Team FinanceLast Update - Tuesday, February 4, 2025 at 22:41
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 - 1,905 - 95.23%
Farm Level 2: 1000 - $15 - 939 - 93.92%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,737,979
Year to Date Revenue$48,663,400
Farm
Home Games Left15
Average Attendance - %2,844 - 94.79%
Average Income per Game$120,310
Year to Date Revenue$3,128,058

Expense

Pro Players Total Salaries$83,343,800
Farm Players Total Salaries$1,790,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,164,828
Farm Year To Date Expenses$1,153,239
Pro Salary Cap To Date$52,164,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,593,721
Farm Estimated Season Revenue$1,804,649
Pro Remaining Season Days73
Pro Expenses Per Days$427,404
Pro Estimated Expenses$31,200,492
Farm Remaining Season Days67
Farm Expenses Per Days$9,471
Farm Estimated Expenses$634,557
Estimated Season Expenses$31,835,049
Estimated Season Salary Cap$83,365,320
Estimate Under Maximum Salary Cap of $83,500,000$134,680
Estimate Over Minimum Salary Cap of $0 $83,365,320
Current Bank Account$35,083,932
Projected Bank Account$27,647,253

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $15,550,000 (5)
-Salary Remaining : $5,821,282
Mikko Rantanen (1 Way Contract) $8,325,000 (1)
-Salary Remaining : $3,116,538
Erik Karlsson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $2,994,872
Sebastian Aho (1 Way Contract) $7,233,300 (1)
-Salary Remaining : $2,707,851
Evander Kane (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,058,974
Justin Faulk (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,684,615
Marc-Edouard Vlasic (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $1,647,179
Ilya Samsonov (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $1,572,308
J.T Compher $4,100,000 (3)
-Salary Remaining : $1,534,872
Valeri Nichushkin (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $1,179,231
Roope Hintz (1 Way Contract) $3,118,500 (1)
-Salary Remaining : $1,167,438
Alex Iafallo (1 Way Contract) $3,055,500 (2)
-Salary Remaining : $1,143,854
Joel Edmundson (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $935,897
Alex Newhook $2,349,000 (1)
-Salary Remaining : $879,369
Pierre-edouard Bellemare (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $561,538
Brett Kulak $1,450,000 (2)
-Salary Remaining : $542,821
Rocco Grimaldi $1,000,000 (3)
-Salary Remaining : $374,359
Stuart Skinner $937,500 (3)
-Salary Remaining : $350,962
Trevor Lewis $925,000 (1)
-Salary Remaining : $346,282
Marcus Johansson $925,000 (3)
-Salary Remaining : $346,282
Nick Perbix $625,000 (1)
-Salary Remaining : $233,974
Total Pro Players21
Salary Commitment
Year 2024 : $83,343,800
Year 2025 : $32,668,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Average Commitment
Year 2024 : $83,343,800
Year 2025 : $32,668,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Cap with 1 Way Contract
Year 2024 : $83,343,800
Year 2025 : $32,668,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000

Farm Players Salaries

Dmitri Voronkov $150,000 (3)
Salary Remaining : $53,175
Brayden Pachal $140,000 (1)
Salary Remaining : $49,630
Ryan Shea $130,000 (1)
Salary Remaining : $46,085
Taro Hirose $125,000 (3)
Salary Remaining : $44,312
John Stevens $105,000 (2)
Salary Remaining : $37,222
Brandon Biro $100,000 (1)
Salary Remaining : $35,450
Louis Domingue $75,000 (1)
Salary Remaining : $26,587
Pavol Regenda $75,000 (2)
Salary Remaining : $26,587
Maxwell Crozier $70,000 (3)
Salary Remaining : $24,815
Farm Player 101 $70,000 (1)
Salary Remaining : $24,815
Henrik Tikkanen $65,000 (3)
Salary Remaining : $23,042
Eetu Liukas $65,000 (3)
Salary Remaining : $23,042
Axel Jonsson-Fjallby $65,000 (1)
Salary Remaining : $23,042
Eetu Makiniemi $62,500 (1)
Salary Remaining : $22,156
Michael Callahan $62,500 (1)
Salary Remaining : $22,156
Kim Nousiainen $60,000 (1)
Salary Remaining : $21,270
Ethan Samson $60,000 (3)
Salary Remaining : $21,270
Filip Cederqvist $60,000 (2)
Salary Remaining : $21,270
Evan Fitzpatrick $50,000 (5)
Salary Remaining : $17,725
Jett Jones $50,000 (5)
Salary Remaining : $17,725
Ryan Sandelin $50,000 (3)
Salary Remaining : $17,725
Colton Young $50,000 (3)
Salary Remaining : $17,725
Cooper Walker $50,000 (5)
Salary Remaining : $17,725
Total Farm Players23
Salary Commitment
Year 2024 : $1,790,000
Year 2025 : $1,025,000
Year 2026 : $785,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,775,000
Year 2025 : $1,010,000
Year 2026 : $770,000
Year 2027 : $150,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.65%
Farm Level 2: 1000 - $15 - 961 - 96.07%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,681,981
Year to Date Revenue$43,731,500
Farm
Home Games Left15
Average Attendance - %2,854 - 95.13%
Average Income per Game$120,196
Year to Date Revenue$3,125,104

Expense

Pro Players Total Salaries$91,984,449
Farm Players Total Salaries$2,832,825
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,891,170
Farm Year To Date Expenses$1,823,978
Pro Salary Cap To Date$49,827,253
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,229,712
Farm Estimated Season Revenue$1,802,945
Pro Remaining Season Days73
Pro Expenses Per Days$471,715
Pro Estimated Expenses$34,435,195
Farm Remaining Season Days67
Farm Expenses Per Days$14,988
Farm Estimated Expenses$1,004,196
Estimated Season Expenses$35,439,391
Estimated Season Salary Cap$80,055,020
Estimate Under Maximum Salary Cap of $83,500,000$3,444,980
Estimate Over Minimum Salary Cap of $0 $80,055,020
Current Bank Account($8,332,303)
Projected Bank Account($16,739,037)

Pro Players Salaries

Alex Killorn (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $2,807,692
Jonathan Marchessault (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $2,714,103
Quinn Hughes (1 Way Contract) $6,711,750 (1)
-Salary Remaining : $2,512,604
Sergei Bobrovsky (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $2,433,333
Jaccob Slavin (1 Way Contract) $6,490,000 (3)
-Salary Remaining : $2,429,590
Darnell Nurse (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $2,058,974
Sean Couturier $5,460,000 (1)
-Salary Remaining : $2,044,000
Rickard Rakell (1 Way Contract) $4,774,699 (1)
-Salary Remaining : $1,787,451
Jake Walman (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $1,718,308
Nick Foligno (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $1,422,564
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,385,128
Nikita Zaitsev (1 Way Contract) $3,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,235,385
Jean-Gabriel Pageau (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $1,179,231
Dominik Kubalik (1 Way Contract) $3,150,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,179,231
Andrew Copp (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $1,160,513
Jordan Kyrou (1 Way Contract) $2,772,000 (2)
-Salary Remaining : $1,037,723
Connor Ingram $2,457,000 (5)
-Salary Remaining : $919,800
Casey Cizikas (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $823,590
Timothy Liljegren (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $655,128
Joshua Brown (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $584,000
Zach Benson $1,500,000 (3)
-Salary Remaining : $561,538
Luke Evangelista $1,250,000 (2)
-Salary Remaining : $467,949
Filip Zadina (1 Way Contract) $1,089,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $407,677
Arthur Kaliyev $900,000 (1)
-Salary Remaining : $336,923
Connor Dewar $880,000 (3)
-Salary Remaining : $329,436
Alex Laferriere (1 Way Contract) $650,000 (3)
-Salary Remaining : $243,333
Total Pro Players26
Salary Commitment
Year 2024 : $91,984,449
Year 2025 : $41,078,000
Year 2026 : $31,156,000
Year 2027 : $16,786,000
Salary Average Commitment
Year 2024 : $91,984,449
Year 2025 : $41,078,000
Year 2026 : $31,156,000
Year 2027 : $16,786,000
Salary Cap with 1 Way Contract
Year 2024 : $80,745,449
Year 2025 : $33,139,000
Year 2026 : $26,917,000
Year 2027 : $12,547,000

Farm Players Salaries

Troy Grosenick $149,500 (1)
Salary Remaining : $52,997
Carson Meyer $147,500 (2)
Salary Remaining : $52,288
T.J. Tynan $140,000 (2)
Salary Remaining : $49,630
Mason Primeau $140,000 (2)
Salary Remaining : $49,630
Joe Snively $104,000 (3)
Salary Remaining : $36,868
Radim Zohorna $100,750 (3)
Salary Remaining : $35,716
Christian Fischer $99,000 (1)
Salary Remaining : $35,095
Casey Fitzgerald $97,500 (3)
Salary Remaining : $34,563
Andrew Poturalski $97,500 (1)
Salary Remaining : $34,563
Calle Rosen $97,500 (1)
Salary Remaining : $34,563
Egor Afanasyev $95,000 (1)
Salary Remaining : $33,677
Grant Hutton $93,000 (1)
Salary Remaining : $32,968
Philip Tomasino $90,000 (1)
Salary Remaining : $31,905
James Hamblin $88,825 (3)
Salary Remaining : $31,488
Josh Dunne $85,250 (3)
Salary Remaining : $30,221
Dennis Gilbert $82,500 (1)
Salary Remaining : $29,246
Ethen Frank $77,500 (2)
Salary Remaining : $27,474
Jan Jenik $77,500 (3)
Salary Remaining : $27,474
Garrett Pilon $75,000 (2)
Salary Remaining : $26,587
Markus Niemelainen $70,000 (3)
Salary Remaining : $24,815
Pierrick Dube $70,000 (3)
Salary Remaining : $24,815
Josh Bloom $65,000 (3)
Salary Remaining : $23,042
Danny Zhilkin $65,000 (3)
Salary Remaining : $23,042
Nate Sucese $65,000 (1)
Salary Remaining : $23,042
Brendan Brisson $65,000 (2)
Salary Remaining : $23,042
Jeremie Poirier $65,000 (2)
Salary Remaining : $23,042
Karl Henriksson $65,000 (2)
Salary Remaining : $23,042
Valtteri Puustinen $62,500 (1)
Salary Remaining : $22,156
Matthew Seminoff $62,500 (3)
Salary Remaining : $22,156
Brian Halonen $60,000 (2)
Salary Remaining : $21,270
Isaac Poulter $60,000 (3)
Salary Remaining : $21,270
Rory Kerins $60,000 (3)
Salary Remaining : $21,270
Josh Maniscalco $60,000 (2)
Salary Remaining : $21,270
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 - 1,882 - 94.08%
Farm Level 2: 1000 - $15 - 956 - 95.57%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,564,798
Year to Date Revenue$39,119,950
Farm
Home Games Left15
Average Attendance - %2,837 - 94.58%
Average Income per Game$119,485
Year to Date Revenue$3,106,613

Expense

Pro Players Total Salaries$40,284,500
Farm Players Total Salaries$2,129,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$25,899,461
Farm Year To Date Expenses$1,380,738
Pro Salary Cap To Date$25,678,994
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,036,768
Farm Estimated Season Revenue$1,792,277
Pro Remaining Season Days73
Pro Expenses Per Days$206,587
Pro Estimated Expenses$15,080,851
Farm Remaining Season Days67
Farm Expenses Per Days$11,269
Farm Estimated Expenses$755,023
Estimated Season Expenses$15,835,874
Estimated Season Salary Cap$44,271,838
Estimate Under Maximum Salary Cap of $83,500,000$39,228,162
Estimate Over Minimum Salary Cap of $0 $44,271,838
Current Bank Account$20,307,207
Projected Bank Account$31,300,378

Pro Players Salaries

Ilya Mikheyev (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $1,778,205
Robby Fabbri (1 Way Contract) $4,250,000 (5)
-Salary Remaining : $1,591,026
Nikita Zadorov $3,500,000 (5)
-Salary Remaining : $1,310,256
Brandon Tanev (1 Way Contract) $3,307,000 (5)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,238,005
Connor McMichael $2,625,000 (5)
-Salary Remaining : $982,692
Kaapo Kakko (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $707,538
Jacob Bryson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $692,564
James Reimer (1 Way Contract) $1,800,000 (5)
-Salary Remaining : $673,846
Kiefer Sherwood $1,750,000 (5)
-Salary Remaining : $655,128
Victor Olofsson (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $561,538
Miles Wood (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $561,538
Nick Blankenburg (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $561,538
Anton Forsberg $1,450,000 (4)
-Salary Remaining : $542,821
Darren Raddysh $1,365,000 (4)
-Salary Remaining : $511,000
Scott Perunovich $1,000,000 (1)
-Salary Remaining : $374,359
Tyson Foerster $950,000 (2)
-Salary Remaining : $355,641
Marat Khusnutdinov $875,000 (3)
-Salary Remaining : $327,564
Tanner Jeannot $870,000 (1)
-Salary Remaining : $325,692
Jacob Moverare $852,500 (3)
-Salary Remaining : $319,141
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $280,769
Brandon Gignac $700,000 (1)
-Salary Remaining : $262,051
Emil Martinsen Lilleberg $650,000 (3)
-Salary Remaining : $243,333
Kasimir Kaskisuo $600,000 (5)
-Salary Remaining : $224,615
Total Pro Players23
Salary Commitment
Year 2024 : $40,284,500
Year 2025 : $35,824,500
Year 2026 : $30,774,500
Year 2027 : $23,647,000
Salary Average Commitment
Year 2024 : $40,284,500
Year 2025 : $35,824,500
Year 2026 : $30,774,500
Year 2027 : $23,647,000
Salary Cap with 1 Way Contract
Year 2024 : $36,977,500
Year 2025 : $32,517,500
Year 2026 : $27,467,500
Year 2027 : $20,340,000

Farm Players Salaries

Justin Barron $115,000 (1)
Salary Remaining : $40,767
Mason Morelli $100,750 (3)
Salary Remaining : $35,716
Evan Cormier $100,000 (5)
Salary Remaining : $35,450
Brady Keeper $93,000 (2)
Salary Remaining : $32,968
Joe Hicketts $93,000 (2)
Salary Remaining : $32,968
Mike Vecchione $90,000 (3)
Salary Remaining : $31,905
Cameron Crotty $85,250 (3)
Salary Remaining : $30,221
Cam Dineen $85,250 (2)
Salary Remaining : $30,221
Erik Middendorf $80,000 (5)
Salary Remaining : $28,360
Reid Schaefer $80,000 (3)
Salary Remaining : $28,360
Mackie Samoskevich $80,000 (3)
Salary Remaining : $28,360
Calle Clang $80,000 (3)
Salary Remaining : $28,360
Zack MacEwen $77,500 (1)
Salary Remaining : $27,474
Jacob Larsson $77,500 (1)
Salary Remaining : $27,474
Owen Sillinger $75,000 (3)
Salary Remaining : $26,587
Mathias Emilio Pettersen $70,000 (2)
Salary Remaining : $24,815
Tanner Dickinson $67,500 (3)
Salary Remaining : $23,929
Colton Dach $65,000 (3)
Salary Remaining : $23,042
Cole McWard $65,000 (3)
Salary Remaining : $23,042
Sean Farrell $65,000 (3)
Salary Remaining : $23,042
Arvid Holm $62,500 (1)
Salary Remaining : $22,156
Reece Newkirk $62,500 (1)
Salary Remaining : $22,156
Isaak Phillips $60,000 (1)
Salary Remaining : $21,270
Kevin Gravel $50,000 (2)
Salary Remaining : $17,725
Tommy Miller $50,000 (4)
Salary Remaining : $17,725
Jake Gaudet $50,000 (3)
Salary Remaining : $17,725
Drew Callin $50,000 (3)
Salary Remaining : $17,725
Gustav Grigals $50,000 (3)
Salary Remaining : $17,725
Graham Slaggert $50,000 (4)
Salary Remaining : $17,725
Total Farm Players29
Salary Commitment
Year 2024 : $2,129,750
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $2,129,750
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.69%
Farm Level 2: 1000 - $15 - 931 - 93.13%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,544,442
Year to Date Revenue$40,155,500
Farm
Home Games Left14
Average Attendance - %2,825 - 94.17%
Average Income per Game$119,581
Year to Date Revenue$3,228,681

Expense

Pro Players Total Salaries$71,545,301
Farm Players Total Salaries$1,795,083
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,982,156
Farm Year To Date Expenses$1,152,494
Pro Salary Cap To Date$49,982,156
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,166,635
Farm Estimated Season Revenue$1,674,131
Pro Remaining Season Days73
Pro Expenses Per Days$366,899
Pro Estimated Expenses$26,783,627
Farm Remaining Season Days67
Farm Expenses Per Days$9,498
Farm Estimated Expenses$636,366
Estimated Season Expenses$27,419,993
Estimated Season Salary Cap$76,765,783
Estimate Under Maximum Salary Cap of $83,500,000$6,734,217
Estimate Over Minimum Salary Cap of $0 $76,765,783
Current Bank Account$516,889
Projected Bank Account($2,062,338)

Pro Players Salaries

Filip Forsberg (1 Way Contract) $11,650,000 (4)
-Salary Remaining : $4,361,282
Anders Lee (1 Way Contract) $8,750,000 (1)
-Salary Remaining : $3,275,641
Jake Guentzel (1 Way Contract) $8,100,000 (4)
-Salary Remaining : $3,032,308
Derek Forbort (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $1,965,385
Tristan Jarry (1 Way Contract) $4,410,000 (3)
-Salary Remaining : $1,650,923
Ryan Strome (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $1,572,308
Noah Dobson (1 Way Contract) $4,025,000 (4)
-Salary Remaining : $1,506,795
Teddy Blueger (1 Way Contract) $4,000,500 (4)
-Salary Remaining : $1,497,623
Gustav Forsling $3,600,001 (5)
-Salary Remaining : $1,347,693
Mario Ferraro (1 Way Contract) $3,241,667 (3)
-Salary Remaining : $1,213,547
Nic Dowd (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,123,077
Eetu Luostarinen (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $617,692
Brandon Hagel (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $617,692
Cole Guttman $1,250,000 (2)
-Salary Remaining : $467,949
Parker Wotherspoon $906,250 (2)
-Salary Remaining : $339,263
Rasmus Ristolainen $900,000 (5)
-Salary Remaining : $336,923
Jack Quinn $900,000 (1)
-Salary Remaining : $336,923
Julien Gauthier $893,550 (1)
-Salary Remaining : $334,508
Tyler Tucker $880,000 (4)
-Salary Remaining : $329,436
Alexander Alexeyev $863,333 (2)
-Salary Remaining : $323,196
Jaret Anderson-Dolan $750,000 (2)
-Salary Remaining : $280,769
Jared Moe $675,000 (3)
-Salary Remaining : $252,692
Total Pro Players22
Salary Commitment
Year 2024 : $71,545,301
Year 2025 : $61,001,751
Year 2026 : $47,332,168
Year 2027 : $37,355,501
Salary Average Commitment
Year 2024 : $71,545,301
Year 2025 : $61,001,751
Year 2026 : $47,332,168
Year 2027 : $37,355,501
Salary Cap with 1 Way Contract
Year 2024 : $71,545,301
Year 2025 : $61,001,751
Year 2026 : $47,332,168
Year 2027 : $37,355,501

Farm Players Salaries

Rhett Gardner $100,750 (3)
Salary Remaining : $35,716
Anthony Angello $100,750 (3)
Salary Remaining : $35,716
Hudson Fasching $93,000 (2)
Salary Remaining : $32,968
Victor Soderstrom $90,000 (1)
Salary Remaining : $31,905
Ryan Suzuki $86,333 (3)
Salary Remaining : $30,605
Cole Koepke $77,500 (2)
Salary Remaining : $27,474
Tanner Kaspick $74,250 (2)
Salary Remaining : $26,321
Michal Teply $70,000 (3)
Salary Remaining : $24,815
Farm Goalie 1 $70,000 (1)
Salary Remaining : $24,815
Ryder Rolston $70,000 (3)
Salary Remaining : $24,815
Waltteri Merela $67,500 (3)
Salary Remaining : $23,929
Lucas Johansen $67,500 (1)
Salary Remaining : $23,929
Quinn Schmiemann $65,000 (2)
Salary Remaining : $23,042
Caedan Bankier $65,000 (3)
Salary Remaining : $23,042
Jayden Grubbe $65,000 (3)
Salary Remaining : $23,042
Riley Kidney $65,000 (1)
Salary Remaining : $23,042
Michael Houser $65,000 (2)
Salary Remaining : $23,042
Max Sasson $65,000 (3)
Salary Remaining : $23,042
Brad Hunt $65,000 (2)
Salary Remaining : $23,042
Luke Henman $62,500 (1)
Salary Remaining : $22,156
Alex Green $60,000 (1)
Salary Remaining : $21,270
Dawson Barteaux $50,000 (3)
Salary Remaining : $17,725
Justin Addamo $50,000 (2)
Salary Remaining : $17,725
Nolan Yaremko $50,000 (3)
Salary Remaining : $17,725
Brad Malone $50,000 (3)
Salary Remaining : $17,725
Aaron Ness $50,000 (3)
Salary Remaining : $17,725
Total Farm Players26
Salary Commitment
Year 2024 : $1,795,083
Year 2025 : $1,380,083
Year 2026 : $890,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,795,083
Year 2025 : $1,380,083
Year 2026 : $890,333
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,910 - 95.50%
Farm Level 2: 1000 - $15 - 939 - 93.93%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,726,088
Year to Date Revenue$50,056,550
Farm
Home Games Left14
Average Attendance - %2,849 - 94.98%
Average Income per Game$120,603
Year to Date Revenue$3,256,270

Expense

Pro Players Total Salaries$82,401,500
Farm Players Total Salaries$2,313,012
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,015,522
Farm Year To Date Expenses$1,496,928
Pro Salary Cap To Date$50,138,604
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,713,055
Farm Estimated Season Revenue$1,688,436
Pro Remaining Season Days73
Pro Expenses Per Days$422,572
Pro Estimated Expenses$30,847,756
Farm Remaining Season Days67
Farm Expenses Per Days$12,238
Farm Estimated Expenses$819,946
Estimated Season Expenses$31,667,702
Estimated Season Salary Cap$80,424,771
Estimate Under Maximum Salary Cap of $83,500,000$3,075,229
Estimate Over Minimum Salary Cap of $0 $80,424,771
Current Bank Account$9,785,437
Projected Bank Account$519,226

Pro Players Salaries

David Pastrnak (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $2,920,000
Tomas Hertl (1 Way Contract) $7,593,750 (3)
-Salary Remaining : $2,842,788
Jason Robertson (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $2,756,218
Juuse Saros (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $2,526,923
Vincent Trocheck (1 Way Contract) $6,412,500 (3)
-Salary Remaining : $2,400,577
Brock Boeser (1 Way Contract) $5,816,250 (1)
-Salary Remaining : $2,177,365
Pavel Buchnevich (1 Way Contract) $4,870,500 (3)
-Salary Remaining : $1,823,315
Devon Toews (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $1,778,205
Filip Hronek (1 Way Contract) $4,356,000 (1)
-Salary Remaining : $1,630,708
Jake Oettinger (1 Way Contract) $3,960,000 (3)
-Salary Remaining : $1,482,462
Brady Skjei (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $1,160,513
Erik Haula (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,029,487
Lucas Raymond (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $842,308
Ilya Lyubushkin (1 Way Contract) $1,990,000 (2)
-Salary Remaining : $744,974
Matthew Poitras (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $561,538
Cole Sillinger (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $561,538
Philippe Myers $1,495,000 (1)
-Salary Remaining : $559,667
Owen Tippett $1,485,000 (3)
-Salary Remaining : $555,923
Cody Ceci $1,462,500 (2)
-Salary Remaining : $547,500
Connor Clifton $1,350,000 (4)
-Salary Remaining : $505,385
Barclay Goodrow $1,165,500 (2)
-Salary Remaining : $436,315
Trent Frederic $1,039,500 (2)
-Salary Remaining : $389,146
Michael McCarron $900,000 (1)
-Salary Remaining : $336,923
Joey Anderson $742,500 (2)
-Salary Remaining : $277,962
Total Pro Players24
Salary Commitment
Year 2024 : $82,401,500
Year 2025 : $58,721,750
Year 2026 : $57,568,750
Year 2027 : $20,700,000
Salary Average Commitment
Year 2024 : $82,401,500
Year 2025 : $58,721,750
Year 2026 : $49,571,750
Year 2027 : $15,950,000
Salary Cap with 1 Way Contract
Year 2024 : $80,901,500
Year 2025 : $57,221,750
Year 2026 : $48,071,750
Year 2027 : $15,950,000

Farm Players Salaries

Ross Johnston $132,000 (1)
Salary Remaining : $46,794
Wilmer Skoog $130,000 (5)
Salary Remaining : $46,085
Matthew Coronato $125,000 (3)
Salary Remaining : $44,312
Mason Lohrei $100,000 (3)
Salary Remaining : $35,450
Jeremy Brodeur $98,000 (5)
Salary Remaining : $34,741
Jordan Gross $90,000 (5)
Salary Remaining : $31,905
Cameron Butler $89,438 (5)
Salary Remaining : $31,705
Brett Kemp $85,500 (4)
Salary Remaining : $30,310
Cory Conacher $85,000 (3)
Salary Remaining : $30,132
Jean-Luc Foudy $85,000 (1)
Salary Remaining : $30,132
Adam Beckman $84,375 (5)
Salary Remaining : $29,911
Karson Kuhlman $83,700 (2)
Salary Remaining : $29,671
Brandon Baddock $82,500 (5)
Salary Remaining : $29,246
Jacob Doty $80,000 (3)
Salary Remaining : $28,360
Maxwell Willman $77,500 (1)
Salary Remaining : $27,474
Lleyton Moore $75,000 (5)
Salary Remaining : $26,587
Antti Tuomisto $75,000 (3)
Salary Remaining : $26,587
Wyatt Aamodt $70,000 (4)
Salary Remaining : $24,815
Nick Abruzzese $70,000 (2)
Salary Remaining : $24,815
Sam Jardine $70,000 (5)
Salary Remaining : $24,815
Gavin Hain $65,000 (4)
Salary Remaining : $23,042
Emil Andrae $65,000 (2)
Salary Remaining : $23,042
Dmitri Osipov $60,000 (1)
Salary Remaining : $21,270
Nikita Pavlychev $60,000 (1)
Salary Remaining : $21,270
Wyatt Kalynuk $60,000 (1)
Salary Remaining : $21,270
Mark Sinclair $60,000 (2)
Salary Remaining : $21,270
Jaxsen Wiebe $55,000 (5)
Salary Remaining : $19,497
Kevin Wall $50,000 (4)
Salary Remaining : $17,725
Steven Santini $50,000 (4)
Salary Remaining : $17,725
Total Farm Players29
Salary Commitment
Year 2024 : $2,313,013
Year 2025 : $1,838,513
Year 2026 : $1,559,813
Year 2027 : $1,094,813
Salary Average Commitment
Year 2024 : $2,313,013
Year 2025 : $1,838,513
Year 2026 : $1,559,813
Year 2027 : $1,094,813

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,863 - 93.16%
Farm Level 2: 1000 - $15 - 942 - 94.23%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,638,172
Year to Date Revenue$44,230,650
Farm
Home Games Left14
Average Attendance - %2,806 - 93.52%
Average Income per Game$118,228
Year to Date Revenue$3,192,159

Expense

Pro Players Total Salaries$79,156,884
Farm Players Total Salaries$1,710,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,349,001
Pro Year To Date Expenses$48,266,321
Farm Year To Date Expenses$1,076,402
Pro Salary Cap To Date$45,449,398
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,934,411
Farm Estimated Season Revenue$1,655,194
Pro Remaining Season Days73
Pro Expenses Per Days$405,933
Pro Estimated Expenses$29,633,109
Farm Remaining Season Days67
Farm Expenses Per Days$9,051
Farm Estimated Expenses$606,417
Estimated Season Expenses$30,239,526
Estimated Season Salary Cap$77,409,919
Estimate Under Maximum Salary Cap of $83,500,000$6,090,081
Estimate Over Minimum Salary Cap of $0 $77,409,919
Current Bank Account$1,395,808
Projected Bank Account($4,254,113)

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,505,000 (2)
-Salary Remaining : $3,183,923
Bo Horvat (1 Way Contract) $7,425,000 (4)
-Salary Remaining : $2,779,615
Joe Pavelski (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $2,620,513
Artturi Lehkonen (1 Way Contract) $6,075,000 (5)
-Salary Remaining : $2,274,231
Damon Severson (1 Way Contract) $5,625,000 (4)
-Salary Remaining : $2,105,769
Laurent Brossoit $5,000,000 (1)
-Salary Remaining : $1,871,795
Nick Jensen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,871,795
Brayden McNabb $4,000,000 (2)
-Salary Remaining : $1,497,436
Conor Garland $3,500,000 (5)
-Salary Remaining : $1,310,256
Antti Raanta (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,123,077
Jonathan Quick (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $935,897
Jake Evans (1 Way Contract) $2,300,000 (5)
-Salary Remaining : $861,026
Dante Fabbro (1 Way Contract) $2,160,000 (1)
-Salary Remaining : $808,615
Travis Hamonic (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $748,718
Scott Laughton (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $711,282
Troy Terry (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $580,256
Morgan Geekie (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $561,538
Oskar Sundqvist (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $561,538
Cal Clutterbuck $1,480,000 (4)
-Salary Remaining : $554,051
Parker Kelly $1,475,000 (1)
-Salary Remaining : $552,179
Kevin Rooney $1,400,000 (1)
-Salary Remaining : $524,103
Zach Bogosian $950,000 (3)
-Salary Remaining : $355,641
Anders Bjork (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $336,923
Alexander Nylander $865,384 (1)
-Salary Remaining : $323,964
Alex Nedeljkovic $796,500 (2)
-Salary Remaining : $298,177
Jordan Harris $750,000 (1)
-Salary Remaining : $280,769
Total Pro Players26
Salary Commitment
Year 2024 : $79,156,884
Year 2025 : $51,006,500
Year 2026 : $32,355,000
Year 2027 : $28,405,000
Salary Average Commitment
Year 2024 : $79,156,884
Year 2025 : $49,106,500
Year 2026 : $32,355,000
Year 2027 : $28,405,000
Salary Cap with 1 Way Contract
Year 2024 : $73,756,884
Year 2025 : $47,606,500
Year 2026 : $30,855,000
Year 2027 : $28,405,000

Farm Players Salaries

Tyson Feist $150,000 (5)
Salary Remaining : $53,175
Cole Bardreau $140,000 (5)
Salary Remaining : $49,630
Brett Sutter $140,000 (5)
Salary Remaining : $49,630
Brogan Rafferty $102,500 (4)
Salary Remaining : $36,336
Travis Boyd $101,250 (3)
Salary Remaining : $35,893
Chris Driedger $99,450 (1)
Salary Remaining : $35,255
Dysin Mayo $85,500 (1)
Salary Remaining : $30,310
Jake Christiansen $77,500 (1)
Salary Remaining : $27,474
Jayden Struble $75,000 (3)
Salary Remaining : $26,587
Austin Strand $74,500 (1)
Salary Remaining : $26,410
Riley Sutter $65,000 (2)
Salary Remaining : $23,042
Phillip Di Giuseppe $50,000 (5)
Salary Remaining : $17,725
Kale Kessy $50,000 (3)
Salary Remaining : $17,725
Matt Irwin $50,000 (3)
Salary Remaining : $17,725
Michael Sgarbossa $50,000 (3)
Salary Remaining : $17,725
Mark Duarte $50,000 (5)
Salary Remaining : $17,725
Kevin Shattenkirk $50,000 (5)
Salary Remaining : $17,725
Mackenzie MacEachern $50,000 (5)
Salary Remaining : $17,725
Sam Bitten $50,000 (5)
Salary Remaining : $17,725
Mitch McLain $50,000 (5)
Salary Remaining : $17,725
Josh Currie $50,000 (5)
Salary Remaining : $17,725
Peter Holland $50,000 (5)
Salary Remaining : $17,725
Lucas Condotta $50,000 (4)
Salary Remaining : $17,725
Total Farm Players23
Salary Commitment
Year 2024 : $1,710,700
Year 2025 : $1,373,750
Year 2026 : $1,308,750
Year 2027 : $982,500
Salary Average Commitment
Year 2024 : $1,710,700
Year 2025 : $1,373,750
Year 2026 : $1,308,750
Year 2027 : $982,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $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 - 1,908 - 95.40%
Farm Level 2: 1000 - $15 - 936 - 93.62%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,565,328
Year to Date Revenue$42,263,850
Farm
Home Games Left15
Average Attendance - %2,844 - 94.81%
Average Income per Game$120,430
Year to Date Revenue$3,131,183

Expense

Pro Players Total Salaries$69,540,052
Farm Players Total Salaries$1,935,674
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,568,910
Farm Year To Date Expenses$1,227,827
Pro Salary Cap To Date$42,734,398
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,914,589
Farm Estimated Season Revenue$1,806,452
Pro Remaining Season Days73
Pro Expenses Per Days$356,616
Pro Estimated Expenses$26,032,968
Farm Remaining Season Days67
Farm Expenses Per Days$10,242
Farm Estimated Expenses$686,214
Estimated Season Expenses$26,719,182
Estimated Season Salary Cap$68,280,675
Estimate Under Maximum Salary Cap of $83,500,000$15,219,325
Estimate Over Minimum Salary Cap of $0 $68,280,675
Current Bank Account$23,271,327
Projected Bank Account$20,273,186

Pro Players Salaries

Claude Giroux (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $2,920,000
Vince Dunn (1 Way Contract) $7,350,000 (1)
-Salary Remaining : $2,751,538
Andrei Kuzmenko (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $2,594,308
Thatcher Demko $6,900,000 (5)
-Salary Remaining : $2,583,077
Lawson Crouse (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $1,609,744
Mattias Samuelsson $4,264,285 (4)
-Salary Remaining : $1,596,373
Olli Maatta (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $1,572,308
Carson Soucy (1 Way Contract) $3,950,000 (4)
-Salary Remaining : $1,478,718
Phillip Danault (1 Way Contract) $3,885,000 (1)
-Salary Remaining : $1,454,385
Jordan Martinook (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $943,385
Jack Roslovic (1 Way Contract) $2,010,642 (2)
-Salary Remaining : $752,702
Alexander Kerfoot (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $707,538
Pius Suter (1 Way Contract) $1,872,000 (3)
-Salary Remaining : $700,800
Matthew Boldy $1,450,000 (1)
-Salary Remaining : $542,821
Nils Hoglander (1 Way Contract) $1,375,000 (5)
-Salary Remaining : $514,744
Anthony Stolarz $1,300,000 (2)
-Salary Remaining : $486,667
Ethan Bear (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $486,667
Kevin Stenlund $1,155,000 (1)
-Salary Remaining : $432,385
Tomas Nosek $1,100,000 (3)
-Salary Remaining : $411,795
Niko Mikkola $1,063,125 (3)
-Salary Remaining : $397,990
Colton Sissons $925,000 (3)
-Salary Remaining : $346,282
Wyatt Kaiser $700,000 (3)
-Salary Remaining : $262,051
Spencer Stastney $700,000 (2)
-Salary Remaining : $262,051
Jordan Oesterle $600,000 (4)
-Salary Remaining : $224,615
Total Pro Players24
Salary Commitment
Year 2024 : $69,540,052
Year 2025 : $37,890,052
Year 2026 : $33,879,410
Year 2027 : $28,219,285
Salary Average Commitment
Year 2024 : $67,597,552
Year 2025 : $37,890,052
Year 2026 : $33,879,410
Year 2027 : $28,219,285
Salary Cap with 1 Way Contract
Year 2024 : $68,240,052
Year 2025 : $37,890,052
Year 2026 : $33,879,410
Year 2027 : $28,219,285

Farm Players Salaries

Kevin Korchinski $150,000 (3)
Salary Remaining : $53,175
Riley Nash $149,900 (2)
Salary Remaining : $53,139
Justin Richards $130,000 (1)
Salary Remaining : $46,085
Vasily Podkolzin $125,000 (1)
Salary Remaining : $44,312
Cody Glass $100,524 (3)
Salary Remaining : $35,636
Patrick Brown $100,000 (1)
Salary Remaining : $35,450
Matthew Highmore $85,250 (1)
Salary Remaining : $30,221
Eric Comrie $84,000 (2)
Salary Remaining : $29,778
Jack Rathbone $80,750 (1)
Salary Remaining : $28,626
Ashton Sautner $75,000 (1)
Salary Remaining : $26,587
Roby Jarventie $75,000 (1)
Salary Remaining : $26,587
Leo Loof $70,000 (3)
Salary Remaining : $24,815
Jett Woo $65,250 (1)
Salary Remaining : $23,131
Tucker Robertson $65,000 (3)
Salary Remaining : $23,042
Zach Metsa $60,000 (3)
Salary Remaining : $21,270
Justin Dowling $60,000 (3)
Salary Remaining : $21,270
Alex Gallant $60,000 (1)
Salary Remaining : $21,270
Logan Shaw $60,000 (3)
Salary Remaining : $21,270
Jordan Papirny $60,000 (2)
Salary Remaining : $21,270
Brett Budgell $60,000 (4)
Salary Remaining : $21,270
Colin Felix $60,000 (5)
Salary Remaining : $21,270
Ludovic Waeber $60,000 (2)
Salary Remaining : $21,270
Tanner Fritz $50,000 (4)
Salary Remaining : $17,725
Cristiano DiGiacinto $50,000 (1)
Salary Remaining : $17,725
Total Farm Players24
Salary Commitment
Year 2024 : $1,935,674
Year 2025 : $1,089,424
Year 2026 : $735,524
Year 2027 : $170,000
Salary Average Commitment
Year 2024 : $1,935,674
Year 2025 : $1,089,424
Year 2026 : $735,524
Year 2027 : $170,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,927 - 96.35%
Farm Level 2: 1000 - $15 - 928 - 92.83%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,743,873
Year to Date Revenue$45,340,700
Farm
Home Games Left14
Average Attendance - %2,855 - 95.18%
Average Income per Game$121,244
Year to Date Revenue$3,273,600

Expense

Pro Players Total Salaries$72,443,501
Farm Players Total Salaries$2,697,270
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,247,000
Pro Year To Date Expenses$46,733,926
Farm Year To Date Expenses$1,693,064
Pro Salary Cap To Date$45,323,610
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,158,096
Farm Estimated Season Revenue$1,697,422
Pro Remaining Season Days73
Pro Expenses Per Days$371,505
Pro Estimated Expenses$27,119,865
Farm Remaining Season Days67
Farm Expenses Per Days$14,271
Farm Estimated Expenses$956,157
Estimated Season Expenses$28,076,022
Estimated Season Salary Cap$75,690,475
Estimate Under Maximum Salary Cap of $83,500,000$7,809,525
Estimate Over Minimum Salary Cap of $0 $75,690,475
Current Bank Account$28,915,953
Projected Bank Account$28,695,449

Pro Players Salaries

Jacob Trouba (1 Way Contract) $10,800,000 (2)
-Salary Remaining : $4,043,077
Adin Hill (1 Way Contract) $6,857,500 (4)
-Salary Remaining : $2,567,167
Seth Jarvis $6,315,000 (1)
-Salary Remaining : $2,364,077
Carter Verhaeghe (1 Way Contract) $5,831,334 (4)
-Salary Remaining : $2,183,012
Christian Dvorak (1 Way Contract) $5,337,500 (2)
-Salary Remaining : $1,998,141
Trevor Zegras $5,170,000 (1)
-Salary Remaining : $1,935,436
Adam Larsson (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $1,422,564
Chandler Stephenson (1 Way Contract) $3,712,500 (3)
-Salary Remaining : $1,389,808
Robert Thomas (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,310,256
Ryan Lindgren (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $1,235,385
Frederick Gaudreau (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,123,077
Frank Vatrano (1 Way Contract) $2,964,000 (1)
-Salary Remaining : $1,109,600
Adrian Kempe (1 Way Contract) $1,980,000 (1)
-Salary Remaining : $741,231
William Carrier (1 Way Contract) $1,816,667 (2)
-Salary Remaining : $680,086
Cole Smith $1,498,000 (5)
-Salary Remaining : $560,790
Jalen Chatfield $1,141,000 (5)
-Salary Remaining : $427,144
Jeremy Lauzon $935,000 (1)
-Salary Remaining : $350,026
Calvin Pickard $900,000 (4)
-Salary Remaining : $336,923
Simon Benoit $822,500 (3)
-Salary Remaining : $307,910
Zachary Jones $812,500 (3)
-Salary Remaining : $304,167
Arvid Soderblom $650,000 (2)
-Salary Remaining : $243,333
Pontus Holmberg $650,000 (2)
-Salary Remaining : $243,333
Linus Karlsson $650,000 (2)
-Salary Remaining : $243,333
Total Pro Players23
Salary Commitment
Year 2024 : $72,443,501
Year 2025 : $52,079,501
Year 2026 : $25,075,334
Year 2027 : $16,227,834
Salary Average Commitment
Year 2024 : $72,443,501
Year 2025 : $52,079,501
Year 2026 : $25,075,334
Year 2027 : $16,227,834
Salary Cap with 1 Way Contract
Year 2024 : $72,443,501
Year 2025 : $52,079,501
Year 2026 : $25,075,334
Year 2027 : $16,227,834

Farm Players Salaries

Ben Kraws $130,100 (3)
Salary Remaining : $46,120
Nikolai Knyzhov $124,750 (2)
Salary Remaining : $44,224
Dylan Gambrell $111,267 (3)
Salary Remaining : $39,444
Andreas Englund $100,583 (3)
Salary Remaining : $35,657
Connor Mackey $92,833 (3)
Salary Remaining : $32,909
Maxime Comtois $85,083 (3)
Salary Remaining : $30,162
Arnaud Durandeau $83,487 (2)
Salary Remaining : $29,596
Sean Day $82,500 (1)
Salary Remaining : $29,246
Keaton Middleton $82,167 (2)
Salary Remaining : $29,128
Justin Hryckowian $80,000 (3)
Salary Remaining : $28,360
Nikolas Matinpalo $80,000 (2)
Salary Remaining : $28,360
Hunter McDonald $80,000 (3)
Salary Remaining : $28,360
Parker Ford $80,000 (3)
Salary Remaining : $28,360
Mitchell Chaffee $77,250 (2)
Salary Remaining : $27,385
Lucas Carlsson $77,250 (2)
Salary Remaining : $27,385
Jeremie Bucheler $75,000 (3)
Salary Remaining : $26,587
Cole Krygier $75,000 (3)
Salary Remaining : $26,587
Drew Commesso $75,000 (3)
Salary Remaining : $26,587
Milos Kelemen $75,000 (2)
Salary Remaining : $26,587
Luke Krys $75,000 (3)
Salary Remaining : $26,587
Hugo Alnefelt $70,000 (2)
Salary Remaining : $24,815
Alex Steeves $70,000 (1)
Salary Remaining : $24,815
Patrick Giles $70,000 (1)
Salary Remaining : $24,815
Antonio Stranges $70,000 (3)
Salary Remaining : $24,815
Dylan Garand $70,000 (2)
Salary Remaining : $24,815
Daniil Gushchin $70,000 (2)
Salary Remaining : $24,815
Brett Berard $65,000 (3)
Salary Remaining : $23,042
Maxence Guenette $65,000 (1)
Salary Remaining : $23,042
Dennis Hildeby $65,000 (3)
Salary Remaining : $23,042
Bogdan Trineyev $60,000 (3)
Salary Remaining : $21,270
Luka Profaca $60,000 (2)
Salary Remaining : $21,270
Vincent Sevigny $60,000 (1)
Salary Remaining : $21,270
Olof Lindbom $60,000 (3)
Salary Remaining : $21,270
Brandon Scanlin $50,000 (1)
Salary Remaining : $17,725
Damien Giroux $50,000 (1)
Salary Remaining : $17,725
Total Farm Players35
Salary Commitment
Year 2024 : $2,697,270
Year 2025 : $2,249,770
Year 2026 : $1,379,866
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,697,270
Year 2025 : $2,249,770
Year 2026 : $1,379,866
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 - 1,863 - 93.13%
Farm Level 2: 1000 - $15 - 963 - 96.25%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,677,906
Year to Date Revenue$45,303,450
Farm
Home Games Left14
Average Attendance - %2,825 - 94.17%
Average Income per Game$118,648
Year to Date Revenue$3,203,506

Expense

Pro Players Total Salaries$70,273,666
Farm Players Total Salaries$2,513,388
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,973,296
Farm Year To Date Expenses$1,621,616
Pro Salary Cap To Date$43,973,296
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,490,678
Farm Estimated Season Revenue$1,661,077
Pro Remaining Season Days73
Pro Expenses Per Days$360,378
Pro Estimated Expenses$26,307,594
Farm Remaining Season Days67
Farm Expenses Per Days$13,298
Farm Estimated Expenses$890,966
Estimated Season Expenses$27,198,560
Estimated Season Salary Cap$70,280,890
Estimate Under Maximum Salary Cap of $83,500,000$13,219,110
Estimate Over Minimum Salary Cap of $0 $70,280,890
Current Bank Account$10,488,905
Projected Bank Account$8,442,100

Pro Players Salaries

Tim Stutzle (1 Way Contract) $9,393,750 (5)
-Salary Remaining : $3,516,635
Dougie Hamilton (1 Way Contract) $7,762,500 (2)
-Salary Remaining : $2,905,962
Tyler Myers (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $2,433,333
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,246,154
Sam Bennett (1 Way Contract) $5,499,999 (5)
-Salary Remaining : $2,058,974
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $1,871,795
MacKenzie Weegar (1 Way Contract) $4,387,500 (3)
-Salary Remaining : $1,642,500
Joel Armia (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,497,436
David Rittich (1 Way Contract) $3,465,000 (1)
-Salary Remaining : $1,297,154
Kasperi Kapanen (1 Way Contract) $3,168,000 (2)
-Salary Remaining : $1,185,969
Troy Stecher (1 Way Contract) $2,487,750 (1)
-Salary Remaining : $931,312
Ryan Suter (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $692,564
Dylan Guenther (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $655,128
Radek Faksa (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $561,538
Mark Jankowski $1,095,000 (3)
-Salary Remaining : $409,923
Jake Neighbours $1,000,000 (2)
-Salary Remaining : $374,359
Chad Ruhwedel $1,000,000 (2)
-Salary Remaining : $374,359
Rafael Harvey-Pinard $990,000 (2)
-Salary Remaining : $370,615
Adam Gaudette $916,667 (1)
-Salary Remaining : $343,163
Justin Brazeau $907,500 (5)
-Salary Remaining : $339,731
Kyle Burroughs $900,000 (2)
-Salary Remaining : $336,923
Aliaksei Protas $700,000 (1)
-Salary Remaining : $262,051
Total Pro Players22
Salary Commitment
Year 2024 : $70,273,666
Year 2025 : $56,204,249
Year 2026 : $37,783,749
Year 2027 : $15,801,249
Salary Average Commitment
Year 2024 : $70,273,666
Year 2025 : $56,204,249
Year 2026 : $37,783,749
Year 2027 : $15,801,249
Salary Cap with 1 Way Contract
Year 2024 : $70,273,666
Year 2025 : $56,204,249
Year 2026 : $37,783,749
Year 2027 : $15,801,249

Farm Players Salaries

Sebastian AhoD $145,000 (1)
Salary Remaining : $51,402
Alex Limoges $130,000 (1)
Salary Remaining : $46,085
Erik Kallgren $125,000 (1)
Salary Remaining : $44,312
Christian Wolanin $100,750 (2)
Salary Remaining : $35,716
Adam Erne $100,000 (4)
Salary Remaining : $35,450
Jakob Pelletier $100,000 (1)
Salary Remaining : $35,450
Hardy Haman Aktell $100,000 (5)
Salary Remaining : $35,450
Nick DeSimone $90,800 (2)
Salary Remaining : $32,188
Bobby Brink $90,000 (1)
Salary Remaining : $31,905
Nathan Smith $90,000 (1)
Salary Remaining : $31,905
Kale Clague $83,738 (1)
Salary Remaining : $29,685
Mark Kastelic $83,100 (4)
Salary Remaining : $29,459
Calen Addison $82,500 (1)
Salary Remaining : $29,246
Matt Luff $82,500 (2)
Salary Remaining : $29,246
Akito Hirose $80,000 (1)
Salary Remaining : $28,360
William Lockwood $77,500 (2)
Salary Remaining : $27,474
Joel Blomqvist $75,000 (3)
Salary Remaining : $26,587
Connor Carrick $75,000 (2)
Salary Remaining : $26,587
Michael DiPietro $70,000 (1)
Salary Remaining : $24,815
Mathias Laferriere $65,000 (1)
Salary Remaining : $23,042
Zach Aston-Reese $65,000 (5)
Salary Remaining : $23,042
Jimmy Huntington $65,000 (2)
Salary Remaining : $23,042
Arshdeep Bains $65,000 (2)
Salary Remaining : $23,042
Greg Meireles $62,500 (1)
Salary Remaining : $22,156
Aidan McDonough $60,000 (1)
Salary Remaining : $21,270
Ondrej Pavel $60,000 (3)
Salary Remaining : $21,270
Ryan McGregor $60,000 (1)
Salary Remaining : $21,270
Riley Damiani $60,000 (1)
Salary Remaining : $21,270
Mitchell Hoelscher $60,000 (2)
Salary Remaining : $21,270
Cole Schwindt $60,000 (1)
Salary Remaining : $21,270
Jagger Joshua $50,000 (5)
Salary Remaining : $17,725
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 - 1,899 - 94.94%
Farm Level 2: 1000 - $15 - 957 - 95.67%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,552,083
Year to Date Revenue$41,906,250
Farm
Home Games Left14
Average Attendance - %2,856 - 95.19%
Average Income per Game$120,406
Year to Date Revenue$3,250,973

Expense

Pro Players Total Salaries$51,567,790
Farm Players Total Salaries$2,497,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$15,150,000
Pro Year To Date Expenses$31,876,837
Farm Year To Date Expenses$1,593,179
Pro Salary Cap To Date$31,765,043
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,729,167
Farm Estimated Season Revenue$1,685,690
Pro Remaining Season Days73
Pro Expenses Per Days$264,450
Pro Estimated Expenses$19,304,850
Farm Remaining Season Days67
Farm Expenses Per Days$13,212
Farm Estimated Expenses$885,204
Estimated Season Expenses$20,190,054
Estimated Season Salary Cap$66,219,893
Estimate Under Maximum Salary Cap of $83,500,000$17,280,107
Estimate Over Minimum Salary Cap of $0 $66,219,893
Current Bank Account$14,278,271
Projected Bank Account$17,503,074

Pro Players Salaries

Victor Hedman (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $4,492,308
Andrei Svechnikov (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $2,756,218
Jakob Silfverberg (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,871,795
Jesper Fast (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $1,179,231
Colin Miller (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,029,487
Ondrej Palat (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $935,897
Leo Carlsson $2,000,000 (3)
-Salary Remaining : $748,718
Pavel Mintyukov $2,000,000 (3)
-Salary Remaining : $748,718
Tomas Tatar $1,499,999 (5)
-Salary Remaining : $561,538
Jake Allen $1,495,000 (3)
-Salary Remaining : $559,667
Ryan Reaves $1,400,000 (5)
-Salary Remaining : $524,103
Corey Perry $1,400,000 (5)
-Salary Remaining : $524,103
Anson Thornton $1,400,000 (5)
-Salary Remaining : $524,103
Simon Nemec $1,250,000 (2)
-Salary Remaining : $467,949
Conor Timmins $1,089,000 (3)
-Salary Remaining : $407,677
Jack Drury $1,000,000 (1)
-Salary Remaining : $374,359
Nathan Bastian $821,291 (1)
-Salary Remaining : $307,458
Alexey Toropchenko $750,000 (1)
-Salary Remaining : $280,769
Chris Wagner $600,000 (1)
-Salary Remaining : $224,615
Nikita Okhotiuk $600,000 (1)
-Salary Remaining : $224,615
Kurtis MacDermid $500,000 (3)
-Salary Remaining : $187,179
Oscar Dansk $500,000 (3)
-Salary Remaining : $187,179
Joseph Blandisi $500,000 (4)
-Salary Remaining : $187,179
Total Pro Players23
Salary Commitment
Year 2024 : $51,567,790
Year 2025 : $34,533,999
Year 2026 : $16,283,999
Year 2027 : $8,699,999
Salary Average Commitment
Year 2024 : $50,572,790
Year 2025 : $33,538,999
Year 2026 : $15,288,999
Year 2027 : $8,699,999
Salary Cap with 1 Way Contract
Year 2024 : $51,567,790
Year 2025 : $34,533,999
Year 2026 : $16,283,999
Year 2027 : $8,699,999

Farm Players Salaries

Jacob Perreault $150,000 (1)
Salary Remaining : $53,175
Jamieson Rees $150,000 (1)
Salary Remaining : $53,175
Gabriel Dumont $140,000 (2)
Salary Remaining : $49,630
Keith Kinkaid $140,000 (2)
Salary Remaining : $49,630
Dalton Smith $120,000 (5)
Salary Remaining : $42,540
Trevor Carrick $97,500 (2)
Salary Remaining : $34,563
Olen Zellweger $80,000 (3)
Salary Remaining : $28,360
Chase Stillman $80,000 (3)
Salary Remaining : $28,360
Anthony Vincent $70,000 (2)
Salary Remaining : $24,815
Sasha Pastujov $70,000 (3)
Salary Remaining : $24,815
Travis Howe $70,000 (5)
Salary Remaining : $24,815
Cole Cassels $70,000 (4)
Salary Remaining : $24,815
Farm Goalie 46 $70,000 (1)
Salary Remaining : $24,815
Alex Petrovic $70,000 (2)
Salary Remaining : $24,815
Farm Goalie 21 $70,000 (1)
Salary Remaining : $24,815
Scott Sabourin $70,000 (5)
Salary Remaining : $24,815
Ethan Del Mastro $65,000 (3)
Salary Remaining : $23,042
Spencer Smallman $60,000 (1)
Salary Remaining : $21,270
Mitchell Vande Sompel $60,000 (1)
Salary Remaining : $21,270
Matvei Petrov $60,000 (3)
Salary Remaining : $21,270
Hudson Elynuik $60,000 (1)
Salary Remaining : $21,270
Alex Peters $60,000 (1)
Salary Remaining : $21,270
Tyler Benson $60,000 (1)
Salary Remaining : $21,270
Maxime Lajoie $60,000 (1)
Salary Remaining : $21,270
Brandon Hickey $60,000 (1)
Salary Remaining : $21,270
Ryan Wagner $60,000 (1)
Salary Remaining : $21,270
Brennan Saulnier $60,000 (2)
Salary Remaining : $21,270
Shane Bowers $60,000 (1)
Salary Remaining : $21,270
Nick Caamano $54,500 (1)
Salary Remaining : $19,320
Olivier Galipeau $50,000 (2)
Salary Remaining : $17,725
Seth Helgeson $50,000 (1)
Salary Remaining : $17,725
Garrett Wilson $50,000 (2)
Salary Remaining : $17,725
Dylan McIlrath $50,000 (2)
Salary Remaining : $17,725
Total Farm Players33
Salary Commitment
Year 2024 : $2,497,000
Year 2025 : $1,412,500
Year 2026 : $685,000
Year 2027 : $330,000
Salary Average Commitment
Year 2024 : $2,497,000
Year 2025 : $1,412,500
Year 2026 : $685,000
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 - 1,886 - 94.32%
Farm Level 2: 1000 - $15 - 946 - 94.57%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$49,021,000
Farm
Home Games Left15
Average Attendance - %2,832 - 94.40%
Average Income per Game$119,508
Year to Date Revenue$3,107,208

Expense

Pro Players Total Salaries$77,255,418
Farm Players Total Salaries$4,185,625
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,582,625
Farm Year To Date Expenses$2,695,152
Pro Salary Cap To Date$48,582,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,759,750
Farm Estimated Season Revenue$1,792,620
Pro Remaining Season Days73
Pro Expenses Per Days$396,182
Pro Estimated Expenses$28,921,286
Farm Remaining Season Days67
Farm Expenses Per Days$22,146
Farm Estimated Expenses$1,483,782
Estimated Season Expenses$30,405,068
Estimated Season Salary Cap$77,503,911
Estimate Under Maximum Salary Cap of $83,500,000$5,996,089
Estimate Over Minimum Salary Cap of $0 $77,503,911
Current Bank Account$56,600,431
Projected Bank Account$50,747,733

Pro Players Salaries

Adam Fox (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $3,040,731
Colton Parayko (1 Way Contract) $7,425,000 (2)
-Salary Remaining : $2,779,615
Brayden Schenn (1 Way Contract) $7,400,000 (1)
-Salary Remaining : $2,770,256
Mark Stone (1 Way Contract) $6,425,000 (1)
-Salary Remaining : $2,405,256
Alex DeBrincat (1 Way Contract) $6,340,000 (2)
-Salary Remaining : $2,373,436
Jared McCann (1 Way Contract) $6,300,000 (4)
-Salary Remaining : $2,358,462
Anthony Cirelli (1 Way Contract) $5,343,750 (1)
-Salary Remaining : $2,000,481
Drake Batherson (1 Way Contract) $4,939,167 (1)
-Salary Remaining : $1,849,021
John Tavares (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,403,846
Jake DeBrusk (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $1,347,692
Kirby Dach (1 Way Contract) $2,726,250 (1)
-Salary Remaining : $1,020,596
Sean Monahan (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $935,897
Cam York (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $748,718
Yegor Sharangovich (1 Way Contract) $1,980,000 (2)
-Salary Remaining : $741,231
Kirill Marchenko $1,400,000 (2)
-Salary Remaining : $524,103
Dylan DeMelo $1,260,000 (1)
-Salary Remaining : $471,692
Logan Thompson $1,073,334 (5)
-Salary Remaining : $401,812
Jacob Bernard-Docker $1,000,000 (1)
-Salary Remaining : $374,359
William Borgen $990,000 (1)
-Salary Remaining : $370,615
John-Jason Peterka $900,000 (1)
-Salary Remaining : $336,923
Lukas Dostal $893,750 (4)
-Salary Remaining : $334,583
J.J Moser $886,667 (1)
-Salary Remaining : $331,932
Total Pro Players22
Salary Commitment
Year 2024 : $77,255,418
Year 2025 : $29,912,084
Year 2026 : $12,767,084
Year 2027 : $12,767,084
Salary Average Commitment
Year 2024 : $77,255,418
Year 2025 : $29,912,084
Year 2026 : $12,767,084
Year 2027 : $12,767,084
Salary Cap with 1 Way Contract
Year 2024 : $77,255,418
Year 2025 : $29,912,084
Year 2026 : $12,767,084
Year 2027 : $12,767,084

Farm Players Salaries

John Klingberg $130,000 (5)
Salary Remaining : $46,085
Radim Simek $120,000 (2)
Salary Remaining : $42,540
Nathan Walker $112,500 (3)
Salary Remaining : $39,881
Ivan Miroshnichenko $100,000 (3)
Salary Remaining : $35,450
Ryan Johnson $100,000 (3)
Salary Remaining : $35,450
Georgi Merkulov $92,500 (2)
Salary Remaining : $32,791
John Hayden $90,000 (4)
Salary Remaining : $31,905
Chase Wouters $90,000 (3)
Salary Remaining : $31,905
Byron Froese $90,000 (3)
Salary Remaining : $31,905
Jayson Megna $90,000 (3)
Salary Remaining : $31,905
Tyler Pitlick $90,000 (4)
Salary Remaining : $31,905
Jiri Kulich $90,000 (2)
Salary Remaining : $31,905
Jared McIsaac $86,625 (1)
Salary Remaining : $30,708
Cole Reinhardt $85,250 (3)
Salary Remaining : $30,221
Nolan Stevens $82,500 (1)
Salary Remaining : $29,246
Marian Studenic $82,500 (1)
Salary Remaining : $29,246
Glenn Gawdin $82,500 (1)
Salary Remaining : $29,246
Joel Hanley $80,000 (5)
Salary Remaining : $28,360
Connor MurphyG $80,000 (5)
Salary Remaining : $28,360
Mike Reilly $80,000 (5)
Salary Remaining : $28,360
Alexander Barabanov $80,000 (5)
Salary Remaining : $28,360
Zach Dean $80,000 (3)
Salary Remaining : $28,360
Alex Goligoski $80,000 (5)
Salary Remaining : $28,360
Josh Doan $80,000 (2)
Salary Remaining : $28,360
Sam Gagner $80,000 (4)
Salary Remaining : $28,360
Chris Terry $80,000 (4)
Salary Remaining : $28,360
Anthony Richard $77,500 (1)
Salary Remaining : $27,474
Cameron Hughes $76,250 (1)
Salary Remaining : $27,030
Tanner Laczynski $76,250 (1)
Salary Remaining : $27,030
Tristen Robins $75,000 (2)
Salary Remaining : $26,587
Angus Crookshank $70,000 (2)
Salary Remaining : $24,815
Jaxson Stauber $70,000 (2)
Salary Remaining : $24,815
Zac Dalpe $70,000 (4)
Salary Remaining : $24,815
Danila Klimovich $70,000 (1)
Salary Remaining : $24,815
Tanner Kero $70,000 (3)
Salary Remaining : $24,815
Michael Mersch $70,000 (3)
Salary Remaining : $24,815
Filip Roos $70,000 (2)
Salary Remaining : $24,815
Stanislav Svozil $70,000 (3)
Salary Remaining : $24,815
Max McCormick $70,000 (4)
Salary Remaining : $24,815
Farm Player 100 $70,000 (1)
Salary Remaining : $24,815
Marcus Bjork $70,000 (2)
Salary Remaining : $24,815
Vladislav Kolyachonok $69,750 (1)
Salary Remaining : $24,726
Linus Weissbach $65,000 (1)
Salary Remaining : $23,042
Ben McCartney $62,500 (1)
Salary Remaining : $22,156
Andrew Agozzino $60,000 (3)
Salary Remaining : $21,270
Valtteri Pulli $60,000 (3)
Salary Remaining : $21,270
Lucas Ciona $60,000 (3)
Salary Remaining : $21,270
Sam Morton $60,000 (3)
Salary Remaining : $21,270
Georgi Romanov $60,000 (3)
Salary Remaining : $21,270
Tomas Suchanek $60,000 (3)
Salary Remaining : $21,270
Ales Stezka $60,000 (1)
Salary Remaining : $21,270
Ben Jones $54,500 (1)
Salary Remaining : $19,320
Ben Gleason $54,500 (1)
Salary Remaining : $19,320
Curtis McKenzie $50,000 (4)
Salary Remaining : $17,725
Total Farm Players54
Salary Commitment
Year 2024 : $4,185,625
Year 2025 : $3,115,250
Year 2026 : $2,377,750
Year 2027 : $1,060,000
Salary Average Commitment
Year 2024 : $4,165,625
Year 2025 : $3,095,250
Year 2026 : $2,377,750
Year 2027 : $1,060,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,896 - 94.78%
Farm Level 2: 1000 - $15 - 936 - 93.58%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,664,926
Year to Date Revenue$41,623,150
Farm
Home Games Left15
Average Attendance - %2,831 - 94.38%
Average Income per Game$119,771
Year to Date Revenue$3,114,039

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$51,994,063
Farm Year To Date Expenses$1,272,747
Pro Salary Cap To Date$51,994,063
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,638,816
Farm Estimated Season Revenue$1,796,561
Pro Remaining Season Days73
Pro Expenses Per Days$426,572
Pro Estimated Expenses$31,139,756
Farm Remaining Season Days67
Farm Expenses Per Days$10,356
Farm Estimated Expenses$693,852
Estimated Season Expenses$31,833,608
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($4,913,299)
Projected Bank Account($8,311,530)

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $12,375,000 (5)
-Salary Remaining : $4,632,692
Alex Ovechkin (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $4,492,308
Zachary Werenski (1 Way Contract) $9,487,500 (2)
-Salary Remaining : $3,551,731
William Karlsson (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $3,369,231
Travis Sanheim (1 Way Contract) $7,875,000 (4)
-Salary Remaining : $2,948,077
Trevor Moore (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $2,620,513
Matt Duchene (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,684,615
Anthony Duclair (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $1,314,000
Boone Jenner (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,310,256
Morgan Frost $2,310,000 (3)
-Salary Remaining : $864,769
Moritz Seider (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $842,308
Ryan Hartman (1 Way Contract) $1,989,000 (2)
-Salary Remaining : $744,600
Ronnie Attard $1,000,000 (1)
-Salary Remaining : $374,359
Luke Glendening $1,000,000 (1)
-Salary Remaining : $374,359
Nick Cousins $1,000,000 (3)
-Salary Remaining : $374,359
Daniil Tarasov $945,000 (2)
-Salary Remaining : $353,769
Matias Maccelli $800,000 (1)
-Salary Remaining : $299,487
Nick Seeler $750,000 (2)
-Salary Remaining : $280,769
Johnathan Kovacevic $690,000 (2)
-Salary Remaining : $258,308
Santeri Hatakka $600,000 (1)
-Salary Remaining : $224,615
Ronan Seeley $600,000 (2)
-Salary Remaining : $224,615
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 : $53,175
Jonathan Aspirot $145,000 (1)
Salary Remaining : $51,402
Robert Hagg $108,000 (4)
Salary Remaining : $38,286
Justin Kirkland $93,000 (3)
Salary Remaining : $32,968
Dryden Hunt $93,000 (2)
Salary Remaining : $32,968
Justin Bailey $90,000 (1)
Salary Remaining : $31,905
Mac Hollowell $85,250 (3)
Salary Remaining : $30,221
Matt Villalta $85,250 (3)
Salary Remaining : $30,221
Reilly Walsh $85,250 (3)
Salary Remaining : $30,221
Matt Rempe $82,000 (2)
Salary Remaining : $29,069
Ville Heinola $76,000 (2)
Salary Remaining : $26,942
Bokondji Imama $74,500 (1)
Salary Remaining : $26,410
Matej Blumel $72,500 (2)
Salary Remaining : $25,701
FarmGoal5 $70,000 (1)
Salary Remaining : $24,815
Farm Player 118 $70,000 (1)
Salary Remaining : $24,815
Farm Player 117 $70,000 (1)
Salary Remaining : $24,815
Fredrik Karlstrom $70,000 (1)
Salary Remaining : $24,815
Ruslan Iskhakov $70,000 (2)
Salary Remaining : $24,815
Leon Gawanke $67,500 (1)
Salary Remaining : $23,929
Jansen Harkins $60,000 (1)
Salary Remaining : $21,270
Mason Millman $60,000 (3)
Salary Remaining : $21,270
Alexis Gendron $60,000 (3)
Salary Remaining : $21,270
Simon Lundmark $60,000 (1)
Salary Remaining : $21,270
Oskar Back $60,000 (1)
Salary Remaining : $21,270
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 - 1,892 - 94.62%
Farm Level 2: 1000 - $15 - 942 - 94.24%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,495,321
Year to Date Revenue$41,869,000
Farm
Home Games Left14
Average Attendance - %2,835 - 94.49%
Average Income per Game$119,752
Year to Date Revenue$3,233,299

Expense

Pro Players Total Salaries$40,746,999
Farm Players Total Salaries$2,417,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,686,923
Pro Year To Date Expenses$27,445,283
Farm Year To Date Expenses$1,547,113
Pro Salary Cap To Date$26,706,803
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,439,179
Farm Estimated Season Revenue$1,676,525
Pro Remaining Season Days73
Pro Expenses Per Days$208,959
Pro Estimated Expenses$15,254,007
Farm Remaining Season Days67
Farm Expenses Per Days$12,788
Farm Estimated Expenses$856,796
Estimated Season Expenses$16,110,803
Estimated Season Salary Cap$48,524,628
Estimate Under Maximum Salary Cap of $83,500,000$34,975,372
Estimate Over Minimum Salary Cap of $0 $48,524,628
Current Bank Account$25,274,703
Projected Bank Account$30,279,604

Pro Players Salaries

Brendan Gallagher (1 Way Contract) $5,062,500 (1)
-Salary Remaining : $1,895,192
Bowen Byram (1 Way Contract) $3,811,500 (4)
-Salary Remaining : $1,426,869
James van Riemsdyk (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,123,077
Nico Sturm (1 Way Contract) $2,340,000 (2)
-Salary Remaining : $876,000
Daniel Vladar (1 Way Contract) $2,178,000 (2)
-Salary Remaining : $815,354
Bobby McMann $2,025,000 (5)
-Salary Remaining : $758,077
Oliver Ekman-Larsson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $748,718
Cam Atkinson $2,000,000 (5)
-Salary Remaining : $748,718
Adam Fantilli $2,000,000 (3)
-Salary Remaining : $748,718
Zemgus Girgensons (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $748,718
Brian Dumoulin (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $655,128
Kaiden Guhle (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $561,538
Matthew Beniers $1,499,999 (1)
-Salary Remaining : $561,538
Morgan Barron $1,450,000 (1)
-Salary Remaining : $542,821
Noah Gregor $1,400,000 (1)
-Salary Remaining : $524,103
Jesper Boqvist (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $524,103
Simon Edvinsson $1,250,000 (2)
-Salary Remaining : $467,949
Braden Schneider $1,000,000 (1)
-Salary Remaining : $374,359
Jonas Siegenthaler $880,000 (1)
-Salary Remaining : $329,436
Tye Kartye $850,000 (2)
-Salary Remaining : $318,205
Tanner Pearson $750,000 (5)
-Salary Remaining : $280,769
Jet Greaves $600,000 (2)
-Salary Remaining : $224,615
Total Pro Players22
Salary Commitment
Year 2024 : $40,746,999
Year 2025 : $24,304,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Average Commitment
Year 2024 : $40,746,999
Year 2025 : $24,304,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Cap with 1 Way Contract
Year 2024 : $37,746,999
Year 2025 : $21,304,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500

Farm Players Salaries

Kyle McDonald $150,000 (1)
Salary Remaining : $53,175
Luke Toporowski $149,500 (1)
Salary Remaining : $52,997
Yaroslav Askarov $125,000 (2)
Salary Remaining : $44,312
Marco Kasper $100,000 (3)
Salary Remaining : $35,450
Samuel Bolduc $100,000 (5)
Salary Remaining : $35,450
Zachary Bolduc $100,000 (3)
Salary Remaining : $35,450
Jesse Puljujarvi $100,000 (1)
Salary Remaining : $35,450
Brennan Othmann $80,000 (3)
Salary Remaining : $28,360
Logan Mailloux $80,000 (3)
Salary Remaining : $28,360
David Reinbacher $80,000 (3)
Salary Remaining : $28,360
Carson Lambos $80,000 (3)
Salary Remaining : $28,360
Logan Nijhoff $75,000 (4)
Salary Remaining : $26,587
Riley Bezeau $75,000 (4)
Salary Remaining : $26,587
William Stromgren $75,000 (3)
Salary Remaining : $26,587
Nils aman $72,500 (2)
Salary Remaining : $25,701
Calle Sjalin $70,000 (2)
Salary Remaining : $24,815
Fabian Lysell $65,000 (2)
Salary Remaining : $23,042
Kyle Masters $65,000 (3)
Salary Remaining : $23,042
Brandon Bussi $65,000 (1)
Salary Remaining : $23,042
Josh Lopina $65,000 (1)
Salary Remaining : $23,042
Ben King $65,000 (3)
Salary Remaining : $23,042
Ethan Cardwell $65,000 (3)
Salary Remaining : $23,042
Alex Jefferies $65,000 (3)
Salary Remaining : $23,042
Corson Ceulemans $65,000 (2)
Salary Remaining : $23,042
Ville Petman $65,000 (2)
Salary Remaining : $23,042
D.J. Busdeker $60,000 (1)
Salary Remaining : $21,270
Daemon Hunt $60,000 (2)
Salary Remaining : $21,270
Cale Morris $50,000 (5)
Salary Remaining : $17,725
Tag Bertuzzi $50,000 (5)
Salary Remaining : $17,725
Keaton Mastrodonato $50,000 (5)
Salary Remaining : $17,725
Gabriel Bourque $50,000 (4)
Salary Remaining : $17,725
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 - 1,885 - 94.27%
Farm Level 2: 1000 - $15 - 939 - 93.88%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,631,550
Year to Date Revenue$44,051,850
Farm
Home Games Left14
Average Attendance - %2,824 - 94.14%
Average Income per Game$119,310
Year to Date Revenue$3,221,379

Expense

Pro Players Total Salaries$72,793,624
Farm Players Total Salaries$1,751,906
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$45,534,234
Farm Year To Date Expenses$1,130,818
Pro Salary Cap To Date$45,534,234
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,841,700
Farm Estimated Season Revenue$1,670,345
Pro Remaining Season Days73
Pro Expenses Per Days$373,301
Pro Estimated Expenses$27,250,973
Farm Remaining Season Days67
Farm Expenses Per Days$9,269
Farm Estimated Expenses$621,023
Estimated Season Expenses$27,871,996
Estimated Season Salary Cap$77,785,207
Estimate Under Maximum Salary Cap of $83,500,000$5,714,793
Estimate Over Minimum Salary Cap of $0 $77,785,207
Current Bank Account$14,099,478
Projected Bank Account$10,739,527

Pro Players Salaries

Chris Kreider (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $3,219,487
Roman Josi (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $3,182,051
Nick Suzuki (1 Way Contract) $8,150,625 (3)
-Salary Remaining : $3,051,260
Sidney Crosby (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $2,807,692
Jeff Petry (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $1,984,103
Brandon Montour (1 Way Contract) $4,725,000 (3)
-Salary Remaining : $1,768,846
Ryan Johansen (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $1,591,026
Carter Hart (1 Way Contract) $3,939,219 (3)
-Salary Remaining : $1,474,682
K'Andre Miller (1 Way Contract) $3,833,280 (4)
-Salary Remaining : $1,435,023
Henri Jokiharju (1 Way Contract) $2,567,500 (2)
-Salary Remaining : $961,167
Sonny Milano $2,223,000 (3)
-Salary Remaining : $832,200
Mason McTavish (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $748,718
Garnet Hathaway (1 Way Contract) $1,655,000 (4)
-Salary Remaining : $619,564
Matt Nieto $1,400,000 (2)
-Salary Remaining : $524,103
Logan Stankoven $1,250,000 (3)
-Salary Remaining : $467,949
Petr Mrazek $1,200,000 (3)
-Salary Remaining : $449,231
Zach Parise $1,000,000 (1)
-Salary Remaining : $374,359
Mattias Janmark $900,000 (3)
-Salary Remaining : $336,923
Peyton Krebs $900,000 (1)
-Salary Remaining : $336,923
Noah Cates $750,000 (1)
-Salary Remaining : $280,769
Philipp Kurashev $750,000 (2)
-Salary Remaining : $280,769
Jake Middleton $750,000 (1)
-Salary Remaining : $280,769
Ryker Evans $650,000 (2)
-Salary Remaining : $243,333
Total Pro Players23
Salary Commitment
Year 2024 : $72,793,624
Year 2025 : $65,143,624
Year 2026 : $43,876,124
Year 2027 : $12,988,280
Salary Average Commitment
Year 2024 : $72,793,624
Year 2025 : $65,143,624
Year 2026 : $43,876,124
Year 2027 : $12,988,280
Salary Cap with 1 Way Contract
Year 2024 : $72,793,624
Year 2025 : $65,143,624
Year 2026 : $43,876,124
Year 2027 : $12,988,280

Farm Players Salaries

Wyatt Newpower $120,000 (2)
Salary Remaining : $42,540
Mads Sogaard $95,000 (5)
Salary Remaining : $33,677
Lane Pederson $91,875 (2)
Salary Remaining : $32,569
Brandon Halverson $90,000 (5)
Salary Remaining : $31,905
Oskar Steen $88,000 (2)
Salary Remaining : $31,196
Philip Kemp $85,250 (3)
Salary Remaining : $30,221
Jack Ahcan $85,250 (3)
Salary Remaining : $30,221
Dylan Coghlan $83,875 (1)
Salary Remaining : $29,733
Trey Fix-Wolansky $82,500 (2)
Salary Remaining : $29,246
Joona Koppanen $82,500 (1)
Salary Remaining : $29,246
Jeff Malott $75,700 (1)
Salary Remaining : $26,835
Clark Bishop $74,456 (5)
Salary Remaining : $26,394
Gavin White $65,000 (3)
Salary Remaining : $23,042
Dmitri Samorukov $62,500 (1)
Salary Remaining : $22,156
Daylan Kuefler $60,000 (3)
Salary Remaining : $21,270
Maksymilian Szuber $60,000 (3)
Salary Remaining : $21,270
Jakub Brabenec $60,000 (3)
Salary Remaining : $21,270
Samuel Asselin $60,000 (1)
Salary Remaining : $21,270
Hunter Drew $60,000 (1)
Salary Remaining : $21,270
Jared Davidson $60,000 (3)
Salary Remaining : $21,270
Matthew Maggio $60,000 (3)
Salary Remaining : $21,270
Max Ellis $50,000 (4)
Salary Remaining : $17,725
Carl Berglund $50,000 (3)
Salary Remaining : $17,725
Roman Ahcan $50,000 (3)
Salary Remaining : $17,725
Total Farm Players24
Salary Commitment
Year 2024 : $1,751,906
Year 2025 : $1,327,331
Year 2026 : $944,956
Year 2027 : $309,456
Salary Average Commitment
Year 2024 : $1,751,906
Year 2025 : $1,327,331
Year 2026 : $944,956
Year 2027 : $309,456

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,885 - 94.24%
Farm Level 2: 1000 - $15 - 923 - 92.29%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,525,594
Year to Date Revenue$41,191,050
Farm
Home Games Left15
Average Attendance - %2,808 - 93.59%
Average Income per Game$118,915
Year to Date Revenue$3,091,795

Expense

Pro Players Total Salaries$51,341,375
Farm Players Total Salaries$3,032,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,428,205
Pro Year To Date Expenses$35,764,849
Farm Year To Date Expenses$1,943,744
Pro Salary Cap To Date$35,764,849
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,358,322
Farm Estimated Season Revenue$1,783,728
Pro Remaining Season Days73
Pro Expenses Per Days$263,289
Pro Estimated Expenses$19,220,097
Farm Remaining Season Days67
Farm Expenses Per Days$16,046
Farm Estimated Expenses$1,075,082
Estimated Season Expenses$20,295,179
Estimated Season Salary Cap$60,413,151
Estimate Under Maximum Salary Cap of $83,500,000$23,086,849
Estimate Over Minimum Salary Cap of $0 $60,413,151
Current Bank Account$1,739,789
Projected Bank Account$4,586,660

Pro Players Salaries

Andrew Mangiapane $7,800,000 (5)
-Salary Remaining : $2,920,000
Ivan Provorov (1 Way Contract) $6,075,000 (1)
-Salary Remaining : $2,274,231
Mikhail Sergachev (1 Way Contract) $4,752,000 (2)
-Salary Remaining : $1,778,954
Andreas Athanasiou (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $1,516,154
Max Domi (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $1,516,154
Calle Jarnkrok (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,310,256
Adam Boqvist (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $1,095,000
Elvis Merzlikins (1 Way Contract) $2,725,000 (3)
-Salary Remaining : $1,020,128
Nino Niederreiter (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $935,897
Justin Holl (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $842,308
Alexandre Texier $1,500,000 (1)
-Salary Remaining : $561,538
Matt Grzelcyk $1,480,000 (4)
-Salary Remaining : $554,051
Eric Robinson $1,365,000 (3)
-Salary Remaining : $511,000
Andrew Cogliano $1,250,000 (2)
-Salary Remaining : $467,949
Michael McLeod $1,072,500 (1)
-Salary Remaining : $401,500
Chris Tierney $1,000,000 (4)
-Salary Remaining : $374,359
Kaapo Kahkonen $870,000 (3)
-Salary Remaining : $325,692
Declan Chisholm $852,500 (3)
-Salary Remaining : $319,141
Liam Foudy $724,375 (1)
-Salary Remaining : $271,176
Louis Crevier $600,000 (2)
-Salary Remaining : $224,615
Total Pro Players20
Salary Commitment
Year 2024 : $51,341,375
Year 2025 : $39,719,500
Year 2026 : $32,342,500
Year 2027 : $21,305,000
Salary Average Commitment
Year 2024 : $51,341,375
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000
Salary Cap with 1 Way Contract
Year 2024 : $51,341,375
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000

Farm Players Salaries

Christoffer Sedoff $140,000 (5)
Salary Remaining : $49,630
Ethan De Jong $140,000 (4)
Salary Remaining : $49,630
Joe Carroll $140,000 (5)
Salary Remaining : $49,630
Simon Pinard $140,000 (5)
Salary Remaining : $49,630
Alex Swetlikoff $140,000 (5)
Salary Remaining : $49,630
Will MacKinnon $140,000 (5)
Salary Remaining : $49,630
Ethan Frisch $140,000 (5)
Salary Remaining : $49,630
Ben Berard $140,000 (3)
Salary Remaining : $49,630
Jiri Smejkal $140,000 (1)
Salary Remaining : $49,630
Matt Brown $140,000 (4)
Salary Remaining : $49,630
Justin Pearson $140,000 (2)
Salary Remaining : $49,630
Brendan Furry $140,000 (3)
Salary Remaining : $49,630
Chris Jandric $140,000 (3)
Salary Remaining : $49,630
Tyler Wotherspoon $105,000 (2)
Salary Remaining : $37,222
Ian McKinnon $95,000 (2)
Salary Remaining : $33,677
Rasmus Asplund $90,750 (1)
Salary Remaining : $32,171
Austin Rueschhoff $90,000 (2)
Salary Remaining : $31,905
Luke Cavallin $75,000 (4)
Salary Remaining : $26,587
Matthew Murray $75,000 (3)
Salary Remaining : $26,587
Nikita Nesterenko $70,000 (3)
Salary Remaining : $24,815
Griffin Mendel $66,000 (3)
Salary Remaining : $23,397
Dino Kambeitz $66,000 (3)
Salary Remaining : $23,397
Anton Malmstrom $65,000 (3)
Salary Remaining : $23,042
Ilya Solovyov $65,000 (1)
Salary Remaining : $23,042
Jacob Melanson $60,000 (3)
Salary Remaining : $21,270
Jeffrey Viel $60,000 (1)
Salary Remaining : $21,270
Tyson Kozak $60,000 (2)
Salary Remaining : $21,270
Adam Klapka $60,000 (1)
Salary Remaining : $21,270
Brian Pinho $55,000 (2)
Salary Remaining : $19,497
Wyatt Bongiovanni $55,000 (4)
Salary Remaining : $19,497
Total Farm Players30
Salary Commitment
Year 2024 : $3,032,750
Year 2025 : $2,617,000
Year 2026 : $2,072,000
Year 2027 : $1,250,000
Salary Average Commitment
Year 2024 : $3,032,750
Year 2025 : $2,617,000
Year 2026 : $2,072,000
Year 2027 : $1,250,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,867 - 93.34%
Farm Level 2: 1000 - $15 - 924 - 92.39%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$45,519,500
Farm
Home Games Left14
Average Attendance - %2,791 - 93.02%
Average Income per Game$118,002
Year to Date Revenue$3,186,060

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$51,894,663
Farm Year To Date Expenses$1,195,901
Pro Salary Cap To Date$51,894,663
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,261,250
Farm Estimated Season Revenue$1,652,031
Pro Remaining Season Days73
Pro Expenses Per Days$426,800
Pro Estimated Expenses$31,156,400
Farm Remaining Season Days67
Farm Expenses Per Days$10,193
Farm Estimated Expenses$682,931
Estimated Season Expenses$31,839,331
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$27,344,304
Projected Bank Account$23,418,254

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $13,500,000 (5)
-Salary Remaining : $5,053,846
Andrei Vasilevskiy (1 Way Contract) $12,825,000 (4)
-Salary Remaining : $4,801,154
Matthew Tkachuk (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $3,040,731
Ryan Pulock (1 Way Contract) $7,749,000 (3)
-Salary Remaining : $2,900,908
Kyle Connor (1 Way Contract) $7,071,429 (1)
-Salary Remaining : $2,647,253
Travis Konecny (1 Way Contract) $6,187,000 (1)
-Salary Remaining : $2,316,159
Charlie McAvoy (1 Way Contract) $5,071,500 (1)
-Salary Remaining : $1,898,562
Michael Bunting $4,500,000 (5)
-Salary Remaining : $1,684,615
Brandon Carlo (1 Way Contract) $3,690,000 (1)
-Salary Remaining : $1,381,385
Jason Dickinson (1 Way Contract) $2,862,000 (2)
-Salary Remaining : $1,071,415
Semyon Varlamov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $842,308
Scott Mayfield (1 Way Contract) $1,957,500 (2)
-Salary Remaining : $732,808
Eeli Tolvanen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $561,538
Danton Heinen $1,162,500 (5)
-Salary Remaining : $435,192
Noah Juulsen $930,000 (3)
-Salary Remaining : $348,154
Jonatan Berggren $850,000 (1)
-Salary Remaining : $318,205
Will Cuylle $800,000 (2)
-Salary Remaining : $299,487
Alex Vlasic $750,000 (1)
-Salary Remaining : $280,769
Otto Koivula $750,000 (1)
-Salary Remaining : $280,769
Mitchell Stephens $697,500 (2)
-Salary Remaining : $261,115
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 : $46,085
Liam O'Brien $90,675 (2)
Salary Remaining : $32,144
Philippe Maillet $90,000 (5)
Salary Remaining : $31,905
Tobias Bjornfot $87,188 (4)
Salary Remaining : $30,908
Tim Gettinger $82,167 (2)
Salary Remaining : $29,128
Noel Hoefenmayer $76,725 (3)
Salary Remaining : $27,199
Austin Czarnik $75,000 (3)
Salary Remaining : $26,587
Erik Portillo $75,000 (3)
Salary Remaining : $26,587
William Lagesson $71,775 (1)
Salary Remaining : $25,444
Farm Goalie 19 $70,000 (1)
Salary Remaining : $24,815
Ty Glover $70,000 (4)
Salary Remaining : $24,815
Callahan Burke $69,750 (2)
Salary Remaining : $24,726
Kevin Mandolese $69,750 (1)
Salary Remaining : $24,726
Mason Shaw $67,500 (1)
Salary Remaining : $23,929
Helge Grans $65,000 (1)
Salary Remaining : $23,042
Logan Morrison $65,000 (3)
Salary Remaining : $23,042
Timur Ibragimov $62,500 (2)
Salary Remaining : $22,156
Keaton Thompson $60,000 (1)
Salary Remaining : $21,270
Ryan Francis $60,000 (3)
Salary Remaining : $21,270
Riley McKay $60,000 (2)
Salary Remaining : $21,270
Dominic Franco $60,000 (1)
Salary Remaining : $21,270
Jimmy Schuldt $55,000 (2)
Salary Remaining : $19,497
Dmitri Zlodeyev $54,500 (1)
Salary Remaining : $19,320
Matt Stienburg $54,500 (1)
Salary Remaining : $19,320
Nate Clurman $54,500 (1)
Salary Remaining : $19,320
Adam Karashik $50,000 (2)
Salary Remaining : $17,725
Kyle Betts $50,000 (4)
Salary Remaining : $17,725
Matteo Pietroniro $50,000 (2)
Salary Remaining : $17,725
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 - 1,876 - 93.79%
Farm Level 2: 1000 - $15 - 944 - 94.44%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,491,798
Year to Date Revenue$43,262,150
Farm
Home Games Left14
Average Attendance - %2,820 - 94.00%
Average Income per Game$118,927
Year to Date Revenue$3,211,040

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$35,169,317
Farm Year To Date Expenses$1,737,162
Pro Salary Cap To Date$35,169,317
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,901,579
Farm Estimated Season Revenue$1,664,984
Pro Remaining Season Days73
Pro Expenses Per Days$274,352
Pro Estimated Expenses$20,027,696
Farm Remaining Season Days67
Farm Expenses Per Days$14,219
Farm Estimated Expenses$952,673
Estimated Season Expenses$20,980,369
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$16,754,561
Projected Bank Account$15,340,755

Pro Players Salaries

Jack Eichel (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $3,369,231
Tom Wilson (1 Way Contract) $6,045,000 (1)
-Salary Remaining : $2,263,000
Philip Broberg $4,122,825 (3)
-Salary Remaining : $1,543,417
Jaden Schwartz (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $1,422,564
Spencer Knight (1 Way Contract) $3,645,000 (1)
-Salary Remaining : $1,364,538
Jonathan Drouin (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $1,347,692
Matt Dumba (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $1,085,641
Samuel Montembeault $2,835,000 (1)
-Salary Remaining : $1,061,308
Jake Bean (1 Way Contract) $2,414,655 (2)
-Salary Remaining : $903,948
Logan Cooley $2,000,000 (3)
-Salary Remaining : $748,718
Kent Johnson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $748,718
Yegor Chinakhov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $655,128
Evgeni Dadonov $1,495,000 (3)
-Salary Remaining : $559,667
Sam Lafferty $1,450,000 (5)
-Salary Remaining : $542,821
Thomas Harley $975,000 (1)
-Salary Remaining : $365,000
Kaedan Korczak $928,125 (5)
-Salary Remaining : $347,452
Arber Xhekaj $800,000 (2)
-Salary Remaining : $299,487
Oliver Wahlstrom $786,713 (2)
-Salary Remaining : $294,513
Brett Leason $767,250 (4)
-Salary Remaining : $287,227
Joseph Woll $759,000 (3)
-Salary Remaining : $284,138
Carl Grundstrom $725,000 (1)
-Salary Remaining : $271,410
John Beecher $700,000 (2)
-Salary Remaining : $262,051
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 : $53,139
Tyson Barrie $149,500 (3)
Salary Remaining : $52,997
Michael Hutchinson $90,000 (4)
Salary Remaining : $31,905
Malcolm Subban $90,000 (4)
Salary Remaining : $31,905
Joshua Roy $90,000 (3)
Salary Remaining : $31,905
Aatu Raty $90,000 (2)
Salary Remaining : $31,905
Akil Thomas $85,200 (3)
Salary Remaining : $30,203
Wyatte Wylie $82,500 (3)
Salary Remaining : $29,246
Emil Heineman $80,000 (2)
Salary Remaining : $28,360
Chaz Lucius $80,000 (2)
Salary Remaining : $28,360
Lian Bichsel $80,000 (3)
Salary Remaining : $28,360
Tyler Boucher $80,000 (3)
Salary Remaining : $28,360
Zachary L'Heureux $80,000 (3)
Salary Remaining : $28,360
Ivan Prosvetov $76,725 (3)
Salary Remaining : $27,199
Kieffer Bellows $75,000 (1)
Salary Remaining : $26,587
Luca Del Bel Belluz $75,000 (3)
Salary Remaining : $26,587
Mikhail Maltsev $72,000 (1)
Salary Remaining : $25,524
Oskar Pettersson $70,000 (3)
Salary Remaining : $24,815
Trevor Kuntar $70,000 (3)
Salary Remaining : $24,815
Samuel Helenius $70,000 (1)
Salary Remaining : $24,815
Tyler Tullio $65,000 (2)
Salary Remaining : $23,042
Samuel Poulin $65,000 (1)
Salary Remaining : $23,042
Cross Hanas $65,000 (2)
Salary Remaining : $23,042
Ville Ottavainen $65,000 (3)
Salary Remaining : $23,042
Artemi Knyazev $62,500 (1)
Salary Remaining : $22,156
Tyrel Bauer $60,000 (2)
Salary Remaining : $21,270
Ryan McAllister $60,000 (3)
Salary Remaining : $21,270
Kyle MacLean $60,000 (2)
Salary Remaining : $21,270
Daniil Chayka $60,000 (2)
Salary Remaining : $21,270
Ryan Tverberg $60,000 (3)
Salary Remaining : $21,270
Lukas Cormier $60,000 (2)
Salary Remaining : $21,270
Ryan O'Rourke $60,000 (2)
Salary Remaining : $21,270
Dmitri Ovchinnikov $54,500 (1)
Salary Remaining : $19,320
Cody Hodgson $54,500 (1)
Salary Remaining : $19,320
Daniel D'Amato $50,000 (4)
Salary Remaining : $17,725
Marc Gatcomb $50,000 (4)
Salary Remaining : $17,725
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 - $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 - 1,882 - 94.09%
Farm Level 2: 1000 - $15 - 924 - 92.35%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,661,350
Year to Date Revenue$33,227,000
Farm
Home Games Left15
Average Attendance - %2,805 - 93.51%
Average Income per Game$118,779
Year to Date Revenue$3,088,261

Expense

Pro Players Total Salaries$69,000,230
Farm Players Total Salaries$1,910,653
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$112,000
Pro Year To Date Expenses$41,455,286
Farm Year To Date Expenses$1,188,323
Pro Salary Cap To Date$37,543,113
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,888,350
Farm Estimated Season Revenue$1,781,689
Pro Remaining Season Days73
Pro Expenses Per Days$353,847
Pro Estimated Expenses$25,830,831
Farm Remaining Season Days67
Farm Expenses Per Days$10,109
Farm Estimated Expenses$677,303
Estimated Season Expenses$26,508,134
Estimated Season Salary Cap$61,138,702
Estimate Under Maximum Salary Cap of $83,500,000$22,361,298
Estimate Over Minimum Salary Cap of $0 $61,138,702
Current Bank Account$35,593,158
Projected Bank Account$45,755,063

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $2,695,385
Brent Burns (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $2,433,333
Jan Rutta (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $1,984,103
Aaron Ekblad (1 Way Contract) $4,950,000 (5)
-Salary Remaining : $1,853,077
Neal Pionk (1 Way Contract) $4,500,000 (5)
-Salary Remaining : $1,684,615
Matt Murray (1 Way Contract) $4,200,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,572,308
Vladislav Gavrikov (1 Way Contract) $3,500,000 (5)
-Salary Remaining : $1,310,256
Jesperi Kotkaniemi (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,235,385
Jordan Greenway (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,235,385
Andre Burakovsky (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $1,216,667
Jordan Staal (1 Way Contract) $2,600,000 (5)
-Salary Remaining : $973,333
Connor Bedard $2,500,000 (3)
-Salary Remaining : $935,897
Teuvo Teravainen (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $935,897
Dillon Dube (1 Way Contract) $2,070,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $774,923
Michael Carcone $1,800,000 (5)
-Salary Remaining : $673,846
Tage Thompson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $561,538
Max Pacioretty $1,495,000 (3)
-Salary Remaining : $559,667
Jeff Carter $1,495,000 (5)
-Salary Remaining : $559,667
Jack Johnson $1,480,000 (5)
-Salary Remaining : $554,051
Jonas Johansson $1,162,500 (5)
-Salary Remaining : $435,192
Travis Dermott $1,000,800 (5)
-Salary Remaining : $374,658
Logan O'Connor $945,000 (1)
-Salary Remaining : $353,769
Ryan McLeod $825,930 (3)
-Salary Remaining : $309,194
Joey Daccord $825,000 (1)
-Salary Remaining : $308,846
Cayden Primeau (1 Way Contract) $801,000 (1)
-Salary Remaining : $299,862
Total Pro Players25
Salary Commitment
Year 2024 : $69,000,230
Year 2025 : $50,559,230
Year 2026 : $42,559,230
Year 2027 : $28,238,300
Salary Average Commitment
Year 2024 : $69,000,230
Year 2025 : $50,559,230
Year 2026 : $42,559,230
Year 2027 : $28,238,300
Salary Cap with 1 Way Contract
Year 2024 : $62,730,230
Year 2025 : $46,359,230
Year 2026 : $38,359,230
Year 2027 : $28,238,300

Farm Players Salaries

Steven Lorentz $126,000 (2)
Salary Remaining : $44,667
Sheldon Dries $120,000 (3)
Salary Remaining : $42,540
Ryan Lomberg $120,000 (4)
Salary Remaining : $42,540
Victor Mete $91,875 (2)
Salary Remaining : $32,569
Justin Schultz $90,000 (3)
Salary Remaining : $31,905
Samuel Blais $90,000 (1)
Salary Remaining : $31,905
Billy Sweezey $77,778 (5)
Salary Remaining : $27,572
Ryder Korczak $70,000 (3)
Salary Remaining : $24,815
Vincent Arseneau $70,000 (4)
Salary Remaining : $24,815
Brett Harrison $70,000 (3)
Salary Remaining : $24,815
Topi Niemela $70,000 (3)
Salary Remaining : $24,815
Dylan Wells $62,500 (1)
Salary Remaining : $22,156
Corey Andonovski $62,500 (2)
Salary Remaining : $22,156
Oskar Lindblom $60,000 (1)
Salary Remaining : $21,270
Turner Elson $60,000 (3)
Salary Remaining : $21,270
Evan Polei $60,000 (1)
Salary Remaining : $21,270
Samuel Laberge $60,000 (1)
Salary Remaining : $21,270
Mason Geertsen $50,000 (4)
Salary Remaining : $17,725
Josiah Didier $50,000 (5)
Salary Remaining : $17,725
Marshall Rifai $50,000 (4)
Salary Remaining : $17,725
Daniel Walcott $50,000 (4)
Salary Remaining : $17,725
Will Riedell $50,000 (4)
Salary Remaining : $17,725
Josh Healey $50,000 (4)
Salary Remaining : $17,725
Ryan MacKinnon $50,000 (4)
Salary Remaining : $17,725
Kevin Conley $50,000 (4)
Salary Remaining : $17,725
Parker Gahagen $50,000 (5)
Salary Remaining : $17,725
Joey Abate $50,000 (4)
Salary Remaining : $17,725
Walker Duehr $50,000 (1)
Salary Remaining : $17,725
Total Farm Players28
Salary Commitment
Year 2024 : $1,910,653
Year 2025 : $1,528,153
Year 2026 : $1,247,778
Year 2027 : $767,778
Salary Average Commitment
Year 2024 : $1,910,653
Year 2025 : $1,528,153
Year 2026 : $1,247,778
Year 2027 : $767,778

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,908 - 95.41%
Farm Level 2: 1000 - $15 - 948 - 94.78%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,738,830
Year to Date Revenue$52,164,900
Farm
Home Games Left14
Average Attendance - %2,856 - 95.20%
Average Income per Game$120,700
Year to Date Revenue$3,258,911

Expense

Pro Players Total Salaries$75,082,637
Farm Players Total Salaries$4,804,726
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,181,863
Farm Year To Date Expenses$3,002,859
Pro Salary Cap To Date$44,826,590
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,127,130
Farm Estimated Season Revenue$1,689,806
Pro Remaining Season Days73
Pro Expenses Per Days$385,039
Pro Estimated Expenses$28,107,847
Farm Remaining Season Days67
Farm Expenses Per Days$25,422
Farm Estimated Expenses$1,703,274
Estimated Season Expenses$29,811,121
Estimated Season Salary Cap$72,316,784
Estimate Under Maximum Salary Cap of $83,500,000$11,183,216
Estimate Over Minimum Salary Cap of $0 $72,316,784
Current Bank Account$17,470,216
Projected Bank Account$8,476,031

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,795,428 (1)
-Salary Remaining : $2,918,288
Miro Heiskanen (1 Way Contract) $7,224,750 (1)
-Salary Remaining : $2,704,650
Rasmus Dahlin (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $2,526,923
Jack Hughes (1 Way Contract) $6,480,000 (1)
-Salary Remaining : $2,425,846
Thomas Chabot (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $2,021,538
Tyler Bertuzzi (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $1,984,103
Radko Gudas (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,871,795
Connor Brown (1 Way Contract) $4,860,000 (3)
-Salary Remaining : $1,819,385
Michael Anderson (1 Way Contract) $3,526,875 (1)
-Salary Remaining : $1,320,317
Jeremy Swayman $3,440,250 (3)
-Salary Remaining : $1,287,888
Anthony Mantha (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $1,216,667
Michael Matheson (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,048,205
Noel Acciari (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $786,154
Blake Lizotte (1 Way Contract) $2,010,000 (4)
-Salary Remaining : $752,462
Kailer Yamamoto (1 Way Contract) $1,650,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $617,692
Derek Ryan $1,480,000 (3)
-Salary Remaining : $554,051
Pierre Engvall $1,300,000 (5)
-Salary Remaining : $486,667
William Eklund $1,250,000 (2)
-Salary Remaining : $467,949
Mason Appleton $972,000 (2)
-Salary Remaining : $363,877
Pyotr Kochetkov $850,000 (1)
-Salary Remaining : $318,205
Jonas Rondbjerg $843,334 (3)
-Salary Remaining : $315,710
Stefan Noesen $800,000 (4)
-Salary Remaining : $299,487
Total Pro Players22
Salary Commitment
Year 2024 : $75,082,637
Year 2025 : $36,705,584
Year 2026 : $31,683,584
Year 2027 : $16,160,000
Salary Average Commitment
Year 2024 : $75,082,637
Year 2025 : $36,705,584
Year 2026 : $31,683,584
Year 2027 : $16,160,000
Salary Cap with 1 Way Contract
Year 2024 : $73,432,637
Year 2025 : $35,055,584
Year 2026 : $30,033,584
Year 2027 : $16,160,000

Farm Players Salaries

Patrick Maroon $149,000 (1)
Salary Remaining : $52,820
Erik Gustafsson $148,000 (2)
Salary Remaining : $52,466
Marc Staal $148,000 (5)
Salary Remaining : $52,466
Jeremy McKenna $148,000 (2)
Salary Remaining : $52,466
Brock McGinn $148,000 (4)
Salary Remaining : $52,466
Nathan Todd $140,000 (2)
Salary Remaining : $49,630
David Jiricek $120,000 (2)
Salary Remaining : $42,540
Rem Pitlick $110,000 (1)
Salary Remaining : $38,995
Dylan Holloway $110,000 (1)
Salary Remaining : $38,995
Gustav Olofsson $105,000 (3)
Salary Remaining : $37,222
Juuso Parssinen $100,000 (2)
Salary Remaining : $35,450
Joel Teasdale $100,000 (1)
Salary Remaining : $35,450
Sebastian Cossa $100,000 (3)
Salary Remaining : $35,450
Chase De Leo $99,125 (3)
Salary Remaining : $35,140
Hayden Hodgson $96,000 (2)
Salary Remaining : $34,032
Navrin Mutter $90,000 (4)
Salary Remaining : $31,905
Adam Cracknell $90,000 (3)
Salary Remaining : $31,905
Raphael Lavoie $87,413 (3)
Salary Remaining : $30,988
Joel Hofer $87,188 (5)
Salary Remaining : $30,908
Samuel Fagemo $85,250 (4)
Salary Remaining : $30,221
Leevi Merilainen $85,000 (2)
Salary Remaining : $30,132
Dustin Wolf $85,000 (1)
Salary Remaining : $30,132
Rourke Chartier $85,000 (1)
Salary Remaining : $30,132
Caleb Jones $84,150 (1)
Salary Remaining : $29,831
Tyce Thompson $83,875 (3)
Salary Remaining : $29,733
Nathan Gaucher $80,000 (3)
Salary Remaining : $28,360
Alexander Kisakov $80,000 (2)
Salary Remaining : $28,360
Elmer Soderblom $80,000 (2)
Salary Remaining : $28,360
Yegor Zamula $76,725 (4)
Salary Remaining : $27,199
Vadim Zherenko $75,000 (2)
Salary Remaining : $26,587
Remi Poirier $75,000 (2)
Salary Remaining : $26,587
Olle Lycksell $75,000 (2)
Salary Remaining : $26,587
Joseph Cecconi $75,000 (1)
Salary Remaining : $26,587
Zack Ostapchuk $75,000 (3)
Salary Remaining : $26,587
Jeremy Davies $75,000 (1)
Salary Remaining : $26,587
Carter Savoie $72,500 (2)
Salary Remaining : $25,701
Colten Ellis $70,000 (3)
Salary Remaining : $24,815
Adam Ginning $70,000 (2)
Salary Remaining : $24,815
Mitch Reinke $66,000 (2)
Salary Remaining : $23,397
Brendan Perlini $66,000 (2)
Salary Remaining : $23,397
Henri Nikkanen $65,000 (2)
Salary Remaining : $23,042
Mikael Pyyhtia $65,000 (3)
Salary Remaining : $23,042
Andre Lee $65,000 (1)
Salary Remaining : $23,042
Jake Wise $60,000 (1)
Salary Remaining : $21,270
Judd Caulfield $60,000 (3)
Salary Remaining : $21,270
Peter DiLiberatore $60,000 (1)
Salary Remaining : $21,270
Aku Raty $60,000 (3)
Salary Remaining : $21,270
Blade Jenkins $60,000 (1)
Salary Remaining : $21,270
Riley Sawchuk $60,000 (4)
Salary Remaining : $21,270
William Trudeau $60,000 (2)
Salary Remaining : $21,270
Ryan Hofer $60,000 (3)
Salary Remaining : $21,270
Maximus Wanner $60,000 (1)
Salary Remaining : $21,270
Santtu Kinnunen $60,000 (2)
Salary Remaining : $21,270
Adam Edstrom $60,000 (3)
Salary Remaining : $21,270
Mike O'Leary $54,500 (1)
Salary Remaining : $19,320
Tate Singleton $50,000 (5)
Salary Remaining : $17,725
Tarun Fizer $50,000 (5)
Salary Remaining : $17,725
Total Farm Players57
Salary Commitment
Year 2024 : $4,804,726
Year 2025 : $3,572,076
Year 2026 : $1,890,576
Year 2027 : $795,163
Salary Average Commitment
Year 2024 : $4,804,726
Year 2025 : $3,572,076
Year 2026 : $1,890,576
Year 2027 : $795,163

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.71%
Farm Level 2: 1000 - $15 - 945 - 94.45%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,695,735
Year to Date Revenue$44,089,100
Farm
Home Games Left15
Average Attendance - %2,859 - 95.29%
Average Income per Game$120,938
Year to Date Revenue$3,144,377

Expense

Pro Players Total Salaries$81,740,000
Farm Players Total Salaries$2,883,339
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,581,932
Farm Year To Date Expenses$1,861,232
Pro Salary Cap To Date$49,581,932
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,436,019
Farm Estimated Season Revenue$1,814,064
Pro Remaining Season Days73
Pro Expenses Per Days$419,179
Pro Estimated Expenses$30,600,067
Farm Remaining Season Days67
Farm Expenses Per Days$15,256
Farm Estimated Expenses$1,022,152
Estimated Season Expenses$31,622,219
Estimated Season Salary Cap$80,181,999
Estimate Under Maximum Salary Cap of $83,500,000$3,318,001
Estimate Over Minimum Salary Cap of $0 $80,181,999
Current Bank Account($4,113,733)
Projected Bank Account($8,485,869)

Pro Players Salaries

Brayden Point (1 Way Contract) $12,825,000 (5)
-Salary Remaining : $4,801,154
Brock Nelson (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $2,882,564
Mathew Barzal (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $2,807,692
Joshua Morrissey (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $2,526,923
Charlie Coyle (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,246,154
Jamie Benn (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $2,152,564
Marcus Pettersson (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $2,058,974
Nikolaj Ehlers (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $1,871,795
Lars Eller (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $1,422,564
Dylan Strome (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,235,385
Andrew Peeke (1 Way Contract) $2,725,000 (2)
-Salary Remaining : $1,020,128
Alexis Lafreniere (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $935,897
Owen Power (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $842,308
Jake Sanderson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $748,718
Brock Faber $2,000,000 (3)
-Salary Remaining : $748,718
Kevin Lankinen $1,400,000 (3)
-Salary Remaining : $524,103
Nick Bjugstad $1,340,000 (2)
-Salary Remaining : $501,641
Charlie Lindgren $975,000 (1)
-Salary Remaining : $365,000
Simon Holmstrom $975,000 (5)
-Salary Remaining : $365,000
Nils Lundkvist $750,000 (1)
-Salary Remaining : $280,769
Fredrik Olofsson $700,000 (4)
-Salary Remaining : $262,051
Total Pro Players21
Salary Commitment
Year 2024 : $81,740,000
Year 2025 : $56,465,000
Year 2026 : $30,900,000
Year 2027 : $27,500,000
Salary Average Commitment
Year 2024 : $81,740,000
Year 2025 : $56,465,000
Year 2026 : $30,900,000
Year 2027 : $27,500,000
Salary Cap with 1 Way Contract
Year 2024 : $81,740,000
Year 2025 : $56,465,000
Year 2026 : $30,900,000
Year 2027 : $27,500,000

Farm Players Salaries

Nick Cicek $150,000 (3)
Salary Remaining : $53,175
Nicolas Aube-Kubel $145,000 (3)
Salary Remaining : $51,402
Max Jones $140,000 (2)
Salary Remaining : $49,630
Colin White $120,000 (1)
Salary Remaining : $42,540
Devon Levi $100,000 (3)
Salary Remaining : $35,450
Lias Andersson $98,339 (3)
Salary Remaining : $34,861
Jacob Murray $90,000 (5)
Salary Remaining : $31,905
Zachary Massicotte $90,000 (5)
Salary Remaining : $31,905
Cole Clayton $90,000 (3)
Salary Remaining : $31,905
Craig Smith $90,000 (2)
Salary Remaining : $31,905
Declan Carlile $90,000 (3)
Salary Remaining : $31,905
Tristan Allard $90,000 (5)
Salary Remaining : $31,905
Jiri Patera $85,000 (3)
Salary Remaining : $30,132
Xavier Bourgault $80,000 (2)
Salary Remaining : $28,360
Yegor Sokolov $77,500 (1)
Salary Remaining : $27,474
Felix Sandstrom $77,500 (1)
Salary Remaining : $27,474
Andrew Perrott $75,000 (4)
Salary Remaining : $26,587
Keegan Kolesar $75,000 (1)
Salary Remaining : $26,587
Adam Sykora $75,000 (3)
Salary Remaining : $26,587
Cooper Marody $75,000 (1)
Salary Remaining : $26,587
Francesco Pinelli $75,000 (3)
Salary Remaining : $26,587
Ben Meyers $75,000 (2)
Salary Remaining : $26,587
Daniil Misyul $70,000 (3)
Salary Remaining : $24,815
Owen Headrick $65,000 (5)
Salary Remaining : $23,042
Ryan Fitzgerald $65,000 (5)
Salary Remaining : $23,042
C.J. Suess $65,000 (5)
Salary Remaining : $23,042
Brandon Coe $65,000 (2)
Salary Remaining : $23,042
William Dufour $65,000 (2)
Salary Remaining : $23,042
Chris Harpur $65,000 (5)
Salary Remaining : $23,042
Pavel Novak $60,000 (3)
Salary Remaining : $21,270
Mikko Kokkonen $60,000 (2)
Salary Remaining : $21,270
Zayde Wisdom $60,000 (2)
Salary Remaining : $21,270
Magnus Chrona $60,000 (3)
Salary Remaining : $21,270
Alex Beaucage $60,000 (1)
Salary Remaining : $21,270
Elliot Desnoyers $60,000 (2)
Salary Remaining : $21,270
Total Farm Players35
Salary Commitment
Year 2024 : $2,883,339
Year 2025 : $2,398,339
Year 2026 : $1,703,339
Year 2027 : $605,000
Salary Average Commitment
Year 2024 : $2,853,339
Year 2025 : $2,368,339
Year 2026 : $1,703,339
Year 2027 : $605,000

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,856 - 92.78%
Farm Level 2: 1000 - $15 - 947 - 94.66%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,542,150
Year to Date Revenue$46,264,500
Farm
Home Games Left15
Average Attendance - %2,802 - 93.41%
Average Income per Game$117,929
Year to Date Revenue$3,066,160

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$40,691,095
Farm Year To Date Expenses$1,265,088
Pro Salary Cap To Date$40,168,015
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,963,650
Farm Estimated Season Revenue$1,768,938
Pro Remaining Season Days73
Pro Expenses Per Days$335,047
Pro Estimated Expenses$24,458,431
Farm Remaining Season Days67
Farm Expenses Per Days$10,518
Farm Estimated Expenses$704,706
Estimated Season Expenses$25,163,137
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$7,661,378
Projected Bank Account$1,230,829

Pro Players Salaries

John Gibson (1 Way Contract) $8,640,000 (3)
-Salary Remaining : $3,234,462
Jonathan Huberdeau (1 Way Contract) $7,965,000 (2)
-Salary Remaining : $2,981,769
Taylor Hall (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $2,283,590
Erik Cernak (1 Way Contract) $5,148,000 (2)
-Salary Remaining : $1,927,200
Pierre-Luc Dubois (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $1,853,077
Samuel Girard (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $1,853,077
John Marino (1 Way Contract) $4,752,000 (3)
-Salary Remaining : $1,778,954
Oliver Bjorkstrand (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,497,436
Jake McCabe $2,800,000 (3)
-Salary Remaining : $1,048,205
Vladislav Namestnikov (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $943,385
Matthew Knies $1,750,000 (3)
-Salary Remaining : $655,128
Pheonix Copley (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $617,692
Luke Schenn (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $598,974
Ross Colton $1,113,750 (2)
-Salary Remaining : $416,942
Thomas Novak $936,000 (4)
-Salary Remaining : $350,400
Jordan Spence $900,000 (1)
-Salary Remaining : $336,923
Brett Howden $876,150 (3)
-Salary Remaining : $327,995
Denis Gurianov (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $318,205
Gustav Lindstrom $841,500 (2)
-Salary Remaining : $315,023
Pierre-Olivier Joseph $816,750 (2)
-Salary Remaining : $305,758
Riley Tufte $675,000 (1)
-Salary Remaining : $252,692
Jonny Brodzinski $500,000 (2)
-Salary Remaining : $187,179
Zachary Sanford $500,000 (1)
-Salary Remaining : $187,179
Conor Sheary $500,000 (2)
-Salary Remaining : $187,179
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 : $46,085
Shane Wright $100,000 (3)
Salary Remaining : $35,450
Brad Lambert $90,000 (2)
Salary Remaining : $31,905
Cameron Gaunce $85,000 (1)
Salary Remaining : $30,132
Kyle Capobianco $83,875 (3)
Salary Remaining : $29,733
Filip Johansson $80,000 (3)
Salary Remaining : $28,360
Olivier Rodrigue $77,500 (3)
Salary Remaining : $27,474
Will Bitten $75,600 (1)
Salary Remaining : $26,800
Samu Tuomaala $75,000 (3)
Salary Remaining : $26,587
Nico Myatovic $75,000 (3)
Salary Remaining : $26,587
Christian Kyrou $75,000 (3)
Salary Remaining : $26,587
Austin Poganski $74,250 (1)
Salary Remaining : $26,321
Isaac Ratcliffe $73,238 (1)
Salary Remaining : $25,963
Michael Milne $70,000 (2)
Salary Remaining : $24,815
Ilya Nikolayev $70,000 (3)
Salary Remaining : $24,815
Jake Leschyshyn $69,000 (1)
Salary Remaining : $24,460
Raivis Ansons $65,000 (2)
Salary Remaining : $23,042
Cedric Pare $65,000 (1)
Salary Remaining : $23,042
Matthew Robertson $60,000 (1)
Salary Remaining : $21,270
Jesper Vikman $60,000 (3)
Salary Remaining : $21,270
Layton Ahac $60,000 (1)
Salary Remaining : $21,270
Curtis Douglas $60,000 (1)
Salary Remaining : $21,270
Jakub Dobes $60,000 (3)
Salary Remaining : $21,270
Joe Gambardella $54,500 (1)
Salary Remaining : $19,320
Taylor Fedun $50,000 (1)
Salary Remaining : $17,725
Devin Shore $50,000 (2)
Salary Remaining : $17,725
Steven Kampfer $50,000 (2)
Salary Remaining : $17,725
Josh Wesley $50,000 (2)
Salary Remaining : $17,725
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 - 1,871 - 93.56%
Farm Level 2: 1000 - $15 - 954 - 95.37%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,738,419
Year to Date Revenue$50,414,150
Farm
Home Games Left14
Average Attendance - %2,825 - 94.16%
Average Income per Game$118,896
Year to Date Revenue$3,210,182

Expense

Pro Players Total Salaries$81,238,290
Farm Players Total Salaries$1,585,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,826,054
Farm Year To Date Expenses$1,023,458
Pro Salary Cap To Date$50,826,054
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,861,028
Farm Estimated Season Revenue$1,664,539
Pro Remaining Season Days73
Pro Expenses Per Days$416,607
Pro Estimated Expenses$30,412,311
Farm Remaining Season Days67
Farm Expenses Per Days$8,389
Farm Estimated Expenses$562,063
Estimated Season Expenses$30,974,374
Estimated Season Salary Cap$81,238,365
Estimate Under Maximum Salary Cap of $83,500,000$2,261,635
Estimate Over Minimum Salary Cap of $0 $81,238,365
Current Bank Account$16,636,840
Projected Bank Account$8,188,033

Pro Players Salaries

Connor McDavid (1 Way Contract) $11,250,000 (1)
-Salary Remaining : $4,211,538
Sam Reinhart (1 Way Contract) $8,775,000 (5)
-Salary Remaining : $3,285,000
Connor Hellebuyck (1 Way Contract) $8,324,999 (2)
-Salary Remaining : $3,116,538
J.T. Miller $7,087,500 (2)
-Salary Remaining : $2,653,269
Morgan Rielly (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $2,190,000
Auston Matthews (1 Way Contract) $5,761,924 (2)
-Salary Remaining : $2,157,028
Brad Marchand (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,871,795
Jonas Brodin (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,684,615
Rasmus Andersson (1 Way Contract) $4,095,000 (1)
-Salary Remaining : $1,533,000
Timo Meier (1 Way Contract) $3,510,000 (4)
-Salary Remaining : $1,314,000
Jared Spurgeon (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $1,310,256
Matt Roy (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $1,235,385
Sean Durzi (1 Way Contract) $1,870,000 (4)
-Salary Remaining : $700,051
Viktor Arvidsson (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $655,128
Mason Marchment $1,100,000 (3)
-Salary Remaining : $411,795
Hunter Shepard $1,085,000 (4)
-Salary Remaining : $406,179
Sam Steel $950,000 (2)
-Salary Remaining : $355,641
Daniil Miromanov $834,867 (2)
-Salary Remaining : $312,540
Mathieu Joseph $796,500 (3)
-Salary Remaining : $298,177
Sam Carrick $700,000 (3)
-Salary Remaining : $262,051
Benoit-Olivier Groulx $697,500 (2)
-Salary Remaining : $261,115
David Kampf $500,000 (5)
-Salary Remaining : $187,179
Total Pro Players22
Salary Commitment
Year 2024 : $81,238,290
Year 2025 : $55,043,290
Year 2026 : $33,146,500
Year 2027 : $26,050,000
Salary Average Commitment
Year 2024 : $84,748,290
Year 2025 : $58,553,290
Year 2026 : $33,146,500
Year 2027 : $26,050,000
Salary Cap with 1 Way Contract
Year 2024 : $81,238,290
Year 2025 : $55,043,290
Year 2026 : $29,636,500
Year 2027 : $22,540,000

Farm Players Salaries

Jack Studnicka $140,000 (1)
Salary Remaining : $49,630
Joel Kiviranta $126,000 (2)
Salary Remaining : $44,667
Brendan Gaunce $89,500 (4)
Salary Remaining : $31,728
Isak Rosen $80,000 (2)
Salary Remaining : $28,360
Jan Mysak $70,000 (2)
Salary Remaining : $24,815
Matthew Strome $65,000 (1)
Salary Remaining : $23,042
Tristen Nielsen $65,000 (2)
Salary Remaining : $23,042
Jarid Lukosevicius $50,000 (1)
Salary Remaining : $17,725
Casey Dornbach $50,000 (5)
Salary Remaining : $17,725
Ken Appleby $50,000 (5)
Salary Remaining : $17,725
Xavier Ouellet $50,000 (5)
Salary Remaining : $17,725
Kyle Rau $50,000 (5)
Salary Remaining : $17,725
Matt Tomkins $50,000 (5)
Salary Remaining : $17,725
Patrik Koch $50,000 (5)
Salary Remaining : $17,725
Steven Fogarty $50,000 (4)
Salary Remaining : $17,725
Mason Jobst $50,000 (1)
Salary Remaining : $17,725
Austin Osmanski $50,000 (4)
Salary Remaining : $17,725
Dean Stewart $50,000 (3)
Salary Remaining : $17,725
Aidan Fulp $50,000 (5)
Salary Remaining : $17,725
Peyton Jones $50,000 (5)
Salary Remaining : $17,725
Bryan Yoon $50,000 (5)
Salary Remaining : $17,725
Cameron Wright $50,000 (5)
Salary Remaining : $17,725
Alex Belzile $50,000 (3)
Salary Remaining : $17,725
Louis Boudon $50,000 (5)
Salary Remaining : $17,725
Joseph Duszak $50,000 (5)
Salary Remaining : $17,725
Dustin Tokarski $50,000 (3)
Salary Remaining : $17,725
Cavan Fitzgerald $0 (0)
Salary Remaining : $0
Alex Kannok Leipert $0 (0)
Salary Remaining : $0
Matej Pekar $0 (0)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2024 : $1,585,500
Year 2025 : $1,280,500
Year 2026 : $939,500
Year 2027 : $789,500
Salary Average Commitment
Year 2024 : $1,585,500
Year 2025 : $1,280,500
Year 2026 : $939,500
Year 2027 : $789,500

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,907 - 95.35%
Farm Level 2: 1000 - $15 - 933 - 93.27%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,744,128
Year to Date Revenue$47,091,450
Farm
Home Games Left15
Average Attendance - %2,840 - 94.65%
Average Income per Game$120,292
Year to Date Revenue$3,127,583

Expense

Pro Players Total Salaries$88,362,167
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$47,486,419
Farm Year To Date Expenses$2,243,013
Pro Salary Cap To Date$45,050,729
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,417,789
Farm Estimated Season Revenue$1,804,375
Pro Remaining Season Days73
Pro Expenses Per Days$453,139
Pro Estimated Expenses$33,079,147
Farm Remaining Season Days67
Farm Expenses Per Days$18,624
Farm Estimated Expenses$1,247,808
Estimated Season Expenses$34,326,955
Estimated Season Salary Cap$80,696,276
Estimate Under Maximum Salary Cap of $83,500,000$2,803,724
Estimate Over Minimum Salary Cap of $0 $80,696,276
Current Bank Account$2,689,601
Projected Bank Account($5,415,190)

Pro Players Salaries

Logan Couture (1 Way Contract) $13,500,000 (1)
-Salary Remaining : $5,053,846
Frederik Andersen (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $2,994,872
Cole Caufield $7,457,500 (2)
-Salary Remaining : $2,791,782
Shea Theodore (1 Way Contract) $6,556,335 (4)
-Salary Remaining : $2,454,423
Brandon Saad (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $2,152,564
Christopher Tanev (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,871,795
Jordan Eberle (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,871,795
Filip Chytil (1 Way Contract) $4,437,500 (2)
-Salary Remaining : $1,661,218
Sean Walker $4,000,000 (5)
-Salary Remaining : $1,497,436
Adam Lowry (1 Way Contract) $3,833,332 (1)
-Salary Remaining : $1,435,042
Scott Wedgewood (1 Way Contract) $3,000,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,123,077
Alexander Wennberg (1 Way Contract) $2,925,000 (2)
-Salary Remaining : $1,095,000
Martin Fehervary (1 Way Contract) $2,541,250 (1)
-Salary Remaining : $951,340
Oliver Kylington (1 Way Contract) $2,499,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $935,523
Luke Kunin (1 Way Contract) $2,277,000 (2)
-Salary Remaining : $852,415
Marc-Andre Fleury (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $842,308
Wyatt Johnston (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $655,128
Sean Kuraly (1 Way Contract) $1,606,500 (1)
-Salary Remaining : $601,408
Colin Blackwell $1,480,000 (3)
-Salary Remaining : $554,051
Dylan Samberg $1,400,000 (2)
-Salary Remaining : $524,103
Pavel Dorofeyev $948,750 (4)
-Salary Remaining : $355,173
Ryan Poehling $750,000 (1)
-Salary Remaining : $280,769
Jaycob Megna $700,000 (4)
-Salary Remaining : $262,051
Curtis Lazar $700,000 (5)
-Salary Remaining : $262,051
Total Pro Players24
Salary Commitment
Year 2024 : $88,362,167
Year 2025 : $58,632,085
Year 2026 : $25,385,085
Year 2027 : $15,905,085
Salary Average Commitment
Year 2024 : $86,862,167
Year 2025 : $57,132,085
Year 2026 : $23,885,085
Year 2027 : $14,405,085
Salary Cap with 1 Way Contract
Year 2024 : $82,863,167
Year 2025 : $55,632,085
Year 2026 : $22,385,085
Year 2027 : $12,905,085

Farm Players Salaries

Chase Wheatcroft $150,000 (1)
Salary Remaining : $53,175
Tyson Jost $149,500 (1)
Salary Remaining : $52,997
Lukas Reichel $100,000 (1)
Salary Remaining : $35,450
Shakir Mukhamadullin $100,000 (2)
Salary Remaining : $35,450
Robert Bortuzzo $100,000 (3)
Salary Remaining : $35,450
Jacob Lucchini $97,500 (3)
Salary Remaining : $34,563
Uvis Balinskis $97,500 (5)
Salary Remaining : $34,563
AJ Greer $91,500 (3)
Salary Remaining : $32,437
Jasper Weatherby $85,000 (1)
Salary Remaining : $30,132
Keith Petruzzelli $81,750 (1)
Salary Remaining : $28,980
Cam Morrison $80,000 (4)
Salary Remaining : $28,360
Gabriel Fortier $77,500 (2)
Salary Remaining : $27,474
Jakub Skarek $77,500 (2)
Salary Remaining : $27,474
Henrik Rybinski $77,325 (1)
Salary Remaining : $27,412
John Farinacci $75,000 (3)
Salary Remaining : $26,587
Donovan Sebrango $70,408 (1)
Salary Remaining : $24,960
Hunter McKown $70,000 (2)
Salary Remaining : $24,815
Domenick Fensore $70,000 (3)
Salary Remaining : $24,815
Dmitri Kuzmin $70,000 (3)
Salary Remaining : $24,815
Artyom Anisimov $70,000 (4)
Salary Remaining : $24,815
Vincent Iorio $70,000 (2)
Salary Remaining : $24,815
Filip Engaras $70,000 (4)
Salary Remaining : $24,815
Jacob Gaucher $70,000 (4)
Salary Remaining : $24,815
Jack Matier $65,000 (3)
Salary Remaining : $23,042
Samuel Knazko $65,000 (2)
Salary Remaining : $23,042
Lukas Rousek $65,000 (1)
Salary Remaining : $23,042
Nathan Legare $65,000 (1)
Salary Remaining : $23,042
Xavier Simoneau $65,000 (2)
Salary Remaining : $23,042
Mitchell Gibson $65,000 (3)
Salary Remaining : $23,042
Adam Raska $62,500 (1)
Salary Remaining : $22,156
Albert Johansson $62,500 (2)
Salary Remaining : $22,156
Isaiah Saville $62,500 (1)
Salary Remaining : $22,156
Adam Wilsby $62,500 (2)
Salary Remaining : $22,156
Nicolas Beaudin $60,000 (1)
Salary Remaining : $21,270
Topias Vilen $60,000 (3)
Salary Remaining : $21,270
Jackson Cates $60,000 (1)
Salary Remaining : $21,270
James Malatesta $60,000 (3)
Salary Remaining : $21,270
Jalen Luypen $60,000 (3)
Salary Remaining : $21,270
Curtis Hall $60,000 (1)
Salary Remaining : $21,270
Hugh McGing $60,000 (1)
Salary Remaining : $21,270
Ilya Usov $60,000 (2)
Salary Remaining : $21,270
Colton Poolman $60,000 (1)
Salary Remaining : $21,270
Clay Stevenson $60,000 (3)
Salary Remaining : $21,270
Peetro Seppala $60,000 (2)
Salary Remaining : $21,270
Nikita Novikov $60,000 (3)
Salary Remaining : $21,270
Jordy Bellerive $55,000 (2)
Salary Remaining : $19,497
Artyom Grushnikov $54,500 (1)
Salary Remaining : $19,320
Marc Del Gaizo $50,000 (1)
Salary Remaining : $17,725
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 - 1,882 - 94.09%
Farm Level 2: 1000 - $15 - 938 - 93.82%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,598,439
Year to Date Revenue$43,157,850
Farm
Home Games Left15
Average Attendance - %2,820 - 94.00%
Average Income per Game$119,106
Year to Date Revenue$3,096,750

Expense

Pro Players Total Salaries$79,862,959
Farm Players Total Salaries$1,693,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,250,884
Farm Year To Date Expenses$1,010,013
Pro Salary Cap To Date$46,763,490
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,378,144
Farm Estimated Season Revenue$1,786,587
Pro Remaining Season Days73
Pro Expenses Per Days$409,554
Pro Estimated Expenses$29,897,442
Farm Remaining Season Days67
Farm Expenses Per Days$8,962
Farm Estimated Expenses$600,454
Estimated Season Expenses$30,497,896
Estimated Season Salary Cap$74,966,967
Estimate Under Maximum Salary Cap of $83,500,000$8,533,033
Estimate Over Minimum Salary Cap of $0 $74,966,967
Current Bank Account($1,396,912)
Projected Bank Account($7,730,077)

Pro Players Salaries

Quinton Byfield $7,800,000 (5)
-Salary Remaining : $2,920,000
Patrik Laine (1 Way Contract) $7,438,500 (1)
-Salary Remaining : $2,784,669
Nico Hischier (1 Way Contract) $6,525,000 (2)
-Salary Remaining : $2,442,692
Artem Zub (1 Way Contract) $6,210,000 (5)
-Salary Remaining : $2,324,769
Nick Schmaltz (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $1,871,795
Kyle Palmieri (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $1,815,641
Jason Zucker (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $1,591,026
Brenden Dillon (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,497,436
Nate Schmidt (1 Way Contract) $3,850,000 (3)
-Salary Remaining : $1,441,282
Yanni Gourde (1 Way Contract) $3,450,000 (4)
-Salary Remaining : $1,291,538
Martin Jones (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,123,077
Mackenzie Blackwood (1 Way Contract) $2,772,000 (1)
-Salary Remaining : $1,037,723
Mitchell Weeks (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $935,897
Reilly Smith (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $935,897
Nicolas Hague (1 Way Contract) $2,271,209 (3)
-Salary Remaining : $850,247
Austin Watson (1 Way Contract) $2,025,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $758,077
Nicklas Backstrom (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $748,718
Luke Hughes (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $748,718
Jarred Tinordi (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $580,256
Ryan Donato (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $486,667
Kevin Bahl $1,039,500 (4)
-Salary Remaining : $389,146
Juuso Valimaki (1 Way Contract) $990,000 (3)
-Salary Remaining : $370,615
Cole Perfetti $900,000 (1)
-Salary Remaining : $336,923
Logan Stanley $891,000 (2)
-Salary Remaining : $333,554
Taylor Raddysh $750,750 (2)
-Salary Remaining : $281,050
Total Pro Players25
Salary Commitment
Year 2024 : $79,862,959
Year 2025 : $57,577,459
Year 2026 : $40,910,709
Year 2027 : $25,999,500
Salary Average Commitment
Year 2024 : $79,862,959
Year 2025 : $57,577,459
Year 2026 : $40,910,709
Year 2027 : $25,999,500
Salary Cap with 1 Way Contract
Year 2024 : $75,337,959
Year 2025 : $55,077,459
Year 2026 : $40,910,709
Year 2027 : $25,999,500

Farm Players Salaries

Anthony Deangelo $149,500 (5)
Salary Remaining : $52,997
Brendan Lemieux $140,000 (5)
Salary Remaining : $49,630
Ozzy Wiesblatt $100,000 (2)
Salary Remaining : $35,450
Aaron Dell $99,500 (1)
Salary Remaining : $35,272
Jakub Zboril $79,750 (1)
Salary Remaining : $28,271
Nikita Chibrikov $75,000 (3)
Salary Remaining : $26,587
Farm Player 17 $70,000 (1)
Salary Remaining : $24,815
Lucas Edmonds $70,000 (2)
Salary Remaining : $24,815
Farm Player 19 $70,000 (1)
Salary Remaining : $24,815
Roni Hirvonen $70,000 (3)
Salary Remaining : $24,815
Ryan Winterton $70,000 (3)
Salary Remaining : $24,815
Farm Player 115 $70,000 (1)
Salary Remaining : $24,815
Daniel Torgersson $65,000 (2)
Salary Remaining : $23,042
Tyler Kleven $65,000 (3)
Salary Remaining : $23,042
Tyson Hinds $65,000 (3)
Salary Remaining : $23,042
Thomas Milic $65,000 (3)
Salary Remaining : $23,042
Nico Daws $65,000 (2)
Salary Remaining : $23,042
Jake Massie $65,000 (1)
Salary Remaining : $23,042
Marcel Marcel $60,000 (3)
Salary Remaining : $21,270
Brayden Tracey $60,000 (1)
Salary Remaining : $21,270
Corey Schueneman $60,000 (1)
Salary Remaining : $21,270
Antti Saarela $60,000 (1)
Salary Remaining : $21,270
Total Farm Players22
Salary Commitment
Year 2024 : $1,693,750
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500
Salary Average Commitment
Year 2024 : $1,693,750
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,866 - 93.32%
Farm Level 2: 1000 - $15 - 942 - 94.19%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,664,926
Year to Date Revenue$41,623,150
Farm
Home Games Left14
Average Attendance - %2,808 - 93.61%
Average Income per Game$118,384
Year to Date Revenue$3,196,376

Expense

Pro Players Total Salaries$83,715,512
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$51,946,161
Farm Year To Date Expenses$1,190,863
Pro Salary Cap To Date$51,261,455
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,638,816
Farm Estimated Season Revenue$1,657,380
Pro Remaining Season Days73
Pro Expenses Per Days$429,310
Pro Estimated Expenses$31,339,630
Farm Remaining Season Days67
Farm Expenses Per Days$9,483
Farm Estimated Expenses$635,361
Estimated Season Expenses$31,974,991
Estimated Season Salary Cap$80,329,106
Estimate Under Maximum Salary Cap of $83,500,000$3,170,894
Estimate Over Minimum Salary Cap of $0 $80,329,106
Current Bank Account($2,303,305)
Projected Bank Account($5,982,100)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,300,000 (2)
-Salary Remaining : $3,855,897
Tyler Seguin (1 Way Contract) $8,950,000 (1)
-Salary Remaining : $3,350,513
Vladimir Tarasenko (1 Way Contract) $7,300,000 (1)
-Salary Remaining : $2,732,821
Clayton Keller (1 Way Contract) $6,113,250 (1)
-Salary Remaining : $2,288,550
Ville Husso (1 Way Contract) $6,069,069 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,272,010
Jakob Chychrun (1 Way Contract) $5,060,000 (1)
-Salary Remaining : $1,894,256
John Carlson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,871,795
Mikael Backlund (1 Way Contract) $4,666,666 (3)
-Salary Remaining : $1,747,008
Ben Chiarot (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $1,572,308
Nick Leddy $4,000,000 (3)
-Salary Remaining : $1,497,436
Gustav Nyquist (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $1,422,564
Martin Necas (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $1,403,846
Ryan Graves (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $1,235,385
Anton Lundell (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $842,308
Erik Gudbranson (1 Way Contract) $1,707,777 (1)
-Salary Remaining : $639,322
Dakota Joshua $1,237,500 (5)
-Salary Remaining : $463,269
Ty Dellandrea $1,125,000 (5)
-Salary Remaining : $421,154
Michael Eyssimont $1,120,000 (5)
-Salary Remaining : $419,282
Erik Johnson $1,100,000 (5)
-Salary Remaining : $411,795
Kyle Okposo $1,000,000 (2)
-Salary Remaining : $374,359
Filip Gustavsson $866,250 (1)
-Salary Remaining : $324,288
Alex Lyon $800,000 (2)
-Salary Remaining : $299,487
Total Pro Players22
Salary Commitment
Year 2024 : $83,715,512
Year 2025 : $38,468,235
Year 2026 : $26,368,235
Year 2027 : $7,882,500
Salary Average Commitment
Year 2024 : $83,715,512
Year 2025 : $38,468,235
Year 2026 : $26,368,235
Year 2027 : $7,882,500
Salary Cap with 1 Way Contract
Year 2024 : $77,646,443
Year 2025 : $32,399,166
Year 2026 : $20,299,166
Year 2027 : $7,882,500

Farm Players Salaries

Brandt Clarke $140,000 (3)
Salary Remaining : $49,630
Adam Brooks $106,750 (4)
Salary Remaining : $37,843
Derrick Pouliot $100,000 (2)
Salary Remaining : $35,450
Vinni Lettieri $97,167 (2)
Salary Remaining : $34,445
Jeff Kubiak $85,000 (2)
Salary Remaining : $30,132
Boris Katchouk $83,417 (2)
Salary Remaining : $29,571
Jesse Ylonen $82,500 (3)
Salary Remaining : $29,246
Michael Pezzetta $82,500 (2)
Salary Remaining : $29,246
Nolan Allan $80,000 (3)
Salary Remaining : $28,360
Michael Karow $80,000 (3)
Salary Remaining : $28,360
Taylor Ward $75,000 (2)
Salary Remaining : $26,587
William Wallinder $75,000 (3)
Salary Remaining : $26,587
Alex Stalock $75,000 (1)
Salary Remaining : $26,587
Landon Slaggert $70,000 (3)
Salary Remaining : $24,815
Garret Sparks $70,000 (5)
Salary Remaining : $24,815
Gage Goncalves $70,000 (1)
Salary Remaining : $24,815
Farm Goalie 18 $70,000 (1)
Salary Remaining : $24,815
FarmPlay1 $70,000 (1)
Salary Remaining : $24,815
Kyle Clifford $60,000 (3)
Salary Remaining : $21,270
Nick Wolff $60,000 (1)
Salary Remaining : $21,270
Nick Jones $60,000 (1)
Salary Remaining : $21,270
Robbie Russo $50,000 (4)
Salary Remaining : $17,725
Ethan Prow $50,000 (4)
Salary Remaining : $17,725
Total Farm Players23
Salary Commitment
Year 2024 : $1,792,334
Year 2025 : $1,387,334
Year 2026 : $864,250
Year 2027 : $276,750
Salary Average Commitment
Year 2024 : $1,792,334
Year 2025 : $1,387,334
Year 2026 : $864,250
Year 2027 : $276,750

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,900 - 95.02%
Farm Level 2: 1000 - $15 - 944 - 94.38%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,613,212
Year to Date Revenue$41,943,500
Farm
Home Games Left15
Average Attendance - %2,844 - 94.80%
Average Income per Game$120,194
Year to Date Revenue$3,125,052

Expense

Pro Players Total Salaries$77,417,891
Farm Players Total Salaries$2,310,765
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,422,135
Pro Year To Date Expenses$47,448,476
Farm Year To Date Expenses$1,491,056
Pro Salary Cap To Date$47,448,476
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,198,173
Farm Estimated Season Revenue$1,802,915
Pro Remaining Season Days73
Pro Expenses Per Days$397,015
Pro Estimated Expenses$28,982,095
Farm Remaining Season Days67
Farm Expenses Per Days$12,226
Farm Estimated Expenses$819,142
Estimated Season Expenses$29,801,237
Estimated Season Salary Cap$82,852,706
Estimate Under Maximum Salary Cap of $83,500,000$647,294
Estimate Over Minimum Salary Cap of $0 $82,852,706
Current Bank Account$36,125,151
Projected Bank Account$32,325,002

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $12,920,000 (3)
-Salary Remaining : $4,836,718
Cale Makar (1 Way Contract) $8,910,000 (2)
-Salary Remaining : $3,335,538
Joshua Norris (1 Way Contract) $7,870,500 (2)
-Salary Remaining : $2,946,392
Noah Hanifin (1 Way Contract) $6,615,000 (1)
-Salary Remaining : $2,476,385
Mika Zibanejad (1 Way Contract) $5,725,000 (1)
-Salary Remaining : $2,143,205
Jordan Binnington (1 Way Contract) $5,650,000 (3)
-Salary Remaining : $2,115,128
Mattias Ekholm (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $1,778,205
Bryan Rust (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,684,615
Ryan Nugent-Hopkins (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $1,516,154
Casey Mittelstadt (1 Way Contract) $2,587,500 (2)
-Salary Remaining : $968,654
TJ Brodie (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $842,308
Alexander Romanov (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $842,308
Juraj Slafkovsky (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $561,538
Connor Zary $1,400,000 (1)
-Salary Remaining : $524,103
Michael Rasmussen $1,314,000 (1)
-Salary Remaining : $491,908
Marco Rossi $1,250,000 (1)
-Salary Remaining : $467,949
Isac Lundestrom $983,391 (3)
-Salary Remaining : $368,141
Daniel Sprong $877,500 (4)
-Salary Remaining : $328,500
Urho Vaakanainen $765,000 (1)
-Salary Remaining : $286,385
Samuel Ersson $650,000 (1)
-Salary Remaining : $243,333
Ty Emberson $600,000 (1)
-Salary Remaining : $224,615
Total Pro Players21
Salary Commitment
Year 2024 : $77,417,891
Year 2025 : $56,848,891
Year 2026 : $34,430,891
Year 2027 : $877,500
Salary Average Commitment
Year 2024 : $77,417,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500
Salary Cap with 1 Way Contract
Year 2024 : $77,417,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500

Farm Players Salaries

Skyler Brind'Amour $135,000 (5)
Salary Remaining : $47,857
Cal Petersen $100,425 (2)
Salary Remaining : $35,600
Jesper Wallstedt $100,000 (2)
Salary Remaining : $35,450
Mavrik Bourque $100,000 (2)
Salary Remaining : $35,450
Marco Scandella $97,500 (3)
Salary Remaining : $34,563
Jacob MacDonald $90,000 (4)
Salary Remaining : $31,905
Cole Schneider $90,000 (3)
Salary Remaining : $31,905
Drake Caggiula $90,000 (4)
Salary Remaining : $31,905
Emil Bemstrom $89,100 (4)
Salary Remaining : $31,586
Will Butcher $85,000 (4)
Salary Remaining : $30,132
Vasili Ponomarev $85,000 (1)
Salary Remaining : $30,132
Dillon Heatherington $85,000 (4)
Salary Remaining : $30,132
Matt Filipe $85,000 (4)
Salary Remaining : $30,132
Charles Hudon $85,000 (4)
Salary Remaining : $30,132
Mackenzie Entwistle $82,800 (3)
Salary Remaining : $29,352
Matthew Phillips $82,500 (1)
Salary Remaining : $29,246
Wade Allison $77,715 (3)
Salary Remaining : $27,550
John Leonard $76,725 (4)
Salary Remaining : $27,199
Dave Gust $76,250 (1)
Salary Remaining : $27,030
Matt Kiersted $76,250 (1)
Salary Remaining : $27,030
Josh Mahura $74,250 (1)
Salary Remaining : $26,321
Gage Quinney $70,000 (4)
Salary Remaining : $24,815
Montana Onyebuchi $70,000 (3)
Salary Remaining : $24,815
Tyler Madden $69,750 (2)
Salary Remaining : $24,726
Drew Helleson $65,000 (1)
Salary Remaining : $23,042
Zach Sawchenko $62,500 (1)
Salary Remaining : $22,156
Colton White $60,000 (1)
Salary Remaining : $21,270
Nicolas Deslauriers $50,000 (2)
Salary Remaining : $17,725
Total Farm Players28
Salary Commitment
Year 2024 : $2,310,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825
Salary Average Commitment
Year 2024 : $2,310,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,859 - 92.95%
Farm Level 2: 1000 - $15 - 939 - 93.92%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,706,050
Year to Date Revenue$47,769,400
Farm
Home Games Left15
Average Attendance - %2,798 - 93.27%
Average Income per Game$117,935
Year to Date Revenue$3,066,299

Expense

Pro Players Total Salaries$79,775,937
Farm Players Total Salaries$1,860,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,175,000
Pro Year To Date Expenses$51,331,260
Farm Year To Date Expenses$1,241,248
Pro Salary Cap To Date$49,499,688
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,178,650
Farm Estimated Season Revenue$1,769,019
Pro Remaining Season Days73
Pro Expenses Per Days$409,107
Pro Estimated Expenses$29,864,811
Farm Remaining Season Days67
Farm Expenses Per Days$9,844
Farm Estimated Expenses$659,548
Estimated Season Expenses$30,524,359
Estimated Season Salary Cap$82,539,499
Estimate Under Maximum Salary Cap of $83,500,000$960,501
Estimate Over Minimum Salary Cap of $0 $82,539,499
Current Bank Account$2,784,965
Projected Bank Account($3,791,725)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $11,500,000 (5)
-Salary Remaining : $4,305,128
Elias Pettersson (1 Way Contract) $7,276,500 (3)
-Salary Remaining : $2,724,023
Mikael Granlund (1 Way Contract) $6,450,000 (5)
-Salary Remaining : $2,414,615
Alex Tuch (1 Way Contract) $6,430,000 (5)
-Salary Remaining : $2,407,128
Alex Pietrangelo (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $2,358,462
Blake Coleman (1 Way Contract) $5,770,000 (5)
-Salary Remaining : $2,160,051
Jamie Oleksiak (1 Way Contract) $5,309,000 (5)
-Salary Remaining : $1,987,472
Mitchell Marner (1 Way Contract) $4,906,350 (1)
-Salary Remaining : $1,836,736
Esa Lindell (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,684,615
David Savard (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,684,615
Jani Hakanpaa (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,123,077
Linus Ullmark (1 Way Contract) $2,925,000 (1)
-Salary Remaining : $1,095,000
Barrett Hayton (1 Way Contract) $1,968,650 (4)
-Salary Remaining : $736,982
Shane Pinto (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $655,128
Shayne Gostisbehere (1 Way Contract) $1,750,000 (5)
-Salary Remaining : $655,128
Joel Eriksson Ek (1 Way Contract) $1,673,437 (1)
-Salary Remaining : $626,466
Marcus Foligno (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $561,538
Tyler Motte $860,000 (5)
-Salary Remaining : $321,949
Devin Cooley $782,000 (1)
-Salary Remaining : $292,749
Beck Malenstyn $625,000 (1)
-Salary Remaining : $233,974
Total Pro Players20
Salary Commitment
Year 2024 : $79,775,937
Year 2025 : $64,364,150
Year 2026 : $59,614,150
Year 2027 : $40,037,650
Salary Average Commitment
Year 2024 : $79,775,937
Year 2025 : $64,364,150
Year 2026 : $59,614,150
Year 2027 : $40,037,650
Salary Cap with 1 Way Contract
Year 2024 : $79,775,937
Year 2025 : $64,364,150
Year 2026 : $59,614,150
Year 2027 : $40,037,650

Farm Players Salaries

Casey DeSmith $140,000 (3)
Salary Remaining : $49,630
Joel L'Esperance $101,500 (4)
Salary Remaining : $35,981
Hendrix Lapierre $100,000 (2)
Salary Remaining : $35,450
Chase Priskie $93,000 (2)
Salary Remaining : $32,968
Bryce Kindopp $87,875 (1)
Salary Remaining : $31,151
Jacob Peterson $85,000 (1)
Salary Remaining : $30,132
Matt Donovan $80,000 (5)
Salary Remaining : $28,360
Nicholas Robertson $80,000 (1)
Salary Remaining : $28,360
Marc McLaughlin $75,000 (1)
Salary Remaining : $26,587
Brady Lyle $73,625 (1)
Salary Remaining : $26,100
FarmGoal4 $70,000 (1)
Salary Remaining : $24,815
Mikhail Abramov $70,000 (1)
Salary Remaining : $24,815
Jack Finley $67,500 (2)
Salary Remaining : $23,929
Bobby Trivigno $67,500 (2)
Salary Remaining : $23,929
Eemil Viro $65,000 (2)
Salary Remaining : $23,042
Justin Sourdif $65,000 (2)
Salary Remaining : $23,042
John Ludvig $65,000 (2)
Salary Remaining : $23,042
Keean Washkurak $65,000 (1)
Salary Remaining : $23,042
Lukas Svejkovsky $65,000 (2)
Salary Remaining : $23,042
Dennis Cesana $60,000 (1)
Salary Remaining : $21,270
Brendan Warren $60,000 (1)
Salary Remaining : $21,270
Artem Guryev $60,000 (3)
Salary Remaining : $21,270
Jake Livingstone $60,000 (1)
Salary Remaining : $21,270
Fyodor Svechkov $54,500 (1)
Salary Remaining : $19,320
Matthew Boucher $50,000 (1)
Salary Remaining : $17,725
Total Farm Players25
Salary Commitment
Year 2024 : $1,860,500
Year 2025 : $969,500
Year 2026 : $381,500
Year 2027 : $181,500
Salary Average Commitment
Year 2024 : $1,860,500
Year 2025 : $969,500
Year 2026 : $381,500
Year 2027 : $181,500

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,913 - 95.63%
Farm Level 2: 1000 - $15 - 953 - 95.27%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$49,021,000
Farm
Home Games Left15
Average Attendance - %2,865 - 95.51%
Average Income per Game$121,033
Year to Date Revenue$3,146,848

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$52,484,712
Farm Year To Date Expenses$1,864,661
Pro Salary Cap To Date$49,606,770
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,759,750
Farm Estimated Season Revenue$1,815,489
Pro Remaining Season Days73
Pro Expenses Per Days$421,206
Pro Estimated Expenses$30,748,038
Farm Remaining Season Days67
Farm Expenses Per Days$15,303
Farm Estimated Expenses$1,025,301
Estimated Season Expenses$31,773,339
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$18,727,381
Projected Bank Account$11,529,281

Pro Players Salaries

Patrick Kane (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $4,117,949
Dylan Larkin (1 Way Contract) $7,137,000 (4)
-Salary Remaining : $2,671,800
Dylan Cozens (1 Way Contract) $6,390,000 (3)
-Salary Remaining : $2,392,154
Kris Letang (1 Way Contract) $5,550,000 (1)
-Salary Remaining : $2,077,692
Ryan McDonagh (1 Way Contract) $5,352,000 (1)
-Salary Remaining : $2,003,569
Connor Murphy (1 Way Contract) $4,851,000 (1)
-Salary Remaining : $1,816,015
Josh Anderson (1 Way Contract) $4,600,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,722,051
Alexandar Georgiev (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $1,718,308
Pavel Zacha (1 Way Contract) $4,275,000 (1)
-Salary Remaining : $1,600,385
Drew Doughty (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $1,460,000
Evan Bouchard (1 Way Contract) $3,860,000 (3)
-Salary Remaining : $1,445,026
Nicolas Roy $3,780,000 (5)
-Salary Remaining : $1,415,077
Cam Talbot (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,310,256
Dmitry Orlov (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $1,197,949
Dawson Mercer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $842,308
Ivan Barbashev $1,460,250 (1)
-Salary Remaining : $546,658
Jack McBain $1,250,000 (1)
-Salary Remaining : $467,949
Ridly Greig $1,000,000 (2)
-Salary Remaining : $374,359
Gabriel Vilardi $948,750 (3)
-Salary Remaining : $355,173
Drew O'Connor $925,000 (1)
-Salary Remaining : $346,282
Paul Cotter $891,250 (2)
-Salary Remaining : $333,647
Joseph Veleno $825,000 (2)
-Salary Remaining : $308,846
Matthew Kessel $600,000 (1)
-Salary Remaining : $224,615
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 : $53,175
Xavier Parent $148,500 (4)
Salary Remaining : $52,643
Samuel Houde $148,000 (4)
Salary Remaining : $52,466
Adam Scheel $130,000 (1)
Salary Remaining : $46,085
Hunter Jones $130,000 (1)
Salary Remaining : $46,085
Henry Thrun $100,000 (3)
Salary Remaining : $35,450
Dennis Cholowski $99,000 (1)
Salary Remaining : $35,095
Libor Hajek $96,154 (1)
Salary Remaining : $34,086
Joakim Kemell $90,000 (2)
Salary Remaining : $31,905
Ian Mitchell $85,250 (4)
Salary Remaining : $30,221
Thomas Bordeleau $85,000 (2)
Salary Remaining : $30,132
Kristian Reichel $82,775 (1)
Salary Remaining : $29,344
Nikita Alexandrov $82,500 (1)
Salary Remaining : $29,246
Sheldon Rempal $82,500 (1)
Salary Remaining : $29,246
Alex Turcotte $77,500 (3)
Salary Remaining : $27,474
Jonathan Gruden $77,500 (2)
Salary Remaining : $27,474
Trent Miner $77,500 (3)
Salary Remaining : $27,474
Robert Mastrosimone $75,000 (3)
Salary Remaining : $26,587
Carter Mazur $70,000 (3)
Salary Remaining : $24,815
Jacob Ingham $70,000 (1)
Salary Remaining : $24,815
Martin Chromiak $65,000 (2)
Salary Remaining : $23,042
Mattias Norlinder $65,000 (2)
Salary Remaining : $23,042
Strauss Mann $65,000 (2)
Salary Remaining : $23,042
Oskari Salminen $65,000 (2)
Salary Remaining : $23,042
Robin Salo $65,000 (1)
Salary Remaining : $23,042
Jakub Demek $65,000 (3)
Salary Remaining : $23,042
Amadeus Lombardi $65,000 (3)
Salary Remaining : $23,042
Travis Mitchell $60,000 (3)
Salary Remaining : $21,270
Michael Vukojevic $60,000 (1)
Salary Remaining : $21,270
Jason Polin $60,000 (1)
Salary Remaining : $21,270
David Spacek $60,000 (3)
Salary Remaining : $21,270
Hunter Skinner $60,000 (1)
Salary Remaining : $21,270
Josiah Slavin $60,000 (1)
Salary Remaining : $21,270
Jack Thompson $60,000 (2)
Salary Remaining : $21,270
Maxim Cajkovic $60,000 (1)
Salary Remaining : $21,270
Total Farm Players35
Salary Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750
Salary Average Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,892 - 94.58%
Farm Level 2: 1000 - $15 - 960 - 96.00%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,629,166
Year to Date Revenue$40,729,150
Farm
Home Games Left15
Average Attendance - %2,852 - 95.05%
Average Income per Game$120,100
Year to Date Revenue$3,122,592

Expense

Pro Players Total Salaries$60,550,285
Farm Players Total Salaries$2,535,584
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$10,400,000
Pro Year To Date Expenses$39,733,835
Farm Year To Date Expenses$1,603,546
Pro Salary Cap To Date$38,182,542
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,066,656
Farm Estimated Season Revenue$1,801,495
Pro Remaining Season Days73
Pro Expenses Per Days$310,514
Pro Estimated Expenses$22,667,522
Farm Remaining Season Days67
Farm Expenses Per Days$13,416
Farm Estimated Expenses$898,872
Estimated Season Expenses$23,566,394
Estimated Season Salary Cap$70,314,204
Estimate Under Maximum Salary Cap of $83,500,000$13,185,796
Estimate Over Minimum Salary Cap of $0 $70,314,204
Current Bank Account$12,514,361
Projected Bank Account$16,816,118

Pro Players Salaries

Blake Wheeler (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $3,369,231
Nazem Kadri (1 Way Contract) $8,300,000 (3)
-Salary Remaining : $3,107,179
Evgeni Malkin (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $2,994,872
Josh Manson (1 Way Contract) $5,602,500 (1)
-Salary Remaining : $2,097,346
Mike Hoffman (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,403,846
Zach Whitecloud (1 Way Contract) $2,970,000 (3)
-Salary Remaining : $1,111,846
Pavel Cajan (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $935,897
Evgeny Kuznetsov (1 Way Contract) $2,150,000 (1)
-Salary Remaining : $804,872
Calvin De Haan (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $786,154
Anthony Beauvillier (1 Way Contract) $2,079,000 (1)
-Salary Remaining : $778,292
Evan Rodrigues (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $748,718
Jamie Drysdale $1,955,000 (1)
-Salary Remaining : $731,872
Dmitry Kulikov $1,450,000 (3)
-Salary Remaining : $542,821
T.J Oshie $1,350,000 (1)
-Salary Remaining : $505,385
Michael Kesselring $1,300,000 (1)
-Salary Remaining : $486,667
Kole Lind $1,005,244 (3)
-Salary Remaining : $376,322
Ukko-Pekka Luukkonen $829,125 (3)
-Salary Remaining : $310,390
Vitek Vanecek $789,000 (1)
-Salary Remaining : $295,369
Matthew Peca $750,000 (5)
-Salary Remaining : $280,769
Jack St. Ivany $750,000 (2)
-Salary Remaining : $280,769
Alex Barre-Boulet $720,416 (1)
-Salary Remaining : $269,694
Klim Kostin $700,000 (1)
-Salary Remaining : $262,051
Justin Danforth $500,000 (4)
-Salary Remaining : $187,179
Total Pro Players23
Salary Commitment
Year 2024 : $60,550,285
Year 2025 : $31,154,369
Year 2026 : $17,804,369
Year 2027 : $1,250,000
Salary Average Commitment
Year 2024 : $60,550,285
Year 2025 : $31,154,369
Year 2026 : $17,804,369
Year 2027 : $1,250,000
Salary Cap with 1 Way Contract
Year 2024 : $58,050,285
Year 2025 : $28,654,369
Year 2026 : $17,804,369
Year 2027 : $1,250,000

Farm Players Salaries

Riley Stillman $148,167 (2)
Salary Remaining : $52,525
Zach Jordan $140,000 (2)
Salary Remaining : $49,630
Nikolas Brouillard $130,000 (2)
Salary Remaining : $46,085
Tyler Spezia $130,000 (5)
Salary Remaining : $46,085
Garrett Roe $130,000 (5)
Salary Remaining : $46,085
Cal O'Reilly $130,000 (5)
Salary Remaining : $46,085
Mathieu Olivier $110,000 (1)
Salary Remaining : $38,995
Milan Lucic $97,500 (5)
Salary Remaining : $34,563
Dakota Mermis $97,167 (1)
Salary Remaining : $34,445
Mark Pysyk $95,000 (5)
Salary Remaining : $33,677
Tye Felhaber $92,500 (1)
Salary Remaining : $32,791
Givani Smith $82,500 (2)
Salary Remaining : $29,246
Graeme Clarke $80,000 (1)
Salary Remaining : $28,360
Greg McKegg $80,000 (1)
Salary Remaining : $28,360
Travis Barron $77,500 (1)
Salary Remaining : $27,474
Roland McKeown $76,250 (1)
Salary Remaining : $27,030
Seth Griffith $75,000 (5)
Salary Remaining : $26,587
Jon Merrill $75,000 (5)
Salary Remaining : $26,587
Alexei Kolosov $70,000 (3)
Salary Remaining : $24,815
Cameron Hebig $60,000 (1)
Salary Remaining : $21,270
Lassi Thomson $60,000 (1)
Salary Remaining : $21,270
Alex Whelan $60,000 (1)
Salary Remaining : $21,270
Blake Hillman $60,000 (1)
Salary Remaining : $21,270
Josh Melnick $60,000 (1)
Salary Remaining : $21,270
William Villeneuve $60,000 (2)
Salary Remaining : $21,270
Mike Benning $54,500 (1)
Salary Remaining : $19,320
Gerry Mayhew $54,500 (1)
Salary Remaining : $19,320
Logan Day $50,000 (5)
Salary Remaining : $17,725
Peter Abbandonato $50,000 (1)
Salary Remaining : $17,725
Paul LaDue $50,000 (5)
Salary Remaining : $17,725
Total Farm Players30
Salary Commitment
Year 2024 : $2,535,584
Year 2025 : $1,463,167
Year 2026 : $902,500
Year 2027 : $832,500
Salary Average Commitment
Year 2024 : $2,535,584
Year 2025 : $1,463,167
Year 2026 : $902,500
Year 2027 : $832,500

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Pavillion
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,862 - 93.09%
Farm Level 2: 1000 - $15 - 948 - 94.82%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,565,328
Year to Date Revenue$42,263,850
Farm
Home Games Left15
Average Attendance - %2,810 - 93.66%
Average Income per Game$118,281
Year to Date Revenue$3,075,315

Expense

Pro Players Total Salaries$67,478,997
Farm Players Total Salaries$1,713,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$11,350,000
Pro Year To Date Expenses$42,248,385
Farm Year To Date Expenses$1,106,944
Pro Salary Cap To Date$42,248,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,914,589
Farm Estimated Season Revenue$1,774,220
Pro Remaining Season Days73
Pro Expenses Per Days$346,046
Pro Estimated Expenses$25,261,358
Farm Remaining Season Days67
Farm Expenses Per Days$9,067
Farm Estimated Expenses$607,489
Estimated Season Expenses$25,868,847
Estimated Season Salary Cap$78,859,743
Estimate Under Maximum Salary Cap of $83,500,000$4,640,257
Estimate Over Minimum Salary Cap of $0 $78,859,743
Current Bank Account($116,165)
Projected Bank Account($2,296,203)

Pro Players Salaries

Artemi Panarin (1 Way Contract) $14,500,000 (3)
-Salary Remaining : $5,428,205
Zach Hyman (1 Way Contract) $11,500,000 (3)
-Salary Remaining : $4,305,128
Ryan O'Reilly (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $2,807,692
Torey Krug (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,684,615
Warren Foegele (1 Way Contract) $3,750,000 (5)
-Salary Remaining : $1,403,846
Darcy Kuemper (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $1,403,846
Yakov Trenin $3,499,999 (1)
-Salary Remaining : $1,310,256
Karel Vejmelka (1 Way Contract) $3,300,000 (5)
-Salary Remaining : $1,235,385
Jakub Vrana (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $561,538
Kevin Labanc $1,499,999 (5)
-Salary Remaining : $561,538
Mark Giordano $1,450,000 (2)
-Salary Remaining : $542,821
Rasmus Sandin $1,449,000 (2)
-Salary Remaining : $542,446
Rasmus Kupari $1,400,000 (1)
-Salary Remaining : $524,103
Matthew Benning $1,350,000 (3)
-Salary Remaining : $505,385
Vincent Desharnais $1,000,000 (4)
-Salary Remaining : $374,359
Alexander Holtz $975,000 (1)
-Salary Remaining : $365,000
Grigori Denisenko $852,500 (4)
-Salary Remaining : $319,141
Ty Smith $852,500 (3)
-Salary Remaining : $319,141
Jonah Gadjovich $783,333 (1)
-Salary Remaining : $293,248
Martin Pospisil $750,000 (2)
-Salary Remaining : $280,769
Zach Solow $666,666 (2)
-Salary Remaining : $249,572
Akira Schmid $650,000 (1)
-Salary Remaining : $243,333
Total Pro Players22
Salary Commitment
Year 2024 : $67,478,997
Year 2025 : $60,170,665
Year 2026 : $51,354,999
Year 2027 : $19,402,499
Salary Average Commitment
Year 2024 : $67,478,997
Year 2025 : $60,170,665
Year 2026 : $51,354,999
Year 2027 : $19,402,499
Salary Cap with 1 Way Contract
Year 2024 : $67,478,997
Year 2025 : $60,170,665
Year 2026 : $51,354,999
Year 2027 : $19,402,499

Farm Players Salaries

Tyler Angle $147,500 (1)
Salary Remaining : $52,288
Ben Hutton $132,750 (1)
Salary Remaining : $47,060
Mark Friedman $108,500 (4)
Salary Remaining : $38,463
Zane McIntyre $105,000 (2)
Salary Remaining : $37,222
Sam Malinski $100,000 (1)
Salary Remaining : $35,450
Nicolas Petan $97,500 (2)
Salary Remaining : $34,563
Oskar Olausson $85,000 (2)
Salary Remaining : $30,132
Kevin Connauton $85,000 (1)
Salary Remaining : $30,132
Carsen Twarynski $82,500 (1)
Salary Remaining : $29,246
David Gustafsson $77,500 (3)
Salary Remaining : $27,474
Louis Belpedio $77,500 (2)
Salary Remaining : $27,474
Gavin Bayreuther $75,000 (1)
Salary Remaining : $26,587
Ryan Schmelzer $75,000 (1)
Salary Remaining : $26,587
Farm Goalie 49 $70,000 (1)
Salary Remaining : $24,815
Arturs Silovs $65,000 (1)
Salary Remaining : $23,042
Kyle Criscuolo $60,000 (3)
Salary Remaining : $21,270
Jon-Randall Avon $60,000 (3)
Salary Remaining : $21,270
Dominik Shine $60,000 (2)
Salary Remaining : $21,270
Mike Hardman $50,000 (1)
Salary Remaining : $17,725
Matt Martin $50,000 (1)
Salary Remaining : $17,725
Matthew Wedman $50,000 (2)
Salary Remaining : $17,725
Total Farm Players21
Salary Commitment
Year 2024 : $1,713,750
Year 2025 : $781,000
Year 2026 : $306,000
Year 2027 : $108,500
Salary Average Commitment
Year 2024 : $1,713,750
Year 2025 : $781,000
Year 2026 : $306,000
Year 2027 : $108,500

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $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 - 1,902 - 95.09%
Farm Level 2: 1000 - $15 - 936 - 93.62%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,552,793
Year to Date Revenue$43,478,200
Farm
Home Games Left14
Average Attendance - %2,838 - 94.60%
Average Income per Game$120,101
Year to Date Revenue$3,242,736

Expense

Pro Players Total Salaries$82,268,499
Farm Players Total Salaries$2,153,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,617,859
Farm Year To Date Expenses$1,408,265
Pro Salary Cap To Date$51,592,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,186,307
Farm Estimated Season Revenue$1,681,419
Pro Remaining Season Days73
Pro Expenses Per Days$421,890
Pro Estimated Expenses$30,797,970
Farm Remaining Season Days67
Farm Expenses Per Days$11,394
Farm Estimated Expenses$763,398
Estimated Season Expenses$31,561,368
Estimated Season Salary Cap$82,389,983
Estimate Under Maximum Salary Cap of $83,500,000$1,110,017
Estimate Over Minimum Salary Cap of $0 $82,389,983
Current Bank Account($1,252,406)
Projected Bank Account($10,946,048)

Pro Players Salaries

Steven Stamkos (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $4,492,308
William Nylander (1 Way Contract) $8,950,000 (5)
-Salary Remaining : $3,350,513
Igor Shesterkin (1 Way Contract) $8,500,000 (5)
-Salary Remaining : $3,182,051
Mark Scheifele (1 Way Contract) $8,268,750 (2)
-Salary Remaining : $3,095,481
Elias Lindholm (1 Way Contract) $6,547,500 (4)
-Salary Remaining : $2,451,115
Tyler Toffoli (1 Way Contract) $6,210,000 (1)
-Salary Remaining : $2,324,769
Brett Pesce (1 Way Contract) $5,433,750 (4)
-Salary Remaining : $2,034,173
Jeff Skinner (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,684,615
Hampus Lindholm (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,497,436
Cam Fowler (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,310,256
Jesper Bratt (1 Way Contract) $3,093,750 (3)
-Salary Remaining : $1,158,173
Brendan Smith (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $748,718
Nicholas Paul (1 Way Contract) $1,701,000 (3)
-Salary Remaining : $636,785
Ian Cole $1,499,999 (3)
-Salary Remaining : $561,538
Ryan Carpenter $1,160,000 (2)
-Salary Remaining : $434,256
Michael Amadio $1,143,750 (5)
-Salary Remaining : $428,173
Jimmy Vesey $1,134,000 (1)
-Salary Remaining : $424,523
Alec Martinez $1,080,000 (2)
-Salary Remaining : $404,308
Justus Annunen $795,625 (1)
-Salary Remaining : $297,849
Cale Fleury $750,375 (2)
-Salary Remaining : $280,910
Total Pro Players20
Salary Commitment
Year 2024 : $82,268,499
Year 2025 : $65,408,374
Year 2026 : $57,428,750
Year 2027 : $30,575,000
Salary Average Commitment
Year 2024 : $82,268,499
Year 2025 : $66,128,874
Year 2026 : $54,869,749
Year 2027 : $30,575,000
Salary Cap with 1 Way Contract
Year 2024 : $82,268,499
Year 2025 : $66,128,874
Year 2026 : $54,869,749
Year 2027 : $30,575,000

Farm Players Salaries

Reese Johnson $150,000 (1)
Salary Remaining : $53,175
Brandon Duhaime $150,000 (1)
Salary Remaining : $53,175
Luke Philp $150,000 (1)
Salary Remaining : $53,175
Brett Murray $150,000 (1)
Salary Remaining : $53,175
Vinnie Hinostroza $149,500 (3)
Salary Remaining : $52,997
Nikita Tolopilo $130,000 (4)
Salary Remaining : $46,085
Bradley Marek $120,000 (3)
Salary Remaining : $42,540
Carson Golder $120,000 (3)
Salary Remaining : $42,540
Chad Nychuk $110,000 (4)
Salary Remaining : $38,995
Patrick Guay $97,500 (4)
Salary Remaining : $34,563
Mark Rassell $77,500 (5)
Salary Remaining : $27,474
Farm Player 11 $70,000 (1)
Salary Remaining : $24,815
Farm Player 109 $70,000 (1)
Salary Remaining : $24,815
FarmPlay2 $70,000 (1)
Salary Remaining : $24,815
FarmGoal6 $70,000 (1)
Salary Remaining : $24,815
Frederic Brunet $60,000 (3)
Salary Remaining : $21,270
Tobie Bisson $54,500 (1)
Salary Remaining : $19,320
Alexander True $54,500 (1)
Salary Remaining : $19,320
Shawn Element $50,000 (3)
Salary Remaining : $17,725
Colin Theisen $50,000 (1)
Salary Remaining : $17,725
Grant Cruikshank $50,000 (3)
Salary Remaining : $17,725
Roman Kinal $50,000 (3)
Salary Remaining : $17,725
Cody Haiskanen $50,000 (1)
Salary Remaining : $17,725
Graham McPhee $50,000 (3)
Salary Remaining : $17,725
Total Farm Players24
Salary Commitment
Year 2024 : $2,153,500
Year 2025 : $1,064,500
Year 2026 : $1,064,500
Year 2027 : $415,000
Salary Average Commitment
Year 2024 : $2,153,500
Year 2025 : $1,064,500
Year 2026 : $1,064,500
Year 2027 : $415,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,904 - 95.22%
Farm Level 2: 1000 - $15 - 955 - 95.47%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,586,850
Year to Date Revenue$38,084,400
Farm
Home Games Left14
Average Attendance - %2,859 - 95.30%
Average Income per Game$120,653
Year to Date Revenue$3,257,641

Expense

Pro Players Total Salaries$61,788,417
Farm Players Total Salaries$1,543,675
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$41,525,845
Farm Year To Date Expenses$990,783
Pro Salary Cap To Date$41,525,845
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,976,450
Farm Estimated Season Revenue$1,689,147
Pro Remaining Season Days73
Pro Expenses Per Days$316,864
Pro Estimated Expenses$23,131,072
Farm Remaining Season Days67
Farm Expenses Per Days$8,168
Farm Estimated Expenses$547,256
Estimated Season Expenses$23,678,328
Estimated Season Salary Cap$66,906,917
Estimate Under Maximum Salary Cap of $83,500,000$16,593,083
Estimate Over Minimum Salary Cap of $0 $66,906,917
Current Bank Account$17,527,099
Projected Bank Account$22,514,368

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $3,369,231
David Perron (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $2,994,872
Seth Jones (1 Way Contract) $6,318,000 (2)
-Salary Remaining : $2,365,200
Kevin Hayes (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $2,321,026
Joel Farabee (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $2,058,974
Adam Pelech (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $1,684,615
Kevin Fiala (1 Way Contract) $3,450,000 (1)
-Salary Remaining : $1,291,538
Tyler Johnson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,123,077
Alexandre Carrier $2,500,000 (1)
-Salary Remaining : $935,897
Joonas Korpisalo (1 Way Contract) $1,690,000 (1)
-Salary Remaining : $632,667
Trevor van Riemsdyk $1,300,000 (3)
-Salary Remaining : $486,667
Jujhar Khaira $1,264,167 (2)
-Salary Remaining : $473,252
Jackson LaCombe $1,250,000 (3)
-Salary Remaining : $467,949
Jakub Lauko $1,200,000 (2)
-Salary Remaining : $449,231
Spencer Martin $1,143,750 (4)
-Salary Remaining : $428,173
Erik Brannstrom $1,085,000 (4)
-Salary Remaining : $406,179
Brett Seney $975,000 (3)
-Salary Remaining : $365,000
Haydn Fleury $962,500 (1)
-Salary Remaining : $360,321
Dominic Toninato $950,000 (3)
-Salary Remaining : $355,641
Ryan Dzingel $750,000 (3)
-Salary Remaining : $280,769
Samuel Walker $750,000 (2)
-Salary Remaining : $280,769
Total Pro Players21
Salary Commitment
Year 2024 : $61,788,417
Year 2025 : $33,185,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Average Commitment
Year 2024 : $61,088,417
Year 2025 : $32,485,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Cap with 1 Way Contract
Year 2024 : $61,788,417
Year 2025 : $33,185,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750

Farm Players Salaries

Collin Delia $139,800 (2)
Salary Remaining : $49,559
Alec Regula $96,875 (5)
Salary Remaining : $34,342
Scott Reedy $82,500 (3)
Salary Remaining : $29,246
Farm Goalie 20 $70,000 (1)
Salary Remaining : $24,815
Viktor Neuchev $70,000 (3)
Salary Remaining : $24,815
Maxim Groshev $70,000 (3)
Salary Remaining : $24,815
Blake McLaughlin $65,000 (2)
Salary Remaining : $23,042
Simon Johansson $65,000 (2)
Salary Remaining : $23,042
Patrick Khodorenko $62,500 (5)
Salary Remaining : $22,156
Jake Bischoff $62,500 (5)
Salary Remaining : $22,156
Magnus Hellberg $62,500 (3)
Salary Remaining : $22,156
Yan Kuznetsov $62,500 (1)
Salary Remaining : $22,156
Jack Becker $62,500 (4)
Salary Remaining : $22,156
Mark Senden $62,500 (5)
Salary Remaining : $22,156
Stefan Matteau $62,500 (5)
Salary Remaining : $22,156
Zach Berzolla $62,500 (2)
Salary Remaining : $22,156
Tory Dello $60,000 (1)
Salary Remaining : $21,270
Anton Blidh $60,000 (3)
Salary Remaining : $21,270
Andy Welinski $60,000 (2)
Salary Remaining : $21,270
Dan Renouf $54,500 (1)
Salary Remaining : $19,320
Kyle Marino $50,000 (1)
Salary Remaining : $17,725
Brenden Miller $50,000 (1)
Salary Remaining : $17,725
Marc Johnstone $50,000 (2)
Salary Remaining : $17,725
Total Farm Players23
Salary Commitment
Year 2024 : $1,543,675
Year 2025 : $1,196,675
Year 2026 : $754,375
Year 2027 : $409,375
Salary Average Commitment
Year 2024 : $1,543,675
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 $35,083,932 $83,365,320 $134,680 $83,365,320 212344
Blackhawks ($8,332,303) $80,055,020 $3,444,980 $80,055,020 263359
BlueJackets $20,307,207 $44,271,838 $39,228,162 $44,271,838 232952
Blues $516,889 $76,765,783 $6,734,217 $76,765,783 222648
Bruins $9,785,437 $80,424,771 $3,075,229 $80,424,771 242953
Canadiens $1,395,808 $77,409,919 $6,090,081 $77,409,919 262349
Canucks $23,271,327 $68,280,675 $15,219,325 $68,280,675 242448
Capitals $28,915,953 $75,690,475 $7,809,525 $75,690,475 233558
Devils $10,488,905 $70,280,890 $13,219,110 $70,280,890 223153
Ducks $14,278,271 $66,219,893 $17,280,107 $66,219,893 233356
Flames $56,600,431 $77,503,911 $5,996,089 $77,503,911 225476
Flyers ($4,913,299) $83,133,819 $366,181 $83,133,819 212445
Golden Knights $25,274,703 $48,524,628 $34,975,372 $48,524,628 223254
Hockey Club $14,099,478 $77,785,207 $5,714,793 $77,785,207 232447
Hurricanes $1,739,789 $60,413,151 $23,086,849 $60,413,151 203050
Islanders $27,344,304 $83,051,063 $448,937 $83,051,063 202848
Jets $16,754,561 $65,411,055 $18,088,945 $65,411,055 223658
Kings $35,593,158 $61,138,702 $22,361,298 $61,138,702 252853
Kraken $17,470,216 $72,316,784 $11,183,216 $72,316,784 225779
Lightning ($4,113,733) $80,181,999 $3,318,001 $80,181,999 213556
MapleLeafs $7,661,378 $68,308,239 $15,191,761 $68,308,239 242852
Oilers $16,636,840 $81,238,365 $2,261,635 $81,238,365 222951
Panthers $2,689,601 $80,696,276 $2,803,724 $80,696,276 244872
Penguins ($1,396,912) $74,966,967 $8,533,033 $74,966,967 252247
Predators ($2,303,305) $80,329,106 $3,170,894 $80,329,106 222345
Rangers $36,125,151 $82,852,706 $647,294 $82,852,706 212849
Red Wings $2,784,965 $82,539,499 $960,501 $82,539,499 202545
Sabres $18,727,381 $78,632,811 $4,867,189 $78,632,811 233558
Senators $12,514,361 $70,314,204 $13,185,796 $70,314,204 233053
Sharks ($116,165) $78,859,743 $4,640,257 $78,859,743 222143
Stars ($1,252,406) $82,389,983 $1,110,017 $82,389,983 202444
Wild $17,527,099 $66,906,917 $16,593,083 $66,906,917 212344