Team FinanceLast Update - Wednesday, November 20, 2024 at 23:10
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 - 1,885 - 94.26%
Farm Level 2: 1000 - $15 - 941 - 94.11%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,720,950
Year to Date Revenue$20,651,400
Farm
Home Games Left31
Average Attendance - %2,826 - 94.21%
Average Income per Game$119,347
Year to Date Revenue$1,193,469

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$19,682,124
Farm Year To Date Expenses$433,443
Pro Salary Cap To Date$19,682,124
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,907,550
Farm Estimated Season Revenue$3,699,754
Pro Remaining Season Days149
Pro Expenses Per Days$427,404
Pro Estimated Expenses$63,683,196
Farm Remaining Season Days143
Farm Expenses Per Days$9,471
Farm Estimated Expenses$1,354,353
Estimated Season Expenses$65,037,549
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$38,339,843
Projected Bank Account$26,909,598

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $15,550,000 (5)
-Salary Remaining : $11,881,795
Mikko Rantanen (1 Way Contract) $8,325,000 (1)
-Salary Remaining : $6,361,154
Erik Karlsson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,112,821
Sebastian Aho (1 Way Contract) $7,233,300 (1)
-Salary Remaining : $5,526,983
Evander Kane (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,202,564
Justin Faulk (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,438,462
Marc-Edouard Vlasic (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $3,362,051
Ilya Samsonov (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $3,209,231
J.T Compher $4,100,000 (3)
-Salary Remaining : $3,132,821
Valeri Nichushkin (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $2,406,923
Roope Hintz (1 Way Contract) $3,118,500 (1)
-Salary Remaining : $2,382,854
Alex Iafallo (1 Way Contract) $3,055,500 (2)
-Salary Remaining : $2,334,715
Joel Edmundson (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,910,256
Alex Newhook $2,349,000 (1)
-Salary Remaining : $1,794,877
Pierre-edouard Bellemare (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,146,154
Brett Kulak $1,450,000 (2)
-Salary Remaining : $1,107,949
Rocco Grimaldi $1,000,000 (3)
-Salary Remaining : $764,103
Stuart Skinner $937,500 (3)
-Salary Remaining : $716,346
Trevor Lewis $925,000 (1)
-Salary Remaining : $706,795
Marcus Johansson $925,000 (3)
-Salary Remaining : $706,795
Nick Perbix $625,000 (1)
-Salary Remaining : $477,564
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 : $113,492
Brayden Pachal $140,000 (1)
Salary Remaining : $105,926
Ryan Shea $130,000 (1)
Salary Remaining : $98,360
Taro Hirose $125,000 (3)
Salary Remaining : $94,577
John Stevens $105,000 (2)
Salary Remaining : $79,444
Brandon Biro $100,000 (1)
Salary Remaining : $75,661
Louis Domingue $75,000 (1)
Salary Remaining : $56,746
Pavol Regenda $75,000 (2)
Salary Remaining : $56,746
Maxwell Crozier $70,000 (3)
Salary Remaining : $52,963
Farm Player 101 $70,000 (1)
Salary Remaining : $52,963
Henrik Tikkanen $65,000 (3)
Salary Remaining : $49,180
Eetu Liukas $65,000 (3)
Salary Remaining : $49,180
Axel Jonsson-Fjallby $65,000 (1)
Salary Remaining : $49,180
Eetu Makiniemi $62,500 (1)
Salary Remaining : $47,288
Michael Callahan $62,500 (1)
Salary Remaining : $47,288
Kim Nousiainen $60,000 (1)
Salary Remaining : $45,397
Ethan Samson $60,000 (3)
Salary Remaining : $45,397
Filip Cederqvist $60,000 (2)
Salary Remaining : $45,397
Evan Fitzpatrick $50,000 (5)
Salary Remaining : $37,831
Jett Jones $50,000 (5)
Salary Remaining : $37,831
Ryan Sandelin $50,000 (3)
Salary Remaining : $37,831
Colton Young $50,000 (3)
Salary Remaining : $37,831
Cooper Walker $50,000 (5)
Salary Remaining : $37,831
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 - 1,923 - 96.16%
Farm Level 2: 1000 - $15 - 970 - 97.04%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$12,255,250
Farm
Home Games Left31
Average Attendance - %2,894 - 96.45%
Average Income per Game$121,983
Year to Date Revenue$1,219,833

Expense

Pro Players Total Salaries$85,359,449
Farm Players Total Salaries$2,830,325
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,136,086
Farm Year To Date Expenses$687,899
Pro Salary Cap To Date$18,357,634
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,525,500
Farm Estimated Season Revenue$3,781,482
Pro Remaining Season Days149
Pro Expenses Per Days$437,741
Pro Estimated Expenses$65,223,409
Farm Remaining Season Days143
Farm Expenses Per Days$14,975
Farm Estimated Expenses$2,141,425
Estimated Season Expenses$67,364,834
Estimated Season Salary Cap$77,820,405
Estimate Under Maximum Salary Cap of $83,500,000$5,679,595
Estimate Over Minimum Salary Cap of $0 $77,820,405
Current Bank Account($4,822,661)
Projected Bank Account($8,880,513)

Pro Players Salaries

Alex Killorn (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $5,730,769
Quinn Hughes (1 Way Contract) $6,711,750 (1)
-Salary Remaining : $5,128,465
Sergei Bobrovsky (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,966,667
Jaccob Slavin (1 Way Contract) $6,490,000 (3)
-Salary Remaining : $4,959,026
Darnell Nurse (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $4,202,564
Sean Couturier $5,460,000 (1)
-Salary Remaining : $4,172,000
Rickard Rakell (1 Way Contract) $4,774,699 (1)
-Salary Remaining : $3,648,360
Jake Walman (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $3,507,231
Nick Foligno (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,903,590
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $2,827,179
Nikita Zaitsev (1 Way Contract) $3,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,521,538
Jean-Gabriel Pageau (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,406,923
Dominik Kubalik (1 Way Contract) $3,150,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,406,923
Andrew Copp (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,368,718
Jordan Kyrou (1 Way Contract) $2,772,000 (2)
-Salary Remaining : $2,118,092
Connor Ingram $2,457,000 (5)
-Salary Remaining : $1,877,400
Casey Cizikas (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,681,026
Timothy Liljegren (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $1,337,179
Joshua Brown (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $1,192,000
Zach Benson $1,500,000 (3)
-Salary Remaining : $1,146,154
Luke Evangelista $1,250,000 (2)
-Salary Remaining : $955,128
Filip Zadina (1 Way Contract) $1,089,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $832,108
Arthur Kaliyev $900,000 (1)
-Salary Remaining : $687,692
Connor Dewar $880,000 (3)
-Salary Remaining : $672,410
Alex Laferriere (1 Way Contract) $650,000 (3)
-Salary Remaining : $496,667
Valtteri Puustinen $625,000 (1)
-Salary Remaining : $477,564
Total Pro Players26
Salary Commitment
Year 2024 : $85,359,449
Year 2025 : $41,078,000
Year 2026 : $31,156,000
Year 2027 : $16,786,000
Salary Average Commitment
Year 2024 : $85,359,449
Year 2025 : $41,078,000
Year 2026 : $31,156,000
Year 2027 : $16,786,000
Salary Cap with 1 Way Contract
Year 2024 : $77,820,449
Year 2025 : $36,839,000
Year 2026 : $26,917,000
Year 2027 : $12,547,000

Farm Players Salaries

Troy Grosenick $149,500 (1)
Salary Remaining : $113,114
Carson Meyer $147,500 (2)
Salary Remaining : $111,601
T.J. Tynan $140,000 (2)
Salary Remaining : $105,926
Mason Primeau $140,000 (2)
Salary Remaining : $105,926
Joe Snively $104,000 (3)
Salary Remaining : $78,688
Radim Zohorna $100,750 (3)
Salary Remaining : $76,229
Christian Fischer $99,000 (1)
Salary Remaining : $74,905
Casey Fitzgerald $97,500 (3)
Salary Remaining : $73,770
Andrew Poturalski $97,500 (1)
Salary Remaining : $73,770
Calle Rosen $97,500 (1)
Salary Remaining : $73,770
Egor Afanasyev $95,000 (1)
Salary Remaining : $71,878
Grant Hutton $93,000 (1)
Salary Remaining : $70,365
Philip Tomasino $90,000 (1)
Salary Remaining : $68,095
James Hamblin $88,825 (3)
Salary Remaining : $67,206
Josh Dunne $85,250 (3)
Salary Remaining : $64,501
Dennis Gilbert $82,500 (1)
Salary Remaining : $62,421
Ethen Frank $77,500 (2)
Salary Remaining : $58,638
Jan Jenik $77,500 (3)
Salary Remaining : $58,638
Garrett Pilon $75,000 (2)
Salary Remaining : $56,746
Markus Niemelainen $70,000 (3)
Salary Remaining : $52,963
Pierrick Dube $70,000 (3)
Salary Remaining : $52,963
Josh Bloom $65,000 (3)
Salary Remaining : $49,180
Danny Zhilkin $65,000 (3)
Salary Remaining : $49,180
Nate Sucese $65,000 (1)
Salary Remaining : $49,180
Brendan Brisson $65,000 (2)
Salary Remaining : $49,180
Jeremie Poirier $65,000 (2)
Salary Remaining : $49,180
Karl Henriksson $65,000 (2)
Salary Remaining : $49,180
Matthew Seminoff $62,500 (3)
Salary Remaining : $47,288
Brian Halonen $60,000 (2)
Salary Remaining : $45,397
Isaac Poulter $60,000 (3)
Salary Remaining : $45,397
Rory Kerins $60,000 (3)
Salary Remaining : $45,397
Josh Maniscalco $60,000 (2)
Salary Remaining : $45,397
Adam Klapka $60,000 (1)
Salary Remaining : $45,397
Total Farm Players33
Salary Commitment
Year 2024 : $2,830,325
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,830,325
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0

BlueJackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.70%
Farm Level 2: 1000 - $15 - 945 - 94.53%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$14,006,000
Farm
Home Games Left31
Average Attendance - %2,859 - 95.31%
Average Income per Game$120,937
Year to Date Revenue$1,209,374

Expense

Pro Players Total Salaries$40,707,500
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$10,076,558
Farm Year To Date Expenses$524,294
Pro Salary Cap To Date$10,076,558
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,774,750
Farm Estimated Season Revenue$3,749,059
Pro Remaining Season Days149
Pro Expenses Per Days$208,756
Pro Estimated Expenses$31,104,644
Farm Remaining Season Days143
Farm Expenses Per Days$11,269
Farm Estimated Expenses$1,611,467
Estimated Season Expenses$32,716,111
Estimated Season Salary Cap$45,931,202
Estimate Under Maximum Salary Cap of $83,500,000$37,568,798
Estimate Over Minimum Salary Cap of $0 $45,931,202
Current Bank Account$11,475,365
Projected Bank Account$40,283,063

Pro Players Salaries

Ilya Mikheyev (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $3,629,487
Robby Fabbri (1 Way Contract) $4,250,000 (5)
-Salary Remaining : $3,247,436
Conor Garland $3,500,000 (5)
-Salary Remaining : $2,674,359
Nikita Zadorov $3,500,000 (5)
-Salary Remaining : $2,674,359
Connor McMichael $2,625,000 (5)
-Salary Remaining : $2,005,769
Kaapo Kakko (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $1,444,154
Jacob Bryson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,413,590
James Reimer (1 Way Contract) $1,800,000 (5)
-Salary Remaining : $1,375,385
Kiefer Sherwood $1,750,000 (5)
-Salary Remaining : $1,337,179
Shayne Gostisbehere (1 Way Contract) $1,750,000 (5)
-Salary Remaining : $1,337,179
Victor Olofsson (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $1,146,154
Miles Wood (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $1,146,154
Nick Blankenburg (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,146,154
Anton Forsberg $1,450,000 (4)
-Salary Remaining : $1,107,949
Darren Raddysh $1,365,000 (4)
-Salary Remaining : $1,043,000
Scott Perunovich $1,000,000 (1)
-Salary Remaining : $764,103
Tyson Foerster $950,000 (2)
-Salary Remaining : $725,897
Marat Khusnutdinov $875,000 (3)
-Salary Remaining : $668,590
Jacob Moverare $852,500 (3)
-Salary Remaining : $651,397
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $573,077
Brandon Gignac $700,000 (1)
-Salary Remaining : $534,872
Kasimir Kaskisuo $600,000 (5)
-Salary Remaining : $458,462
Total Pro Players22
Salary Commitment
Year 2024 : $40,707,500
Year 2025 : $37,117,500
Year 2026 : $32,067,500
Year 2027 : $25,590,000
Salary Average Commitment
Year 2024 : $40,707,500
Year 2025 : $37,117,500
Year 2026 : $32,067,500
Year 2027 : $25,590,000
Salary Cap with 1 Way Contract
Year 2024 : $40,707,500
Year 2025 : $37,117,500
Year 2026 : $32,067,500
Year 2027 : $25,590,000

Farm Players Salaries

Justin Barron $115,000 (1)
Salary Remaining : $87,011
Mason Morelli $100,750 (3)
Salary Remaining : $76,229
Evan Cormier $100,000 (5)
Salary Remaining : $75,661
Brady Keeper $93,000 (2)
Salary Remaining : $70,365
Joe Hicketts $93,000 (2)
Salary Remaining : $70,365
Mike Vecchione $90,000 (3)
Salary Remaining : $68,095
Cameron Crotty $85,250 (3)
Salary Remaining : $64,501
Cam Dineen $85,250 (2)
Salary Remaining : $64,501
Erik Middendorf $80,000 (5)
Salary Remaining : $60,529
Reid Schaefer $80,000 (3)
Salary Remaining : $60,529
Mackie Samoskevich $80,000 (3)
Salary Remaining : $60,529
Calle Clang $80,000 (3)
Salary Remaining : $60,529
Zack MacEwen $77,500 (1)
Salary Remaining : $58,638
Jacob Larsson $77,500 (1)
Salary Remaining : $58,638
Owen Sillinger $75,000 (3)
Salary Remaining : $56,746
Mathias Emilio Pettersen $70,000 (2)
Salary Remaining : $52,963
Tanner Dickinson $67,500 (3)
Salary Remaining : $51,071
Colton Dach $65,000 (3)
Salary Remaining : $49,180
Cole McWard $65,000 (3)
Salary Remaining : $49,180
Sean Farrell $65,000 (3)
Salary Remaining : $49,180
Arvid Holm $62,500 (1)
Salary Remaining : $47,288
Reece Newkirk $62,500 (1)
Salary Remaining : $47,288
Isaak Phillips $60,000 (1)
Salary Remaining : $45,397
Kevin Gravel $50,000 (2)
Salary Remaining : $37,831
Tommy Miller $50,000 (4)
Salary Remaining : $37,831
Jake Gaudet $50,000 (3)
Salary Remaining : $37,831
Drew Callin $50,000 (3)
Salary Remaining : $37,831
Gustav Grigals $50,000 (3)
Salary Remaining : $37,831
Graham Slaggert $50,000 (4)
Salary Remaining : $37,831
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 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,877 - 93.83%
Farm Level 2: 1000 - $15 - 951 - 95.07%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$17,507,500
Farm
Home Games Left31
Average Attendance - %2,827 - 94.24%
Average Income per Game$119,113
Year to Date Revenue$1,191,129

Expense

Pro Players Total Salaries$80,970,301
Farm Players Total Salaries$1,792,583
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,107,596
Farm Year To Date Expenses$432,390
Pro Salary Cap To Date$19,107,596
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,273,250
Farm Estimated Season Revenue$3,692,500
Pro Remaining Season Days149
Pro Expenses Per Days$415,232
Pro Estimated Expenses$61,869,568
Farm Remaining Season Days143
Farm Expenses Per Days$9,485
Farm Estimated Expenses$1,356,355
Estimated Season Expenses$63,225,923
Estimated Season Salary Cap$80,977,164
Estimate Under Maximum Salary Cap of $83,500,000$2,522,836
Estimate Over Minimum Salary Cap of $0 $80,977,164
Current Bank Account$7,426,001
Projected Bank Account$2,165,828

Pro Players Salaries

Logan Couture (1 Way Contract) $13,500,000 (1)
-Salary Remaining : $10,315,385
Filip Forsberg (1 Way Contract) $11,650,000 (4)
-Salary Remaining : $8,901,795
Anders Lee (1 Way Contract) $8,750,000 (1)
-Salary Remaining : $6,685,897
Jake Guentzel (1 Way Contract) $8,100,000 (4)
-Salary Remaining : $6,189,231
Derek Forbort (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $4,011,538
Tristan Jarry (1 Way Contract) $4,410,000 (3)
-Salary Remaining : $3,369,692
Noah Dobson (1 Way Contract) $4,025,000 (4)
-Salary Remaining : $3,075,513
Teddy Blueger (1 Way Contract) $4,000,500 (4)
-Salary Remaining : $3,056,792
Gustav Forsling $3,600,001 (5)
-Salary Remaining : $2,750,770
Mario Ferraro (1 Way Contract) $3,241,667 (3)
-Salary Remaining : $2,476,966
Nic Dowd (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,292,308
Eetu Luostarinen (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $1,260,769
Brandon Hagel (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $1,260,769
Cole Guttman $1,250,000 (2)
-Salary Remaining : $955,128
Parker Wotherspoon $906,250 (2)
-Salary Remaining : $692,468
Jack Quinn $900,000 (1)
-Salary Remaining : $687,692
Rasmus Ristolainen $900,000 (5)
-Salary Remaining : $687,692
Julien Gauthier $893,550 (1)
-Salary Remaining : $682,764
Tyler Tucker $880,000 (4)
-Salary Remaining : $672,410
Alexander Alexeyev $863,333 (2)
-Salary Remaining : $659,675
Alex Lyon $800,000 (2)
-Salary Remaining : $611,282
Jaret Anderson-Dolan $750,000 (2)
-Salary Remaining : $573,077
Total Pro Players22
Salary Commitment
Year 2024 : $80,970,301
Year 2025 : $56,926,751
Year 2026 : $42,457,168
Year 2027 : $33,155,501
Salary Average Commitment
Year 2024 : $80,970,301
Year 2025 : $56,926,751
Year 2026 : $42,457,168
Year 2027 : $33,155,501
Salary Cap with 1 Way Contract
Year 2024 : $80,970,301
Year 2025 : $56,926,751
Year 2026 : $42,457,168
Year 2027 : $33,155,501

Farm Players Salaries

Rhett Gardner $100,750 (3)
Salary Remaining : $76,229
Anthony Angello $100,750 (3)
Salary Remaining : $76,229
Hudson Fasching $93,000 (2)
Salary Remaining : $70,365
Victor Soderstrom $90,000 (1)
Salary Remaining : $68,095
Ryan Suzuki $86,333 (3)
Salary Remaining : $65,321
Cole Koepke $77,500 (2)
Salary Remaining : $58,638
Tanner Kaspick $74,250 (2)
Salary Remaining : $56,179
Michal Teply $70,000 (3)
Salary Remaining : $52,963
Ryder Rolston $70,000 (3)
Salary Remaining : $52,963
Waltteri Merela $67,500 (3)
Salary Remaining : $51,071
Lucas Johansen $67,500 (1)
Salary Remaining : $51,071
Jared Moe $67,500 (3)
Salary Remaining : $51,071
Michael Houser $65,000 (2)
Salary Remaining : $49,180
Max Sasson $65,000 (3)
Salary Remaining : $49,180
Quinn Schmiemann $65,000 (2)
Salary Remaining : $49,180
Riley Kidney $65,000 (1)
Salary Remaining : $49,180
Jayden Grubbe $65,000 (3)
Salary Remaining : $49,180
Caedan Bankier $65,000 (3)
Salary Remaining : $49,180
Brad Hunt $65,000 (2)
Salary Remaining : $49,180
Luke Henman $62,500 (1)
Salary Remaining : $47,288
Alex Green $60,000 (1)
Salary Remaining : $45,397
Dawson Barteaux $50,000 (3)
Salary Remaining : $37,831
Justin Addamo $50,000 (2)
Salary Remaining : $37,831
Nolan Yaremko $50,000 (3)
Salary Remaining : $37,831
Brad Malone $50,000 (3)
Salary Remaining : $37,831
Aaron Ness $50,000 (3)
Salary Remaining : $37,831
Total Farm Players26
Salary Commitment
Year 2024 : $1,792,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,792,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,915 - 95.76%
Farm Level 2: 1000 - $15 - 924 - 92.43%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,685,732
Year to Date Revenue$18,543,050
Farm
Home Games Left31
Average Attendance - %2,839 - 94.65%
Average Income per Game$120,531
Year to Date Revenue$1,205,306

Expense

Pro Players Total Salaries$81,340,625
Farm Players Total Salaries$2,313,012
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,150,336
Farm Year To Date Expenses$566,840
Pro Salary Cap To Date$18,858,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,571,955
Farm Estimated Season Revenue$3,736,449
Pro Remaining Season Days149
Pro Expenses Per Days$417,131
Pro Estimated Expenses$62,152,519
Farm Remaining Season Days143
Farm Expenses Per Days$12,238
Farm Estimated Expenses$1,750,034
Estimated Season Expenses$63,902,553
Estimated Season Salary Cap$79,864,451
Estimate Under Maximum Salary Cap of $83,500,000$3,635,549
Estimate Over Minimum Salary Cap of $0 $79,864,451
Current Bank Account$9,016,247
Projected Bank Account($577,902)

Pro Players Salaries

David Pastrnak (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $5,960,000
Tomas Hertl (1 Way Contract) $7,593,750 (3)
-Salary Remaining : $5,802,404
Jason Robertson (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $5,625,705
Juuse Saros (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $5,157,692
Vincent Trocheck (1 Way Contract) $6,412,500 (3)
-Salary Remaining : $4,899,808
Brock Boeser (1 Way Contract) $5,816,250 (1)
-Salary Remaining : $4,444,212
Pavel Buchnevich (1 Way Contract) $4,870,500 (3)
-Salary Remaining : $3,721,562
Devon Toews (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $3,629,487
Filip Hronek (1 Way Contract) $4,356,000 (1)
-Salary Remaining : $3,328,431
Brady Skjei (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,368,718
Zach Whitecloud (1 Way Contract) $2,970,000 (3)
-Salary Remaining : $2,269,385
Erik Haula (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,101,282
Lucas Raymond (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,719,231
Ilya Lyubushkin (1 Way Contract) $1,990,000 (2)
-Salary Remaining : $1,520,564
Matthew Poitras (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,146,154
Cole Sillinger (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,146,154
Philippe Myers $1,495,000 (1)
-Salary Remaining : $1,142,333
Owen Tippett $1,485,000 (3)
-Salary Remaining : $1,134,692
Cody Ceci $1,462,500 (2)
-Salary Remaining : $1,117,500
Connor Clifton $1,350,000 (4)
-Salary Remaining : $1,031,538
Barclay Goodrow $1,165,500 (2)
-Salary Remaining : $890,562
Trent Frederic $1,039,500 (2)
-Salary Remaining : $794,285
Ukko-Pekka Luukkonen $829,125 (3)
-Salary Remaining : $633,537
Joey Anderson $742,500 (2)
-Salary Remaining : $567,346
Total Pro Players24
Salary Commitment
Year 2024 : $81,340,625
Year 2025 : $58,560,875
Year 2026 : $57,407,875
Year 2027 : $20,700,000
Salary Average Commitment
Year 2024 : $81,340,625
Year 2025 : $58,560,875
Year 2026 : $49,410,875
Year 2027 : $15,950,000
Salary Cap with 1 Way Contract
Year 2024 : $79,840,625
Year 2025 : $57,060,875
Year 2026 : $47,910,875
Year 2027 : $15,950,000

Farm Players Salaries

Ross Johnston $132,000 (1)
Salary Remaining : $99,873
Wilmer Skoog $130,000 (5)
Salary Remaining : $98,360
Matthew Coronato $125,000 (3)
Salary Remaining : $94,577
Mason Lohrei $100,000 (3)
Salary Remaining : $75,661
Jeremy Brodeur $98,000 (5)
Salary Remaining : $74,148
Jordan Gross $90,000 (5)
Salary Remaining : $68,095
Cameron Butler $89,438 (5)
Salary Remaining : $67,670
Brett Kemp $85,500 (4)
Salary Remaining : $64,690
Cory Conacher $85,000 (3)
Salary Remaining : $64,312
Jean-Luc Foudy $85,000 (1)
Salary Remaining : $64,312
Adam Beckman $84,375 (5)
Salary Remaining : $63,839
Karson Kuhlman $83,700 (2)
Salary Remaining : $63,329
Brandon Baddock $82,500 (5)
Salary Remaining : $62,421
Jacob Doty $80,000 (3)
Salary Remaining : $60,529
Maxwell Willman $77,500 (1)
Salary Remaining : $58,638
Lleyton Moore $75,000 (5)
Salary Remaining : $56,746
Antti Tuomisto $75,000 (3)
Salary Remaining : $56,746
Wyatt Aamodt $70,000 (4)
Salary Remaining : $52,963
Nick Abruzzese $70,000 (2)
Salary Remaining : $52,963
Sam Jardine $70,000 (5)
Salary Remaining : $52,963
Gavin Hain $65,000 (4)
Salary Remaining : $49,180
Emil Andrae $65,000 (2)
Salary Remaining : $49,180
Dmitri Osipov $60,000 (1)
Salary Remaining : $45,397
Nikita Pavlychev $60,000 (1)
Salary Remaining : $45,397
Wyatt Kalynuk $60,000 (1)
Salary Remaining : $45,397
Mark Sinclair $60,000 (2)
Salary Remaining : $45,397
Jaxsen Wiebe $55,000 (5)
Salary Remaining : $41,614
Kevin Wall $50,000 (4)
Salary Remaining : $37,831
Steven Santini $50,000 (4)
Salary Remaining : $37,831
Total Farm Players29
Salary Commitment
Year 2024 : $2,313,013
Year 2025 : $1,838,513
Year 2026 : $1,559,813
Year 2027 : $1,094,813
Salary Average Commitment
Year 2024 : $2,313,013
Year 2025 : $1,838,513
Year 2026 : $1,559,813
Year 2027 : $1,094,813

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,829 - 91.44%
Farm Level 2: 1000 - $15 - 950 - 94.96%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,714,990
Year to Date Revenue$17,149,900
Farm
Home Games Left31
Average Attendance - %2,778 - 92.61%
Average Income per Game$116,590
Year to Date Revenue$1,165,902

Expense

Pro Players Total Salaries$79,919,384
Farm Players Total Salaries$1,609,450
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,349,001
Pro Year To Date Expenses$18,579,976
Farm Year To Date Expenses$391,736
Pro Salary Cap To Date$17,659,976
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,164,690
Farm Estimated Season Revenue$3,614,296
Pro Remaining Season Days149
Pro Expenses Per Days$409,843
Pro Estimated Expenses$61,066,607
Farm Remaining Season Days143
Farm Expenses Per Days$8,516
Farm Estimated Expenses$1,217,788
Estimated Season Expenses$62,284,395
Estimated Season Salary Cap$80,095,584
Estimate Under Maximum Salary Cap of $83,500,000$3,404,416
Estimate Over Minimum Salary Cap of $0 $80,095,584
Current Bank Account$909,812
Projected Bank Account($4,595,597)

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,505,000 (2)
-Salary Remaining : $6,498,692
Brock Nelson (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $5,883,590
Bo Horvat (1 Way Contract) $7,425,000 (4)
-Salary Remaining : $5,673,462
Joe Pavelski (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $5,348,718
Artturi Lehkonen (1 Way Contract) $6,075,000 (5)
-Salary Remaining : $4,641,923
Damon Severson (1 Way Contract) $5,625,000 (4)
-Salary Remaining : $4,298,077
Nick Jensen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,820,513
Laurent Brossoit $5,000,000 (1)
-Salary Remaining : $3,820,513
Brayden McNabb $4,000,000 (2)
-Salary Remaining : $3,056,410
Antti Raanta (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,292,308
Sean Monahan (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,910,256
Jake Evans (1 Way Contract) $2,300,000 (5)
-Salary Remaining : $1,757,436
Dante Fabbro (1 Way Contract) $2,160,000 (1)
-Salary Remaining : $1,650,462
Travis Hamonic (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,528,205
Oskar Sundqvist (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,146,154
Cal Clutterbuck $1,480,000 (4)
-Salary Remaining : $1,130,872
Parker Kelly $1,475,000 (1)
-Salary Remaining : $1,127,051
Kevin Rooney $1,400,000 (1)
-Salary Remaining : $1,069,744
Travis Boyd $1,012,500 (3)
-Salary Remaining : $773,654
Zach Bogosian $950,000 (3)
-Salary Remaining : $725,897
Anders Bjork (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $687,692
Alexander Nylander $865,384 (1)
-Salary Remaining : $661,242
Alex Nedeljkovic $796,500 (2)
-Salary Remaining : $608,608
Jordan Harris $750,000 (1)
-Salary Remaining : $573,077
Justin Danforth $500,000 (4)
-Salary Remaining : $382,051
Total Pro Players25
Salary Commitment
Year 2024 : $79,919,384
Year 2025 : $52,369,000
Year 2026 : $31,367,500
Year 2027 : $27,905,000
Salary Average Commitment
Year 2024 : $79,919,384
Year 2025 : $52,369,000
Year 2026 : $31,367,500
Year 2027 : $27,905,000
Salary Cap with 1 Way Contract
Year 2024 : $76,019,384
Year 2025 : $52,369,000
Year 2026 : $31,367,500
Year 2027 : $27,905,000

Farm Players Salaries

Tyson Feist $150,000 (5)
Salary Remaining : $113,492
Cole Bardreau $140,000 (5)
Salary Remaining : $105,926
Brett Sutter $140,000 (5)
Salary Remaining : $105,926
Brogan Rafferty $102,500 (4)
Salary Remaining : $77,553
Chris Driedger $99,450 (1)
Salary Remaining : $75,245
Dysin Mayo $85,500 (1)
Salary Remaining : $64,690
Jake Christiansen $77,500 (1)
Salary Remaining : $58,638
Jayden Struble $75,000 (3)
Salary Remaining : $56,746
Austin Strand $74,500 (1)
Salary Remaining : $56,368
Riley Sutter $65,000 (2)
Salary Remaining : $49,180
Kale Kessy $50,000 (3)
Salary Remaining : $37,831
Matt Irwin $50,000 (3)
Salary Remaining : $37,831
Michael Sgarbossa $50,000 (3)
Salary Remaining : $37,831
Phillip Di Giuseppe $50,000 (5)
Salary Remaining : $37,831
Mark Duarte $50,000 (5)
Salary Remaining : $37,831
Kevin Shattenkirk $50,000 (5)
Salary Remaining : $37,831
Mackenzie MacEachern $50,000 (5)
Salary Remaining : $37,831
Sam Bitten $50,000 (5)
Salary Remaining : $37,831
Mitch McLain $50,000 (5)
Salary Remaining : $37,831
Josh Currie $50,000 (5)
Salary Remaining : $37,831
Peter Holland $50,000 (5)
Salary Remaining : $37,831
Lucas Condotta $50,000 (4)
Salary Remaining : $37,831
Total Farm Players22
Salary Commitment
Year 2024 : $1,609,450
Year 2025 : $1,272,500
Year 2026 : $1,207,500
Year 2027 : $982,500
Salary Average Commitment
Year 2024 : $1,609,450
Year 2025 : $1,272,500
Year 2026 : $1,207,500
Year 2027 : $982,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,922 - 96.10%
Farm Level 2: 1000 - $15 - 948 - 94.82%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,718,241
Year to Date Revenue$18,900,650
Farm
Home Games Left31
Average Attendance - %2,870 - 95.67%
Average Income per Game$121,419
Year to Date Revenue$1,214,194

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$16,466,094
Farm Year To Date Expenses$456,572
Pro Salary Cap To Date$16,138,274
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,547,227
Farm Estimated Season Revenue$3,764,001
Pro Remaining Season Days149
Pro Expenses Per Days$356,616
Pro Estimated Expenses$53,135,784
Farm Remaining Season Days143
Farm Expenses Per Days$10,242
Farm Estimated Expenses$1,464,606
Estimated Season Expenses$54,600,390
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$25,865,209
Projected Bank Account$26,576,047

Pro Players Salaries

Claude Giroux (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $5,960,000
Vince Dunn (1 Way Contract) $7,350,000 (1)
-Salary Remaining : $5,616,154
Andrei Kuzmenko (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $5,295,231
Thatcher Demko $6,900,000 (5)
-Salary Remaining : $5,272,308
Lawson Crouse (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $3,285,641
Mattias Samuelsson $4,264,285 (4)
-Salary Remaining : $3,258,351
Olli Maatta (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $3,209,231
Carson Soucy (1 Way Contract) $3,950,000 (4)
-Salary Remaining : $3,018,205
Phillip Danault (1 Way Contract) $3,885,000 (1)
-Salary Remaining : $2,968,538
Jordan Martinook (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $1,925,538
Jack Roslovic (1 Way Contract) $2,010,642 (2)
-Salary Remaining : $1,536,337
Alexander Kerfoot (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $1,444,154
Pius Suter (1 Way Contract) $1,872,000 (3)
-Salary Remaining : $1,430,400
Matthew Boldy $1,450,000 (1)
-Salary Remaining : $1,107,949
Nils Hoglander (1 Way Contract) $1,375,000 (5)
-Salary Remaining : $1,050,641
Anthony Stolarz $1,300,000 (2)
-Salary Remaining : $993,333
Ethan Bear (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $993,333
Kevin Stenlund $1,155,000 (1)
-Salary Remaining : $882,538
Tomas Nosek $1,100,000 (3)
-Salary Remaining : $840,513
Niko Mikkola $1,063,125 (3)
-Salary Remaining : $812,337
Colton Sissons $925,000 (3)
-Salary Remaining : $706,795
Wyatt Kaiser $700,000 (3)
-Salary Remaining : $534,872
Spencer Stastney $700,000 (2)
-Salary Remaining : $534,872
Jordan Oesterle $600,000 (4)
-Salary Remaining : $458,462
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 : $113,492
Riley Nash $149,900 (2)
Salary Remaining : $113,416
Justin Richards $130,000 (1)
Salary Remaining : $98,360
Vasily Podkolzin $125,000 (1)
Salary Remaining : $94,577
Cody Glass $100,524 (3)
Salary Remaining : $76,058
Patrick Brown $100,000 (1)
Salary Remaining : $75,661
Matthew Highmore $85,250 (1)
Salary Remaining : $64,501
Eric Comrie $84,000 (2)
Salary Remaining : $63,556
Jack Rathbone $80,750 (1)
Salary Remaining : $61,097
Ashton Sautner $75,000 (1)
Salary Remaining : $56,746
Roby Jarventie $75,000 (1)
Salary Remaining : $56,746
Leo Loof $70,000 (3)
Salary Remaining : $52,963
Jett Woo $65,250 (1)
Salary Remaining : $49,369
Tucker Robertson $65,000 (3)
Salary Remaining : $49,180
Zach Metsa $60,000 (3)
Salary Remaining : $45,397
Justin Dowling $60,000 (3)
Salary Remaining : $45,397
Alex Gallant $60,000 (1)
Salary Remaining : $45,397
Logan Shaw $60,000 (3)
Salary Remaining : $45,397
Jordan Papirny $60,000 (2)
Salary Remaining : $45,397
Brett Budgell $60,000 (4)
Salary Remaining : $45,397
Colin Felix $60,000 (5)
Salary Remaining : $45,397
Ludovic Waeber $60,000 (2)
Salary Remaining : $45,397
Tanner Fritz $50,000 (4)
Salary Remaining : $37,831
Cristiano DiGiacinto $50,000 (1)
Salary Remaining : $37,831
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 - 1,911 - 95.56%
Farm Level 2: 1000 - $15 - 951 - 95.09%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,732,870
Year to Date Revenue$17,328,700
Farm
Home Games Left31
Average Attendance - %2,862 - 95.40%
Average Income per Game$120,917
Year to Date Revenue$1,209,166

Expense

Pro Players Total Salaries$75,793,334
Farm Players Total Salaries$2,612,187
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,247,000
Pro Year To Date Expenses$17,879,464
Farm Year To Date Expenses$632,768
Pro Salary Cap To Date$17,089,230
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,718,970
Farm Estimated Season Revenue$3,748,415
Pro Remaining Season Days149
Pro Expenses Per Days$388,684
Pro Estimated Expenses$57,913,916
Farm Remaining Season Days143
Farm Expenses Per Days$13,821
Farm Estimated Expenses$1,976,403
Estimated Season Expenses$59,890,319
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$28,340,274
Projected Bank Account$25,917,340

Pro Players Salaries

Jacob Trouba (1 Way Contract) $10,800,000 (2)
-Salary Remaining : $8,252,308
Adin Hill (1 Way Contract) $6,857,500 (4)
-Salary Remaining : $5,239,833
Seth Jarvis $6,315,000 (1)
-Salary Remaining : $4,825,308
Carter Verhaeghe (1 Way Contract) $5,831,334 (4)
-Salary Remaining : $4,455,737
Christian Dvorak (1 Way Contract) $5,337,500 (2)
-Salary Remaining : $4,078,397
Trevor Zegras $5,170,000 (1)
-Salary Remaining : $3,950,410
Adam Larsson (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $2,903,590
Chandler Stephenson (1 Way Contract) $3,712,500 (3)
-Salary Remaining : $2,836,731
Robert Thomas (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,674,359
Ryan Lindgren (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $2,521,538
Frederick Gaudreau (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,292,308
Frank Vatrano (1 Way Contract) $2,964,000 (1)
-Salary Remaining : $2,264,800
Oliver Kylington (1 Way Contract) $2,499,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,909,492
Adrian Kempe (1 Way Contract) $1,980,000 (1)
-Salary Remaining : $1,512,923
William Carrier (1 Way Contract) $1,816,667 (2)
-Salary Remaining : $1,388,120
Cole Smith $1,498,000 (5)
-Salary Remaining : $1,144,626
Jalen Chatfield $1,141,000 (5)
-Salary Remaining : $871,841
Jeremy Lauzon $935,000 (1)
-Salary Remaining : $714,436
Calvin Pickard $900,000 (4)
-Salary Remaining : $687,692
Maxime Comtois (1 Way Contract) $850,833 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $650,124
Simon Benoit $822,500 (3)
-Salary Remaining : $628,474
Zachary Jones $812,500 (3)
-Salary Remaining : $620,833
Pontus Holmberg $650,000 (2)
-Salary Remaining : $496,667
Arvid Soderblom $650,000 (2)
-Salary Remaining : $496,667
Linus Karlsson $650,000 (2)
-Salary Remaining : $496,667
Total Pro Players25
Salary Commitment
Year 2024 : $75,793,334
Year 2025 : $52,930,334
Year 2026 : $25,926,167
Year 2027 : $16,227,834
Salary Average Commitment
Year 2024 : $75,793,334
Year 2025 : $52,930,334
Year 2026 : $25,926,167
Year 2027 : $16,227,834
Salary Cap with 1 Way Contract
Year 2024 : $72,443,501
Year 2025 : $52,079,501
Year 2026 : $25,075,334
Year 2027 : $16,227,834

Farm Players Salaries

Ben Kraws $130,100 (3)
Salary Remaining : $98,435
Nikolai Knyzhov $124,750 (2)
Salary Remaining : $94,388
Dylan Gambrell $111,267 (3)
Salary Remaining : $84,186
Andreas Englund $100,583 (3)
Salary Remaining : $76,103
Connor Mackey $92,833 (3)
Salary Remaining : $70,239
Arnaud Durandeau $83,487 (2)
Salary Remaining : $63,167
Sean Day $82,500 (1)
Salary Remaining : $62,421
Keaton Middleton $82,167 (2)
Salary Remaining : $62,168
Hunter McDonald $80,000 (3)
Salary Remaining : $60,529
Justin Hryckowian $80,000 (3)
Salary Remaining : $60,529
Nikolas Matinpalo $80,000 (2)
Salary Remaining : $60,529
Parker Ford $80,000 (3)
Salary Remaining : $60,529
Lucas Carlsson $77,250 (2)
Salary Remaining : $58,448
Mitchell Chaffee $77,250 (2)
Salary Remaining : $58,448
Jeremie Bucheler $75,000 (3)
Salary Remaining : $56,746
Luke Krys $75,000 (3)
Salary Remaining : $56,746
Cole Krygier $75,000 (3)
Salary Remaining : $56,746
Drew Commesso $75,000 (3)
Salary Remaining : $56,746
Milos Kelemen $75,000 (2)
Salary Remaining : $56,746
Alex Steeves $70,000 (1)
Salary Remaining : $52,963
Patrick Giles $70,000 (1)
Salary Remaining : $52,963
Hugo Alnefelt $70,000 (2)
Salary Remaining : $52,963
Antonio Stranges $70,000 (3)
Salary Remaining : $52,963
Dylan Garand $70,000 (2)
Salary Remaining : $52,963
Daniil Gushchin $70,000 (2)
Salary Remaining : $52,963
Brett Berard $65,000 (3)
Salary Remaining : $49,180
Maxence Guenette $65,000 (1)
Salary Remaining : $49,180
Dennis Hildeby $65,000 (3)
Salary Remaining : $49,180
Bogdan Trineyev $60,000 (3)
Salary Remaining : $45,397
Luka Profaca $60,000 (2)
Salary Remaining : $45,397
Vincent Sevigny $60,000 (1)
Salary Remaining : $45,397
Olof Lindbom $60,000 (3)
Salary Remaining : $45,397
Brandon Scanlin $50,000 (1)
Salary Remaining : $37,831
Damien Giroux $50,000 (1)
Salary Remaining : $37,831
Total Farm Players34
Salary Commitment
Year 2024 : $2,612,187
Year 2025 : $2,164,687
Year 2026 : $1,294,783
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,612,187
Year 2025 : $2,164,687
Year 2026 : $1,294,783
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,891 - 94.53%
Farm Level 2: 1000 - $15 - 985 - 98.47%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,711,017
Year to Date Revenue$15,399,150
Farm
Home Games Left31
Average Attendance - %2,875 - 95.84%
Average Income per Game$120,597
Year to Date Revenue$1,205,974

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$16,584,568
Farm Year To Date Expenses$610,968
Pro Salary Cap To Date$16,584,568
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,752,533
Farm Estimated Season Revenue$3,738,519
Pro Remaining Season Days149
Pro Expenses Per Days$360,378
Pro Estimated Expenses$53,696,322
Farm Remaining Season Days143
Farm Expenses Per Days$13,298
Farm Estimated Expenses$1,901,614
Estimated Season Expenses$55,597,936
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$6,986,449
Projected Bank Account$9,879,565

Pro Players Salaries

Tim Stutzle (1 Way Contract) $9,393,750 (5)
-Salary Remaining : $7,177,788
Dougie Hamilton (1 Way Contract) $7,762,500 (2)
-Salary Remaining : $5,931,346
Tyler Myers (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,966,667
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,584,615
Sam Bennett (1 Way Contract) $5,499,999 (5)
-Salary Remaining : $4,202,563
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,820,513
MacKenzie Weegar (1 Way Contract) $4,387,500 (3)
-Salary Remaining : $3,352,500
Joel Armia (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,056,410
David Rittich (1 Way Contract) $3,465,000 (1)
-Salary Remaining : $2,647,615
Kasperi Kapanen (1 Way Contract) $3,168,000 (2)
-Salary Remaining : $2,420,677
Troy Stecher (1 Way Contract) $2,487,750 (1)
-Salary Remaining : $1,900,896
Ryan Suter (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,413,590
Dylan Guenther (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,337,179
Radek Faksa (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,146,154
Mark Jankowski $1,095,000 (3)
-Salary Remaining : $836,692
Jake Neighbours $1,000,000 (2)
-Salary Remaining : $764,103
Chad Ruhwedel $1,000,000 (2)
-Salary Remaining : $764,103
Rafael Harvey-Pinard $990,000 (2)
-Salary Remaining : $756,462
Adam Gaudette $916,667 (1)
-Salary Remaining : $700,428
Justin Brazeau $907,500 (5)
-Salary Remaining : $693,423
Kyle Burroughs $900,000 (2)
-Salary Remaining : $687,692
Aliaksei Protas $700,000 (1)
-Salary Remaining : $534,872
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 : $109,709
Alex Limoges $130,000 (1)
Salary Remaining : $98,360
Erik Kallgren $125,000 (1)
Salary Remaining : $94,577
Christian Wolanin $100,750 (2)
Salary Remaining : $76,229
Adam Erne $100,000 (4)
Salary Remaining : $75,661
Jakob Pelletier $100,000 (1)
Salary Remaining : $75,661
Hardy Haman Aktell $100,000 (5)
Salary Remaining : $75,661
Nick DeSimone $90,800 (2)
Salary Remaining : $68,701
Bobby Brink $90,000 (1)
Salary Remaining : $68,095
Nathan Smith $90,000 (1)
Salary Remaining : $68,095
Kale Clague $83,738 (1)
Salary Remaining : $63,357
Mark Kastelic $83,100 (4)
Salary Remaining : $62,875
Calen Addison $82,500 (1)
Salary Remaining : $62,421
Matt Luff $82,500 (2)
Salary Remaining : $62,421
Akito Hirose $80,000 (1)
Salary Remaining : $60,529
William Lockwood $77,500 (2)
Salary Remaining : $58,638
Joel Blomqvist $75,000 (3)
Salary Remaining : $56,746
Connor Carrick $75,000 (2)
Salary Remaining : $56,746
Michael DiPietro $70,000 (1)
Salary Remaining : $52,963
Mathias Laferriere $65,000 (1)
Salary Remaining : $49,180
Zach Aston-Reese $65,000 (5)
Salary Remaining : $49,180
Jimmy Huntington $65,000 (2)
Salary Remaining : $49,180
Arshdeep Bains $65,000 (2)
Salary Remaining : $49,180
Greg Meireles $62,500 (1)
Salary Remaining : $47,288
Aidan McDonough $60,000 (1)
Salary Remaining : $45,397
Ondrej Pavel $60,000 (3)
Salary Remaining : $45,397
Ryan McGregor $60,000 (1)
Salary Remaining : $45,397
Riley Damiani $60,000 (1)
Salary Remaining : $45,397
Mitchell Hoelscher $60,000 (2)
Salary Remaining : $45,397
Cole Schwindt $60,000 (1)
Salary Remaining : $45,397
Jagger Joshua $50,000 (5)
Salary Remaining : $37,831
Total Farm Players31
Salary Commitment
Year 2024 : $2,513,388
Year 2025 : $1,149,650
Year 2026 : $533,100
Year 2027 : $398,100
Salary Average Commitment
Year 2024 : $2,513,388
Year 2025 : $1,149,650
Year 2026 : $533,100
Year 2027 : $398,100

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,897 - 94.87%
Farm Level 2: 1000 - $15 - 942 - 94.19%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$15,756,750
Farm
Home Games Left31
Average Attendance - %2,839 - 94.64%
Average Income per Game$119,996
Year to Date Revenue$1,199,957

Expense

Pro Players Total Salaries$51,567,790
Farm Players Total Salaries$2,427,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$15,150,000
Pro Year To Date Expenses$11,843,163
Farm Year To Date Expenses$605,875
Pro Salary Cap To Date$11,731,369
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,024,000
Farm Estimated Season Revenue$3,719,867
Pro Remaining Season Days149
Pro Expenses Per Days$264,450
Pro Estimated Expenses$39,403,050
Farm Remaining Season Days143
Farm Expenses Per Days$12,841
Farm Estimated Expenses$1,836,263
Estimated Season Expenses$41,239,313
Estimated Season Salary Cap$66,284,419
Estimate Under Maximum Salary Cap of $83,500,000$17,215,581
Estimate Over Minimum Salary Cap of $0 $66,284,419
Current Bank Account$7,098,733
Projected Bank Account$25,603,287

Pro Players Salaries

Victor Hedman (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $9,169,231
Andrei Svechnikov (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $5,625,705
Jakob Silfverberg (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,820,513
Jesper Fast (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,406,923
Colin Miller (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,101,282
Ondrej Palat (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $1,910,256
Pavel Mintyukov $2,000,000 (3)
-Salary Remaining : $1,528,205
Leo Carlsson $2,000,000 (3)
-Salary Remaining : $1,528,205
Tomas Tatar $1,499,999 (5)
-Salary Remaining : $1,146,153
Jake Allen $1,495,000 (3)
-Salary Remaining : $1,142,333
Ryan Reaves $1,400,000 (5)
-Salary Remaining : $1,069,744
Anson Thornton $1,400,000 (5)
-Salary Remaining : $1,069,744
Corey Perry $1,400,000 (5)
-Salary Remaining : $1,069,744
Simon Nemec $1,250,000 (2)
-Salary Remaining : $955,128
Conor Timmins $1,089,000 (3)
-Salary Remaining : $832,108
Jack Drury $1,000,000 (1)
-Salary Remaining : $764,103
Nathan Bastian $821,291 (1)
-Salary Remaining : $627,551
Alexey Toropchenko $750,000 (1)
-Salary Remaining : $573,077
Nikita Okhotiuk $600,000 (1)
-Salary Remaining : $458,462
Chris Wagner $600,000 (1)
-Salary Remaining : $458,462
Kurtis MacDermid $500,000 (3)
-Salary Remaining : $382,051
Dylan McIlrath $500,000 (2)
-Salary Remaining : $382,051
Joseph Blandisi $500,000 (4)
-Salary Remaining : $382,051
Total Pro Players23
Salary Commitment
Year 2024 : $51,567,790
Year 2025 : $34,533,999
Year 2026 : $15,783,999
Year 2027 : $8,699,999
Salary Average Commitment
Year 2024 : $50,572,790
Year 2025 : $33,538,999
Year 2026 : $14,788,999
Year 2027 : $8,699,999
Salary Cap with 1 Way Contract
Year 2024 : $51,567,790
Year 2025 : $34,533,999
Year 2026 : $15,783,999
Year 2027 : $8,699,999

Farm Players Salaries

Jacob Perreault $150,000 (1)
Salary Remaining : $113,492
Jamieson Rees $150,000 (1)
Salary Remaining : $113,492
Gabriel Dumont $140,000 (2)
Salary Remaining : $105,926
Keith Kinkaid $140,000 (2)
Salary Remaining : $105,926
Dalton Smith $120,000 (5)
Salary Remaining : $90,794
Trevor Carrick $97,500 (2)
Salary Remaining : $73,770
Olen Zellweger $80,000 (3)
Salary Remaining : $60,529
Chase Stillman $80,000 (3)
Salary Remaining : $60,529
Anthony Vincent $70,000 (2)
Salary Remaining : $52,963
Sasha Pastujov $70,000 (3)
Salary Remaining : $52,963
Travis Howe $70,000 (5)
Salary Remaining : $52,963
Cole Cassels $70,000 (4)
Salary Remaining : $52,963
Farm Goalie 46 $70,000 (1)
Salary Remaining : $52,963
Alex Petrovic $70,000 (2)
Salary Remaining : $52,963
Scott Sabourin $70,000 (5)
Salary Remaining : $52,963
Ethan Del Mastro $65,000 (3)
Salary Remaining : $49,180
Shane Bowers $60,000 (1)
Salary Remaining : $45,397
Mitchell Vande Sompel $60,000 (1)
Salary Remaining : $45,397
Matvei Petrov $60,000 (3)
Salary Remaining : $45,397
Hudson Elynuik $60,000 (1)
Salary Remaining : $45,397
Alex Peters $60,000 (1)
Salary Remaining : $45,397
Tyler Benson $60,000 (1)
Salary Remaining : $45,397
Maxime Lajoie $60,000 (1)
Salary Remaining : $45,397
Brandon Hickey $60,000 (1)
Salary Remaining : $45,397
Ryan Wagner $60,000 (1)
Salary Remaining : $45,397
Brennan Saulnier $60,000 (2)
Salary Remaining : $45,397
Spencer Smallman $60,000 (1)
Salary Remaining : $45,397
Nick Caamano $54,500 (1)
Salary Remaining : $41,235
Olivier Galipeau $50,000 (2)
Salary Remaining : $37,831
Seth Helgeson $50,000 (1)
Salary Remaining : $37,831
Garrett Wilson $50,000 (2)
Salary Remaining : $37,831
Oscar Dansk $50,000 (3)
Salary Remaining : $37,831
Total Farm Players32
Salary Commitment
Year 2024 : $2,427,000
Year 2025 : $1,412,500
Year 2026 : $735,000
Year 2027 : $330,000
Salary Average Commitment
Year 2024 : $2,427,000
Year 2025 : $1,412,500
Year 2026 : $735,000
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 - 1,858 - 92.89%
Farm Level 2: 1000 - $15 - 959 - 95.91%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$17,507,500
Farm
Home Games Left31
Average Attendance - %2,817 - 93.89%
Average Income per Game$118,315
Year to Date Revenue$1,183,149

Expense

Pro Players Total Salaries$78,205,418
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$18,448,438
Farm Year To Date Expenses$1,012,056
Pro Salary Cap To Date$18,448,438
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,273,250
Farm Estimated Season Revenue$3,667,762
Pro Remaining Season Days149
Pro Expenses Per Days$401,053
Pro Estimated Expenses$59,756,897
Farm Remaining Season Days143
Farm Expenses Per Days$22,146
Farm Estimated Expenses$3,166,878
Estimated Season Expenses$62,923,775
Estimated Season Salary Cap$78,205,335
Estimate Under Maximum Salary Cap of $83,500,000$5,294,665
Estimate Over Minimum Salary Cap of $0 $78,205,335
Current Bank Account$54,980,155
Projected Bank Account$49,997,392

Pro Players Salaries

Adam Fox (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $6,206,423
Colton Parayko (1 Way Contract) $7,425,000 (2)
-Salary Remaining : $5,673,462
Brayden Schenn (1 Way Contract) $7,400,000 (1)
-Salary Remaining : $5,654,359
Mark Stone (1 Way Contract) $6,425,000 (1)
-Salary Remaining : $4,909,359
Alex DeBrincat (1 Way Contract) $6,340,000 (2)
-Salary Remaining : $4,844,410
Jared McCann (1 Way Contract) $6,300,000 (4)
-Salary Remaining : $4,813,846
Anthony Cirelli (1 Way Contract) $5,343,750 (1)
-Salary Remaining : $4,083,173
Drake Batherson (1 Way Contract) $4,939,167 (1)
-Salary Remaining : $3,774,030
John Tavares (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,865,385
Jake DeBrusk (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $2,750,769
Kirby Dach (1 Way Contract) $2,726,250 (1)
-Salary Remaining : $2,083,135
Cam York (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $1,528,205
Yegor Sharangovich (1 Way Contract) $1,980,000 (2)
-Salary Remaining : $1,512,923
Scott Laughton (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $1,451,795
Troy Terry (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $1,184,359
Kirill Marchenko $1,400,000 (2)
-Salary Remaining : $1,069,744
Dylan DeMelo $1,260,000 (1)
-Salary Remaining : $962,769
Logan Thompson $1,073,334 (5)
-Salary Remaining : $820,137
Jacob Bernard-Docker $1,000,000 (1)
-Salary Remaining : $764,103
William Borgen $990,000 (1)
-Salary Remaining : $756,462
John-Jason Peterka $900,000 (1)
-Salary Remaining : $687,692
Lukas Dostal $893,750 (4)
-Salary Remaining : $682,917
J.J Moser $886,667 (1)
-Salary Remaining : $677,505
Total Pro Players23
Salary Commitment
Year 2024 : $78,205,418
Year 2025 : $32,762,084
Year 2026 : $10,267,084
Year 2027 : $10,267,084
Salary Average Commitment
Year 2024 : $78,205,418
Year 2025 : $30,862,084
Year 2026 : $10,267,084
Year 2027 : $10,267,084
Salary Cap with 1 Way Contract
Year 2024 : $78,205,418
Year 2025 : $30,862,084
Year 2026 : $10,267,084
Year 2027 : $10,267,084

Farm Players Salaries

John Klingberg $130,000 (5)
Salary Remaining : $98,360
Radim Simek $120,000 (2)
Salary Remaining : $90,794
Nathan Walker $112,500 (3)
Salary Remaining : $85,119
Ivan Miroshnichenko $100,000 (3)
Salary Remaining : $75,661
Ryan Johnson $100,000 (3)
Salary Remaining : $75,661
Georgi Merkulov $92,500 (2)
Salary Remaining : $69,987
John Hayden $90,000 (4)
Salary Remaining : $68,095
Chase Wouters $90,000 (3)
Salary Remaining : $68,095
Byron Froese $90,000 (3)
Salary Remaining : $68,095
Jayson Megna $90,000 (3)
Salary Remaining : $68,095
Tyler Pitlick $90,000 (4)
Salary Remaining : $68,095
Jiri Kulich $90,000 (2)
Salary Remaining : $68,095
Jared McIsaac $86,625 (1)
Salary Remaining : $65,542
Cole Reinhardt $85,250 (3)
Salary Remaining : $64,501
Nolan Stevens $82,500 (1)
Salary Remaining : $62,421
Marian Studenic $82,500 (1)
Salary Remaining : $62,421
Glenn Gawdin $82,500 (1)
Salary Remaining : $62,421
Joel Hanley $80,000 (5)
Salary Remaining : $60,529
Connor MurphyG $80,000 (5)
Salary Remaining : $60,529
Mike Reilly $80,000 (5)
Salary Remaining : $60,529
Alexander Barabanov $80,000 (5)
Salary Remaining : $60,529
Zach Dean $80,000 (3)
Salary Remaining : $60,529
Alex Goligoski $80,000 (5)
Salary Remaining : $60,529
Josh Doan $80,000 (2)
Salary Remaining : $60,529
Sam Gagner $80,000 (4)
Salary Remaining : $60,529
Chris Terry $80,000 (4)
Salary Remaining : $60,529
Anthony Richard $77,500 (1)
Salary Remaining : $58,638
Cameron Hughes $76,250 (1)
Salary Remaining : $57,692
Tanner Laczynski $76,250 (1)
Salary Remaining : $57,692
Tristen Robins $75,000 (2)
Salary Remaining : $56,746
Angus Crookshank $70,000 (2)
Salary Remaining : $52,963
Jaxson Stauber $70,000 (2)
Salary Remaining : $52,963
Zac Dalpe $70,000 (4)
Salary Remaining : $52,963
Danila Klimovich $70,000 (1)
Salary Remaining : $52,963
Tanner Kero $70,000 (3)
Salary Remaining : $52,963
Michael Mersch $70,000 (3)
Salary Remaining : $52,963
Filip Roos $70,000 (2)
Salary Remaining : $52,963
Stanislav Svozil $70,000 (3)
Salary Remaining : $52,963
Max McCormick $70,000 (4)
Salary Remaining : $52,963
Farm Player 100 $70,000 (1)
Salary Remaining : $52,963
Marcus Bjork $70,000 (2)
Salary Remaining : $52,963
Vladislav Kolyachonok $69,750 (1)
Salary Remaining : $52,774
Linus Weissbach $65,000 (1)
Salary Remaining : $49,180
Ben McCartney $62,500 (1)
Salary Remaining : $47,288
Andrew Agozzino $60,000 (3)
Salary Remaining : $45,397
Valtteri Pulli $60,000 (3)
Salary Remaining : $45,397
Lucas Ciona $60,000 (3)
Salary Remaining : $45,397
Sam Morton $60,000 (3)
Salary Remaining : $45,397
Georgi Romanov $60,000 (3)
Salary Remaining : $45,397
Tomas Suchanek $60,000 (3)
Salary Remaining : $45,397
Ales Stezka $60,000 (1)
Salary Remaining : $45,397
Ben Jones $54,500 (1)
Salary Remaining : $41,235
Ben Gleason $54,500 (1)
Salary Remaining : $41,235
Curtis McKenzie $50,000 (4)
Salary Remaining : $37,831
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 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,887 - 94.36%
Farm Level 2: 1000 - $15 - 942 - 94.18%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$17,507,500
Farm
Home Games Left31
Average Attendance - %2,829 - 94.30%
Average Income per Game$119,467
Year to Date Revenue$1,194,667

Expense

Pro Players Total Salaries$82,881,500
Farm Players Total Salaries$1,987,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,523,834
Farm Year To Date Expenses$491,414
Pro Salary Cap To Date$19,523,834
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,273,250
Farm Estimated Season Revenue$3,703,468
Pro Remaining Season Days149
Pro Expenses Per Days$425,033
Pro Estimated Expenses$63,329,917
Farm Remaining Season Days143
Farm Expenses Per Days$10,515
Farm Estimated Expenses$1,503,645
Estimated Season Expenses$64,833,562
Estimated Season Salary Cap$82,853,751
Estimate Under Maximum Salary Cap of $83,500,000$646,249
Estimate Over Minimum Salary Cap of $0 $82,853,751
Current Bank Account$2,303,241
Projected Bank Account($4,553,603)

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $12,375,000 (5)
-Salary Remaining : $9,455,769
Alex Ovechkin (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $9,169,231
Zachary Werenski (1 Way Contract) $9,487,500 (2)
-Salary Remaining : $7,249,423
William Karlsson (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $6,876,923
Travis Sanheim (1 Way Contract) $7,875,000 (4)
-Salary Remaining : $6,017,308
Trevor Moore (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $5,348,718
Matt Duchene (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,438,462
Anthony Duclair (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $2,682,000
Boone Jenner (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,674,359
Morgan Frost $2,310,000 (3)
-Salary Remaining : $1,765,077
Moritz Seider (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,719,231
Ryan Hartman (1 Way Contract) $1,989,000 (2)
-Salary Remaining : $1,519,800
Ronnie Attard $1,000,000 (1)
-Salary Remaining : $764,103
Nick Cousins $1,000,000 (3)
-Salary Remaining : $764,103
Luke Glendening $1,000,000 (1)
-Salary Remaining : $764,103
Daniil Tarasov $945,000 (2)
-Salary Remaining : $722,077
Justin Bailey $900,000 (1)
-Salary Remaining : $687,692
Matias Maccelli $800,000 (1)
-Salary Remaining : $611,282
Nick Seeler $750,000 (2)
-Salary Remaining : $573,077
Johnathan Kovacevic $690,000 (2)
-Salary Remaining : $527,231
Total Pro Players20
Salary Commitment
Year 2024 : $82,881,500
Year 2025 : $76,931,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Average Commitment
Year 2024 : $82,881,500
Year 2025 : $76,931,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Cap with 1 Way Contract
Year 2024 : $82,881,500
Year 2025 : $76,931,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000

Farm Players Salaries

Jermaine Loewen $150,000 (1)
Salary Remaining : $113,492
Jonathan Aspirot $145,000 (1)
Salary Remaining : $109,709
Robert Hagg $108,000 (4)
Salary Remaining : $81,714
Justin Kirkland $93,000 (3)
Salary Remaining : $70,365
Dryden Hunt $93,000 (2)
Salary Remaining : $70,365
Mac Hollowell $85,250 (3)
Salary Remaining : $64,501
Matt Villalta $85,250 (3)
Salary Remaining : $64,501
Reilly Walsh $85,250 (3)
Salary Remaining : $64,501
Matt Rempe $82,000 (2)
Salary Remaining : $62,042
Ville Heinola $76,000 (2)
Salary Remaining : $57,503
Bokondji Imama $74,500 (1)
Salary Remaining : $56,368
Matej Blumel $72,500 (2)
Salary Remaining : $54,854
Farm Player 118 $70,000 (1)
Salary Remaining : $52,963
Ruslan Iskhakov $70,000 (2)
Salary Remaining : $52,963
Fredrik Karlstrom $70,000 (1)
Salary Remaining : $52,963
Farm Player 117 $70,000 (1)
Salary Remaining : $52,963
FarmGoal5 $70,000 (1)
Salary Remaining : $52,963
Leon Gawanke $67,500 (1)
Salary Remaining : $51,071
Jansen Harkins $60,000 (1)
Salary Remaining : $45,397
Oskar Back $60,000 (1)
Salary Remaining : $45,397
Alexis Gendron $60,000 (3)
Salary Remaining : $45,397
Simon Lundmark $60,000 (1)
Salary Remaining : $45,397
Santeri Hatakka $60,000 (1)
Salary Remaining : $45,397
Mason Millman $60,000 (3)
Salary Remaining : $45,397
Ronan Seeley $60,000 (2)
Salary Remaining : $45,397
Total Farm Players25
Salary Commitment
Year 2024 : $1,987,250
Year 2025 : $1,030,250
Year 2026 : $576,750
Year 2027 : $108,000
Salary Average Commitment
Year 2024 : $1,987,250
Year 2025 : $1,030,250
Year 2026 : $576,750
Year 2027 : $108,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,919 - 95.93%
Farm Level 2: 1000 - $15 - 960 - 95.96%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,643,470
Year to Date Revenue$16,434,700
Farm
Home Games Left31
Average Attendance - %2,878 - 95.94%
Average Income per Game$121,497
Year to Date Revenue$1,214,968

Expense

Pro Players Total Salaries$46,146,999
Farm Players Total Salaries$2,377,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,110,000
Pro Year To Date Expenses$10,857,741
Farm Year To Date Expenses$581,451
Pro Salary Cap To Date$10,857,741
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,947,570
Farm Estimated Season Revenue$3,766,401
Pro Remaining Season Days149
Pro Expenses Per Days$236,651
Pro Estimated Expenses$35,260,999
Farm Remaining Season Days143
Farm Expenses Per Days$12,577
Farm Estimated Expenses$1,798,511
Estimated Season Expenses$37,059,510
Estimated Season Salary Cap$52,228,740
Estimate Under Maximum Salary Cap of $83,500,000$31,271,260
Estimate Over Minimum Salary Cap of $0 $52,228,740
Current Bank Account$17,702,199
Projected Bank Account$35,356,660

Pro Players Salaries

Brendan Gallagher (1 Way Contract) $5,062,500 (1)
-Salary Remaining : $3,868,269
Jonathan Quick (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,820,513
Bowen Byram (1 Way Contract) $3,811,500 (4)
-Salary Remaining : $2,912,377
James van Riemsdyk (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,292,308
Nico Sturm (1 Way Contract) $2,340,000 (2)
-Salary Remaining : $1,788,000
Daniel Vladar (1 Way Contract) $2,178,000 (2)
-Salary Remaining : $1,664,215
Bobby McMann $2,025,000 (5)
-Salary Remaining : $1,547,308
Oliver Ekman-Larsson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,528,205
Cam Atkinson $2,000,000 (5)
-Salary Remaining : $1,528,205
Adam Fantilli $2,000,000 (3)
-Salary Remaining : $1,528,205
Zemgus Girgensons (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,528,205
Brian Dumoulin (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,337,179
Kaiden Guhle (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,146,154
Matthew Beniers $1,499,999 (1)
-Salary Remaining : $1,146,153
Morgan Barron $1,450,000 (1)
-Salary Remaining : $1,107,949
Jesper Boqvist (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $1,069,744
Noah Gregor $1,400,000 (1)
-Salary Remaining : $1,069,744
Simon Edvinsson $1,250,000 (2)
-Salary Remaining : $955,128
Braden Schneider $1,000,000 (1)
-Salary Remaining : $764,103
Jesse Puljujarvi $1,000,000 (1)
-Salary Remaining : $764,103
Jonas Siegenthaler $880,000 (1)
-Salary Remaining : $672,410
Tye Kartye $850,000 (2)
-Salary Remaining : $649,487
Tanner Pearson $750,000 (5)
-Salary Remaining : $573,077
Total Pro Players23
Salary Commitment
Year 2024 : $46,146,999
Year 2025 : $23,704,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Average Commitment
Year 2024 : $46,146,999
Year 2025 : $23,704,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Cap with 1 Way Contract
Year 2024 : $46,146,999
Year 2025 : $23,704,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500

Farm Players Salaries

Kyle McDonald $150,000 (1)
Salary Remaining : $113,492
Luke Toporowski $149,500 (1)
Salary Remaining : $113,114
Yaroslav Askarov $125,000 (2)
Salary Remaining : $94,577
Samuel Bolduc $100,000 (5)
Salary Remaining : $75,661
Zachary Bolduc $100,000 (3)
Salary Remaining : $75,661
Marco Kasper $100,000 (3)
Salary Remaining : $75,661
Carson Lambos $80,000 (3)
Salary Remaining : $60,529
David Reinbacher $80,000 (3)
Salary Remaining : $60,529
Logan Mailloux $80,000 (3)
Salary Remaining : $60,529
Brennan Othmann $80,000 (3)
Salary Remaining : $60,529
William Stromgren $75,000 (3)
Salary Remaining : $56,746
Logan Nijhoff $75,000 (4)
Salary Remaining : $56,746
Riley Bezeau $75,000 (4)
Salary Remaining : $56,746
Nils aman $72,500 (2)
Salary Remaining : $54,854
Calle Sjalin $70,000 (2)
Salary Remaining : $52,963
Fabian Lysell $65,000 (2)
Salary Remaining : $49,180
Kyle Masters $65,000 (3)
Salary Remaining : $49,180
Ville Petman $65,000 (2)
Salary Remaining : $49,180
Josh Lopina $65,000 (1)
Salary Remaining : $49,180
Brandon Bussi $65,000 (1)
Salary Remaining : $49,180
Ben King $65,000 (3)
Salary Remaining : $49,180
Ethan Cardwell $65,000 (3)
Salary Remaining : $49,180
Alex Jefferies $65,000 (3)
Salary Remaining : $49,180
Corson Ceulemans $65,000 (2)
Salary Remaining : $49,180
D.J. Busdeker $60,000 (1)
Salary Remaining : $45,397
Daemon Hunt $60,000 (2)
Salary Remaining : $45,397
Jet Greaves $60,000 (2)
Salary Remaining : $45,397
Tag Bertuzzi $50,000 (5)
Salary Remaining : $37,831
Keaton Mastrodonato $50,000 (5)
Salary Remaining : $37,831
Gabriel Bourque $50,000 (4)
Salary Remaining : $37,831
Cale Morris $50,000 (5)
Salary Remaining : $37,831
Felix Robert $0 (0)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 2024 : $2,377,000
Year 2025 : $1,887,500
Year 2026 : $1,305,000
Year 2027 : $450,000
Salary Average Commitment
Year 2024 : $2,302,000
Year 2025 : $1,812,500
Year 2026 : $1,305,000
Year 2027 : $450,000

Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,890 - 94.51%
Farm Level 2: 1000 - $15 - 951 - 95.12%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,730,883
Year to Date Revenue$15,577,950
Farm
Home Games Left31
Average Attendance - %2,841 - 94.71%
Average Income per Game$119,828
Year to Date Revenue$1,198,280

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$17,163,358
Farm Year To Date Expenses$426,374
Pro Salary Cap To Date$17,163,358
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,388,267
Farm Estimated Season Revenue$3,714,668
Pro Remaining Season Days149
Pro Expenses Per Days$373,301
Pro Estimated Expenses$55,621,849
Farm Remaining Season Days143
Farm Expenses Per Days$9,269
Farm Estimated Expenses$1,325,467
Estimated Season Expenses$56,947,316
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$12,677,799
Projected Bank Account$14,833,418

Pro Players Salaries

Chris Kreider (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $6,571,282
Roman Josi (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $6,494,872
Nick Suzuki (1 Way Contract) $8,150,625 (3)
-Salary Remaining : $6,227,913
Sidney Crosby (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $5,730,769
Jeff Petry (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $4,049,744
Brandon Montour (1 Way Contract) $4,725,000 (3)
-Salary Remaining : $3,610,385
Ryan Johansen (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,247,436
Carter Hart (1 Way Contract) $3,939,219 (3)
-Salary Remaining : $3,009,967
K'Andre Miller (1 Way Contract) $3,833,280 (4)
-Salary Remaining : $2,929,019
Henri Jokiharju (1 Way Contract) $2,567,500 (2)
-Salary Remaining : $1,961,833
Sonny Milano $2,223,000 (3)
-Salary Remaining : $1,698,600
Mason McTavish (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,528,205
Garnet Hathaway (1 Way Contract) $1,655,000 (4)
-Salary Remaining : $1,264,590
Matt Nieto $1,400,000 (2)
-Salary Remaining : $1,069,744
Logan Stankoven $1,250,000 (3)
-Salary Remaining : $955,128
Petr Mrazek $1,200,000 (3)
-Salary Remaining : $916,923
Zach Parise $1,000,000 (1)
-Salary Remaining : $764,103
Mattias Janmark $900,000 (3)
-Salary Remaining : $687,692
Peyton Krebs $900,000 (1)
-Salary Remaining : $687,692
Noah Cates $750,000 (1)
-Salary Remaining : $573,077
Philipp Kurashev $750,000 (2)
-Salary Remaining : $573,077
Jake Middleton $750,000 (1)
-Salary Remaining : $573,077
Ryker Evans $650,000 (2)
-Salary Remaining : $496,667
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 : $90,794
Mads Sogaard $95,000 (5)
Salary Remaining : $71,878
Lane Pederson $91,875 (2)
Salary Remaining : $69,514
Brandon Halverson $90,000 (5)
Salary Remaining : $68,095
Oskar Steen $88,000 (2)
Salary Remaining : $66,582
Philip Kemp $85,250 (3)
Salary Remaining : $64,501
Jack Ahcan $85,250 (3)
Salary Remaining : $64,501
Dylan Coghlan $83,875 (1)
Salary Remaining : $63,461
Trey Fix-Wolansky $82,500 (2)
Salary Remaining : $62,421
Joona Koppanen $82,500 (1)
Salary Remaining : $62,421
Jeff Malott $75,700 (1)
Salary Remaining : $57,276
Clark Bishop $74,456 (5)
Salary Remaining : $56,334
Gavin White $65,000 (3)
Salary Remaining : $49,180
Dmitri Samorukov $62,500 (1)
Salary Remaining : $47,288
Daylan Kuefler $60,000 (3)
Salary Remaining : $45,397
Maksymilian Szuber $60,000 (3)
Salary Remaining : $45,397
Jakub Brabenec $60,000 (3)
Salary Remaining : $45,397
Samuel Asselin $60,000 (1)
Salary Remaining : $45,397
Hunter Drew $60,000 (1)
Salary Remaining : $45,397
Jared Davidson $60,000 (3)
Salary Remaining : $45,397
Matthew Maggio $60,000 (3)
Salary Remaining : $45,397
Max Ellis $50,000 (4)
Salary Remaining : $37,831
Carl Berglund $50,000 (3)
Salary Remaining : $37,831
Roman Ahcan $50,000 (3)
Salary Remaining : $37,831
Total Farm Players24
Salary Commitment
Year 2024 : $1,751,906
Year 2025 : $1,327,331
Year 2026 : $944,956
Year 2027 : $309,456
Salary Average Commitment
Year 2024 : $1,751,906
Year 2025 : $1,327,331
Year 2026 : $944,956
Year 2027 : $309,456

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,905 - 95.26%
Farm Level 2: 1000 - $15 - 922 - 92.15%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,706,050
Year to Date Revenue$13,648,400
Farm
Home Games Left31
Average Attendance - %2,827 - 94.22%
Average Income per Game$119,952
Year to Date Revenue$1,199,518

Expense

Pro Players Total Salaries$65,841,375
Farm Players Total Salaries$2,972,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,531,808
Farm Year To Date Expenses$725,199
Pro Salary Cap To Date$15,531,808
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,299,650
Farm Estimated Season Revenue$3,718,506
Pro Remaining Season Days149
Pro Expenses Per Days$337,648
Pro Estimated Expenses$50,309,552
Farm Remaining Season Days143
Farm Expenses Per Days$15,729
Farm Estimated Expenses$2,249,247
Estimated Season Expenses$52,558,799
Estimated Season Salary Cap$65,841,360
Estimate Under Maximum Salary Cap of $83,500,000$17,658,640
Estimate Over Minimum Salary Cap of $0 $65,841,360
Current Bank Account($815,347)
Projected Bank Account$6,644,010

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $14,500,000 (1)
-Salary Remaining : $11,079,487
Andrew Mangiapane $7,800,000 (5)
-Salary Remaining : $5,960,000
Ivan Provorov (1 Way Contract) $6,075,000 (1)
-Salary Remaining : $4,641,923
Mikhail Sergachev (1 Way Contract) $4,752,000 (2)
-Salary Remaining : $3,631,015
Andreas Athanasiou (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $3,094,615
Max Domi (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $3,094,615
Calle Jarnkrok (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,674,359
Adam Boqvist (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $2,235,000
Elvis Merzlikins (1 Way Contract) $2,725,000 (3)
-Salary Remaining : $2,082,179
Nino Niederreiter (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,910,256
Justin Holl (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,719,231
Alexandre Texier $1,500,000 (1)
-Salary Remaining : $1,146,154
Matt Grzelcyk $1,480,000 (4)
-Salary Remaining : $1,130,872
Eric Robinson $1,365,000 (3)
-Salary Remaining : $1,043,000
Andrew Cogliano $1,250,000 (2)
-Salary Remaining : $955,128
Michael McLeod $1,072,500 (1)
-Salary Remaining : $819,500
Chris Tierney $1,000,000 (4)
-Salary Remaining : $764,103
Kaapo Kahkonen $870,000 (3)
-Salary Remaining : $664,769
Declan Chisholm $852,500 (3)
-Salary Remaining : $651,397
Liam Foudy $724,375 (1)
-Salary Remaining : $553,497
Louis Crevier $600,000 (2)
-Salary Remaining : $458,462
Total Pro Players21
Salary Commitment
Year 2024 : $65,841,375
Year 2025 : $39,719,500
Year 2026 : $32,342,500
Year 2027 : $21,305,000
Salary Average Commitment
Year 2024 : $65,841,375
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000
Salary Cap with 1 Way Contract
Year 2024 : $65,841,375
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000

Farm Players Salaries

Will MacKinnon $140,000 (5)
Salary Remaining : $105,926
Alex Swetlikoff $140,000 (5)
Salary Remaining : $105,926
Jiri Smejkal $140,000 (1)
Salary Remaining : $105,926
Christoffer Sedoff $140,000 (5)
Salary Remaining : $105,926
Chris Jandric $140,000 (3)
Salary Remaining : $105,926
Joe Carroll $140,000 (5)
Salary Remaining : $105,926
Brendan Furry $140,000 (3)
Salary Remaining : $105,926
Justin Pearson $140,000 (2)
Salary Remaining : $105,926
Matt Brown $140,000 (4)
Salary Remaining : $105,926
Ethan De Jong $140,000 (4)
Salary Remaining : $105,926
Ben Berard $140,000 (3)
Salary Remaining : $105,926
Simon Pinard $140,000 (5)
Salary Remaining : $105,926
Ethan Frisch $140,000 (5)
Salary Remaining : $105,926
Tyler Wotherspoon $105,000 (2)
Salary Remaining : $79,444
Ian McKinnon $95,000 (2)
Salary Remaining : $71,878
Rasmus Asplund $90,750 (1)
Salary Remaining : $68,663
Austin Rueschhoff $90,000 (2)
Salary Remaining : $68,095
Luke Cavallin $75,000 (4)
Salary Remaining : $56,746
Matthew Murray $75,000 (3)
Salary Remaining : $56,746
Nikita Nesterenko $70,000 (3)
Salary Remaining : $52,963
Dino Kambeitz $66,000 (3)
Salary Remaining : $49,937
Griffin Mendel $66,000 (3)
Salary Remaining : $49,937
Anton Malmstrom $65,000 (3)
Salary Remaining : $49,180
Ilya Solovyov $65,000 (1)
Salary Remaining : $49,180
Jeffrey Viel $60,000 (1)
Salary Remaining : $45,397
Jacob Melanson $60,000 (3)
Salary Remaining : $45,397
Tyson Kozak $60,000 (2)
Salary Remaining : $45,397
Brian Pinho $55,000 (2)
Salary Remaining : $41,614
Wyatt Bongiovanni $55,000 (4)
Salary Remaining : $41,614
Total Farm Players29
Salary Commitment
Year 2024 : $2,972,750
Year 2025 : $2,617,000
Year 2026 : $2,072,000
Year 2027 : $1,250,000
Salary Average Commitment
Year 2024 : $2,972,750
Year 2025 : $2,617,000
Year 2026 : $2,072,000
Year 2027 : $1,250,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,852 - 92.59%
Farm Level 2: 1000 - $15 - 923 - 92.34%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$12,255,250
Farm
Home Games Left31
Average Attendance - %2,775 - 92.50%
Average Income per Game$117,204
Year to Date Revenue$1,172,042

Expense

Pro Players Total Salaries$83,225,929
Farm Players Total Salaries$1,856,529
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,457,863
Farm Year To Date Expenses$443,803
Pro Salary Cap To Date$19,457,863
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,525,500
Farm Estimated Season Revenue$3,633,330
Pro Remaining Season Days149
Pro Expenses Per Days$426,800
Pro Estimated Expenses$63,593,200
Farm Remaining Season Days143
Farm Expenses Per Days$9,823
Farm Estimated Expenses$1,404,689
Estimated Season Expenses$64,997,889
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$25,254,934
Projected Bank Account$23,415,875

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $13,500,000 (5)
-Salary Remaining : $10,315,385
Andrei Vasilevskiy (1 Way Contract) $12,825,000 (4)
-Salary Remaining : $9,799,615
Matthew Tkachuk (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $6,206,423
Ryan Pulock (1 Way Contract) $7,749,000 (3)
-Salary Remaining : $5,921,031
Kyle Connor (1 Way Contract) $7,071,429 (1)
-Salary Remaining : $5,403,297
Travis Konecny (1 Way Contract) $6,187,000 (1)
-Salary Remaining : $4,727,503
Charlie McAvoy (1 Way Contract) $5,071,500 (1)
-Salary Remaining : $3,875,146
Michael Bunting $4,500,000 (5)
-Salary Remaining : $3,438,462
Brandon Carlo (1 Way Contract) $3,690,000 (1)
-Salary Remaining : $2,819,538
Jason Dickinson (1 Way Contract) $2,862,000 (2)
-Salary Remaining : $2,186,862
Semyon Varlamov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,719,231
Scott Mayfield (1 Way Contract) $1,957,500 (2)
-Salary Remaining : $1,495,731
Eeli Tolvanen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,146,154
Danton Heinen $1,162,500 (5)
-Salary Remaining : $888,269
Noah Juulsen $930,000 (3)
-Salary Remaining : $710,615
Jonatan Berggren $850,000 (1)
-Salary Remaining : $649,487
Will Cuylle $800,000 (2)
-Salary Remaining : $611,282
Alex Vlasic $750,000 (1)
-Salary Remaining : $573,077
Otto Koivula $750,000 (1)
-Salary Remaining : $573,077
Mitchell Stephens $697,500 (2)
-Salary Remaining : $532,962
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 : $98,360
Liam O'Brien $90,675 (2)
Salary Remaining : $68,606
Philippe Maillet $90,000 (5)
Salary Remaining : $68,095
Tobias Bjornfot $87,188 (4)
Salary Remaining : $65,967
Tim Gettinger $82,167 (2)
Salary Remaining : $62,168
Noel Hoefenmayer $76,725 (3)
Salary Remaining : $58,051
Austin Czarnik $75,000 (3)
Salary Remaining : $56,746
Erik Portillo $75,000 (3)
Salary Remaining : $56,746
William Lagesson $71,775 (1)
Salary Remaining : $54,306
Ty Glover $70,000 (4)
Salary Remaining : $52,963
Callahan Burke $69,750 (2)
Salary Remaining : $52,774
Kevin Mandolese $69,750 (1)
Salary Remaining : $52,774
Mason Shaw $67,500 (1)
Salary Remaining : $51,071
Helge Grans $65,000 (1)
Salary Remaining : $49,180
Logan Morrison $65,000 (3)
Salary Remaining : $49,180
Timur Ibragimov $62,500 (2)
Salary Remaining : $47,288
Keaton Thompson $60,000 (1)
Salary Remaining : $45,397
Ryan Francis $60,000 (3)
Salary Remaining : $45,397
Riley McKay $60,000 (2)
Salary Remaining : $45,397
Dominic Franco $60,000 (1)
Salary Remaining : $45,397
Jimmy Schuldt $55,000 (2)
Salary Remaining : $41,614
Dmitri Zlodeyev $54,500 (1)
Salary Remaining : $41,235
Matt Stienburg $54,500 (1)
Salary Remaining : $41,235
Nate Clurman $54,500 (1)
Salary Remaining : $41,235
Adam Karashik $50,000 (2)
Salary Remaining : $37,831
Kyle Betts $50,000 (4)
Salary Remaining : $37,831
Matteo Pietroniro $50,000 (2)
Salary Remaining : $37,831
Total Farm Players27
Salary Commitment
Year 2024 : $1,856,529
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188
Salary Average Commitment
Year 2024 : $1,856,529
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,852 - 92.58%
Farm Level 2: 1000 - $15 - 932 - 93.20%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,679,230
Year to Date Revenue$16,792,300
Farm
Home Games Left31
Average Attendance - %2,784 - 92.79%
Average Income per Game$117,391
Year to Date Revenue$1,173,913

Expense

Pro Players Total Salaries$57,271,243
Farm Players Total Salaries$2,645,637
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$8,956,350
Pro Year To Date Expenses$13,518,641
Farm Year To Date Expenses$659,262
Pro Salary Cap To Date$13,518,641
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,056,130
Farm Estimated Season Revenue$3,639,130
Pro Remaining Season Days149
Pro Expenses Per Days$293,699
Pro Estimated Expenses$43,761,151
Farm Remaining Season Days143
Farm Expenses Per Days$13,998
Farm Estimated Expenses$2,001,714
Estimated Season Expenses$45,762,865
Estimated Season Salary Cap$66,236,142
Estimate Under Maximum Salary Cap of $83,500,000$17,263,858
Estimate Over Minimum Salary Cap of $0 $66,236,142
Current Bank Account$5,233,852
Projected Bank Account$15,166,247

Pro Players Salaries

Jack Eichel (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $6,876,923
Tom Wilson (1 Way Contract) $6,045,000 (1)
-Salary Remaining : $4,619,000
TJ Brodie (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,438,462
Philip Broberg $4,122,825 (3)
-Salary Remaining : $3,150,261
Jaden Schwartz (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $2,903,590
Spencer Knight (1 Way Contract) $3,645,000 (1)
-Salary Remaining : $2,785,154
Jonathan Drouin (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $2,750,769
Matt Dumba (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $2,215,897
Samuel Montembeault $2,835,000 (1)
-Salary Remaining : $2,166,231
Jake Bean (1 Way Contract) $2,414,655 (2)
-Salary Remaining : $1,845,044
Kent Johnson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,528,205
Logan Cooley $2,000,000 (3)
-Salary Remaining : $1,528,205
Yegor Chinakhov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,337,179
Evgeni Dadonov $1,495,000 (3)
-Salary Remaining : $1,142,333
Sam Lafferty $1,450,000 (5)
-Salary Remaining : $1,107,949
Travis Dermott $1,000,800 (5)
-Salary Remaining : $764,714
Thomas Harley $975,000 (1)
-Salary Remaining : $745,000
Oliver Wahlstrom $786,713 (2)
-Salary Remaining : $601,129
Brett Leason $767,250 (4)
-Salary Remaining : $586,258
Joseph Woll $759,000 (3)
-Salary Remaining : $579,954
Carl Grundstrom $725,000 (1)
-Salary Remaining : $553,974
John Beecher $700,000 (2)
-Salary Remaining : $534,872
Total Pro Players22
Salary Commitment
Year 2024 : $57,271,243
Year 2025 : $27,796,243
Year 2026 : $21,894,875
Year 2027 : $13,518,050
Salary Average Commitment
Year 2024 : $57,271,243
Year 2025 : $27,796,243
Year 2026 : $21,894,875
Year 2027 : $13,518,050
Salary Cap with 1 Way Contract
Year 2024 : $57,271,243
Year 2025 : $27,796,243
Year 2026 : $21,894,875
Year 2027 : $13,518,050

Farm Players Salaries

Jack Campbell $149,900 (5)
Salary Remaining : $113,416
Kaedan Korczak $92,813 (5)
Salary Remaining : $70,223
Michael Hutchinson $90,000 (4)
Salary Remaining : $68,095
Malcolm Subban $90,000 (4)
Salary Remaining : $68,095
Joshua Roy $90,000 (3)
Salary Remaining : $68,095
Aatu Raty $90,000 (2)
Salary Remaining : $68,095
Akil Thomas $85,200 (3)
Salary Remaining : $64,463
Wyatte Wylie $82,500 (3)
Salary Remaining : $62,421
Zachary L'Heureux $80,000 (3)
Salary Remaining : $60,529
Tyler Boucher $80,000 (3)
Salary Remaining : $60,529
Lian Bichsel $80,000 (3)
Salary Remaining : $60,529
Chaz Lucius $80,000 (2)
Salary Remaining : $60,529
Emil Heineman $80,000 (2)
Salary Remaining : $60,529
Arber Xhekaj $80,000 (2)
Salary Remaining : $60,529
Ivan Prosvetov $76,725 (3)
Salary Remaining : $58,051
Kieffer Bellows $75,000 (1)
Salary Remaining : $56,746
Luca Del Bel Belluz $75,000 (3)
Salary Remaining : $56,746
Mikhail Maltsev $72,000 (1)
Salary Remaining : $54,476
Trevor Kuntar $70,000 (3)
Salary Remaining : $52,963
Oskar Pettersson $70,000 (3)
Salary Remaining : $52,963
Samuel Helenius $70,000 (1)
Salary Remaining : $52,963
Tyler Tullio $65,000 (2)
Salary Remaining : $49,180
Cross Hanas $65,000 (2)
Salary Remaining : $49,180
Ville Ottavainen $65,000 (3)
Salary Remaining : $49,180
Samuel Poulin $65,000 (1)
Salary Remaining : $49,180
Artemi Knyazev $62,500 (1)
Salary Remaining : $47,288
Tyrel Bauer $60,000 (2)
Salary Remaining : $45,397
Ryan Tverberg $60,000 (3)
Salary Remaining : $45,397
Ryan McAllister $60,000 (3)
Salary Remaining : $45,397
Kyle MacLean $60,000 (2)
Salary Remaining : $45,397
Daniil Chayka $60,000 (2)
Salary Remaining : $45,397
Lukas Cormier $60,000 (2)
Salary Remaining : $45,397
Ryan O'Rourke $60,000 (2)
Salary Remaining : $45,397
Dmitri Ovchinnikov $54,500 (1)
Salary Remaining : $41,235
Cody Hodgson $54,500 (1)
Salary Remaining : $41,235
Marc Gatcomb $50,000 (4)
Salary Remaining : $37,831
Daniel D'Amato $50,000 (4)
Salary Remaining : $37,831
Total Farm Players37
Salary Commitment
Year 2024 : $2,710,637
Year 2025 : $2,257,137
Year 2026 : $1,497,137
Year 2027 : $522,712
Salary Average Commitment
Year 2024 : $2,710,637
Year 2025 : $2,257,137
Year 2026 : $1,497,137
Year 2027 : $522,712

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.43%
Farm Level 2: 1000 - $15 - 913 - 91.26%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$14,006,000
Farm
Home Games Left31
Average Attendance - %2,801 - 93.37%
Average Income per Game$118,882
Year to Date Revenue$1,188,818

Expense

Pro Players Total Salaries$65,094,430
Farm Players Total Salaries$1,760,653
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$112,000
Pro Year To Date Expenses$15,368,642
Farm Year To Date Expenses$441,458
Pro Salary Cap To Date$13,900,173
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,774,750
Farm Estimated Season Revenue$3,685,336
Pro Remaining Season Days149
Pro Expenses Per Days$333,818
Pro Estimated Expenses$49,738,882
Farm Remaining Season Days143
Farm Expenses Per Days$9,316
Farm Estimated Expenses$1,332,188
Estimated Season Expenses$51,071,070
Estimated Season Salary Cap$58,960,109
Estimate Under Maximum Salary Cap of $83,500,000$24,539,891
Estimate Over Minimum Salary Cap of $0 $58,960,109
Current Bank Account$44,306,224
Projected Bank Account$54,695,240

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $5,501,538
Brent Burns (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,966,667
Aaron Ekblad (1 Way Contract) $4,950,000 (5)
-Salary Remaining : $3,782,308
Neal Pionk (1 Way Contract) $4,500,000 (5)
-Salary Remaining : $3,438,462
Matt Murray (1 Way Contract) $4,200,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,209,231
Vladislav Gavrikov (1 Way Contract) $3,500,000 (5)
-Salary Remaining : $2,674,359
Jesperi Kotkaniemi (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,521,538
Jordan Greenway (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,521,538
Andre Burakovsky (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $2,483,333
Jordan Staal (1 Way Contract) $2,600,000 (5)
-Salary Remaining : $1,986,667
Teuvo Teravainen (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,910,256
Connor Bedard $2,500,000 (3)
-Salary Remaining : $1,910,256
Dillon Dube (1 Way Contract) $2,070,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,581,692
Michael Carcone $1,800,000 (5)
-Salary Remaining : $1,375,385
Tage Thompson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,146,154
Tyson Barrie $1,495,000 (3)
-Salary Remaining : $1,142,333
Max Pacioretty $1,495,000 (3)
-Salary Remaining : $1,142,333
Jeff Carter $1,495,000 (5)
-Salary Remaining : $1,142,333
Jack Johnson $1,480,000 (5)
-Salary Remaining : $1,130,872
Jonas Johansson $1,162,500 (5)
-Salary Remaining : $888,269
Logan O'Connor $945,000 (1)
-Salary Remaining : $722,077
Justin Schultz $900,000 (3)
-Salary Remaining : $687,692
Ryan McLeod $825,930 (3)
-Salary Remaining : $631,095
Joey Daccord $825,000 (1)
-Salary Remaining : $630,385
Cayden Primeau (1 Way Contract) $801,000 (1)
-Salary Remaining : $612,046
Total Pro Players25
Salary Commitment
Year 2024 : $65,094,430
Year 2025 : $46,653,430
Year 2026 : $38,653,430
Year 2027 : $27,237,500
Salary Average Commitment
Year 2024 : $65,094,430
Year 2025 : $46,653,430
Year 2026 : $38,653,430
Year 2027 : $27,237,500
Salary Cap with 1 Way Contract
Year 2024 : $58,824,430
Year 2025 : $42,453,430
Year 2026 : $34,453,430
Year 2027 : $27,237,500

Farm Players Salaries

Steven Lorentz $126,000 (2)
Salary Remaining : $95,333
Sheldon Dries $120,000 (3)
Salary Remaining : $90,794
Ryan Lomberg $120,000 (4)
Salary Remaining : $90,794
Victor Mete $91,875 (2)
Salary Remaining : $69,514
Samuel Blais $90,000 (1)
Salary Remaining : $68,095
Billy Sweezey $77,778 (5)
Salary Remaining : $58,848
Ryder Korczak $70,000 (3)
Salary Remaining : $52,963
Vincent Arseneau $70,000 (4)
Salary Remaining : $52,963
Brett Harrison $70,000 (3)
Salary Remaining : $52,963
Topi Niemela $70,000 (3)
Salary Remaining : $52,963
Dylan Wells $62,500 (1)
Salary Remaining : $47,288
Corey Andonovski $62,500 (2)
Salary Remaining : $47,288
Oskar Lindblom $60,000 (1)
Salary Remaining : $45,397
Turner Elson $60,000 (3)
Salary Remaining : $45,397
Evan Polei $60,000 (1)
Salary Remaining : $45,397
Samuel Laberge $60,000 (1)
Salary Remaining : $45,397
Mason Geertsen $50,000 (4)
Salary Remaining : $37,831
Josiah Didier $50,000 (5)
Salary Remaining : $37,831
Marshall Rifai $50,000 (4)
Salary Remaining : $37,831
Daniel Walcott $50,000 (4)
Salary Remaining : $37,831
Will Riedell $50,000 (4)
Salary Remaining : $37,831
Josh Healey $50,000 (4)
Salary Remaining : $37,831
Ryan MacKinnon $50,000 (4)
Salary Remaining : $37,831
Kevin Conley $50,000 (4)
Salary Remaining : $37,831
Parker Gahagen $50,000 (5)
Salary Remaining : $37,831
Joey Abate $50,000 (4)
Salary Remaining : $37,831
Walker Duehr $50,000 (1)
Salary Remaining : $37,831
Total Farm Players27
Salary Commitment
Year 2024 : $1,820,653
Year 2025 : $1,438,153
Year 2026 : $1,157,778
Year 2027 : $767,778
Salary Average Commitment
Year 2024 : $1,820,653
Year 2025 : $1,438,153
Year 2026 : $1,157,778
Year 2027 : $767,778

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,892 - 94.62%
Farm Level 2: 1000 - $15 - 958 - 95.78%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,720,950
Year to Date Revenue$20,651,400
Farm
Home Games Left31
Average Attendance - %2,850 - 95.01%
Average Income per Game$120,096
Year to Date Revenue$1,200,955

Expense

Pro Players Total Salaries$74,082,637
Farm Players Total Salaries$4,694,726
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,570,096
Farm Year To Date Expenses$1,099,887
Pro Salary Cap To Date$16,857,931
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,907,550
Farm Estimated Season Revenue$3,722,960
Pro Remaining Season Days149
Pro Expenses Per Days$379,911
Pro Estimated Expenses$56,606,739
Farm Remaining Season Days143
Farm Expenses Per Days$24,840
Farm Estimated Expenses$3,552,120
Estimated Season Expenses$60,158,859
Estimated Season Salary Cap$72,203,832
Estimate Under Maximum Salary Cap of $83,500,000$11,296,168
Estimate Over Minimum Salary Cap of $0 $72,203,832
Current Bank Account$14,413,499
Projected Bank Account$7,885,150

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,795,428 (1)
-Salary Remaining : $5,956,507
Miro Heiskanen (1 Way Contract) $7,224,750 (1)
-Salary Remaining : $5,520,450
Rasmus Dahlin (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $5,157,692
Jack Hughes (1 Way Contract) $6,480,000 (1)
-Salary Remaining : $4,951,385
Thomas Chabot (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $4,126,154
Tyler Bertuzzi (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $4,049,744
Radko Gudas (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,820,513
Connor Brown (1 Way Contract) $4,860,000 (3)
-Salary Remaining : $3,713,538
Michael Anderson (1 Way Contract) $3,526,875 (1)
-Salary Remaining : $2,694,894
Jeremy Swayman $3,440,250 (3)
-Salary Remaining : $2,628,704
Anthony Mantha (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $2,483,333
Michael Matheson (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $2,139,487
Blake Lizotte (1 Way Contract) $2,010,000 (4)
-Salary Remaining : $1,535,846
Kailer Yamamoto (1 Way Contract) $1,650,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,260,769
Derek Ryan $1,480,000 (3)
-Salary Remaining : $1,130,872
Pierre Engvall $1,300,000 (5)
-Salary Remaining : $993,333
William Eklund $1,250,000 (2)
-Salary Remaining : $955,128
Rem Pitlick $1,100,000 (1)
-Salary Remaining : $840,513
Mason Appleton $972,000 (2)
-Salary Remaining : $742,708
Pyotr Kochetkov $850,000 (1)
-Salary Remaining : $649,487
Jonas Rondbjerg $843,334 (3)
-Salary Remaining : $644,394
Stefan Noesen $800,000 (4)
-Salary Remaining : $611,282
Total Pro Players22
Salary Commitment
Year 2024 : $74,082,637
Year 2025 : $36,705,584
Year 2026 : $31,683,584
Year 2027 : $16,160,000
Salary Average Commitment
Year 2024 : $74,082,637
Year 2025 : $36,705,584
Year 2026 : $31,683,584
Year 2027 : $16,160,000
Salary Cap with 1 Way Contract
Year 2024 : $72,432,637
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 : $112,735
Erik Gustafsson $148,000 (2)
Salary Remaining : $111,979
Brock McGinn $148,000 (4)
Salary Remaining : $111,979
Jeremy McKenna $148,000 (2)
Salary Remaining : $111,979
Marc Staal $148,000 (5)
Salary Remaining : $111,979
Nathan Todd $140,000 (2)
Salary Remaining : $105,926
David Jiricek $120,000 (2)
Salary Remaining : $90,794
Dylan Holloway $110,000 (1)
Salary Remaining : $83,228
Gustav Olofsson $105,000 (3)
Salary Remaining : $79,444
Juuso Parssinen $100,000 (2)
Salary Remaining : $75,661
Joel Teasdale $100,000 (1)
Salary Remaining : $75,661
Sebastian Cossa $100,000 (3)
Salary Remaining : $75,661
Chase De Leo $99,125 (3)
Salary Remaining : $74,999
Hayden Hodgson $96,000 (2)
Salary Remaining : $72,635
Adam Cracknell $90,000 (3)
Salary Remaining : $68,095
Navrin Mutter $90,000 (4)
Salary Remaining : $68,095
Raphael Lavoie $87,413 (3)
Salary Remaining : $66,138
Joel Hofer $87,188 (5)
Salary Remaining : $65,967
Samuel Fagemo $85,250 (4)
Salary Remaining : $64,501
Dustin Wolf $85,000 (1)
Salary Remaining : $64,312
Leevi Merilainen $85,000 (2)
Salary Remaining : $64,312
Rourke Chartier $85,000 (1)
Salary Remaining : $64,312
Caleb Jones $84,150 (1)
Salary Remaining : $63,669
Tyce Thompson $83,875 (3)
Salary Remaining : $63,461
Nathan Gaucher $80,000 (3)
Salary Remaining : $60,529
Alexander Kisakov $80,000 (2)
Salary Remaining : $60,529
Elmer Soderblom $80,000 (2)
Salary Remaining : $60,529
Yegor Zamula $76,725 (4)
Salary Remaining : $58,051
Remi Poirier $75,000 (2)
Salary Remaining : $56,746
Olle Lycksell $75,000 (2)
Salary Remaining : $56,746
Vadim Zherenko $75,000 (2)
Salary Remaining : $56,746
Zack Ostapchuk $75,000 (3)
Salary Remaining : $56,746
Joseph Cecconi $75,000 (1)
Salary Remaining : $56,746
Jeremy Davies $75,000 (1)
Salary Remaining : $56,746
Carter Savoie $72,500 (2)
Salary Remaining : $54,854
Adam Ginning $70,000 (2)
Salary Remaining : $52,963
Colten Ellis $70,000 (3)
Salary Remaining : $52,963
Brendan Perlini $66,000 (2)
Salary Remaining : $49,937
Mitch Reinke $66,000 (2)
Salary Remaining : $49,937
Andre Lee $65,000 (1)
Salary Remaining : $49,180
Henri Nikkanen $65,000 (2)
Salary Remaining : $49,180
Mikael Pyyhtia $65,000 (3)
Salary Remaining : $49,180
Blade Jenkins $60,000 (1)
Salary Remaining : $45,397
Santtu Kinnunen $60,000 (2)
Salary Remaining : $45,397
William Trudeau $60,000 (2)
Salary Remaining : $45,397
Riley Sawchuk $60,000 (4)
Salary Remaining : $45,397
Adam Edstrom $60,000 (3)
Salary Remaining : $45,397
Jake Wise $60,000 (1)
Salary Remaining : $45,397
Ryan Hofer $60,000 (3)
Salary Remaining : $45,397
Peter DiLiberatore $60,000 (1)
Salary Remaining : $45,397
Aku Raty $60,000 (3)
Salary Remaining : $45,397
Judd Caulfield $60,000 (3)
Salary Remaining : $45,397
Maximus Wanner $60,000 (1)
Salary Remaining : $45,397
Mike O'Leary $54,500 (1)
Salary Remaining : $41,235
Tate Singleton $50,000 (5)
Salary Remaining : $37,831
Tarun Fizer $50,000 (5)
Salary Remaining : $37,831
Total Farm Players56
Salary Commitment
Year 2024 : $4,694,726
Year 2025 : $3,572,076
Year 2026 : $1,890,576
Year 2027 : $795,163
Salary Average Commitment
Year 2024 : $4,694,726
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 - 1,928 - 96.38%
Farm Level 2: 1000 - $15 - 932 - 93.17%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,730,883
Year to Date Revenue$15,577,950
Farm
Home Games Left31
Average Attendance - %2,859 - 95.31%
Average Income per Game$121,348
Year to Date Revenue$1,213,479

Expense

Pro Players Total Salaries$75,540,000
Farm Players Total Salaries$2,883,339
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,819,710
Farm Year To Date Expenses$701,776
Pro Salary Cap To Date$17,819,710
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,388,267
Farm Estimated Season Revenue$3,761,785
Pro Remaining Season Days149
Pro Expenses Per Days$387,385
Pro Estimated Expenses$57,720,365
Farm Remaining Season Days143
Farm Expenses Per Days$15,256
Farm Estimated Expenses$2,181,608
Estimated Season Expenses$59,901,973
Estimated Season Salary Cap$75,540,075
Estimate Under Maximum Salary Cap of $83,500,000$7,959,925
Estimate Over Minimum Salary Cap of $0 $75,540,075
Current Bank Account($1,634,103)
Projected Bank Account($2,386,024)

Pro Players Salaries

Brayden Point (1 Way Contract) $12,825,000 (5)
-Salary Remaining : $9,799,615
Mathew Barzal (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $5,730,769
Joshua Morrissey (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $5,157,692
Charlie Coyle (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,584,615
Jamie Benn (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $4,393,590
Marcus Pettersson (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $4,202,564
Nikolaj Ehlers (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $3,820,513
Lars Eller (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $2,903,590
Dylan Strome (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,521,538
Andrew Peeke (1 Way Contract) $2,725,000 (2)
-Salary Remaining : $2,082,179
Alexis Lafreniere (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,910,256
Owen Power (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,719,231
Jake Sanderson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,528,205
Brock Faber $2,000,000 (3)
-Salary Remaining : $1,528,205
Morgan Geekie (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,146,154
Kevin Lankinen $1,400,000 (3)
-Salary Remaining : $1,069,744
Nick Bjugstad $1,340,000 (2)
-Salary Remaining : $1,023,897
Charlie Lindgren $975,000 (1)
-Salary Remaining : $745,000
Simon Holmstrom $975,000 (5)
-Salary Remaining : $745,000
Nils Lundkvist $750,000 (1)
-Salary Remaining : $573,077
Fredrik Olofsson $700,000 (4)
-Salary Remaining : $534,872
Total Pro Players21
Salary Commitment
Year 2024 : $75,540,000
Year 2025 : $50,265,000
Year 2026 : $32,400,000
Year 2027 : $27,500,000
Salary Average Commitment
Year 2024 : $75,540,000
Year 2025 : $50,265,000
Year 2026 : $32,400,000
Year 2027 : $27,500,000
Salary Cap with 1 Way Contract
Year 2024 : $75,540,000
Year 2025 : $50,265,000
Year 2026 : $32,400,000
Year 2027 : $27,500,000

Farm Players Salaries

Nick Cicek $150,000 (3)
Salary Remaining : $113,492
Nicolas Aube-Kubel $145,000 (3)
Salary Remaining : $109,709
Max Jones $140,000 (2)
Salary Remaining : $105,926
Colin White $120,000 (1)
Salary Remaining : $90,794
Devon Levi $100,000 (3)
Salary Remaining : $75,661
Lias Andersson $98,339 (3)
Salary Remaining : $74,405
Jacob Murray $90,000 (5)
Salary Remaining : $68,095
Zachary Massicotte $90,000 (5)
Salary Remaining : $68,095
Cole Clayton $90,000 (3)
Salary Remaining : $68,095
Craig Smith $90,000 (2)
Salary Remaining : $68,095
Declan Carlile $90,000 (3)
Salary Remaining : $68,095
Tristan Allard $90,000 (5)
Salary Remaining : $68,095
Jiri Patera $85,000 (3)
Salary Remaining : $64,312
Xavier Bourgault $80,000 (2)
Salary Remaining : $60,529
Yegor Sokolov $77,500 (1)
Salary Remaining : $58,638
Felix Sandstrom $77,500 (1)
Salary Remaining : $58,638
Andrew Perrott $75,000 (4)
Salary Remaining : $56,746
Keegan Kolesar $75,000 (1)
Salary Remaining : $56,746
Adam Sykora $75,000 (3)
Salary Remaining : $56,746
Cooper Marody $75,000 (1)
Salary Remaining : $56,746
Francesco Pinelli $75,000 (3)
Salary Remaining : $56,746
Ben Meyers $75,000 (2)
Salary Remaining : $56,746
Daniil Misyul $70,000 (3)
Salary Remaining : $52,963
Owen Headrick $65,000 (5)
Salary Remaining : $49,180
Ryan Fitzgerald $65,000 (5)
Salary Remaining : $49,180
C.J. Suess $65,000 (5)
Salary Remaining : $49,180
Brandon Coe $65,000 (2)
Salary Remaining : $49,180
William Dufour $65,000 (2)
Salary Remaining : $49,180
Chris Harpur $65,000 (5)
Salary Remaining : $49,180
Pavel Novak $60,000 (3)
Salary Remaining : $45,397
Mikko Kokkonen $60,000 (2)
Salary Remaining : $45,397
Zayde Wisdom $60,000 (2)
Salary Remaining : $45,397
Magnus Chrona $60,000 (3)
Salary Remaining : $45,397
Alex Beaucage $60,000 (1)
Salary Remaining : $45,397
Elliot Desnoyers $60,000 (2)
Salary Remaining : $45,397
Total Farm Players35
Salary Commitment
Year 2024 : $2,883,339
Year 2025 : $2,398,339
Year 2026 : $1,703,339
Year 2027 : $605,000
Salary Average Commitment
Year 2024 : $2,853,339
Year 2025 : $2,368,339
Year 2026 : $1,703,339
Year 2027 : $605,000

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,829 - 91.45%
Farm Level 2: 1000 - $15 - 944 - 94.35%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,735,850
Year to Date Revenue$20,830,200
Farm
Home Games Left31
Average Attendance - %2,773 - 92.42%
Average Income per Game$116,470
Year to Date Revenue$1,164,696

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$15,221,369
Farm Year To Date Expenses$466,354
Pro Salary Cap To Date$15,029,573
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,339,650
Farm Estimated Season Revenue$3,610,558
Pro Remaining Season Days149
Pro Expenses Per Days$335,047
Pro Estimated Expenses$49,922,003
Farm Remaining Season Days143
Farm Expenses Per Days$10,518
Farm Estimated Expenses$1,504,074
Estimated Season Expenses$51,426,077
Estimated Season Salary Cap$68,302,085
Estimate Under Maximum Salary Cap of $83,500,000$15,197,915
Estimate Over Minimum Salary Cap of $0 $68,302,085
Current Bank Account$6,594,074
Projected Bank Account$9,118,205

Pro Players Salaries

John Gibson (1 Way Contract) $8,640,000 (3)
-Salary Remaining : $6,601,846
Jonathan Huberdeau (1 Way Contract) $7,965,000 (2)
-Salary Remaining : $6,086,077
Taylor Hall (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $4,661,026
Erik Cernak (1 Way Contract) $5,148,000 (2)
-Salary Remaining : $3,933,600
Pierre-Luc Dubois (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $3,782,308
Samuel Girard (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $3,782,308
John Marino (1 Way Contract) $4,752,000 (3)
-Salary Remaining : $3,631,015
Oliver Bjorkstrand (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,056,410
Jake McCabe $2,800,000 (3)
-Salary Remaining : $2,139,487
Vladislav Namestnikov (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $1,925,538
Matthew Knies $1,750,000 (3)
-Salary Remaining : $1,337,179
Pheonix Copley (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $1,260,769
Luke Schenn (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $1,222,564
Ross Colton $1,113,750 (2)
-Salary Remaining : $851,019
Thomas Novak $936,000 (4)
-Salary Remaining : $715,200
Jordan Spence $900,000 (1)
-Salary Remaining : $687,692
Brett Howden $876,150 (3)
-Salary Remaining : $669,468
Denis Gurianov (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $649,487
Gustav Lindstrom $841,500 (2)
-Salary Remaining : $642,992
Pierre-Olivier Joseph $816,750 (2)
-Salary Remaining : $624,081
Riley Tufte $675,000 (1)
-Salary Remaining : $515,769
Jonny Brodzinski $500,000 (2)
-Salary Remaining : $382,051
Zachary Sanford $500,000 (1)
-Salary Remaining : $382,051
Conor Sheary $500,000 (2)
-Salary Remaining : $382,051
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 : $98,360
Shane Wright $100,000 (3)
Salary Remaining : $75,661
Brad Lambert $90,000 (2)
Salary Remaining : $68,095
Cameron Gaunce $85,000 (1)
Salary Remaining : $64,312
Kyle Capobianco $83,875 (3)
Salary Remaining : $63,461
Filip Johansson $80,000 (3)
Salary Remaining : $60,529
Olivier Rodrigue $77,500 (3)
Salary Remaining : $58,638
Will Bitten $75,600 (1)
Salary Remaining : $57,200
Samu Tuomaala $75,000 (3)
Salary Remaining : $56,746
Nico Myatovic $75,000 (3)
Salary Remaining : $56,746
Christian Kyrou $75,000 (3)
Salary Remaining : $56,746
Austin Poganski $74,250 (1)
Salary Remaining : $56,179
Isaac Ratcliffe $73,238 (1)
Salary Remaining : $55,413
Michael Milne $70,000 (2)
Salary Remaining : $52,963
Ilya Nikolayev $70,000 (3)
Salary Remaining : $52,963
Jake Leschyshyn $69,000 (1)
Salary Remaining : $52,206
Raivis Ansons $65,000 (2)
Salary Remaining : $49,180
Cedric Pare $65,000 (1)
Salary Remaining : $49,180
Matthew Robertson $60,000 (1)
Salary Remaining : $45,397
Jesper Vikman $60,000 (3)
Salary Remaining : $45,397
Layton Ahac $60,000 (1)
Salary Remaining : $45,397
Curtis Douglas $60,000 (1)
Salary Remaining : $45,397
Jakub Dobes $60,000 (3)
Salary Remaining : $45,397
Joe Gambardella $54,500 (1)
Salary Remaining : $41,235
Taylor Fedun $50,000 (1)
Salary Remaining : $37,831
Devin Shore $50,000 (2)
Salary Remaining : $37,831
Steven Kampfer $50,000 (2)
Salary Remaining : $37,831
Josh Wesley $50,000 (2)
Salary Remaining : $37,831
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 - 1,866 - 93.31%
Farm Level 2: 1000 - $15 - 952 - 95.19%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,714,990
Year to Date Revenue$17,149,900
Farm
Home Games Left31
Average Attendance - %2,818 - 93.93%
Average Income per Game$118,592
Year to Date Revenue$1,185,920

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$19,163,922
Farm Year To Date Expenses$385,894
Pro Salary Cap To Date$19,163,922
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,164,690
Farm Estimated Season Revenue$3,676,352
Pro Remaining Season Days149
Pro Expenses Per Days$416,607
Pro Estimated Expenses$62,074,443
Farm Remaining Season Days143
Farm Expenses Per Days$8,389
Farm Estimated Expenses$1,199,627
Estimated Season Expenses$63,274,070
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$13,648,024
Projected Bank Account$7,214,996

Pro Players Salaries

Connor McDavid (1 Way Contract) $11,250,000 (1)
-Salary Remaining : $8,596,154
Sam Reinhart (1 Way Contract) $8,775,000 (5)
-Salary Remaining : $6,705,000
Connor Hellebuyck (1 Way Contract) $8,324,999 (2)
-Salary Remaining : $6,361,153
J.T. Miller $7,087,500 (2)
-Salary Remaining : $5,415,577
Morgan Rielly (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $4,470,000
Auston Matthews (1 Way Contract) $5,761,924 (2)
-Salary Remaining : $4,402,701
Brad Marchand (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,820,513
Jonas Brodin (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,438,462
Rasmus Andersson (1 Way Contract) $4,095,000 (1)
-Salary Remaining : $3,129,000
Timo Meier (1 Way Contract) $3,510,000 (4)
-Salary Remaining : $2,682,000
Jared Spurgeon (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,674,359
Matt Roy (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $2,521,538
Sean Durzi (1 Way Contract) $1,870,000 (4)
-Salary Remaining : $1,428,872
Viktor Arvidsson (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,337,179
Mason Marchment $1,100,000 (3)
-Salary Remaining : $840,513
Hunter Shepard $1,085,000 (4)
-Salary Remaining : $829,051
Sam Steel $950,000 (2)
-Salary Remaining : $725,897
Daniil Miromanov $834,867 (2)
-Salary Remaining : $637,924
Mathieu Joseph $796,500 (3)
-Salary Remaining : $608,608
Sam Carrick $700,000 (3)
-Salary Remaining : $534,872
Benoit-Olivier Groulx $697,500 (2)
-Salary Remaining : $532,962
David Kampf $500,000 (5)
-Salary Remaining : $382,051
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 : $105,926
Joel Kiviranta $126,000 (2)
Salary Remaining : $95,333
Brendan Gaunce $89,500 (4)
Salary Remaining : $67,717
Isak Rosen $80,000 (2)
Salary Remaining : $60,529
Jan Mysak $70,000 (2)
Salary Remaining : $52,963
Matthew Strome $65,000 (1)
Salary Remaining : $49,180
Tristen Nielsen $65,000 (2)
Salary Remaining : $49,180
Jarid Lukosevicius $50,000 (1)
Salary Remaining : $37,831
Casey Dornbach $50,000 (5)
Salary Remaining : $37,831
Ken Appleby $50,000 (5)
Salary Remaining : $37,831
Xavier Ouellet $50,000 (5)
Salary Remaining : $37,831
Kyle Rau $50,000 (5)
Salary Remaining : $37,831
Matt Tomkins $50,000 (5)
Salary Remaining : $37,831
Patrik Koch $50,000 (5)
Salary Remaining : $37,831
Steven Fogarty $50,000 (4)
Salary Remaining : $37,831
Mason Jobst $50,000 (1)
Salary Remaining : $37,831
Austin Osmanski $50,000 (4)
Salary Remaining : $37,831
Dean Stewart $50,000 (3)
Salary Remaining : $37,831
Aidan Fulp $50,000 (5)
Salary Remaining : $37,831
Peyton Jones $50,000 (5)
Salary Remaining : $37,831
Bryan Yoon $50,000 (5)
Salary Remaining : $37,831
Cameron Wright $50,000 (5)
Salary Remaining : $37,831
Alex Belzile $50,000 (3)
Salary Remaining : $37,831
Louis Boudon $50,000 (5)
Salary Remaining : $37,831
Joseph Duszak $50,000 (5)
Salary Remaining : $37,831
Dustin Tokarski $50,000 (3)
Salary Remaining : $37,831
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 - 1,924 - 96.21%
Farm Level 2: 1000 - $15 - 944 - 94.36%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,732,870
Year to Date Revenue$17,328,700
Farm
Home Games Left31
Average Attendance - %2,868 - 95.59%
Average Income per Game$121,431
Year to Date Revenue$1,214,312

Expense

Pro Players Total Salaries$72,729,835
Farm Players Total Salaries$3,519,983
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,625,000
Pro Year To Date Expenses$17,196,214
Farm Year To Date Expenses$853,802
Pro Salary Cap To Date$16,519,274
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,718,970
Farm Estimated Season Revenue$3,764,367
Pro Remaining Season Days149
Pro Expenses Per Days$372,974
Pro Estimated Expenses$55,573,126
Farm Remaining Season Days143
Farm Expenses Per Days$18,624
Farm Estimated Expenses$2,663,232
Estimated Season Expenses$58,236,358
Estimated Season Salary Cap$74,425,035
Estimate Under Maximum Salary Cap of $83,500,000$9,074,965
Estimate Over Minimum Salary Cap of $0 $74,425,035
Current Bank Account$2,692,996
Projected Bank Account$1,939,975

Pro Players Salaries

Frederik Andersen (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $6,112,821
Cole Caufield $7,457,500 (2)
-Salary Remaining : $5,698,295
Shea Theodore (1 Way Contract) $6,556,335 (4)
-Salary Remaining : $5,009,712
Brandon Saad (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $4,393,590
Jordan Eberle (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,820,513
Christopher Tanev (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,820,513
Filip Chytil (1 Way Contract) $4,437,500 (2)
-Salary Remaining : $3,390,705
Ryan Strome (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $3,209,231
Sean Walker $4,000,000 (5)
-Salary Remaining : $3,056,410
Scott Wedgewood (1 Way Contract) $3,000,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,292,308
Alexander Wennberg (1 Way Contract) $2,925,000 (2)
-Salary Remaining : $2,235,000
Martin Fehervary (1 Way Contract) $2,541,250 (1)
-Salary Remaining : $1,941,776
Luke Kunin (1 Way Contract) $2,277,000 (2)
-Salary Remaining : $1,739,862
Marc-Andre Fleury (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,719,231
Wyatt Johnston (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,337,179
Sean Kuraly (1 Way Contract) $1,606,500 (1)
-Salary Remaining : $1,227,531
Colin Blackwell $1,480,000 (3)
-Salary Remaining : $1,130,872
Dylan Samberg $1,400,000 (2)
-Salary Remaining : $1,069,744
Pavel Dorofeyev $948,750 (4)
-Salary Remaining : $724,942
Ryan Poehling $750,000 (1)
-Salary Remaining : $573,077
Jaycob Megna $700,000 (4)
-Salary Remaining : $534,872
Curtis Lazar $700,000 (5)
-Salary Remaining : $534,872
Total Pro Players22
Salary Commitment
Year 2024 : $72,729,835
Year 2025 : $62,832,085
Year 2026 : $29,585,085
Year 2027 : $20,105,085
Salary Average Commitment
Year 2024 : $71,229,835
Year 2025 : $61,332,085
Year 2026 : $28,085,085
Year 2027 : $18,605,085
Salary Cap with 1 Way Contract
Year 2024 : $69,729,835
Year 2025 : $59,832,085
Year 2026 : $26,585,085
Year 2027 : $17,105,085

Farm Players Salaries

Chase Wheatcroft $150,000 (1)
Salary Remaining : $113,492
Tyson Jost $149,500 (1)
Salary Remaining : $113,114
Lukas Reichel $100,000 (1)
Salary Remaining : $75,661
Shakir Mukhamadullin $100,000 (2)
Salary Remaining : $75,661
Robert Bortuzzo $100,000 (3)
Salary Remaining : $75,661
Jacob Lucchini $97,500 (3)
Salary Remaining : $73,770
Uvis Balinskis $97,500 (5)
Salary Remaining : $73,770
AJ Greer $91,500 (3)
Salary Remaining : $69,230
Jasper Weatherby $85,000 (1)
Salary Remaining : $64,312
Keith Petruzzelli $81,750 (1)
Salary Remaining : $61,853
Cam Morrison $80,000 (4)
Salary Remaining : $60,529
Gabriel Fortier $77,500 (2)
Salary Remaining : $58,638
Jakub Skarek $77,500 (2)
Salary Remaining : $58,638
Henrik Rybinski $77,325 (1)
Salary Remaining : $58,505
John Farinacci $75,000 (3)
Salary Remaining : $56,746
Donovan Sebrango $70,408 (1)
Salary Remaining : $53,272
Hunter McKown $70,000 (2)
Salary Remaining : $52,963
Domenick Fensore $70,000 (3)
Salary Remaining : $52,963
Dmitri Kuzmin $70,000 (3)
Salary Remaining : $52,963
Artyom Anisimov $70,000 (4)
Salary Remaining : $52,963
Vincent Iorio $70,000 (2)
Salary Remaining : $52,963
Filip Engaras $70,000 (4)
Salary Remaining : $52,963
Jacob Gaucher $70,000 (4)
Salary Remaining : $52,963
Jack Matier $65,000 (3)
Salary Remaining : $49,180
Samuel Knazko $65,000 (2)
Salary Remaining : $49,180
Lukas Rousek $65,000 (1)
Salary Remaining : $49,180
Nathan Legare $65,000 (1)
Salary Remaining : $49,180
Xavier Simoneau $65,000 (2)
Salary Remaining : $49,180
Mitchell Gibson $65,000 (3)
Salary Remaining : $49,180
Adam Raska $62,500 (1)
Salary Remaining : $47,288
Albert Johansson $62,500 (2)
Salary Remaining : $47,288
Isaiah Saville $62,500 (1)
Salary Remaining : $47,288
Adam Wilsby $62,500 (2)
Salary Remaining : $47,288
Nicolas Beaudin $60,000 (1)
Salary Remaining : $45,397
Topias Vilen $60,000 (3)
Salary Remaining : $45,397
Jackson Cates $60,000 (1)
Salary Remaining : $45,397
James Malatesta $60,000 (3)
Salary Remaining : $45,397
Jalen Luypen $60,000 (3)
Salary Remaining : $45,397
Curtis Hall $60,000 (1)
Salary Remaining : $45,397
Hugh McGing $60,000 (1)
Salary Remaining : $45,397
Ilya Usov $60,000 (2)
Salary Remaining : $45,397
Colton Poolman $60,000 (1)
Salary Remaining : $45,397
Clay Stevenson $60,000 (3)
Salary Remaining : $45,397
Peetro Seppala $60,000 (2)
Salary Remaining : $45,397
Nikita Novikov $60,000 (3)
Salary Remaining : $45,397
Jordy Bellerive $55,000 (2)
Salary Remaining : $41,614
Artyom Grushnikov $54,500 (1)
Salary Remaining : $41,235
Marc Del Gaizo $50,000 (1)
Salary Remaining : $37,831
Total Farm Players48
Salary Commitment
Year 2024 : $3,519,983
Year 2025 : $2,146,500
Year 2026 : $1,321,500
Year 2027 : $387,500
Salary Average Commitment
Year 2024 : $3,519,983
Year 2025 : $2,146,500
Year 2026 : $1,321,500
Year 2027 : $387,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.28%
Farm Level 2: 1000 - $15 - 942 - 94.19%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,714,990
Year to Date Revenue$17,149,900
Farm
Home Games Left31
Average Attendance - %2,827 - 94.25%
Average Income per Game$119,380
Year to Date Revenue$1,193,803

Expense

Pro Players Total Salaries$80,857,959
Farm Players Total Salaries$1,454,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,992,128
Farm Year To Date Expenses$362,396
Pro Salary Cap To Date$17,534,970
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,164,690
Farm Estimated Season Revenue$3,700,789
Pro Remaining Season Days149
Pro Expenses Per Days$414,656
Pro Estimated Expenses$61,783,744
Farm Remaining Season Days143
Farm Expenses Per Days$7,694
Farm Estimated Expenses$1,100,242
Estimated Season Expenses$62,883,986
Estimated Season Salary Cap$74,333,025
Estimate Under Maximum Salary Cap of $83,500,000$9,166,975
Estimate Over Minimum Salary Cap of $0 $74,333,025
Current Bank Account$2,598,564
Projected Bank Account($3,419,943)

Pro Players Salaries

Quinton Byfield $7,800,000 (5)
-Salary Remaining : $5,960,000
Patrik Laine (1 Way Contract) $7,438,500 (1)
-Salary Remaining : $5,683,777
Nico Hischier (1 Way Contract) $6,525,000 (2)
-Salary Remaining : $4,985,769
Artem Zub (1 Way Contract) $6,210,000 (5)
-Salary Remaining : $4,745,077
Nick Schmaltz (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $3,820,513
Kyle Palmieri (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $3,705,897
Jason Zucker (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $3,247,436
Brenden Dillon (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,056,410
Nate Schmidt (1 Way Contract) $3,850,000 (3)
-Salary Remaining : $2,941,795
Yanni Gourde (1 Way Contract) $3,450,000 (4)
-Salary Remaining : $2,636,154
Martin Jones (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,292,308
Mackenzie Blackwood (1 Way Contract) $2,772,000 (1)
-Salary Remaining : $2,118,092
Reilly Smith (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,910,256
Mitchell Weeks (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,910,256
Nicolas Hague (1 Way Contract) $2,271,209 (3)
-Salary Remaining : $1,735,437
Austin Watson (1 Way Contract) $2,025,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,547,308
Luke Hughes (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,528,205
Nicklas Backstrom (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,528,205
Jarred Tinordi (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $1,184,359
Ryan Donato (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $993,333
Kevin Bahl $1,039,500 (4)
-Salary Remaining : $794,285
Aaron Dell $995,000 (1)
-Salary Remaining : $760,282
Juuso Valimaki (1 Way Contract) $990,000 (3)
-Salary Remaining : $756,462
Cole Perfetti $900,000 (1)
-Salary Remaining : $687,692
Logan Stanley $891,000 (2)
-Salary Remaining : $680,815
Taylor Raddysh $750,750 (2)
-Salary Remaining : $573,650
Total Pro Players26
Salary Commitment
Year 2024 : $80,857,959
Year 2025 : $57,577,459
Year 2026 : $40,910,709
Year 2027 : $25,999,500
Salary Average Commitment
Year 2024 : $80,857,959
Year 2025 : $57,577,459
Year 2026 : $40,910,709
Year 2027 : $25,999,500
Salary Cap with 1 Way Contract
Year 2024 : $74,332,959
Year 2025 : $53,077,459
Year 2026 : $38,910,709
Year 2027 : $25,999,500

Farm Players Salaries

Anthony Deangelo $149,500 (5)
Salary Remaining : $113,114
Brendan Lemieux $140,000 (5)
Salary Remaining : $105,926
Ozzy Wiesblatt $100,000 (2)
Salary Remaining : $75,661
Jakub Zboril $79,750 (1)
Salary Remaining : $60,340
Nikita Chibrikov $75,000 (3)
Salary Remaining : $56,746
Farm Player 115 $70,000 (1)
Salary Remaining : $52,963
Ryan Winterton $70,000 (3)
Salary Remaining : $52,963
Roni Hirvonen $70,000 (3)
Salary Remaining : $52,963
Lucas Edmonds $70,000 (2)
Salary Remaining : $52,963
Tyson Hinds $65,000 (3)
Salary Remaining : $49,180
Daniel Torgersson $65,000 (2)
Salary Remaining : $49,180
Tyler Kleven $65,000 (3)
Salary Remaining : $49,180
Nico Daws $65,000 (2)
Salary Remaining : $49,180
Thomas Milic $65,000 (3)
Salary Remaining : $49,180
Jake Massie $65,000 (1)
Salary Remaining : $49,180
Marcel Marcel $60,000 (3)
Salary Remaining : $45,397
Corey Schueneman $60,000 (1)
Salary Remaining : $45,397
Antti Saarela $60,000 (1)
Salary Remaining : $45,397
Brayden Tracey $60,000 (1)
Salary Remaining : $45,397
Total Farm Players19
Salary Commitment
Year 2024 : $1,454,250
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500
Salary Average Commitment
Year 2024 : $1,454,250
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,832 - 91.62%
Farm Level 2: 1000 - $15 - 960 - 96.04%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$17,507,500
Farm
Home Games Left31
Average Attendance - %2,793 - 93.09%
Average Income per Game$117,019
Year to Date Revenue$1,170,193

Expense

Pro Players Total Salaries$82,915,512
Farm Players Total Salaries$1,722,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,563,028
Farm Year To Date Expenses$470,155
Pro Salary Cap To Date$19,563,028
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,273,250
Farm Estimated Season Revenue$3,627,598
Pro Remaining Season Days149
Pro Expenses Per Days$425,208
Pro Estimated Expenses$63,355,992
Farm Remaining Season Days143
Farm Expenses Per Days$9,113
Farm Estimated Expenses$1,303,159
Estimated Season Expenses$64,659,151
Estimated Season Salary Cap$82,919,020
Estimate Under Maximum Salary Cap of $83,500,000$580,980
Estimate Over Minimum Salary Cap of $0 $82,919,020
Current Bank Account$4,658,703
Projected Bank Account($2,099,600)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,300,000 (2)
-Salary Remaining : $7,870,256
Tyler Seguin (1 Way Contract) $8,950,000 (1)
-Salary Remaining : $6,838,718
Vladimir Tarasenko (1 Way Contract) $7,300,000 (1)
-Salary Remaining : $5,577,949
Clayton Keller (1 Way Contract) $6,113,250 (1)
-Salary Remaining : $4,671,150
Ville Husso (1 Way Contract) $6,069,069 (3)
-Salary Remaining : $4,637,391
Jakob Chychrun (1 Way Contract) $5,060,000 (1)
-Salary Remaining : $3,866,359
John Carlson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,820,513
Mikael Backlund (1 Way Contract) $4,666,666 (3)
-Salary Remaining : $3,565,811
Ben Chiarot (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $3,209,231
Nick Leddy $4,000,000 (3)
-Salary Remaining : $3,056,410
Gustav Nyquist (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,903,590
Martin Necas (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,865,385
Ryan Graves (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $2,521,538
Anton Lundell (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,719,231
Erik Gudbranson (1 Way Contract) $1,707,777 (1)
-Salary Remaining : $1,304,917
Dakota Joshua $1,237,500 (5)
-Salary Remaining : $945,577
Ty Dellandrea $1,125,000 (5)
-Salary Remaining : $859,615
Michael Eyssimont $1,120,000 (5)
-Salary Remaining : $855,795
Erik Johnson $1,100,000 (5)
-Salary Remaining : $840,513
Kyle Okposo $1,000,000 (2)
-Salary Remaining : $764,103
Filip Gustavsson $866,250 (1)
-Salary Remaining : $661,904
Total Pro Players21
Salary Commitment
Year 2024 : $82,915,512
Year 2025 : $37,668,235
Year 2026 : $26,368,235
Year 2027 : $7,882,500
Salary Average Commitment
Year 2024 : $82,915,512
Year 2025 : $37,668,235
Year 2026 : $26,368,235
Year 2027 : $7,882,500
Salary Cap with 1 Way Contract
Year 2024 : $82,915,512
Year 2025 : $37,668,235
Year 2026 : $26,368,235
Year 2027 : $7,882,500

Farm Players Salaries

Brandt Clarke $140,000 (3)
Salary Remaining : $105,926
Adam Brooks $106,750 (4)
Salary Remaining : $80,769
Derrick Pouliot $100,000 (2)
Salary Remaining : $75,661
Vinni Lettieri $97,167 (2)
Salary Remaining : $73,518
Jeff Kubiak $85,000 (2)
Salary Remaining : $64,312
Boris Katchouk $83,417 (2)
Salary Remaining : $63,114
Jesse Ylonen $82,500 (3)
Salary Remaining : $62,421
Michael Pezzetta $82,500 (2)
Salary Remaining : $62,421
Nolan Allan $80,000 (3)
Salary Remaining : $60,529
Michael Karow $80,000 (3)
Salary Remaining : $60,529
Taylor Ward $75,000 (2)
Salary Remaining : $56,746
William Wallinder $75,000 (3)
Salary Remaining : $56,746
Alex Stalock $75,000 (1)
Salary Remaining : $56,746
Landon Slaggert $70,000 (3)
Salary Remaining : $52,963
Garret Sparks $70,000 (5)
Salary Remaining : $52,963
Gage Goncalves $70,000 (1)
Salary Remaining : $52,963
Farm Goalie 18 $70,000 (1)
Salary Remaining : $52,963
FarmPlay1 $70,000 (1)
Salary Remaining : $52,963
Kyle Clifford $60,000 (3)
Salary Remaining : $45,397
Nick Wolff $60,000 (1)
Salary Remaining : $45,397
Nick Jones $60,000 (1)
Salary Remaining : $45,397
Robbie Russo $50,000 (4)
Salary Remaining : $37,831
Ethan Prow $50,000 (4)
Salary Remaining : $37,831
Total Farm Players23
Salary Commitment
Year 2024 : $1,792,334
Year 2025 : $1,387,334
Year 2026 : $864,250
Year 2027 : $276,750
Salary Average Commitment
Year 2024 : $1,792,334
Year 2025 : $1,387,334
Year 2026 : $864,250
Year 2027 : $276,750

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,903 - 95.13%
Farm Level 2: 1000 - $15 - 954 - 95.43%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,671,283
Year to Date Revenue$15,041,550
Farm
Home Games Left31
Average Attendance - %2,857 - 95.23%
Average Income per Game$120,549
Year to Date Revenue$1,205,492

Expense

Pro Players Total Salaries$75,167,891
Farm Players Total Salaries$2,310,765
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,422,135
Pro Year To Date Expenses$17,736,896
Farm Year To Date Expenses$561,880
Pro Salary Cap To Date$17,736,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,481,067
Farm Estimated Season Revenue$3,737,025
Pro Remaining Season Days149
Pro Expenses Per Days$385,476
Pro Estimated Expenses$57,435,924
Farm Remaining Season Days143
Farm Expenses Per Days$12,226
Farm Estimated Expenses$1,748,318
Estimated Season Expenses$59,184,242
Estimated Season Salary Cap$81,594,955
Estimate Under Maximum Salary Cap of $83,500,000$1,905,045
Estimate Over Minimum Salary Cap of $0 $81,594,955
Current Bank Account$37,944,397
Projected Bank Account$35,978,247

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $12,920,000 (3)
-Salary Remaining : $9,872,205
Cale Makar (1 Way Contract) $8,910,000 (2)
-Salary Remaining : $6,808,154
Joshua Norris (1 Way Contract) $7,870,500 (2)
-Salary Remaining : $6,013,869
Noah Hanifin (1 Way Contract) $6,615,000 (1)
-Salary Remaining : $5,054,538
Mika Zibanejad (1 Way Contract) $5,725,000 (1)
-Salary Remaining : $4,374,487
Jordan Binnington (1 Way Contract) $5,650,000 (3)
-Salary Remaining : $4,317,179
Mattias Ekholm (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $3,629,487
Bryan Rust (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,438,462
Ryan Nugent-Hopkins (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $3,094,615
Casey Mittelstadt (1 Way Contract) $2,587,500 (2)
-Salary Remaining : $1,977,115
Alexander Romanov (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,719,231
Juraj Slafkovsky (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,146,154
Connor Zary $1,400,000 (1)
-Salary Remaining : $1,069,744
Michael Rasmussen $1,314,000 (1)
-Salary Remaining : $1,004,031
Marco Rossi $1,250,000 (1)
-Salary Remaining : $955,128
Isac Lundestrom $983,391 (3)
-Salary Remaining : $751,412
Daniel Sprong $877,500 (4)
-Salary Remaining : $670,500
Urho Vaakanainen $765,000 (1)
-Salary Remaining : $584,538
Samuel Ersson $650,000 (1)
-Salary Remaining : $496,667
Ty Emberson $600,000 (1)
-Salary Remaining : $458,462
Total Pro Players20
Salary Commitment
Year 2024 : $75,167,891
Year 2025 : $56,848,891
Year 2026 : $34,430,891
Year 2027 : $877,500
Salary Average Commitment
Year 2024 : $75,167,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500
Salary Cap with 1 Way Contract
Year 2024 : $75,167,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500

Farm Players Salaries

Skyler Brind'Amour $135,000 (5)
Salary Remaining : $102,143
Cal Petersen $100,425 (2)
Salary Remaining : $75,983
Jesper Wallstedt $100,000 (2)
Salary Remaining : $75,661
Mavrik Bourque $100,000 (2)
Salary Remaining : $75,661
Marco Scandella $97,500 (3)
Salary Remaining : $73,770
Jacob MacDonald $90,000 (4)
Salary Remaining : $68,095
Cole Schneider $90,000 (3)
Salary Remaining : $68,095
Drake Caggiula $90,000 (4)
Salary Remaining : $68,095
Emil Bemstrom $89,100 (4)
Salary Remaining : $67,414
Will Butcher $85,000 (4)
Salary Remaining : $64,312
Vasili Ponomarev $85,000 (1)
Salary Remaining : $64,312
Dillon Heatherington $85,000 (4)
Salary Remaining : $64,312
Matt Filipe $85,000 (4)
Salary Remaining : $64,312
Charles Hudon $85,000 (4)
Salary Remaining : $64,312
Mackenzie Entwistle $82,800 (3)
Salary Remaining : $62,648
Matthew Phillips $82,500 (1)
Salary Remaining : $62,421
Wade Allison $77,715 (3)
Salary Remaining : $58,800
John Leonard $76,725 (4)
Salary Remaining : $58,051
Dave Gust $76,250 (1)
Salary Remaining : $57,692
Matt Kiersted $76,250 (1)
Salary Remaining : $57,692
Josh Mahura $74,250 (1)
Salary Remaining : $56,179
Gage Quinney $70,000 (4)
Salary Remaining : $52,963
Montana Onyebuchi $70,000 (3)
Salary Remaining : $52,963
Tyler Madden $69,750 (2)
Salary Remaining : $52,774
Drew Helleson $65,000 (1)
Salary Remaining : $49,180
Zach Sawchenko $62,500 (1)
Salary Remaining : $47,288
Colton White $60,000 (1)
Salary Remaining : $45,397
Nicolas Deslauriers $50,000 (2)
Salary Remaining : $37,831
Total Farm Players28
Salary Commitment
Year 2024 : $2,310,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825
Salary Average Commitment
Year 2024 : $2,310,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,874 - 93.71%
Farm Level 2: 1000 - $15 - 949 - 94.93%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$14,006,000
Farm
Home Games Left31
Average Attendance - %2,824 - 94.12%
Average Income per Game$118,956
Year to Date Revenue$1,189,563

Expense

Pro Players Total Salaries$81,982,937
Farm Players Total Salaries$1,947,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,175,000
Pro Year To Date Expenses$19,339,550
Farm Year To Date Expenses$492,184
Pro Salary Cap To Date$18,576,395
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,774,750
Farm Estimated Season Revenue$3,687,645
Pro Remaining Season Days149
Pro Expenses Per Days$420,425
Pro Estimated Expenses$62,643,325
Farm Remaining Season Days143
Farm Expenses Per Days$10,304
Farm Estimated Expenses$1,473,472
Estimated Season Expenses$64,116,797
Estimated Season Salary Cap$81,867,829
Estimate Under Maximum Salary Cap of $83,500,000$1,632,171
Estimate Over Minimum Salary Cap of $0 $81,867,829
Current Bank Account($614,397)
Projected Bank Account($3,268,799)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $11,500,000 (5)
-Salary Remaining : $8,787,179
Elias Pettersson (1 Way Contract) $7,276,500 (3)
-Salary Remaining : $5,559,992
Mikael Granlund (1 Way Contract) $6,450,000 (5)
-Salary Remaining : $4,928,462
Alex Tuch (1 Way Contract) $6,430,000 (5)
-Salary Remaining : $4,913,179
Alex Pietrangelo (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $4,813,846
Blake Coleman (1 Way Contract) $5,770,000 (5)
-Salary Remaining : $4,408,872
Jamie Oleksiak (1 Way Contract) $5,309,000 (5)
-Salary Remaining : $4,056,621
Mitchell Marner (1 Way Contract) $4,906,350 (1)
-Salary Remaining : $3,748,955
Esa Lindell (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,438,462
David Savard (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,438,462
Brandon Tanev (1 Way Contract) $3,307,000 (5)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $2,526,887
Jani Hakanpaa (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,292,308
Linus Ullmark (1 Way Contract) $2,925,000 (1)
-Salary Remaining : $2,235,000
Barrett Hayton (1 Way Contract) $1,968,650 (4)
-Salary Remaining : $1,504,251
Shane Pinto (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,337,179
Joel Eriksson Ek (1 Way Contract) $1,673,437 (1)
-Salary Remaining : $1,278,678
Marcus Foligno (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,146,154
Tyler Motte $860,000 (5)
-Salary Remaining : $657,128
Devin Cooley $782,000 (1)
-Salary Remaining : $597,528
Emil Martinsen Lilleberg $650,000 (3)
-Salary Remaining : $496,667
Beck Malenstyn $625,000 (1)
-Salary Remaining : $477,564
Total Pro Players21
Salary Commitment
Year 2024 : $81,982,937
Year 2025 : $66,571,150
Year 2026 : $61,821,150
Year 2027 : $41,594,650
Salary Average Commitment
Year 2024 : $81,982,937
Year 2025 : $66,571,150
Year 2026 : $61,821,150
Year 2027 : $41,594,650
Salary Cap with 1 Way Contract
Year 2024 : $78,675,937
Year 2025 : $63,264,150
Year 2026 : $58,514,150
Year 2027 : $38,287,650

Farm Players Salaries

Casey DeSmith $140,000 (3)
Salary Remaining : $105,926
Joel L'Esperance $101,500 (4)
Salary Remaining : $76,796
Hendrix Lapierre $100,000 (2)
Salary Remaining : $75,661
Chase Priskie $93,000 (2)
Salary Remaining : $70,365
Bryce Kindopp $87,875 (1)
Salary Remaining : $66,487
Tanner Jeannot $87,000 (1)
Salary Remaining : $65,825
Jacob Peterson $85,000 (1)
Salary Remaining : $64,312
Matt Donovan $80,000 (5)
Salary Remaining : $60,529
Nicholas Robertson $80,000 (1)
Salary Remaining : $60,529
Marc McLaughlin $75,000 (1)
Salary Remaining : $56,746
Brady Lyle $73,625 (1)
Salary Remaining : $55,706
FarmGoal4 $70,000 (1)
Salary Remaining : $52,963
Mikhail Abramov $70,000 (1)
Salary Remaining : $52,963
Jack Finley $67,500 (2)
Salary Remaining : $51,071
Bobby Trivigno $67,500 (2)
Salary Remaining : $51,071
Eemil Viro $65,000 (2)
Salary Remaining : $49,180
Justin Sourdif $65,000 (2)
Salary Remaining : $49,180
John Ludvig $65,000 (2)
Salary Remaining : $49,180
Keean Washkurak $65,000 (1)
Salary Remaining : $49,180
Lukas Svejkovsky $65,000 (2)
Salary Remaining : $49,180
Dennis Cesana $60,000 (1)
Salary Remaining : $45,397
Brendan Warren $60,000 (1)
Salary Remaining : $45,397
Artem Guryev $60,000 (3)
Salary Remaining : $45,397
Jake Livingstone $60,000 (1)
Salary Remaining : $45,397
Fyodor Svechkov $54,500 (1)
Salary Remaining : $41,235
Matthew Boucher $50,000 (1)
Salary Remaining : $37,831
Total Farm Players26
Salary Commitment
Year 2024 : $1,947,500
Year 2025 : $969,500
Year 2026 : $381,500
Year 2027 : $181,500
Salary Average Commitment
Year 2024 : $1,947,500
Year 2025 : $969,500
Year 2026 : $381,500
Year 2027 : $181,500

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,932 - 96.62%
Farm Level 2: 1000 - $15 - 957 - 95.73%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$19,258,250
Farm
Home Games Left31
Average Attendance - %2,890 - 96.32%
Average Income per Game$122,170
Year to Date Revenue$1,221,703

Expense

Pro Players Total Salaries$84,537,750
Farm Players Total Salaries$2,892,179
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,955,574
Farm Year To Date Expenses$701,633
Pro Salary Cap To Date$18,870,438
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,522,500
Farm Estimated Season Revenue$3,787,279
Pro Remaining Season Days149
Pro Expenses Per Days$433,527
Pro Estimated Expenses$64,595,523
Farm Remaining Season Days143
Farm Expenses Per Days$15,303
Farm Estimated Expenses$2,188,329
Estimated Season Expenses$66,783,852
Estimated Season Salary Cap$79,951,051
Estimate Under Maximum Salary Cap of $83,500,000$3,548,949
Estimate Over Minimum Salary Cap of $0 $79,951,051
Current Bank Account$20,731,652
Projected Bank Account$10,257,579

Pro Players Salaries

Patrick Kane (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $8,405,128
Dylan Larkin (1 Way Contract) $7,137,000 (4)
-Salary Remaining : $5,453,400
Dylan Cozens (1 Way Contract) $6,390,000 (3)
-Salary Remaining : $4,882,615
Josh Manson (1 Way Contract) $5,602,500 (1)
-Salary Remaining : $4,280,885
Kris Letang (1 Way Contract) $5,550,000 (1)
-Salary Remaining : $4,240,769
Ryan McDonagh (1 Way Contract) $5,352,000 (1)
-Salary Remaining : $4,089,477
Connor Murphy (1 Way Contract) $4,851,000 (1)
-Salary Remaining : $3,706,662
Josh Anderson (1 Way Contract) $4,600,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $3,514,872
Alexandar Georgiev (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $3,507,231
Pavel Zacha (1 Way Contract) $4,275,000 (1)
-Salary Remaining : $3,266,538
Drew Doughty (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $2,980,000
Evan Bouchard (1 Way Contract) $3,860,000 (3)
-Salary Remaining : $2,949,436
Nicolas Roy $3,780,000 (5)
-Salary Remaining : $2,888,308
Cam Talbot (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,674,359
Dawson Mercer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,719,231
Ivan Barbashev $1,460,250 (1)
-Salary Remaining : $1,115,781
Jack McBain $1,250,000 (1)
-Salary Remaining : $955,128
Ridly Greig $1,000,000 (2)
-Salary Remaining : $764,103
Gabriel Vilardi $948,750 (3)
-Salary Remaining : $724,942
Drew O'Connor $925,000 (1)
-Salary Remaining : $706,795
Paul Cotter $891,250 (2)
-Salary Remaining : $681,006
Joseph Veleno $825,000 (2)
-Salary Remaining : $630,385
Matthew Kessel $600,000 (1)
-Salary Remaining : $458,462
Total Pro Players23
Salary Commitment
Year 2024 : $84,537,750
Year 2025 : $41,422,000
Year 2026 : $31,305,750
Year 2027 : $20,107,000
Salary Average Commitment
Year 2024 : $84,537,750
Year 2025 : $41,422,000
Year 2026 : $31,305,750
Year 2027 : $20,107,000
Salary Cap with 1 Way Contract
Year 2024 : $79,937,750
Year 2025 : $36,822,000
Year 2026 : $26,705,750
Year 2027 : $15,507,000

Farm Players Salaries

Ivan Ivan $150,000 (5)
Salary Remaining : $113,492
Xavier Parent $148,500 (4)
Salary Remaining : $112,357
Samuel Houde $148,000 (4)
Salary Remaining : $111,979
Adam Scheel $130,000 (1)
Salary Remaining : $98,360
Hunter Jones $130,000 (1)
Salary Remaining : $98,360
Henry Thrun $100,000 (3)
Salary Remaining : $75,661
Dennis Cholowski $99,000 (1)
Salary Remaining : $74,905
Libor Hajek $96,154 (1)
Salary Remaining : $72,751
Joakim Kemell $90,000 (2)
Salary Remaining : $68,095
Ian Mitchell $85,250 (4)
Salary Remaining : $64,501
Thomas Bordeleau $85,000 (2)
Salary Remaining : $64,312
Kristian Reichel $82,775 (1)
Salary Remaining : $62,629
Nikita Alexandrov $82,500 (1)
Salary Remaining : $62,421
Sheldon Rempal $82,500 (1)
Salary Remaining : $62,421
Alex Turcotte $77,500 (3)
Salary Remaining : $58,638
Jonathan Gruden $77,500 (2)
Salary Remaining : $58,638
Trent Miner $77,500 (3)
Salary Remaining : $58,638
Robert Mastrosimone $75,000 (3)
Salary Remaining : $56,746
Carter Mazur $70,000 (3)
Salary Remaining : $52,963
Jacob Ingham $70,000 (1)
Salary Remaining : $52,963
Martin Chromiak $65,000 (2)
Salary Remaining : $49,180
Mattias Norlinder $65,000 (2)
Salary Remaining : $49,180
Strauss Mann $65,000 (2)
Salary Remaining : $49,180
Oskari Salminen $65,000 (2)
Salary Remaining : $49,180
Robin Salo $65,000 (1)
Salary Remaining : $49,180
Jakub Demek $65,000 (3)
Salary Remaining : $49,180
Amadeus Lombardi $65,000 (3)
Salary Remaining : $49,180
Travis Mitchell $60,000 (3)
Salary Remaining : $45,397
Michael Vukojevic $60,000 (1)
Salary Remaining : $45,397
Jason Polin $60,000 (1)
Salary Remaining : $45,397
David Spacek $60,000 (3)
Salary Remaining : $45,397
Hunter Skinner $60,000 (1)
Salary Remaining : $45,397
Josiah Slavin $60,000 (1)
Salary Remaining : $45,397
Jack Thompson $60,000 (2)
Salary Remaining : $45,397
Maxim Cajkovic $60,000 (1)
Salary Remaining : $45,397
Total Farm Players35
Salary Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750
Salary Average Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,903 - 95.16%
Farm Level 2: 1000 - $15 - 955 - 95.51%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,671,283
Year to Date Revenue$15,041,550
Farm
Home Games Left31
Average Attendance - %2,858 - 95.27%
Average Income per Game$120,593
Year to Date Revenue$1,205,931

Expense

Pro Players Total Salaries$64,008,660
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$15,286,806
Farm Year To Date Expenses$598,696
Pro Salary Cap To Date$14,709,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,481,067
Farm Estimated Season Revenue$3,738,386
Pro Remaining Season Days149
Pro Expenses Per Days$328,250
Pro Estimated Expenses$48,909,250
Farm Remaining Season Days143
Farm Expenses Per Days$13,416
Farm Estimated Expenses$1,918,488
Estimated Season Expenses$50,827,738
Estimated Season Salary Cap$72,108,817
Estimate Under Maximum Salary Cap of $83,500,000$11,391,183
Estimate Over Minimum Salary Cap of $0 $72,108,817
Current Bank Account$7,361,979
Projected Bank Account$13,753,694

Pro Players Salaries

Blake Wheeler (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $6,876,923
Nazem Kadri (1 Way Contract) $8,300,000 (3)
-Salary Remaining : $6,342,051
Evgeni Malkin (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $6,112,821
Jan Rutta (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $4,049,744
Jake Oettinger (1 Way Contract) $3,960,000 (3)
-Salary Remaining : $3,025,846
Mike Hoffman (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,865,385
Dmitry Orlov (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $2,445,128
Pavel Cajan (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $1,910,256
Evgeny Kuznetsov (1 Way Contract) $2,150,000 (1)
-Salary Remaining : $1,642,821
Calvin De Haan (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,604,615
Anthony Beauvillier (1 Way Contract) $2,079,000 (1)
-Salary Remaining : $1,588,569
Evan Rodrigues (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,528,205
Jamie Drysdale $1,955,000 (1)
-Salary Remaining : $1,493,821
Dmitry Kulikov $1,450,000 (3)
-Salary Remaining : $1,107,949
T.J Oshie $1,350,000 (1)
-Salary Remaining : $1,031,538
Michael Kesselring $1,300,000 (1)
-Salary Remaining : $993,333
Kole Lind $1,005,244 (3)
-Salary Remaining : $768,110
Michael McCarron $900,000 (1)
-Salary Remaining : $687,692
Vitek Vanecek $789,000 (1)
-Salary Remaining : $602,877
Matthew Peca $750,000 (5)
-Salary Remaining : $573,077
Jack St. Ivany $750,000 (2)
-Salary Remaining : $573,077
Alex Barre-Boulet $720,416 (1)
-Salary Remaining : $550,472
Klim Kostin $700,000 (1)
-Salary Remaining : $534,872
Total Pro Players23
Salary Commitment
Year 2024 : $64,008,660
Year 2025 : $39,315,244
Year 2026 : $25,965,244
Year 2027 : $750,000
Salary Average Commitment
Year 2024 : $64,008,660
Year 2025 : $39,315,244
Year 2026 : $25,965,244
Year 2027 : $750,000
Salary Cap with 1 Way Contract
Year 2024 : $61,508,660
Year 2025 : $36,815,244
Year 2026 : $25,965,244
Year 2027 : $750,000

Farm Players Salaries

Riley Stillman $148,167 (2)
Salary Remaining : $112,105
Zach Jordan $140,000 (2)
Salary Remaining : $105,926
Nikolas Brouillard $130,000 (2)
Salary Remaining : $98,360
Tyler Spezia $130,000 (5)
Salary Remaining : $98,360
Garrett Roe $130,000 (5)
Salary Remaining : $98,360
Cal O'Reilly $130,000 (5)
Salary Remaining : $98,360
Mathieu Olivier $110,000 (1)
Salary Remaining : $83,228
Milan Lucic $97,500 (5)
Salary Remaining : $73,770
Dakota Mermis $97,167 (1)
Salary Remaining : $73,518
Mark Pysyk $95,000 (5)
Salary Remaining : $71,878
Tye Felhaber $92,500 (1)
Salary Remaining : $69,987
Givani Smith $82,500 (2)
Salary Remaining : $62,421
Graeme Clarke $80,000 (1)
Salary Remaining : $60,529
Greg McKegg $80,000 (1)
Salary Remaining : $60,529
Travis Barron $77,500 (1)
Salary Remaining : $58,638
Roland McKeown $76,250 (1)
Salary Remaining : $57,692
Seth Griffith $75,000 (5)
Salary Remaining : $56,746
Jon Merrill $75,000 (5)
Salary Remaining : $56,746
Alexei Kolosov $70,000 (3)
Salary Remaining : $52,963
Cameron Hebig $60,000 (1)
Salary Remaining : $45,397
Lassi Thomson $60,000 (1)
Salary Remaining : $45,397
Alex Whelan $60,000 (1)
Salary Remaining : $45,397
Blake Hillman $60,000 (1)
Salary Remaining : $45,397
Josh Melnick $60,000 (1)
Salary Remaining : $45,397
William Villeneuve $60,000 (2)
Salary Remaining : $45,397
Mike Benning $54,500 (1)
Salary Remaining : $41,235
Gerry Mayhew $54,500 (1)
Salary Remaining : $41,235
Logan Day $50,000 (5)
Salary Remaining : $37,831
Peter Abbandonato $50,000 (1)
Salary Remaining : $37,831
Paul LaDue $50,000 (5)
Salary Remaining : $37,831
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 - $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 - 1,889 - 94.44%
Farm Level 2: 1000 - $15 - 943 - 94.29%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$15,756,750
Farm
Home Games Left31
Average Attendance - %2,832 - 94.39%
Average Income per Game$119,570
Year to Date Revenue$1,195,695

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$15,948,889
Farm Year To Date Expenses$417,852
Pro Salary Cap To Date$15,948,889
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,024,000
Farm Estimated Season Revenue$3,706,654
Pro Remaining Season Days149
Pro Expenses Per Days$346,046
Pro Estimated Expenses$51,560,854
Farm Remaining Season Days143
Farm Expenses Per Days$9,067
Farm Estimated Expenses$1,296,581
Estimated Season Expenses$52,857,435
Estimated Season Salary Cap$78,859,743
Estimate Under Maximum Salary Cap of $83,500,000$4,640,257
Estimate Over Minimum Salary Cap of $0 $78,859,743
Current Bank Account($1,514,297)
Projected Bank Account$5,358,922

Pro Players Salaries

Artemi Panarin (1 Way Contract) $14,500,000 (3)
-Salary Remaining : $11,079,487
Zach Hyman (1 Way Contract) $11,500,000 (3)
-Salary Remaining : $8,787,179
Ryan O'Reilly (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $5,730,769
Torey Krug (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,438,462
Warren Foegele (1 Way Contract) $3,750,000 (5)
-Salary Remaining : $2,865,385
Darcy Kuemper (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,865,385
Yakov Trenin $3,499,999 (1)
-Salary Remaining : $2,674,358
Karel Vejmelka (1 Way Contract) $3,300,000 (5)
-Salary Remaining : $2,521,538
Jakub Vrana (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $1,146,154
Kevin Labanc $1,499,999 (5)
-Salary Remaining : $1,146,153
Mark Giordano $1,450,000 (2)
-Salary Remaining : $1,107,949
Rasmus Sandin $1,449,000 (2)
-Salary Remaining : $1,107,185
Rasmus Kupari $1,400,000 (1)
-Salary Remaining : $1,069,744
Matthew Benning $1,350,000 (3)
-Salary Remaining : $1,031,538
Vincent Desharnais $1,000,000 (4)
-Salary Remaining : $764,103
Alexander Holtz $975,000 (1)
-Salary Remaining : $745,000
Grigori Denisenko $852,500 (4)
-Salary Remaining : $651,397
Ty Smith $852,500 (3)
-Salary Remaining : $651,397
Jonah Gadjovich $783,333 (1)
-Salary Remaining : $598,547
Martin Pospisil $750,000 (2)
-Salary Remaining : $573,077
Zach Solow $666,666 (2)
-Salary Remaining : $509,401
Akira Schmid $650,000 (1)
-Salary Remaining : $496,667
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 : $111,601
Ben Hutton $132,750 (1)
Salary Remaining : $100,440
Mark Friedman $108,500 (4)
Salary Remaining : $82,093
Zane McIntyre $105,000 (2)
Salary Remaining : $79,444
Sam Malinski $100,000 (1)
Salary Remaining : $75,661
Nicolas Petan $97,500 (2)
Salary Remaining : $73,770
Oskar Olausson $85,000 (2)
Salary Remaining : $64,312
Kevin Connauton $85,000 (1)
Salary Remaining : $64,312
Carsen Twarynski $82,500 (1)
Salary Remaining : $62,421
David Gustafsson $77,500 (3)
Salary Remaining : $58,638
Louis Belpedio $77,500 (2)
Salary Remaining : $58,638
Gavin Bayreuther $75,000 (1)
Salary Remaining : $56,746
Ryan Schmelzer $75,000 (1)
Salary Remaining : $56,746
Farm Goalie 49 $70,000 (1)
Salary Remaining : $52,963
Arturs Silovs $65,000 (1)
Salary Remaining : $49,180
Kyle Criscuolo $60,000 (3)
Salary Remaining : $45,397
Jon-Randall Avon $60,000 (3)
Salary Remaining : $45,397
Dominik Shine $60,000 (2)
Salary Remaining : $45,397
Mike Hardman $50,000 (1)
Salary Remaining : $37,831
Matt Martin $50,000 (1)
Salary Remaining : $37,831
Matthew Wedman $50,000 (2)
Salary Remaining : $37,831
Total Farm Players21
Salary Commitment
Year 2024 : $1,713,750
Year 2025 : $781,000
Year 2026 : $306,000
Year 2027 : $108,500
Salary Average Commitment
Year 2024 : $1,713,750
Year 2025 : $781,000
Year 2026 : $306,000
Year 2027 : $108,500

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,862 - 93.08%
Farm Level 2: 1000 - $15 - 937 - 93.71%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,697,110
Year to Date Revenue$16,971,100
Farm
Home Games Left31
Average Attendance - %2,799 - 93.29%
Average Income per Game$118,021
Year to Date Revenue$1,180,213

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$19,554,219
Farm Year To Date Expenses$542,321
Pro Salary Cap To Date$19,528,373
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,610,410
Farm Estimated Season Revenue$3,658,660
Pro Remaining Season Days149
Pro Expenses Per Days$421,890
Pro Estimated Expenses$62,861,610
Farm Remaining Season Days143
Farm Expenses Per Days$11,394
Farm Estimated Expenses$1,629,342
Estimated Season Expenses$64,490,952
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$3,107,555
Projected Bank Account($5,114,327)

Pro Players Salaries

Steven Stamkos (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $9,169,231
William Nylander (1 Way Contract) $8,950,000 (5)
-Salary Remaining : $6,838,718
Igor Shesterkin (1 Way Contract) $8,500,000 (5)
-Salary Remaining : $6,494,872
Mark Scheifele (1 Way Contract) $8,268,750 (2)
-Salary Remaining : $6,318,173
Elias Lindholm (1 Way Contract) $6,547,500 (4)
-Salary Remaining : $5,002,962
Tyler Toffoli (1 Way Contract) $6,210,000 (1)
-Salary Remaining : $4,745,077
Brett Pesce (1 Way Contract) $5,433,750 (4)
-Salary Remaining : $4,151,942
Jeff Skinner (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,438,462
Hampus Lindholm (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,056,410
Cam Fowler (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,674,359
Jesper Bratt (1 Way Contract) $3,093,750 (3)
-Salary Remaining : $2,363,942
Brendan Smith (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,528,205
Nicholas Paul (1 Way Contract) $1,701,000 (3)
-Salary Remaining : $1,299,738
Ian Cole $1,499,999 (3)
-Salary Remaining : $1,146,153
Ryan Carpenter $1,160,000 (2)
-Salary Remaining : $886,359
Michael Amadio $1,143,750 (5)
-Salary Remaining : $873,942
Jimmy Vesey $1,134,000 (1)
-Salary Remaining : $866,492
Alec Martinez $1,080,000 (2)
-Salary Remaining : $825,231
Justus Annunen $795,625 (1)
-Salary Remaining : $607,939
Cale Fleury $750,375 (2)
-Salary Remaining : $573,363
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 : $113,492
Brandon Duhaime $150,000 (1)
Salary Remaining : $113,492
Luke Philp $150,000 (1)
Salary Remaining : $113,492
Brett Murray $150,000 (1)
Salary Remaining : $113,492
Vinnie Hinostroza $149,500 (3)
Salary Remaining : $113,114
Nikita Tolopilo $130,000 (4)
Salary Remaining : $98,360
Bradley Marek $120,000 (3)
Salary Remaining : $90,794
Carson Golder $120,000 (3)
Salary Remaining : $90,794
Chad Nychuk $110,000 (4)
Salary Remaining : $83,228
Patrick Guay $97,500 (4)
Salary Remaining : $73,770
Mark Rassell $77,500 (5)
Salary Remaining : $58,638
Farm Player 11 $70,000 (1)
Salary Remaining : $52,963
Farm Player 109 $70,000 (1)
Salary Remaining : $52,963
FarmPlay2 $70,000 (1)
Salary Remaining : $52,963
FarmGoal6 $70,000 (1)
Salary Remaining : $52,963
Frederic Brunet $60,000 (3)
Salary Remaining : $45,397
Tobie Bisson $54,500 (1)
Salary Remaining : $41,235
Alexander True $54,500 (1)
Salary Remaining : $41,235
Shawn Element $50,000 (3)
Salary Remaining : $37,831
Colin Theisen $50,000 (1)
Salary Remaining : $37,831
Grant Cruikshank $50,000 (3)
Salary Remaining : $37,831
Roman Kinal $50,000 (3)
Salary Remaining : $37,831
Cody Haiskanen $50,000 (1)
Salary Remaining : $37,831
Graham McPhee $50,000 (3)
Salary Remaining : $37,831
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 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,881 - 94.06%
Farm Level 2: 1000 - $15 - 971 - 97.05%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,699,664
Year to Date Revenue$11,897,650
Farm
Home Games Left31
Average Attendance - %2,852 - 95.06%
Average Income per Game$119,795
Year to Date Revenue$1,197,953

Expense

Pro Players Total Salaries$66,971,749
Farm Players Total Salaries$1,548,675
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$15,798,470
Farm Year To Date Expenses$376,924
Pro Salary Cap To Date$15,798,470
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,788,586
Farm Estimated Season Revenue$3,713,654
Pro Remaining Season Days149
Pro Expenses Per Days$343,445
Pro Estimated Expenses$51,173,305
Farm Remaining Season Days143
Farm Expenses Per Days$8,194
Farm Estimated Expenses$1,171,742
Estimated Season Expenses$52,345,047
Estimated Season Salary Cap$69,221,775
Estimate Under Maximum Salary Cap of $83,500,000$14,278,225
Estimate Over Minimum Salary Cap of $0 $69,221,775
Current Bank Account$15,621,895
Projected Bank Account$24,779,088

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $6,876,923
David Perron (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,112,821
Seth Jones (1 Way Contract) $6,318,000 (2)
-Salary Remaining : $4,827,600
Kevin Hayes (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $4,737,436
Joel Farabee (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $4,202,564
Adam Pelech (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $3,438,462
Adam Lowry (1 Way Contract) $3,833,332 (1)
-Salary Remaining : $2,929,059
Kevin Fiala (1 Way Contract) $3,450,000 (1)
-Salary Remaining : $2,636,154
Tyler Johnson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,292,308
Alexandre Carrier $2,500,000 (1)
-Salary Remaining : $1,910,256
Noel Acciari (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,604,615
Joonas Korpisalo (1 Way Contract) $1,690,000 (1)
-Salary Remaining : $1,291,333
Trevor van Riemsdyk $1,300,000 (3)
-Salary Remaining : $993,333
Jujhar Khaira $1,264,167 (2)
-Salary Remaining : $965,953
Jackson LaCombe $1,250,000 (3)
-Salary Remaining : $955,128
Jakub Lauko $1,200,000 (2)
-Salary Remaining : $916,923
Spencer Martin $1,143,750 (4)
-Salary Remaining : $873,942
Erik Brannstrom $1,085,000 (4)
-Salary Remaining : $829,051
Brett Seney $975,000 (3)
-Salary Remaining : $745,000
Haydn Fleury $962,500 (1)
-Salary Remaining : $735,449
Dominic Toninato $950,000 (3)
-Salary Remaining : $725,897
Ryan Dzingel $750,000 (3)
-Salary Remaining : $573,077
Total Pro Players22
Salary Commitment
Year 2024 : $66,971,749
Year 2025 : $32,435,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Average Commitment
Year 2024 : $66,271,749
Year 2025 : $31,735,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Cap with 1 Way Contract
Year 2024 : $66,971,749
Year 2025 : $32,435,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750

Farm Players Salaries

Collin Delia $139,800 (2)
Salary Remaining : $105,775
Alec Regula $96,875 (5)
Salary Remaining : $73,297
Scott Reedy $82,500 (3)
Salary Remaining : $62,421
Samuel Walker $75,000 (2)
Salary Remaining : $56,746
Maxim Groshev $70,000 (3)
Salary Remaining : $52,963
Viktor Neuchev $70,000 (3)
Salary Remaining : $52,963
Simon Johansson $65,000 (2)
Salary Remaining : $49,180
Blake McLaughlin $65,000 (2)
Salary Remaining : $49,180
Yan Kuznetsov $62,500 (1)
Salary Remaining : $47,288
Stefan Matteau $62,500 (5)
Salary Remaining : $47,288
Jack Becker $62,500 (4)
Salary Remaining : $47,288
Patrick Khodorenko $62,500 (5)
Salary Remaining : $47,288
Zach Berzolla $62,500 (2)
Salary Remaining : $47,288
Mark Senden $62,500 (5)
Salary Remaining : $47,288
Magnus Hellberg $62,500 (3)
Salary Remaining : $47,288
Jake Bischoff $62,500 (5)
Salary Remaining : $47,288
Andy Welinski $60,000 (2)
Salary Remaining : $45,397
Anton Blidh $60,000 (3)
Salary Remaining : $45,397
Tory Dello $60,000 (1)
Salary Remaining : $45,397
Dan Renouf $54,500 (1)
Salary Remaining : $41,235
Kyle Marino $50,000 (1)
Salary Remaining : $37,831
Marc Johnstone $50,000 (2)
Salary Remaining : $37,831
Brenden Miller $50,000 (1)
Salary Remaining : $37,831
Total Farm Players23
Salary Commitment
Year 2024 : $1,548,675
Year 2025 : $1,271,675
Year 2026 : $754,375
Year 2027 : $409,375
Salary Average Commitment
Year 2024 : $1,548,675
Year 2025 : $1,271,675
Year 2026 : $754,375
Year 2027 : $409,375

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Avalanche $38,339,843 $83,365,320 $134,680 $83,365,320 212344
Blackhawks ($4,822,661) $77,820,405 $5,679,595 $77,820,405 263359
BlueJackets $11,475,365 $45,931,202 $37,568,798 $45,931,202 222951
Blues $7,426,001 $80,977,164 $2,522,836 $80,977,164 222648
Bruins $9,016,247 $79,864,451 $3,635,549 $79,864,451 242953
Canadiens $909,812 $80,095,584 $3,404,416 $80,095,584 252247
Canucks $25,865,209 $68,280,675 $15,219,325 $68,280,675 242448
Capitals $28,340,274 $75,690,475 $7,809,525 $75,690,475 253459
Devils $6,986,449 $70,280,890 $13,219,110 $70,280,890 223153
Ducks $7,098,733 $66,284,419 $17,215,581 $66,284,419 233255
Flames $54,980,155 $78,205,335 $5,294,665 $78,205,335 235477
Flyers $2,303,241 $82,853,751 $646,249 $82,853,751 202545
Golden Knights $17,702,199 $52,228,740 $31,271,260 $52,228,740 233255
Hockey Club $12,677,799 $77,785,207 $5,714,793 $77,785,207 232447
Hurricanes ($815,347) $65,841,360 $17,658,640 $65,841,360 212950
Islanders $25,254,934 $83,051,063 $448,937 $83,051,063 202747
Jets $5,233,852 $66,236,142 $17,263,858 $66,236,142 223759
Kings $44,306,224 $58,960,109 $24,539,891 $58,960,109 252752
Kraken $14,413,499 $72,203,832 $11,296,168 $72,203,832 225678
Lightning ($1,634,103) $75,540,075 $7,959,925 $75,540,075 213556
MapleLeafs $6,594,074 $68,302,085 $15,197,915 $68,302,085 242852
Oilers $13,648,024 $81,238,365 $2,261,635 $81,238,365 222951
Panthers $2,692,996 $74,425,035 $9,074,965 $74,425,035 224870
Penguins $2,598,564 $74,333,025 $9,166,975 $74,333,025 261945
Predators $4,658,703 $82,919,020 $580,980 $82,919,020 212344
Rangers $37,944,397 $81,594,955 $1,905,045 $81,594,955 202848
Red Wings ($614,397) $81,867,829 $1,632,171 $81,867,829 212647
Sabres $20,731,652 $79,951,051 $3,548,949 $79,951,051 233558
Senators $7,361,979 $72,108,817 $11,391,183 $72,108,817 233053
Sharks ($1,514,297) $78,859,743 $4,640,257 $78,859,743 222143
Stars $3,107,555 $82,389,983 $1,110,017 $82,389,983 202444
Wild $15,621,895 $69,221,775 $14,278,225 $69,221,775 222345