,000 (5)
Salary Remaining : $8,466
Will Riedell $50,000 (4)
Salary Remaining : $8,466
Kevin Conley $50,000 (4)
Salary Remaining : $8,466
Daniel Walcott $50,000 (4)
Salary Remaining : $8,466
Josh Healey $50,000 (4)
Salary Remaining : $8,466
Walker Duehr $50,000 (1)
Salary Remaining : $8,466
Ryan MacKinnon $50,000 (4)
Salary Remaining : $8,466
Mason Geertsen $50,000 (4)
Salary Remaining : $8,466
Marshall Rifai $50,000 (4)
Salary Remaining : $8,466
Josiah Didier $50,000 (5)
Salary Remaining : $8,466
Joey Abate $50,000 (4)
Salary Remaining : $8,466
Total Farm Players29
Salary Commitment
Year 2024 : $2,026,903
Year 2025 : $1,644,403
Year 2026 : $1,364,028
Year 2027 : $884,028
Salary Average Commitment
Year 2024 : $2,026,903
Year 2025 : $1,644,403
Year 2026 : $1,364,028
Year 2027 : $884,028

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,900 - 94.99%
Farm Level 2: 1000 - $15 - 952 - 95.20%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,739,914
Year to Date Revenue$57,417,150
Farm
Home Games Left7
Average Attendance - %2,852 - 95.06%
Average Income per Game$120,347
Year to Date Revenue$4,091,791

Expense

Pro Players Total Salaries$83,432,553
Farm Players Total Salaries$4,724,726
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,617,851
Farm Year To Date Expenses$3,881,208
Pro Salary Cap To Date$58,966,443
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,919,309
Farm Estimated Season Revenue$842,428
Pro Remaining Season Days38
Pro Expenses Per Days$427,859
Pro Estimated Expenses$16,258,642
Farm Remaining Season Days32
Farm Expenses Per Days$24,999
Farm Estimated Expenses$799,968
Estimated Season Expenses$17,058,610
Estimated Season Salary Cap$74,903,567
Estimate Under Maximum Salary Cap of $83,500,000$8,596,433
Estimate Over Minimum Salary Cap of $0 $74,903,567
Current Bank Account$8,991,009
Projected Bank Account$6,694,136

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,505,000 (2)
-Salary Remaining : $1,657,385
Brady Tkachuk (1 Way Contract) $7,795,428 (1)
-Salary Remaining : $1,519,109
Patrik Laine (1 Way Contract) $7,438,500 (1)
-Salary Remaining : $1,449,554
Miro Heiskanen (1 Way Contract) $7,224,750 (1)
-Salary Remaining : $1,407,900
Rasmus Dahlin (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $1,315,385
Jack Hughes (1 Way Contract) $6,480,000 (1)
-Salary Remaining : $1,262,769
Tyler Bertuzzi (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $1,032,821
Radko Gudas (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $974,359
Michael Anderson (1 Way Contract) $3,526,875 (1)
-Salary Remaining : $687,288
Karel Vejmelka (1 Way Contract) $3,300,000 (5)
-Salary Remaining : $643,077
Anthony Mantha (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $633,333
Michael Matheson (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $545,641
Jake Evans (1 Way Contract) $2,300,000 (5)
-Salary Remaining : $448,205
Noel Acciari (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $409,231
Blake Lizotte (1 Way Contract) $2,010,000 (4)
-Salary Remaining : $391,692
Kailer Yamamoto (1 Way Contract) $1,650,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $321,538
Derek Ryan $1,480,000 (3)
-Salary Remaining : $288,410
Matthew Benning $1,350,000 (3)
-Salary Remaining : $263,077
Pierre Engvall $1,300,000 (5)
-Salary Remaining : $253,333
William Eklund $1,250,000 (2)
-Salary Remaining : $243,590
Mason Appleton $972,000 (2)
-Salary Remaining : $189,415
Pyotr Kochetkov $850,000 (1)
-Salary Remaining : $165,641
Stefan Noesen $800,000 (4)
-Salary Remaining : $155,897
Total Pro Players23
Salary Commitment
Year 2024 : $83,432,553
Year 2025 : $43,017,000
Year 2026 : $29,490,000
Year 2027 : $21,760,000
Salary Average Commitment
Year 2024 : $83,432,553
Year 2025 : $43,017,000
Year 2026 : $29,490,000
Year 2027 : $21,760,000
Salary Cap with 1 Way Contract
Year 2024 : $81,782,553
Year 2025 : $41,367,000
Year 2026 : $27,840,000
Year 2027 : $21,760,000

Farm Players Salaries

Patrick Maroon $149,000 (1)
Salary Remaining : $25,228
Erik Gustafsson $148,000 (2)
Salary Remaining : $25,058
Marc Staal $148,000 (5)
Salary Remaining : $25,058
Jeremy McKenna $148,000 (2)
Salary Remaining : $25,058
Brock McGinn $148,000 (4)
Salary Remaining : $25,058
Nathan Todd $140,000 (2)
Salary Remaining : $23,704
David Jiricek $120,000 (2)
Salary Remaining : $20,317
Rem Pitlick $110,000 (1)
Salary Remaining : $18,624
Dylan Holloway $110,000 (1)
Salary Remaining : $18,624
Gustav Olofsson $105,000 (3)
Salary Remaining : $17,778
Juuso Parssinen $100,000 (2)
Salary Remaining : $16,931
Joel Teasdale $100,000 (1)
Salary Remaining : $16,931
Sebastian Cossa $100,000 (3)
Salary Remaining : $16,931
Chase De Leo $99,125 (3)
Salary Remaining : $16,783
Hayden Hodgson $96,000 (2)
Salary Remaining : $16,254
Navrin Mutter $90,000 (4)
Salary Remaining : $15,238
Adam Cracknell $90,000 (3)
Salary Remaining : $15,238
Raphael Lavoie $87,413 (3)
Salary Remaining : $14,800
Joel Hofer $87,188 (5)
Salary Remaining : $14,762
Samuel Fagemo $85,250 (4)
Salary Remaining : $14,434
Leevi Merilainen $85,000 (2)
Salary Remaining : $14,392
Dustin Wolf $85,000 (1)
Salary Remaining : $14,392
Rourke Chartier $85,000 (1)
Salary Remaining : $14,392
Caleb Jones $84,150 (1)
Salary Remaining : $14,248
Tyce Thompson $83,875 (3)
Salary Remaining : $14,201
Elmer Soderblom $80,000 (2)
Salary Remaining : $13,545
Alexander Kisakov $80,000 (2)
Salary Remaining : $13,545
Yegor Zamula $76,725 (4)
Salary Remaining : $12,990
Olle Lycksell $75,000 (2)
Salary Remaining : $12,698
Joseph Cecconi $75,000 (1)
Salary Remaining : $12,698
Zack Ostapchuk $75,000 (3)
Salary Remaining : $12,698
Vadim Zherenko $75,000 (2)
Salary Remaining : $12,698
Remi Poirier $75,000 (2)
Salary Remaining : $12,698
Jeremy Davies $75,000 (1)
Salary Remaining : $12,698
Carter Savoie $72,500 (2)
Salary Remaining : $12,275
Adam Ginning $70,000 (2)
Salary Remaining : $11,852
Colten Ellis $70,000 (3)
Salary Remaining : $11,852
Mitch Reinke $66,000 (2)
Salary Remaining : $11,175
Brendan Perlini $66,000 (2)
Salary Remaining : $11,175
Henri Nikkanen $65,000 (2)
Salary Remaining : $11,005
Mikael Pyyhtia $65,000 (3)
Salary Remaining : $11,005
Andre Lee $65,000 (1)
Salary Remaining : $11,005
Santtu Kinnunen $60,000 (2)
Salary Remaining : $10,159
William Trudeau $60,000 (2)
Salary Remaining : $10,159
Blade Jenkins $60,000 (1)
Salary Remaining : $10,159
Peter DiLiberatore $60,000 (1)
Salary Remaining : $10,159
Adam Edstrom $60,000 (3)
Salary Remaining : $10,159
Ryan Hofer $60,000 (3)
Salary Remaining : $10,159
Judd Caulfield $60,000 (3)
Salary Remaining : $10,159
Riley Sawchuk $60,000 (4)
Salary Remaining : $10,159
Jake Wise $60,000 (1)
Salary Remaining : $10,159
Maximus Wanner $60,000 (1)
Salary Remaining : $10,159
Aku Raty $60,000 (3)
Salary Remaining : $10,159
Mike O'Leary $54,500 (1)
Salary Remaining : $9,228
Tate Singleton $50,000 (5)
Salary Remaining : $8,466
Tarun Fizer $50,000 (5)
Salary Remaining : $8,466
Total Farm Players56
Salary Commitment
Year 2024 : $4,724,726
Year 2025 : $3,492,076
Year 2026 : $1,810,576
Year 2027 : $795,163
Salary Average Commitment
Year 2024 : $4,724,726
Year 2025 : $3,492,076
Year 2026 : $1,810,576
Year 2027 : $795,163

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,906 - 95.31%
Farm Level 2: 1000 - $15 - 940 - 94.00%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,707,405
Year to Date Revenue$56,344,350
Farm
Home Games Left7
Average Attendance - %2,846 - 94.87%
Average Income per Game$120,415
Year to Date Revenue$4,094,096

Expense

Pro Players Total Salaries$89,392,499
Farm Players Total Salaries$3,176,339
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,683,624
Farm Year To Date Expenses$2,399,488
Pro Salary Cap To Date$64,683,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,659,236
Farm Estimated Season Revenue$842,902
Pro Remaining Season Days38
Pro Expenses Per Days$458,423
Pro Estimated Expenses$17,420,074
Farm Remaining Season Days32
Farm Expenses Per Days$16,806
Farm Estimated Expenses$537,792
Estimated Season Expenses$17,957,866
Estimated Season Salary Cap$82,103,698
Estimate Under Maximum Salary Cap of $83,500,000$1,396,302
Estimate Over Minimum Salary Cap of $0 $82,103,698
Current Bank Account($6,548,712)
Projected Bank Account($10,004,440)

Pro Players Salaries

Brayden Point (1 Way Contract) $12,825,000 (5)
-Salary Remaining : $2,499,231
Brock Nelson (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $1,500,513
Mathew Barzal (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $1,461,538
Joshua Morrissey (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $1,315,385
Charlie Coyle (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,169,231
Jamie Benn (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $1,120,513
Josh Manson (1 Way Contract) $5,602,500 (1)
-Salary Remaining : $1,091,769
Marcus Pettersson (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $1,071,795
Nikolaj Ehlers (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $974,359
Lars Eller (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $740,513
Yakov Trenin $3,499,999 (1)
-Salary Remaining : $682,051
Dylan Strome (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $643,077
Andrew Peeke (1 Way Contract) $2,725,000 (2)
-Salary Remaining : $531,026
Alexis Lafreniere (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $487,179
Owen Power (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $438,462
Jake Sanderson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $389,744
Brock Faber $2,000,000 (3)
-Salary Remaining : $389,744
Kevin Lankinen $1,400,000 (3)
-Salary Remaining : $272,821
Nick Bjugstad $1,340,000 (2)
-Salary Remaining : $261,128
Charlie Lindgren $975,000 (1)
-Salary Remaining : $190,000
Simon Holmstrom $975,000 (5)
-Salary Remaining : $190,000
Total Pro Players21
Salary Commitment
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000
Salary Average Commitment
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000
Salary Cap with 1 Way Contract
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000

Farm Players Salaries

Nick Cicek $150,000 (3)
Salary Remaining : $25,397
Cal Clutterbuck $148,000 (4)
Salary Remaining : $25,058
Nicolas Aube-Kubel $145,000 (3)
Salary Remaining : $24,550
Max Jones $140,000 (2)
Salary Remaining : $23,704
Colin White $120,000 (1)
Salary Remaining : $20,317
Devon Levi $100,000 (3)
Salary Remaining : $16,931
Lias Andersson $98,339 (3)
Salary Remaining : $16,650
Zachary Massicotte $90,000 (5)
Salary Remaining : $15,238
Craig Smith $90,000 (2)
Salary Remaining : $15,238
Declan Carlile $90,000 (3)
Salary Remaining : $15,238
Cole Clayton $90,000 (3)
Salary Remaining : $15,238
Jacob Murray $90,000 (5)
Salary Remaining : $15,238
Tristan Allard $90,000 (5)
Salary Remaining : $15,238
Jiri Patera $85,000 (3)
Salary Remaining : $14,392
Xavier Bourgault $80,000 (2)
Salary Remaining : $13,545
Felix Sandstrom $77,500 (1)
Salary Remaining : $13,122
Yegor Sokolov $77,500 (1)
Salary Remaining : $13,122
Cooper Marody $75,000 (1)
Salary Remaining : $12,698
Keegan Kolesar $75,000 (1)
Salary Remaining : $12,698
Nils Lundkvist $75,000 (1)
Salary Remaining : $12,698
Adam Sykora $75,000 (3)
Salary Remaining : $12,698
Francesco Pinelli $75,000 (3)
Salary Remaining : $12,698
Ben Meyers $75,000 (2)
Salary Remaining : $12,698
Andrew Perrott $75,000 (4)
Salary Remaining : $12,698
Fredrik Olofsson $70,000 (4)
Salary Remaining : $11,852
Daniil Misyul $70,000 (3)
Salary Remaining : $11,852
Owen Headrick $65,000 (5)
Salary Remaining : $11,005
Chris Harpur $65,000 (5)
Salary Remaining : $11,005
Ryan Fitzgerald $65,000 (5)
Salary Remaining : $11,005
C.J. Suess $65,000 (5)
Salary Remaining : $11,005
Brandon Coe $65,000 (2)
Salary Remaining : $11,005
William Dufour $65,000 (2)
Salary Remaining : $11,005
Mikko Kokkonen $60,000 (2)
Salary Remaining : $10,159
Pavel Novak $60,000 (3)
Salary Remaining : $10,159
Alex Beaucage $60,000 (1)
Salary Remaining : $10,159
Magnus Chrona $60,000 (3)
Salary Remaining : $10,159
Elliot Desnoyers $60,000 (2)
Salary Remaining : $10,159
Zayde Wisdom $60,000 (2)
Salary Remaining : $10,159
Total Farm Players38
Salary Commitment
Year 2024 : $3,176,339
Year 2025 : $2,616,339
Year 2026 : $1,921,339
Year 2027 : $823,000
Salary Average Commitment
Year 2024 : $3,146,339
Year 2025 : $2,586,339
Year 2026 : $1,921,339
Year 2027 : $823,000

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,863 - 93.17%
Farm Level 2: 1000 - $15 - 951 - 95.07%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,532,838
Year to Date Revenue$49,050,800
Farm
Home Games Left7
Average Attendance - %2,814 - 93.80%
Average Income per Game$118,426
Year to Date Revenue$4,026,479

Expense

Pro Players Total Salaries$65,334,150
Farm Players Total Salaries$1,987,963
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$52,417,740
Farm Year To Date Expenses$1,633,218
Pro Salary Cap To Date$51,742,095
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,795,538
Farm Estimated Season Revenue$828,981
Pro Remaining Season Days38
Pro Expenses Per Days$335,047
Pro Estimated Expenses$12,731,786
Farm Remaining Season Days32
Farm Expenses Per Days$10,518
Farm Estimated Expenses$336,576
Estimated Season Expenses$13,068,362
Estimated Season Salary Cap$68,308,239
Estimate Under Maximum Salary Cap of $83,500,000$15,191,761
Estimate Over Minimum Salary Cap of $0 $68,308,239
Current Bank Account($686,778)
Projected Bank Account$869,379

Pro Players Salaries

John Gibson (1 Way Contract) $8,640,000 (3)
-Salary Remaining : $1,683,692
Jonathan Huberdeau (1 Way Contract) $7,965,000 (2)
-Salary Remaining : $1,552,154
Taylor Hall (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $1,188,718
Erik Cernak (1 Way Contract) $5,148,000 (2)
-Salary Remaining : $1,003,200
Pierre-Luc Dubois (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $964,615
Samuel Girard (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $964,615
John Marino (1 Way Contract) $4,752,000 (3)
-Salary Remaining : $926,031
Oliver Bjorkstrand (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $779,487
Jake McCabe $2,800,000 (3)
-Salary Remaining : $545,641
Vladislav Namestnikov (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $491,077
Matthew Knies $1,750,000 (3)
-Salary Remaining : $341,026
Pheonix Copley (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $321,538
Luke Schenn (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $311,795
Ross Colton $1,113,750 (2)
-Salary Remaining : $217,038
Thomas Novak $936,000 (4)
-Salary Remaining : $182,400
Jordan Spence $900,000 (1)
-Salary Remaining : $175,385
Brett Howden $876,150 (3)
-Salary Remaining : $170,737
Denis Gurianov (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $165,641
Gustav Lindstrom $841,500 (2)
-Salary Remaining : $163,985
Pierre-Olivier Joseph $816,750 (2)
-Salary Remaining : $159,162
Riley Tufte $675,000 (1)
-Salary Remaining : $131,538
Jonny Brodzinski $500,000 (2)
-Salary Remaining : $97,436
Zachary Sanford $500,000 (1)
-Salary Remaining : $97,436
Conor Sheary $500,000 (2)
-Salary Remaining : $97,436
Total Pro Players24
Salary Commitment
Year 2024 : $65,334,150
Year 2025 : $52,139,150
Year 2026 : $33,654,150
Year 2027 : $4,936,000
Salary Average Commitment
Year 2024 : $65,334,150
Year 2025 : $52,139,150
Year 2026 : $33,654,150
Year 2027 : $4,936,000
Salary Cap with 1 Way Contract
Year 2024 : $64,484,150
Year 2025 : $52,139,150
Year 2026 : $33,654,150
Year 2027 : $4,936,000

Farm Players Salaries

Callan Foote $130,000 (1)
Salary Remaining : $22,011
Shane Wright $100,000 (3)
Salary Remaining : $16,931
Brad Lambert $90,000 (2)
Salary Remaining : $15,238
Cameron Gaunce $85,000 (1)
Salary Remaining : $14,392
Kyle Capobianco $83,875 (3)
Salary Remaining : $14,201
Filip Johansson $80,000 (3)
Salary Remaining : $13,545
Olivier Rodrigue $77,500 (3)
Salary Remaining : $13,122
Will Bitten $75,600 (1)
Salary Remaining : $12,800
Samu Tuomaala $75,000 (3)
Salary Remaining : $12,698
Nico Myatovic $75,000 (3)
Salary Remaining : $12,698
Christian Kyrou $75,000 (3)
Salary Remaining : $12,698
Austin Poganski $74,250 (1)
Salary Remaining : $12,571
Isaac Ratcliffe $73,238 (1)
Salary Remaining : $12,400
Michael Milne $70,000 (2)
Salary Remaining : $11,852
Ilya Nikolayev $70,000 (3)
Salary Remaining : $11,852
Jake Leschyshyn $69,000 (1)
Salary Remaining : $11,683
Raivis Ansons $65,000 (2)
Salary Remaining : $11,005
Cedric Pare $65,000 (1)
Salary Remaining : $11,005
Matthew Robertson $60,000 (1)
Salary Remaining : $10,159
Jesper Vikman $60,000 (3)
Salary Remaining : $10,159
Layton Ahac $60,000 (1)
Salary Remaining : $10,159
Curtis Douglas $60,000 (1)
Salary Remaining : $10,159
Jakub Dobes $60,000 (3)
Salary Remaining : $10,159
Joe Gambardella $54,500 (1)
Salary Remaining : $9,228
Taylor Fedun $50,000 (1)
Salary Remaining : $8,466
Devin Shore $50,000 (2)
Salary Remaining : $8,466
Steven Kampfer $50,000 (2)
Salary Remaining : $8,466
Josh Wesley $50,000 (2)
Salary Remaining : $8,466
Total Farm Players28
Salary Commitment
Year 2024 : $1,987,962
Year 2025 : $1,131,375
Year 2026 : $756,375
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,987,962
Year 2025 : $1,131,375
Year 2026 : $756,375
Year 2027 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,888 - 94.42%
Farm Level 2: 1000 - $15 - 953 - 95.29%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,739,914
Year to Date Revenue$57,417,150
Farm
Home Games Left6
Average Attendance - %2,841 - 94.71%
Average Income per Game$119,782
Year to Date Revenue$4,192,376

Expense

Pro Players Total Salaries$89,870,923
Farm Players Total Salaries$1,777,237
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,770,406
Farm Year To Date Expenses$1,327,928
Pro Salary Cap To Date$65,770,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,919,309
Farm Estimated Season Revenue$718,693
Pro Remaining Season Days38
Pro Expenses Per Days$460,877
Pro Estimated Expenses$17,513,326
Farm Remaining Season Days32
Farm Expenses Per Days$9,403
Farm Estimated Expenses$300,896
Estimated Season Expenses$17,814,222
Estimated Season Salary Cap$83,283,732
Estimate Under Maximum Salary Cap of $83,500,000$216,268
Estimate Over Minimum Salary Cap of $0 $83,283,732
Current Bank Account$8,373,212
Projected Bank Account$5,196,992

Pro Players Salaries

Connor McDavid (1 Way Contract) $11,250,000 (1)
-Salary Remaining : $2,192,308
Sam Reinhart (1 Way Contract) $8,775,000 (5)
-Salary Remaining : $1,710,000
Connor Hellebuyck (1 Way Contract) $8,324,999 (2)
-Salary Remaining : $1,622,307
Mats Zuccarello (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $1,403,077
J.T. Miller $7,087,500 (2)
-Salary Remaining : $1,381,154
Morgan Rielly (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $1,140,000
Auston Matthews (1 Way Contract) $5,761,924 (2)
-Salary Remaining : $1,122,836
Brad Marchand (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $974,359
Jonas Brodin (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $876,923
Rasmus Andersson (1 Way Contract) $4,095,000 (1)
-Salary Remaining : $798,000
Timo Meier (1 Way Contract) $3,510,000 (4)
-Salary Remaining : $684,000
Jared Spurgeon (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $682,051
Matt Roy (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $643,077
Jonathan Quick (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $487,179
Sean Durzi (1 Way Contract) $1,870,000 (4)
-Salary Remaining : $364,410
Viktor Arvidsson (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $341,026
Troy Terry (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $302,051
Mason Marchment $1,100,000 (3)
-Salary Remaining : $214,359
Sam Steel $950,000 (2)
-Salary Remaining : $185,128
Mathieu Joseph $796,500 (3)
-Salary Remaining : $155,215
Sam Carrick $700,000 (3)
-Salary Remaining : $136,410
David Kampf $500,000 (5)
-Salary Remaining : $97,436
Total Pro Players22
Salary Commitment
Year 2024 : $89,870,923
Year 2025 : $53,975,923
Year 2026 : $32,061,500
Year 2027 : $24,965,000
Salary Average Commitment
Year 2024 : $93,380,923
Year 2025 : $57,485,923
Year 2026 : $32,061,500
Year 2027 : $24,965,000
Salary Cap with 1 Way Contract
Year 2024 : $89,870,923
Year 2025 : $53,975,923
Year 2026 : $28,551,500
Year 2027 : $21,455,000

Farm Players Salaries

Jack Studnicka $140,000 (1)
Salary Remaining : $23,704
Joel Kiviranta $126,000 (2)
Salary Remaining : $21,333
Hunter Shepard $108,500 (4)
Salary Remaining : $18,370
Brendan Gaunce $89,500 (4)
Salary Remaining : $15,153
Daniil Miromanov $83,487 (2)
Salary Remaining : $14,135
Isak Rosen $80,000 (2)
Salary Remaining : $13,545
Benoit-Olivier Groulx $69,750 (2)
Salary Remaining : $11,810
Tristen Nielsen $65,000 (2)
Salary Remaining : $11,005
Matthew Strome $65,000 (1)
Salary Remaining : $11,005
Jarid Lukosevicius $50,000 (1)
Salary Remaining : $8,466
Casey Dornbach $50,000 (5)
Salary Remaining : $8,466
Peyton Jones $50,000 (5)
Salary Remaining : $8,466
Xavier Ouellet $50,000 (5)
Salary Remaining : $8,466
Ken Appleby $50,000 (5)
Salary Remaining : $8,466
Kyle Rau $50,000 (5)
Salary Remaining : $8,466
Matt Tomkins $50,000 (5)
Salary Remaining : $8,466
Patrik Koch $50,000 (5)
Salary Remaining : $8,466
Steven Fogarty $50,000 (4)
Salary Remaining : $8,466
Mason Jobst $50,000 (1)
Salary Remaining : $8,466
Austin Osmanski $50,000 (4)
Salary Remaining : $8,466
Dean Stewart $50,000 (3)
Salary Remaining : $8,466
Aidan Fulp $50,000 (5)
Salary Remaining : $8,466
Bryan Yoon $50,000 (5)
Salary Remaining : $8,466
Cameron Wright $50,000 (5)
Salary Remaining : $8,466
Alex Belzile $50,000 (3)
Salary Remaining : $8,466
Louis Boudon $50,000 (5)
Salary Remaining : $8,466
Joseph Duszak $50,000 (5)
Salary Remaining : $8,466
Dustin Tokarski $50,000 (3)
Salary Remaining : $8,466
Cavan Fitzgerald $0 (0)
Salary Remaining : $0
Alex Kannok Leipert $0 (0)
Salary Remaining : $0
Matej Pekar $0 (0)
Salary Remaining : $0
Total Farm Players31
Salary Commitment
Year 2024 : $1,777,237
Year 2025 : $1,472,237
Year 2026 : $1,048,000
Year 2027 : $898,000
Salary Average Commitment
Year 2024 : $1,777,237
Year 2025 : $1,472,237
Year 2026 : $1,048,000
Year 2027 : $898,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,913 - 95.65%
Farm Level 2: 1000 - $15 - 944 - 94.36%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,734,974
Year to Date Revenue$58,989,100
Farm
Home Games Left7
Average Attendance - %2,857 - 95.22%
Average Income per Game$120,848
Year to Date Revenue$4,108,844

Expense

Pro Players Total Salaries$94,162,167
Farm Players Total Salaries$3,519,983
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,625,000
Pro Year To Date Expenses$63,964,243
Farm Year To Date Expenses$2,894,853
Pro Salary Cap To Date$60,541,553
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,144,815
Farm Estimated Season Revenue$845,938
Pro Remaining Season Days38
Pro Expenses Per Days$482,883
Pro Estimated Expenses$18,349,554
Farm Remaining Season Days32
Farm Expenses Per Days$18,624
Farm Estimated Expenses$595,968
Estimated Season Expenses$18,945,522
Estimated Season Salary Cap$82,444,507
Estimate Under Maximum Salary Cap of $83,500,000$1,055,493
Estimate Over Minimum Salary Cap of $0 $82,444,507
Current Bank Account($1,061,152)
Projected Bank Account($7,015,921)

Pro Players Salaries

Logan Couture (1 Way Contract) $13,500,000 (1)
-Salary Remaining : $2,630,769
Frederik Andersen (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $1,558,974
Cole Caufield $7,457,500 (2)
-Salary Remaining : $1,453,256
Shea Theodore (1 Way Contract) $6,556,335 (4)
-Salary Remaining : $1,277,645
Brandon Saad (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $1,120,513
Christopher Tanev (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $974,359
Jordan Eberle (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $974,359
Nick Jensen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $974,359
Filip Chytil (1 Way Contract) $4,437,500 (2)
-Salary Remaining : $864,744
Sean Walker $4,000,000 (5)
-Salary Remaining : $779,487
Adam Lowry (1 Way Contract) $3,833,332 (1)
-Salary Remaining : $747,008
Scott Wedgewood (1 Way Contract) $3,000,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $584,615
Alexander Wennberg (1 Way Contract) $2,925,000 (2)
-Salary Remaining : $570,000
Martin Fehervary (1 Way Contract) $2,541,250 (1)
-Salary Remaining : $495,218
Oliver Kylington (1 Way Contract) $2,499,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $486,985
Luke Kunin (1 Way Contract) $2,277,000 (2)
-Salary Remaining : $443,723
Marc-Andre Fleury (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $438,462
Wyatt Johnston (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $341,026
Sean Kuraly (1 Way Contract) $1,606,500 (1)
-Salary Remaining : $313,062
Marcus Foligno (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $292,308
Colin Blackwell $1,480,000 (3)
-Salary Remaining : $288,410
Dylan Samberg $1,400,000 (2)
-Salary Remaining : $272,821
Pavel Dorofeyev $948,750 (4)
-Salary Remaining : $184,885
Ryan Poehling $750,000 (1)
-Salary Remaining : $146,154
Jaycob Megna $700,000 (4)
-Salary Remaining : $136,410
Total Pro Players25
Salary Commitment
Year 2024 : $94,162,167
Year 2025 : $59,432,085
Year 2026 : $26,185,085
Year 2027 : $15,205,085
Salary Average Commitment
Year 2024 : $92,662,167
Year 2025 : $57,932,085
Year 2026 : $24,685,085
Year 2027 : $13,705,085
Salary Cap with 1 Way Contract
Year 2024 : $88,663,167
Year 2025 : $56,432,085
Year 2026 : $23,185,085
Year 2027 : $12,205,085

Farm Players Salaries

Chase Wheatcroft $150,000 (1)
Salary Remaining : $25,397
Tyson Jost $149,500 (1)
Salary Remaining : $25,312
Lukas Reichel $100,000 (1)
Salary Remaining : $16,931
Shakir Mukhamadullin $100,000 (2)
Salary Remaining : $16,931
Robert Bortuzzo $100,000 (3)
Salary Remaining : $16,931
Jacob Lucchini $97,500 (3)
Salary Remaining : $16,508
Uvis Balinskis $97,500 (5)
Salary Remaining : $16,508
AJ Greer $91,500 (3)
Salary Remaining : $15,492
Jasper Weatherby $85,000 (1)
Salary Remaining : $14,392
Keith Petruzzelli $81,750 (1)
Salary Remaining : $13,841
Cam Morrison $80,000 (4)
Salary Remaining : $13,545
Gabriel Fortier $77,500 (2)
Salary Remaining : $13,122
Jakub Skarek $77,500 (2)
Salary Remaining : $13,122
Henrik Rybinski $77,325 (1)
Salary Remaining : $13,092
John Farinacci $75,000 (3)
Salary Remaining : $12,698
Donovan Sebrango $70,408 (1)
Salary Remaining : $11,921
Hunter McKown $70,000 (2)
Salary Remaining : $11,852
Domenick Fensore $70,000 (3)
Salary Remaining : $11,852
Dmitri Kuzmin $70,000 (3)
Salary Remaining : $11,852
Artyom Anisimov $70,000 (4)
Salary Remaining : $11,852
Vincent Iorio $70,000 (2)
Salary Remaining : $11,852
Filip Engaras $70,000 (4)
Salary Remaining : $11,852
Jacob Gaucher $70,000 (4)
Salary Remaining : $11,852
Jack Matier $65,000 (3)
Salary Remaining : $11,005
Samuel Knazko $65,000 (2)
Salary Remaining : $11,005
Lukas Rousek $65,000 (1)
Salary Remaining : $11,005
Nathan Legare $65,000 (1)
Salary Remaining : $11,005
Xavier Simoneau $65,000 (2)
Salary Remaining : $11,005
Mitchell Gibson $65,000 (3)
Salary Remaining : $11,005
Adam Raska $62,500 (1)
Salary Remaining : $10,582
Albert Johansson $62,500 (2)
Salary Remaining : $10,582
Isaiah Saville $62,500 (1)
Salary Remaining : $10,582
Adam Wilsby $62,500 (2)
Salary Remaining : $10,582
Nicolas Beaudin $60,000 (1)
Salary Remaining : $10,159
Topias Vilen $60,000 (3)
Salary Remaining : $10,159
Jackson Cates $60,000 (1)
Salary Remaining : $10,159
James Malatesta $60,000 (3)
Salary Remaining : $10,159
Jalen Luypen $60,000 (3)
Salary Remaining : $10,159
Curtis Hall $60,000 (1)
Salary Remaining : $10,159
Hugh McGing $60,000 (1)
Salary Remaining : $10,159
Ilya Usov $60,000 (2)
Salary Remaining : $10,159
Colton Poolman $60,000 (1)
Salary Remaining : $10,159
Clay Stevenson $60,000 (3)
Salary Remaining : $10,159
Peetro Seppala $60,000 (2)
Salary Remaining : $10,159
Nikita Novikov $60,000 (3)
Salary Remaining : $10,159
Jordy Bellerive $55,000 (2)
Salary Remaining : $9,312
Artyom Grushnikov $54,500 (1)
Salary Remaining : $9,228
Marc Del Gaizo $50,000 (1)
Salary Remaining : $8,466
Total Farm Players48
Salary Commitment
Year 2024 : $3,519,983
Year 2025 : $2,146,500
Year 2026 : $1,321,500
Year 2027 : $387,500
Salary Average Commitment
Year 2024 : $3,519,983
Year 2025 : $2,146,500
Year 2026 : $1,321,500
Year 2027 : $387,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,891 - 94.53%
Farm Level 2: 1000 - $15 - 940 - 94.03%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,561,114
Year to Date Revenue$51,516,750
Farm
Home Games Left7
Average Attendance - %2,831 - 94.36%
Average Income per Game$119,607
Year to Date Revenue$4,066,650

Expense

Pro Players Total Salaries$77,264,709
Farm Players Total Salaries$1,693,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,149,205
Farm Year To Date Expenses$1,323,683
Pro Salary Cap To Date$59,624,004
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,488,909
Farm Estimated Season Revenue$837,251
Pro Remaining Season Days38
Pro Expenses Per Days$396,229
Pro Estimated Expenses$15,056,702
Farm Remaining Season Days32
Farm Expenses Per Days$8,962
Farm Estimated Expenses$286,784
Estimated Season Expenses$15,343,486
Estimated Season Salary Cap$73,409,188
Estimate Under Maximum Salary Cap of $83,500,000$10,090,812
Estimate Over Minimum Salary Cap of $0 $73,409,188
Current Bank Account($6,280,103)
Projected Bank Account($8,297,429)

Pro Players Salaries

Quinton Byfield $7,800,000 (5)
-Salary Remaining : $1,520,000
Nico Hischier (1 Way Contract) $6,525,000 (2)
-Salary Remaining : $1,271,538
Artem Zub (1 Way Contract) $6,210,000 (5)
-Salary Remaining : $1,210,154
Nick Schmaltz (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $974,359
Kyle Palmieri (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $945,128
Jason Zucker (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $828,205
Brenden Dillon (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $779,487
Nate Schmidt (1 Way Contract) $3,850,000 (3)
-Salary Remaining : $750,256
Yanni Gourde (1 Way Contract) $3,450,000 (4)
-Salary Remaining : $672,308
Jeremy Swayman $3,440,250 (3)
-Salary Remaining : $670,408
Martin Jones (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $584,615
Mackenzie Blackwood (1 Way Contract) $2,772,000 (1)
-Salary Remaining : $540,185
Mitchell Weeks (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $487,179
Reilly Smith (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $487,179
Nicolas Hague (1 Way Contract) $2,271,209 (3)
-Salary Remaining : $442,595
Austin Watson (1 Way Contract) $2,025,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $394,615
Nicklas Backstrom (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $389,744
Luke Hughes (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $389,744
Jarred Tinordi (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $302,051
Rasmus Kupari $1,400,000 (1)
-Salary Remaining : $272,821
Ryan Donato (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $253,333
Kevin Bahl $1,039,500 (4)
-Salary Remaining : $202,569
Juuso Valimaki (1 Way Contract) $990,000 (3)
-Salary Remaining : $192,923
Cole Perfetti $900,000 (1)
-Salary Remaining : $175,385
Logan Stanley $891,000 (2)
-Salary Remaining : $173,631
Taylor Raddysh $750,750 (2)
-Salary Remaining : $146,300
Total Pro Players26
Salary Commitment
Year 2024 : $77,264,709
Year 2025 : $61,017,709
Year 2026 : $44,350,959
Year 2027 : $25,999,500
Salary Average Commitment
Year 2024 : $77,264,709
Year 2025 : $61,017,709
Year 2026 : $44,350,959
Year 2027 : $25,999,500
Salary Cap with 1 Way Contract
Year 2024 : $70,739,709
Year 2025 : $56,517,709
Year 2026 : $42,350,959
Year 2027 : $25,999,500

Farm Players Salaries

Anthony Deangelo $149,500 (5)
Salary Remaining : $25,312
Brendan Lemieux $140,000 (5)
Salary Remaining : $23,704
Ozzy Wiesblatt $100,000 (2)
Salary Remaining : $16,931
Aaron Dell $99,500 (1)
Salary Remaining : $16,847
Jakub Zboril $79,750 (1)
Salary Remaining : $13,503
Nikita Chibrikov $75,000 (3)
Salary Remaining : $12,698
Farm Player 17 $70,000 (1)
Salary Remaining : $11,852
Lucas Edmonds $70,000 (2)
Salary Remaining : $11,852
Farm Player 19 $70,000 (1)
Salary Remaining : $11,852
Roni Hirvonen $70,000 (3)
Salary Remaining : $11,852
Ryan Winterton $70,000 (3)
Salary Remaining : $11,852
Farm Player 115 $70,000 (1)
Salary Remaining : $11,852
Daniel Torgersson $65,000 (2)
Salary Remaining : $11,005
Tyler Kleven $65,000 (3)
Salary Remaining : $11,005
Tyson Hinds $65,000 (3)
Salary Remaining : $11,005
Thomas Milic $65,000 (3)
Salary Remaining : $11,005
Nico Daws $65,000 (2)
Salary Remaining : $11,005
Jake Massie $65,000 (1)
Salary Remaining : $11,005
Marcel Marcel $60,000 (3)
Salary Remaining : $10,159
Brayden Tracey $60,000 (1)
Salary Remaining : $10,159
Corey Schueneman $60,000 (1)
Salary Remaining : $10,159
Antti Saarela $60,000 (1)
Salary Remaining : $10,159
Total Farm Players22
Salary Commitment
Year 2024 : $1,693,750
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500
Salary Average Commitment
Year 2024 : $1,693,750
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,864 - 93.19%
Farm Level 2: 1000 - $15 - 939 - 93.95%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,655,763
Year to Date Revenue$52,984,400
Farm
Home Games Left6
Average Attendance - %2,803 - 93.44%
Average Income per Game$118,197
Year to Date Revenue$4,136,895

Expense

Pro Players Total Salaries$91,750,512
Farm Players Total Salaries$1,792,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,136,831
Farm Year To Date Expenses$1,522,768
Pro Salary Cap To Date$65,362,820
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,901,862
Farm Estimated Season Revenue$709,182
Pro Remaining Season Days38
Pro Expenses Per Days$470,515
Pro Estimated Expenses$17,879,570
Farm Remaining Season Days32
Farm Expenses Per Days$9,483
Farm Estimated Expenses$303,456
Estimated Season Expenses$18,183,026
Estimated Season Salary Cap$82,059,716
Estimate Under Maximum Salary Cap of $83,500,000$1,440,284
Estimate Over Minimum Salary Cap of $0 $82,059,716
Current Bank Account($4,374,111)
Projected Bank Account($6,946,093)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,300,000 (2)
-Salary Remaining : $2,007,179
Tyler Seguin (1 Way Contract) $8,950,000 (1)
-Salary Remaining : $1,744,103
Vladimir Tarasenko (1 Way Contract) $7,300,000 (1)
-Salary Remaining : $1,422,564
Clayton Keller (1 Way Contract) $6,113,250 (1)
-Salary Remaining : $1,191,300
Ville Husso (1 Way Contract) $6,069,069 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,182,690
Jakob Chychrun (1 Way Contract) $5,060,000 (1)
-Salary Remaining : $986,051
Laurent Brossoit $5,000,000 (1)
-Salary Remaining : $974,359
John Carlson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $974,359
Mikael Backlund (1 Way Contract) $4,666,666 (3)
-Salary Remaining : $909,402
Ben Chiarot (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $818,462
Nick Leddy $4,000,000 (3)
-Salary Remaining : $779,487
Gustav Nyquist (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $740,513
Martin Necas (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $730,769
Ryan Graves (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $643,077
Nico Sturm (1 Way Contract) $2,340,000 (2)
-Salary Remaining : $456,000
Anton Lundell (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $438,462
Erik Gudbranson (1 Way Contract) $1,707,777 (1)
-Salary Remaining : $332,798
Jeff Carter $1,495,000 (5)
-Salary Remaining : $291,333
Dakota Joshua $1,237,500 (5)
-Salary Remaining : $241,154
Ty Dellandrea $1,125,000 (5)
-Salary Remaining : $219,231
Michael Eyssimont $1,120,000 (5)
-Salary Remaining : $218,256
Erik Johnson $1,100,000 (5)
-Salary Remaining : $214,359
Kyle Okposo $1,000,000 (2)
-Salary Remaining : $194,872
Filip Gustavsson $866,250 (1)
-Salary Remaining : $168,808
Total Pro Players24
Salary Commitment
Year 2024 : $91,750,512
Year 2025 : $41,503,235
Year 2026 : $27,863,235
Year 2027 : $9,377,500
Salary Average Commitment
Year 2024 : $91,750,512
Year 2025 : $41,503,235
Year 2026 : $27,863,235
Year 2027 : $9,377,500
Salary Cap with 1 Way Contract
Year 2024 : $85,681,443
Year 2025 : $35,434,166
Year 2026 : $21,794,166
Year 2027 : $9,377,500

Farm Players Salaries

Brandt Clarke $140,000 (3)
Salary Remaining : $23,704
Adam Brooks $106,750 (4)
Salary Remaining : $18,074
Derrick Pouliot $100,000 (2)
Salary Remaining : $16,931
Vinni Lettieri $97,167 (2)
Salary Remaining : $16,452
Jeff Kubiak $85,000 (2)
Salary Remaining : $14,392
Boris Katchouk $83,417 (2)
Salary Remaining : $14,123
Jesse Ylonen $82,500 (3)
Salary Remaining : $13,968
Michael Pezzetta $82,500 (2)
Salary Remaining : $13,968
Nolan Allan $80,000 (3)
Salary Remaining : $13,545
Michael Karow $80,000 (3)
Salary Remaining : $13,545
Taylor Ward $75,000 (2)
Salary Remaining : $12,698
William Wallinder $75,000 (3)
Salary Remaining : $12,698
Alex Stalock $75,000 (1)
Salary Remaining : $12,698
Landon Slaggert $70,000 (3)
Salary Remaining : $11,852
Garret Sparks $70,000 (5)
Salary Remaining : $11,852
Gage Goncalves $70,000 (1)
Salary Remaining : $11,852
Farm Goalie 18 $70,000 (1)
Salary Remaining : $11,852
FarmPlay1 $70,000 (1)
Salary Remaining : $11,852
Kyle Clifford $60,000 (3)
Salary Remaining : $10,159
Nick Wolff $60,000 (1)
Salary Remaining : $10,159
Nick Jones $60,000 (1)
Salary Remaining : $10,159
Robbie Russo $50,000 (4)
Salary Remaining : $8,466
Ethan Prow $50,000 (4)
Salary Remaining : $8,466
Total Farm Players23
Salary Commitment
Year 2024 : $1,792,334
Year 2025 : $1,387,334
Year 2026 : $864,250
Year 2027 : $276,750
Salary Average Commitment
Year 2024 : $1,792,334
Year 2025 : $1,387,334
Year 2026 : $864,250
Year 2027 : $276,750

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.66%
Farm Level 2: 1000 - $15 - 932 - 93.18%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,615,295
Year to Date Revenue$53,304,750
Farm
Home Games Left7
Average Attendance - %2,825 - 94.17%
Average Income per Game$119,557
Year to Date Revenue$4,064,944

Expense

Pro Players Total Salaries$79,517,891
Farm Players Total Salaries$2,450,765
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,422,135
Pro Year To Date Expenses$61,580,919
Farm Year To Date Expenses$1,935,268
Pro Salary Cap To Date$61,580,919
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,922,364
Farm Estimated Season Revenue$836,900
Pro Remaining Season Days38
Pro Expenses Per Days$407,784
Pro Estimated Expenses$15,495,792
Farm Remaining Season Days32
Farm Expenses Per Days$12,967
Farm Estimated Expenses$414,944
Estimated Season Expenses$15,910,736
Estimated Season Salary Cap$83,498,846
Estimate Under Maximum Salary Cap of $83,500,000$1,154
Estimate Over Minimum Salary Cap of $0 $83,498,846
Current Bank Account$32,349,638
Projected Bank Account$30,198,166

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $12,920,000 (3)
-Salary Remaining : $2,517,744
Cale Makar (1 Way Contract) $8,910,000 (2)
-Salary Remaining : $1,736,308
Joshua Norris (1 Way Contract) $7,870,500 (2)
-Salary Remaining : $1,533,738
Noah Hanifin (1 Way Contract) $6,615,000 (1)
-Salary Remaining : $1,289,077
Mika Zibanejad (1 Way Contract) $5,725,000 (1)
-Salary Remaining : $1,115,641
Jordan Binnington (1 Way Contract) $5,650,000 (3)
-Salary Remaining : $1,101,026
Mattias Ekholm (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $925,641
Bryan Rust (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $876,923
Ryan Nugent-Hopkins (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $789,231
Joe Pavelski (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $682,051
Casey Mittelstadt (1 Way Contract) $2,587,500 (2)
-Salary Remaining : $504,231
Alexander Romanov (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $438,462
TJ Brodie (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $438,462
Juraj Slafkovsky (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $292,308
Michael Rasmussen $1,314,000 (1)
-Salary Remaining : $256,062
Marco Rossi $1,250,000 (1)
-Salary Remaining : $243,590
Isac Lundestrom $983,391 (3)
-Salary Remaining : $191,635
Daniel Sprong $877,500 (4)
-Salary Remaining : $171,000
Urho Vaakanainen $765,000 (1)
-Salary Remaining : $149,077
Samuel Ersson $650,000 (1)
-Salary Remaining : $126,667
Ty Emberson $600,000 (1)
-Salary Remaining : $116,923
Total Pro Players21
Salary Commitment
Year 2024 : $79,517,891
Year 2025 : $56,848,891
Year 2026 : $34,430,891
Year 2027 : $877,500
Salary Average Commitment
Year 2024 : $79,517,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500
Salary Cap with 1 Way Contract
Year 2024 : $79,517,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500

Farm Players Salaries

Connor Zary $140,000 (1)
Salary Remaining : $23,704
Skyler Brind'Amour $135,000 (5)
Salary Remaining : $22,857
Cal Petersen $100,425 (2)
Salary Remaining : $17,003
Mavrik Bourque $100,000 (2)
Salary Remaining : $16,931
Jesper Wallstedt $100,000 (2)
Salary Remaining : $16,931
Marco Scandella $97,500 (3)
Salary Remaining : $16,508
Jacob MacDonald $90,000 (4)
Salary Remaining : $15,238
Drake Caggiula $90,000 (4)
Salary Remaining : $15,238
Cole Schneider $90,000 (3)
Salary Remaining : $15,238
Emil Bemstrom $89,100 (4)
Salary Remaining : $15,086
Will Butcher $85,000 (4)
Salary Remaining : $14,392
Vasili Ponomarev $85,000 (1)
Salary Remaining : $14,392
Dillon Heatherington $85,000 (4)
Salary Remaining : $14,392
Matt Filipe $85,000 (4)
Salary Remaining : $14,392
Charles Hudon $85,000 (4)
Salary Remaining : $14,392
Mackenzie Entwistle $82,800 (3)
Salary Remaining : $14,019
Matthew Phillips $82,500 (1)
Salary Remaining : $13,968
Wade Allison $77,715 (3)
Salary Remaining : $13,158
John Leonard $76,725 (4)
Salary Remaining : $12,990
Dave Gust $76,250 (1)
Salary Remaining : $12,910
Matt Kiersted $76,250 (1)
Salary Remaining : $12,910
Josh Mahura $74,250 (1)
Salary Remaining : $12,571
Gage Quinney $70,000 (4)
Salary Remaining : $11,852
Montana Onyebuchi $70,000 (3)
Salary Remaining : $11,852
Tyler Madden $69,750 (2)
Salary Remaining : $11,810
Drew Helleson $65,000 (1)
Salary Remaining : $11,005
Zach Sawchenko $62,500 (1)
Salary Remaining : $10,582
Colton White $60,000 (1)
Salary Remaining : $10,159
Nicolas Deslauriers $50,000 (2)
Salary Remaining : $8,466
Total Farm Players29
Salary Commitment
Year 2024 : $2,450,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825
Salary Average Commitment
Year 2024 : $2,450,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,876 - 93.82%
Farm Level 2: 1000 - $15 - 936 - 93.63%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,682,385
Year to Date Revenue$57,201,100
Farm
Home Games Left7
Average Attendance - %2,813 - 93.75%
Average Income per Game$118,778
Year to Date Revenue$4,038,450

Expense

Pro Players Total Salaries$82,557,287
Farm Players Total Salaries$1,880,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,175,000
Pro Year To Date Expenses$65,980,641
Farm Year To Date Expenses$1,589,441
Pro Salary Cap To Date$64,149,069
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,776,697
Farm Estimated Season Revenue$831,446
Pro Remaining Season Days38
Pro Expenses Per Days$423,371
Pro Estimated Expenses$16,088,098
Farm Remaining Season Days32
Farm Expenses Per Days$9,950
Farm Estimated Expenses$318,400
Estimated Season Expenses$16,406,498
Estimated Season Salary Cap$83,412,167
Estimate Under Maximum Salary Cap of $83,500,000$87,833
Estimate Over Minimum Salary Cap of $0 $83,412,167
Current Bank Account($2,308,758)
Projected Bank Account($6,107,113)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $11,500,000 (5)
-Salary Remaining : $2,241,026
Elias Pettersson (1 Way Contract) $7,276,500 (3)
-Salary Remaining : $1,417,985
Mikael Granlund (1 Way Contract) $6,450,000 (5)
-Salary Remaining : $1,256,923
Alex Tuch (1 Way Contract) $6,430,000 (5)
-Salary Remaining : $1,253,026
Alex Pietrangelo (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $1,227,692
Blake Coleman (1 Way Contract) $5,770,000 (5)
-Salary Remaining : $1,124,410
Zach Hyman (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $1,120,513
Jamie Oleksiak (1 Way Contract) $5,309,000 (5)
-Salary Remaining : $1,034,574
Mitchell Marner (1 Way Contract) $4,906,350 (1)
-Salary Remaining : $956,109
Esa Lindell (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $876,923
David Savard (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $876,923
Jani Hakanpaa (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $584,615
Linus Ullmark (1 Way Contract) $2,925,000 (1)
-Salary Remaining : $570,000
Shane Pinto (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $341,026
Shayne Gostisbehere (1 Way Contract) $1,750,000 (5)
-Salary Remaining : $341,026
Joel Eriksson Ek (1 Way Contract) $1,673,437 (1)
-Salary Remaining : $326,106
Tyler Motte $860,000 (5)
-Salary Remaining : $167,590
Devin Cooley $782,000 (1)
-Salary Remaining : $152,390
Beck Malenstyn $625,000 (1)
-Salary Remaining : $121,795
Matthew Boucher $500,000 (1)
-Salary Remaining : $97,436
Total Pro Players20
Salary Commitment
Year 2024 : $82,557,287
Year 2025 : $72,395,500
Year 2026 : $67,645,500
Year 2027 : $38,069,000
Salary Average Commitment
Year 2024 : $82,557,287
Year 2025 : $66,645,500
Year 2026 : $61,895,500
Year 2027 : $38,069,000
Salary Cap with 1 Way Contract
Year 2024 : $82,557,287
Year 2025 : $66,645,500
Year 2026 : $61,895,500
Year 2027 : $38,069,000

Farm Players Salaries

Casey DeSmith $140,000 (3)
Salary Remaining : $23,704
Joel L'Esperance $101,500 (4)
Salary Remaining : $17,185
Hendrix Lapierre $100,000 (2)
Salary Remaining : $16,931
Chase Priskie $93,000 (2)
Salary Remaining : $15,746
Bryce Kindopp $87,875 (1)
Salary Remaining : $14,878
Jacob Peterson $85,000 (1)
Salary Remaining : $14,392
Matt Donovan $80,000 (5)
Salary Remaining : $13,545
Nicholas Robertson $80,000 (1)
Salary Remaining : $13,545
Marc McLaughlin $75,000 (1)
Salary Remaining : $12,698
Brady Lyle $73,625 (1)
Salary Remaining : $12,466
FarmGoal4 $70,000 (1)
Salary Remaining : $11,852
Mikhail Abramov $70,000 (1)
Salary Remaining : $11,852
Farm Goalie 22 $70,000 (1)
Salary Remaining : $11,852
Jack Finley $67,500 (2)
Salary Remaining : $11,429
Bobby Trivigno $67,500 (2)
Salary Remaining : $11,429
Eemil Viro $65,000 (2)
Salary Remaining : $11,005
Justin Sourdif $65,000 (2)
Salary Remaining : $11,005
Lukas Svejkovsky $65,000 (2)
Salary Remaining : $11,005
John Ludvig $65,000 (2)
Salary Remaining : $11,005
Keean Washkurak $65,000 (1)
Salary Remaining : $11,005
Dennis Cesana $60,000 (1)
Salary Remaining : $10,159
Brendan Warren $60,000 (1)
Salary Remaining : $10,159
Artem Guryev $60,000 (3)
Salary Remaining : $10,159
Jake Livingstone $60,000 (1)
Salary Remaining : $10,159
Fyodor Svechkov $54,500 (1)
Salary Remaining : $9,228
Total Farm Players25
Salary Commitment
Year 2024 : $1,880,500
Year 2025 : $969,500
Year 2026 : $381,500
Year 2027 : $181,500
Salary Average Commitment
Year 2024 : $1,880,500
Year 2025 : $969,500
Year 2026 : $381,500
Year 2027 : $181,500

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,906 - 95.28%
Farm Level 2: 1000 - $15 - 949 - 94.91%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,745,332
Year to Date Revenue$57,595,950
Farm
Home Games Left7
Average Attendance - %2,855 - 95.15%
Average Income per Game$120,585
Year to Date Revenue$4,099,882

Expense

Pro Players Total Salaries$82,135,250
Farm Players Total Salaries$2,892,179
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,226,922
Farm Year To Date Expenses$2,400,266
Pro Salary Cap To Date$63,523,365
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,962,655
Farm Estimated Season Revenue$844,093
Pro Remaining Season Days38
Pro Expenses Per Days$421,206
Pro Estimated Expenses$16,005,828
Farm Remaining Season Days32
Farm Expenses Per Days$15,303
Farm Estimated Expenses$489,696
Estimated Season Expenses$16,495,524
Estimated Season Salary Cap$78,632,811
Estimate Under Maximum Salary Cap of $83,500,000$4,867,189
Estimate Over Minimum Salary Cap of $0 $78,632,811
Current Bank Account$16,977,550
Projected Bank Account$15,288,774

Pro Players Salaries

Patrick Kane (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $2,143,590
Dylan Larkin (1 Way Contract) $7,137,000 (4)
-Salary Remaining : $1,390,800
Dylan Cozens (1 Way Contract) $6,390,000 (3)
-Salary Remaining : $1,245,231
Kris Letang (1 Way Contract) $5,550,000 (1)
-Salary Remaining : $1,081,538
Ryan McDonagh (1 Way Contract) $5,352,000 (1)
-Salary Remaining : $1,042,954
Connor Murphy (1 Way Contract) $4,851,000 (1)
-Salary Remaining : $945,323
Josh Anderson (1 Way Contract) $4,600,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $896,410
Alexandar Georgiev (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $894,462
Pavel Zacha (1 Way Contract) $4,275,000 (1)
-Salary Remaining : $833,077
Drew Doughty (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $760,000
Evan Bouchard (1 Way Contract) $3,860,000 (3)
-Salary Remaining : $752,205
Nicolas Roy $3,780,000 (5)
-Salary Remaining : $736,615
Cam Talbot (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $682,051
Dmitry Orlov (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $623,590
Dawson Mercer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $438,462
Ivan Barbashev $1,460,250 (1)
-Salary Remaining : $284,562
Jack McBain $1,250,000 (1)
-Salary Remaining : $243,590
Ridly Greig $1,000,000 (2)
-Salary Remaining : $194,872
Gabriel Vilardi $948,750 (3)
-Salary Remaining : $184,885
Drew O'Connor $925,000 (1)
-Salary Remaining : $180,256
Paul Cotter $891,250 (2)
-Salary Remaining : $173,679
Joseph Veleno $825,000 (2)
-Salary Remaining : $160,769
Matthew Kessel $600,000 (1)
-Salary Remaining : $116,923
Total Pro Players23
Salary Commitment
Year 2024 : $82,135,250
Year 2025 : $44,622,000
Year 2026 : $34,505,750
Year 2027 : $20,107,000
Salary Average Commitment
Year 2024 : $82,135,250
Year 2025 : $44,622,000
Year 2026 : $34,505,750
Year 2027 : $20,107,000
Salary Cap with 1 Way Contract
Year 2024 : $77,535,250
Year 2025 : $40,022,000
Year 2026 : $29,905,750
Year 2027 : $15,507,000

Farm Players Salaries

Ivan Ivan $150,000 (5)
Salary Remaining : $25,397
Xavier Parent $148,500 (4)
Salary Remaining : $25,143
Samuel Houde $148,000 (4)
Salary Remaining : $25,058
Adam Scheel $130,000 (1)
Salary Remaining : $22,011
Hunter Jones $130,000 (1)
Salary Remaining : $22,011
Henry Thrun $100,000 (3)
Salary Remaining : $16,931
Dennis Cholowski $99,000 (1)
Salary Remaining : $16,762
Libor Hajek $96,154 (1)
Salary Remaining : $16,280
Joakim Kemell $90,000 (2)
Salary Remaining : $15,238
Ian Mitchell $85,250 (4)
Salary Remaining : $14,434
Thomas Bordeleau $85,000 (2)
Salary Remaining : $14,392
Kristian Reichel $82,775 (1)
Salary Remaining : $14,015
Nikita Alexandrov $82,500 (1)
Salary Remaining : $13,968
Sheldon Rempal $82,500 (1)
Salary Remaining : $13,968
Alex Turcotte $77,500 (3)
Salary Remaining : $13,122
Jonathan Gruden $77,500 (2)
Salary Remaining : $13,122
Trent Miner $77,500 (3)
Salary Remaining : $13,122
Robert Mastrosimone $75,000 (3)
Salary Remaining : $12,698
Carter Mazur $70,000 (3)
Salary Remaining : $11,852
Jacob Ingham $70,000 (1)
Salary Remaining : $11,852
Martin Chromiak $65,000 (2)
Salary Remaining : $11,005
Mattias Norlinder $65,000 (2)
Salary Remaining : $11,005
Strauss Mann $65,000 (2)
Salary Remaining : $11,005
Oskari Salminen $65,000 (2)
Salary Remaining : $11,005
Robin Salo $65,000 (1)
Salary Remaining : $11,005
Jakub Demek $65,000 (3)
Salary Remaining : $11,005
Amadeus Lombardi $65,000 (3)
Salary Remaining : $11,005
Travis Mitchell $60,000 (3)
Salary Remaining : $10,159
Michael Vukojevic $60,000 (1)
Salary Remaining : $10,159
Jason Polin $60,000 (1)
Salary Remaining : $10,159
David Spacek $60,000 (3)
Salary Remaining : $10,159
Hunter Skinner $60,000 (1)
Salary Remaining : $10,159
Josiah Slavin $60,000 (1)
Salary Remaining : $10,159
Jack Thompson $60,000 (2)
Salary Remaining : $10,159
Maxim Cajkovic $60,000 (1)
Salary Remaining : $10,159
Total Farm Players35
Salary Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750
Salary Average Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.70%
Farm Level 2: 1000 - $15 - 957 - 95.68%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,607,710
Year to Date Revenue$48,231,300
Farm
Home Games Left7
Average Attendance - %2,871 - 95.69%
Average Income per Game$121,197
Year to Date Revenue$4,120,698

Expense

Pro Players Total Salaries$47,829,452
Farm Players Total Salaries$2,207,417
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$10,400,000
Pro Year To Date Expenses$50,079,425
Farm Year To Date Expenses$2,066,452
Pro Salary Cap To Date$48,079,423
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,684,810
Farm Estimated Season Revenue$848,379
Pro Remaining Season Days38
Pro Expenses Per Days$245,279
Pro Estimated Expenses$9,320,602
Farm Remaining Season Days32
Farm Expenses Per Days$11,679
Farm Estimated Expenses$373,728
Estimated Season Expenses$9,694,330
Estimated Season Salary Cap$67,312,865
Estimate Under Maximum Salary Cap of $83,500,000$16,187,135
Estimate Over Minimum Salary Cap of $0 $67,312,865
Current Bank Account$10,206,121
Projected Bank Account$19,044,980

Pro Players Salaries

Blake Wheeler (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $1,753,846
Evgeni Malkin (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $1,558,974
Mike Hoffman (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $730,769
Zach Whitecloud (1 Way Contract) $2,970,000 (3)
-Salary Remaining : $578,769
Pavel Cajan (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $487,179
Evgeny Kuznetsov (1 Way Contract) $2,150,000 (1)
-Salary Remaining : $418,974
Anthony Beauvillier (1 Way Contract) $2,079,000 (1)
-Salary Remaining : $405,138
Evan Rodrigues (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $389,744
Jamie Drysdale $1,955,000 (1)
-Salary Remaining : $380,974
Riley Stillman $1,481,667 (2)
-Salary Remaining : $288,735
Dmitry Kulikov $1,450,000 (3)
-Salary Remaining : $282,564
T.J Oshie $1,350,000 (1)
-Salary Remaining : $263,077
Garrett Roe $1,300,000 (5)
-Salary Remaining : $253,333
Michael Kesselring $1,300,000 (1)
-Salary Remaining : $253,333
Kole Lind $1,005,244 (3)
-Salary Remaining : $195,894
Ukko-Pekka Luukkonen $829,125 (3)
-Salary Remaining : $161,573
Vitek Vanecek $789,000 (1)
-Salary Remaining : $153,754
Matthew Peca $750,000 (5)
-Salary Remaining : $146,154
Jack St. Ivany $750,000 (2)
-Salary Remaining : $146,154
Alex Barre-Boulet $720,416 (1)
-Salary Remaining : $140,389
Klim Kostin $700,000 (1)
-Salary Remaining : $136,410
Justin Danforth $500,000 (4)
-Salary Remaining : $97,436
Paul LaDue $500,000 (5)
-Salary Remaining : $97,436
Total Pro Players23
Salary Commitment
Year 2024 : $47,829,452
Year 2025 : $24,036,036
Year 2026 : $11,304,369
Year 2027 : $3,050,000
Salary Average Commitment
Year 2024 : $47,829,452
Year 2025 : $24,036,036
Year 2026 : $11,304,369
Year 2027 : $3,050,000
Salary Cap with 1 Way Contract
Year 2024 : $45,329,452
Year 2025 : $21,536,036
Year 2026 : $11,304,369
Year 2027 : $3,050,000

Farm Players Salaries

Zach Jordan $140,000 (2)
Salary Remaining : $23,704
Nikolas Brouillard $130,000 (2)
Salary Remaining : $22,011
Tyler Spezia $130,000 (5)
Salary Remaining : $22,011
Cal O'Reilly $130,000 (5)
Salary Remaining : $22,011
Mathieu Olivier $110,000 (1)
Salary Remaining : $18,624
Milan Lucic $97,500 (5)
Salary Remaining : $16,508
Dakota Mermis $97,167 (1)
Salary Remaining : $16,452
Mark Pysyk $95,000 (5)
Salary Remaining : $16,085
Tye Felhaber $92,500 (1)
Salary Remaining : $15,661
Givani Smith $82,500 (2)
Salary Remaining : $13,968
Graeme Clarke $80,000 (1)
Salary Remaining : $13,545
Greg McKegg $80,000 (1)
Salary Remaining : $13,545
Travis Barron $77,500 (1)
Salary Remaining : $13,122
Roland McKeown $76,250 (1)
Salary Remaining : $12,910
Seth Griffith $75,000 (5)
Salary Remaining : $12,698
Jon Merrill $75,000 (5)
Salary Remaining : $12,698
Alexei Kolosov $70,000 (3)
Salary Remaining : $11,852
Cameron Hebig $60,000 (1)
Salary Remaining : $10,159
Lassi Thomson $60,000 (1)
Salary Remaining : $10,159
Alex Whelan $60,000 (1)
Salary Remaining : $10,159
Blake Hillman $60,000 (1)
Salary Remaining : $10,159
Josh Melnick $60,000 (1)
Salary Remaining : $10,159
William Villeneuve $60,000 (2)
Salary Remaining : $10,159
Mike Benning $54,500 (1)
Salary Remaining : $9,228
Gerry Mayhew $54,500 (1)
Salary Remaining : $9,228
Logan Day $50,000 (5)
Salary Remaining : $8,466
Peter Abbandonato $50,000 (1)
Salary Remaining : $8,466
Total Farm Players27
Salary Commitment
Year 2024 : $2,207,417
Year 2025 : $1,135,000
Year 2026 : $722,500
Year 2027 : $652,500
Salary Average Commitment
Year 2024 : $2,207,417
Year 2025 : $1,135,000
Year 2026 : $722,500
Year 2027 : $652,500

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Pavillion
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,870 - 93.50%
Farm Level 2: 1000 - $15 - 946 - 94.56%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,543,111
Year to Date Revenue$47,836,450
Farm
Home Games Left7
Average Attendance - %2,816 - 93.85%
Average Income per Game$118,654
Year to Date Revenue$4,034,226

Expense

Pro Players Total Salaries$32,345,332
Farm Players Total Salaries$1,661,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$11,350,000
Pro Year To Date Expenses$51,617,117
Farm Year To Date Expenses$1,436,993
Pro Salary Cap To Date$51,617,117
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,431,113
Farm Estimated Season Revenue$830,576
Pro Remaining Season Days38
Pro Expenses Per Days$165,873
Pro Estimated Expenses$6,303,174
Farm Remaining Season Days32
Farm Expenses Per Days$8,790
Farm Estimated Expenses$281,280
Estimated Season Expenses$6,584,454
Estimated Season Salary Cap$69,270,291
Estimate Under Maximum Salary Cap of $83,500,000$14,229,709
Estimate Over Minimum Salary Cap of $0 $69,270,291
Current Bank Account$2,216,565
Projected Bank Account$11,893,800

Pro Players Salaries

Thomas Chabot (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $1,052,308
Torey Krug (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $876,923
Warren Foegele (1 Way Contract) $3,750,000 (5)
-Salary Remaining : $730,769
Sonny Milano $2,223,000 (3)
-Salary Remaining : $433,200
Jakub Vrana (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $292,308
Kevin Labanc $1,499,999 (5)
-Salary Remaining : $292,307
Rasmus Sandin $1,449,000 (2)
-Salary Remaining : $282,369
Zane McIntyre $1,050,000 (2)
-Salary Remaining : $204,615
Vincent Desharnais $1,000,000 (4)
-Salary Remaining : $194,872
Jacob Bernard-Docker $1,000,000 (1)
-Salary Remaining : $194,872
Alexander Holtz $975,000 (1)
-Salary Remaining : $190,000
Nicolas Petan $975,000 (2)
-Salary Remaining : $190,000
Grigori Denisenko $852,500 (4)
-Salary Remaining : $166,128
Ty Smith $852,500 (3)
-Salary Remaining : $166,128
Kevin Connauton $850,000 (1)
-Salary Remaining : $165,641
Jonas Rondbjerg $843,334 (3)
-Salary Remaining : $164,342
Jonah Gadjovich $783,333 (1)
-Salary Remaining : $152,650
David Gustafsson $775,000 (3)
-Salary Remaining : $151,026
Martin Pospisil $750,000 (2)
-Salary Remaining : $146,154
Zach Solow $666,666 (2)
-Salary Remaining : $129,914
Akira Schmid $650,000 (1)
-Salary Remaining : $126,667
Total Pro Players21
Salary Commitment
Year 2024 : $32,345,332
Year 2025 : $22,686,999
Year 2026 : $13,296,333
Year 2027 : $8,602,499
Salary Average Commitment
Year 2024 : $32,345,332
Year 2025 : $22,686,999
Year 2026 : $13,296,333
Year 2027 : $8,602,499
Salary Cap with 1 Way Contract
Year 2024 : $32,345,332
Year 2025 : $22,686,999
Year 2026 : $13,296,333
Year 2027 : $8,602,499

Farm Players Salaries

Tyler Angle $147,500 (1)
Salary Remaining : $24,974
Ben Hutton $132,750 (1)
Salary Remaining : $22,476
Mark Friedman $108,500 (4)
Salary Remaining : $18,370
Sam Malinski $100,000 (1)
Salary Remaining : $16,931
Georgi Merkulov $92,500 (2)
Salary Remaining : $15,661
Oskar Olausson $85,000 (2)
Salary Remaining : $14,392
Carsen Twarynski $82,500 (1)
Salary Remaining : $13,968
Nathan Gaucher $80,000 (3)
Salary Remaining : $13,545
Louis Belpedio $77,500 (2)
Salary Remaining : $13,122
Gavin Bayreuther $75,000 (1)
Salary Remaining : $12,698
Ryan Schmelzer $75,000 (1)
Salary Remaining : $12,698
Farm Player 25 $70,000 (1)
Salary Remaining : $11,852
Farm Player 26 $70,000 (1)
Salary Remaining : $11,852
Farm Goalie 49 $70,000 (1)
Salary Remaining : $11,852
Arturs Silovs $65,000 (1)
Salary Remaining : $11,005
Jon-Randall Avon $60,000 (3)
Salary Remaining : $10,159
Dominik Shine $60,000 (2)
Salary Remaining : $10,159
Kyle Criscuolo $60,000 (3)
Salary Remaining : $10,159
Mike Hardman $50,000 (1)
Salary Remaining : $8,466
Matt Martin $50,000 (1)
Salary Remaining : $8,466
Matthew Wedman $50,000 (2)
Salary Remaining : $8,466
Total Farm Players21
Salary Commitment
Year 2024 : $1,661,250
Year 2025 : $673,500
Year 2026 : $308,500
Year 2027 : $108,500
Salary Average Commitment
Year 2024 : $1,661,250
Year 2025 : $673,500
Year 2026 : $308,500
Year 2027 : $108,500

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,916 - 95.78%
Farm Level 2: 1000 - $15 - 947 - 94.68%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,555,188
Year to Date Revenue$49,766,000
Farm
Home Games Left7
Average Attendance - %2,862 - 95.41%
Average Income per Game$121,061
Year to Date Revenue$4,116,076

Expense

Pro Players Total Salaries$85,768,123
Farm Players Total Salaries$2,078,538
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,778,843
Farm Year To Date Expenses$1,797,946
Pro Salary Cap To Date$66,752,997
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,996,688
Farm Estimated Season Revenue$847,427
Pro Remaining Season Days38
Pro Expenses Per Days$439,837
Pro Estimated Expenses$16,713,806
Farm Remaining Season Days32
Farm Expenses Per Days$10,998
Farm Estimated Expenses$351,936
Estimated Season Expenses$17,065,742
Estimated Season Salary Cap$83,466,803
Estimate Under Maximum Salary Cap of $83,500,000$33,197
Estimate Over Minimum Salary Cap of $0 $83,466,803
Current Bank Account($9,641,931)
Projected Bank Account($11,863,558)

Pro Players Salaries

Steven Stamkos (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $2,338,462
William Nylander (1 Way Contract) $8,950,000 (5)
-Salary Remaining : $1,744,103
Igor Shesterkin (1 Way Contract) $8,500,000 (5)
-Salary Remaining : $1,656,410
Mark Scheifele (1 Way Contract) $8,268,750 (2)
-Salary Remaining : $1,611,346
Artemi Panarin (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $1,412,821
Elias Lindholm (1 Way Contract) $6,547,500 (4)
-Salary Remaining : $1,275,923
Tyler Toffoli (1 Way Contract) $6,210,000 (1)
-Salary Remaining : $1,210,154
Brett Pesce (1 Way Contract) $5,433,750 (4)
-Salary Remaining : $1,058,885
Hampus Lindholm (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $779,487
Cam Fowler (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $682,051
Jesper Bratt (1 Way Contract) $3,093,750 (3)
-Salary Remaining : $602,885
Brendan Smith (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $389,744
Nicholas Paul (1 Way Contract) $1,701,000 (3)
-Salary Remaining : $331,477
Brandon Duhaime $1,499,999 (1)
-Salary Remaining : $292,307
Ian Cole $1,499,999 (3)
-Salary Remaining : $292,307
Ryan Carpenter $1,160,000 (2)
-Salary Remaining : $226,051
Michael Amadio $1,143,750 (5)
-Salary Remaining : $222,885
Jimmy Vesey $1,134,000 (1)
-Salary Remaining : $220,985
Alec Martinez $1,080,000 (2)
-Salary Remaining : $210,462
Justus Annunen $795,625 (1)
-Salary Remaining : $155,045
Total Pro Players20
Salary Commitment
Year 2024 : $85,768,123
Year 2025 : $74,907,999
Year 2026 : $64,928,750
Year 2027 : $30,575,000
Salary Average Commitment
Year 2024 : $85,768,123
Year 2025 : $72,628,499
Year 2026 : $62,119,749
Year 2027 : $30,575,000
Salary Cap with 1 Way Contract
Year 2024 : $85,768,123
Year 2025 : $72,628,499
Year 2026 : $62,119,749
Year 2027 : $30,575,000

Farm Players Salaries

Luke Philp $150,000 (1)
Salary Remaining : $25,397
Reese Johnson $150,000 (1)
Salary Remaining : $25,397
Brett Murray $150,000 (1)
Salary Remaining : $25,397
Vinnie Hinostroza $149,500 (3)
Salary Remaining : $25,312
Nikita Tolopilo $130,000 (4)
Salary Remaining : $22,011
Carson Golder $120,000 (3)
Salary Remaining : $20,317
Bradley Marek $120,000 (3)
Salary Remaining : $20,317
Chad Nychuk $110,000 (4)
Salary Remaining : $18,624
Patrick Guay $97,500 (4)
Salary Remaining : $16,508
Mark Rassell $77,500 (5)
Salary Remaining : $13,122
Cale Fleury $75,038 (2)
Salary Remaining : $12,705
FarmGoal6 $70,000 (1)
Salary Remaining : $11,852
Farm Player 109 $70,000 (1)
Salary Remaining : $11,852
Farm Player 11 $70,000 (1)
Salary Remaining : $11,852
FarmPlay2 $70,000 (1)
Salary Remaining : $11,852
Frederic Brunet $60,000 (3)
Salary Remaining : $10,159
Tobie Bisson $54,500 (1)
Salary Remaining : $9,228
Alexander True $54,500 (1)
Salary Remaining : $9,228
Grant Cruikshank $50,000 (3)
Salary Remaining : $8,466
Roman Kinal $50,000 (3)
Salary Remaining : $8,466
Graham McPhee $50,000 (3)
Salary Remaining : $8,466
Shawn Element $50,000 (3)
Salary Remaining : $8,466
Colin Theisen $50,000 (1)
Salary Remaining : $8,466
Cody Haiskanen $50,000 (1)
Salary Remaining : $8,466
Total Farm Players24
Salary Commitment
Year 2024 : $2,078,538
Year 2025 : $1,139,538
Year 2026 : $1,064,500
Year 2027 : $415,000
Salary Average Commitment
Year 2024 : $2,078,538
Year 2025 : $1,139,538
Year 2026 : $1,064,500
Year 2027 : $415,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,892 - 94.62%
Farm Level 2: 1000 - $15 - 953 - 95.27%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,548,110
Year to Date Revenue$46,443,300
Farm
Home Games Left6
Average Attendance - %2,845 - 94.84%
Average Income per Game$119,978
Year to Date Revenue$4,199,232

Expense

Pro Players Total Salaries$63,326,667
Farm Players Total Salaries$1,489,175
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$52,744,468
Farm Year To Date Expenses$1,266,548
Pro Salary Cap To Date$52,744,468
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,029,210
Farm Estimated Season Revenue$719,868
Pro Remaining Season Days38
Pro Expenses Per Days$324,752
Pro Estimated Expenses$12,340,576
Farm Remaining Season Days32
Farm Expenses Per Days$7,879
Farm Estimated Expenses$252,128
Estimated Season Expenses$12,592,704
Estimated Season Salary Cap$67,335,044
Estimate Under Maximum Salary Cap of $83,500,000$16,164,956
Estimate Over Minimum Salary Cap of $0 $67,335,044
Current Bank Account$15,333,202
Projected Bank Account$20,489,576

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $1,753,846
David Perron (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $1,558,974
Kevin Hayes (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $1,208,205
Brock Boeser (1 Way Contract) $5,816,250 (1)
-Salary Remaining : $1,133,423
Joel Farabee (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $1,071,795
Adam Pelech (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $876,923
Kevin Fiala (1 Way Contract) $3,450,000 (1)
-Salary Remaining : $672,308
Tyler Johnson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $584,615
Alexandre Carrier $2,500,000 (1)
-Salary Remaining : $487,179
Joonas Korpisalo (1 Way Contract) $1,690,000 (1)
-Salary Remaining : $329,333
Philippe Myers $1,495,000 (1)
-Salary Remaining : $291,333
Trevor van Riemsdyk $1,300,000 (3)
-Salary Remaining : $253,333
Jujhar Khaira $1,264,167 (2)
-Salary Remaining : $246,350
Jackson LaCombe $1,250,000 (3)
-Salary Remaining : $243,590
Jakub Lauko $1,200,000 (2)
-Salary Remaining : $233,846
Spencer Martin $1,143,750 (4)
-Salary Remaining : $222,885
Erik Brannstrom $1,085,000 (4)
-Salary Remaining : $211,436
Brett Seney $975,000 (3)
-Salary Remaining : $190,000
Haydn Fleury $962,500 (1)
-Salary Remaining : $187,564
Dominic Toninato $950,000 (3)
-Salary Remaining : $185,128
Ryan Dzingel $750,000 (3)
-Salary Remaining : $146,154
Samuel Walker $750,000 (2)
-Salary Remaining : $146,154
Dan Renouf $545,000 (1)
-Salary Remaining : $106,205
Total Pro Players23
Salary Commitment
Year 2024 : $63,326,667
Year 2025 : $26,867,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Average Commitment
Year 2024 : $62,626,667
Year 2025 : $26,167,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Cap with 1 Way Contract
Year 2024 : $63,326,667
Year 2025 : $26,867,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750

Farm Players Salaries

Collin Delia $139,800 (2)
Salary Remaining : $23,670
Alec Regula $96,875 (5)
Salary Remaining : $16,402
Scott Reedy $82,500 (3)
Salary Remaining : $13,968
Farm Goalie 20 $70,000 (1)
Salary Remaining : $11,852
Maxim Groshev $70,000 (3)
Salary Remaining : $11,852
Viktor Neuchev $70,000 (3)
Salary Remaining : $11,852
Simon Johansson $65,000 (2)
Salary Remaining : $11,005
Blake McLaughlin $65,000 (2)
Salary Remaining : $11,005
Yan Kuznetsov $62,500 (1)
Salary Remaining : $10,582
Magnus Hellberg $62,500 (3)
Salary Remaining : $10,582
Stefan Matteau $62,500 (5)
Salary Remaining : $10,582
Jack Becker $62,500 (4)
Salary Remaining : $10,582
Patrick Khodorenko $62,500 (5)
Salary Remaining : $10,582
Zach Berzolla $62,500 (2)
Salary Remaining : $10,582
Mark Senden $62,500 (5)
Salary Remaining : $10,582
Jake Bischoff $62,500 (5)
Salary Remaining : $10,582
Andy Welinski $60,000 (2)
Salary Remaining : $10,159
Anton Blidh $60,000 (3)
Salary Remaining : $10,159
Tory Dello $60,000 (1)
Salary Remaining : $10,159
Kyle Marino $50,000 (1)
Salary Remaining : $8,466
Marc Johnstone $50,000 (2)
Salary Remaining : $8,466
Brenden Miller $50,000 (1)
Salary Remaining : $8,466
Total Farm Players22
Salary Commitment
Year 2024 : $1,489,175
Year 2025 : $1,196,675
Year 2026 : $754,375
Year 2027 : $409,375
Salary Average Commitment
Year 2024 : $1,489,175
Year 2025 : $1,196,675
Year 2026 : $754,375
Year 2027 : $409,375

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Avalanche $31,240,407 $83,389,008 $110,992 $83,389,008 212445
Blackhawks ($12,857,099) $82,938,650 $561,350 $82,938,650 273360
BlueJackets $11,187,405 $43,500,031 $39,999,969 $43,500,031 222850
Blues ($3,538,894) $77,428,081 $6,071,919 $77,428,081 222749
Bruins $5,710,045 $81,571,455 $1,928,545 $81,571,455 242852
Canadiens ($2,245,554) $66,296,399 $17,203,601 $66,296,399 232245
Canucks $18,956,136 $70,392,613 $13,107,387 $70,392,613 242650
Capitals $29,390,351 $75,987,637 $7,512,363 $75,987,637 233457
Devils $5,128,872 $71,422,408 $12,077,592 $71,422,408 233154
Ducks $12,470,773 $66,379,910 $17,120,090 $66,379,910 243256
Flames $46,158,085 $78,531,575 $4,968,425 $78,531,575 225375
Flyers ($5,122,173) $83,133,819 $366,181 $83,133,819 212445
Golden Knights $24,498,682 $50,288,576 $33,211,424 $50,288,576 213253
Hockey Club $8,939,335 $79,445,374 $4,054,626 $79,445,374 232548
Hurricanes $2,444,616 $60,951,167 $22,548,833 $60,951,167 222951
Islanders $19,883,321 $83,051,063 $448,937 $83,051,063 202848
Jets $13,207,067 $65,411,055 $18,088,945 $65,411,055 223658
Kings $39,174,965 $60,824,430 $22,675,570 $60,824,430 232952
Kraken $8,991,009 $74,903,567 $8,596,433 $74,903,567 235679
Lightning ($6,548,712) $82,103,698 $1,396,302 $82,103,698 213859
MapleLeafs ($686,778) $68,308,239 $15,191,761 $68,308,239 242852
Oilers $8,373,212 $83,283,732 $216,268 $83,283,732 223153
Panthers ($1,061,152) $82,444,507 $1,055,493 $82,444,507 254873
Penguins ($6,280,103) $73,409,188 $10,090,812 $73,409,188 262248
Predators ($4,374,111) $82,059,716 $1,440,284 $82,059,716 242347
Rangers $32,349,638 $83,498,846 $1,154 $83,498,846 212950
Red Wings ($2,308,758) $83,412,167 $87,833 $83,412,167 202545
Sabres $16,977,550 $78,632,811 $4,867,189 $78,632,811 233558
Senators $10,206,121 $67,312,865 $16,187,135 $67,312,865 232750
Sharks $2,216,565 $69,270,291 $14,229,709 $69,270,291 212142
Stars ($9,641,931) $83,466,803 $33,197 $83,466,803 202444
Wild $15,333,202 $67,335,044 $16,164,956 $67,335,044 232245