Team FinanceLast Update - Thursday, March 27, 2025 at 22:30
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 - 1,897 - 94.84%
Farm Level 2: 1000 - $15 - 944 - 94.42%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,741,085
Year to Date Revenue$64,420,150
Farm
Home Games Left3
Average Attendance - %2,841 - 94.70%
Average Income per Game$120,016
Year to Date Revenue$4,560,610

Expense

Pro Players Total Salaries$83,453,800
Farm Players Total Salaries$1,852,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,973,712
Farm Year To Date Expenses$1,645,859
Pro Salary Cap To Date$73,973,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,964,341
Farm Estimated Season Revenue$360,048
Pro Remaining Season Days22
Pro Expenses Per Days$427,968
Pro Estimated Expenses$9,415,296
Farm Remaining Season Days16
Farm Expenses Per Days$9,802
Farm Estimated Expenses$156,832
Estimated Season Expenses$9,572,128
Estimated Season Salary Cap$83,389,008
Estimate Under Maximum Salary Cap of $83,500,000$110,992
Estimate Over Minimum Salary Cap of $0 $83,389,008
Current Bank Account$29,971,730
Projected Bank Account$27,723,991

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $15,550,000 (5)
-Salary Remaining : $1,754,359
Mikko Rantanen (1 Way Contract) $8,325,000 (1)
-Salary Remaining : $939,231
Erik Karlsson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $902,564
Sebastian Aho (1 Way Contract) $7,233,300 (1)
-Salary Remaining : $816,065
Evander Kane (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $620,513
Justin Faulk (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $507,692
Marc-Edouard Vlasic (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $496,410
Ilya Samsonov (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $473,846
J.T Compher $4,100,000 (3)
-Salary Remaining : $462,564
Valeri Nichushkin (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $355,385
Roope Hintz (1 Way Contract) $3,118,500 (1)
-Salary Remaining : $351,831
Alex Iafallo (1 Way Contract) $3,055,500 (2)
-Salary Remaining : $344,723
Joel Edmundson (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $282,051
Alex Newhook $2,349,000 (1)
-Salary Remaining : $265,015
Joshua Brown (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $176,000
Pierre-edouard Bellemare (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $169,231
Rocco Grimaldi $1,000,000 (3)
-Salary Remaining : $112,821
Stuart Skinner $937,500 (3)
-Salary Remaining : $105,769
Trevor Lewis $925,000 (1)
-Salary Remaining : $104,359
Marcus Johansson $925,000 (3)
-Salary Remaining : $104,359
Nick Perbix $625,000 (1)
-Salary Remaining : $70,513
Total Pro Players21
Salary Commitment
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Average Commitment
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000
Salary Cap with 1 Way Contract
Year 2024 : $83,453,800
Year 2025 : $31,218,000
Year 2026 : $28,162,500
Year 2027 : $18,050,000

Farm Players Salaries

Dmitri Voronkov $150,000 (3)
Salary Remaining : $12,698
Brayden Pachal $140,000 (1)
Salary Remaining : $11,852
Ryan Shea $130,000 (1)
Salary Remaining : $11,005
Taro Hirose $125,000 (3)
Salary Remaining : $10,582
John Stevens $105,000 (2)
Salary Remaining : $8,889
Brandon Biro $100,000 (1)
Salary Remaining : $8,466
Louis Domingue $75,000 (1)
Salary Remaining : $6,349
Pavol Regenda $75,000 (2)
Salary Remaining : $6,349
Maxwell Crozier $70,000 (3)
Salary Remaining : $5,926
Farm Player 101 $70,000 (1)
Salary Remaining : $5,926
Eetu Liukas $65,000 (3)
Salary Remaining : $5,503
Axel Jonsson-Fjallby $65,000 (1)
Salary Remaining : $5,503
Henrik Tikkanen $65,000 (3)
Salary Remaining : $5,503
Reece Newkirk $62,500 (1)
Salary Remaining : $5,291
Michael Callahan $62,500 (1)
Salary Remaining : $5,291
Eetu Makiniemi $62,500 (1)
Salary Remaining : $5,291
Ethan Samson $60,000 (3)
Salary Remaining : $5,079
Kim Nousiainen $60,000 (1)
Salary Remaining : $5,079
Filip Cederqvist $60,000 (2)
Salary Remaining : $5,079
Evan Fitzpatrick $50,000 (5)
Salary Remaining : $4,233
Cooper Walker $50,000 (5)
Salary Remaining : $4,233
Jett Jones $50,000 (5)
Salary Remaining : $4,233
Ryan Sandelin $50,000 (3)
Salary Remaining : $4,233
Colton Young $50,000 (3)
Salary Remaining : $4,233
Total Farm Players24
Salary Commitment
Year 2024 : $1,852,500
Year 2025 : $1,025,000
Year 2026 : $785,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,837,500
Year 2025 : $1,010,000
Year 2026 : $770,000
Year 2027 : $150,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.65%
Farm Level 2: 1000 - $15 - 965 - 96.48%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,701,083
Year to Date Revenue$61,239,000
Farm
Home Games Left4
Average Attendance - %2,858 - 95.26%
Average Income per Game$120,286
Year to Date Revenue$4,450,571

Expense

Pro Players Total Salaries$101,849,449
Farm Players Total Salaries$2,832,825
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,719,285
Farm Year To Date Expenses$2,588,366
Pro Salary Cap To Date$72,715,932
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,505,417
Farm Estimated Season Revenue$481,143
Pro Remaining Season Days22
Pro Expenses Per Days$522,305
Pro Estimated Expenses$11,490,710
Farm Remaining Season Days16
Farm Expenses Per Days$14,988
Farm Estimated Expenses$239,808
Estimated Season Expenses$11,730,518
Estimated Season Salary Cap$82,938,650
Estimate Under Maximum Salary Cap of $83,500,000$561,350
Estimate Over Minimum Salary Cap of $0 $82,938,650
Current Bank Account($14,091,839)
Projected Bank Account($16,835,797)

Pro Players Salaries

Alex Killorn (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $846,154
Bo Horvat (1 Way Contract) $7,425,000 (4)
-Salary Remaining : $837,692
Jonathan Marchessault (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $817,949
Quinn Hughes (1 Way Contract) $6,711,750 (1)
-Salary Remaining : $757,223
Sergei Bobrovsky (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $733,333
Jaccob Slavin (1 Way Contract) $6,490,000 (3)
-Salary Remaining : $732,205
Darnell Nurse (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $620,513
Sean Couturier $5,460,000 (1)
-Salary Remaining : $616,000
Rickard Rakell (1 Way Contract) $4,774,699 (1)
-Salary Remaining : $538,684
Jake Walman (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $517,846
Brayden McNabb $4,000,000 (2)
-Salary Remaining : $451,282
Nick Foligno (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $428,718
Philipp Grubauer (1 Way Contract) $3,700,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $417,436
Nikita Zaitsev (1 Way Contract) $3,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $372,308
Jean-Gabriel Pageau (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $355,385
Dominik Kubalik (1 Way Contract) $3,150,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $355,385
Andrew Copp (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $349,744
Jordan Kyrou (1 Way Contract) $2,772,000 (2)
-Salary Remaining : $312,738
Connor Ingram $2,457,000 (5)
-Salary Remaining : $277,200
Casey Cizikas (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $248,205
Timothy Liljegren (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $197,436
Zach Benson $1,500,000 (3)
-Salary Remaining : $169,231
Luke Evangelista $1,250,000 (2)
-Salary Remaining : $141,026
Filip Zadina (1 Way Contract) $1,089,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $122,862
Arthur Kaliyev $900,000 (1)
-Salary Remaining : $101,538
Connor Dewar $880,000 (3)
-Salary Remaining : $99,282
Alex Laferriere (1 Way Contract) $650,000 (3)
-Salary Remaining : $73,333
Total Pro Players27
Salary Commitment
Year 2024 : $101,849,449
Year 2025 : $52,503,000
Year 2026 : $38,581,000
Year 2027 : $24,211,000
Salary Average Commitment
Year 2024 : $101,849,449
Year 2025 : $52,503,000
Year 2026 : $38,581,000
Year 2027 : $24,211,000
Salary Cap with 1 Way Contract
Year 2024 : $90,610,449
Year 2025 : $44,564,000
Year 2026 : $34,342,000
Year 2027 : $19,972,000

Farm Players Salaries

Troy Grosenick $149,500 (1)
Salary Remaining : $12,656
Carson Meyer $147,500 (2)
Salary Remaining : $12,487
T.J. Tynan $140,000 (2)
Salary Remaining : $11,852
Mason Primeau $140,000 (2)
Salary Remaining : $11,852
Joe Snively $104,000 (3)
Salary Remaining : $8,804
Radim Zohorna $100,750 (3)
Salary Remaining : $8,529
Christian Fischer $99,000 (1)
Salary Remaining : $8,381
Casey Fitzgerald $97,500 (3)
Salary Remaining : $8,254
Andrew Poturalski $97,500 (1)
Salary Remaining : $8,254
Calle Rosen $97,500 (1)
Salary Remaining : $8,254
Egor Afanasyev $95,000 (1)
Salary Remaining : $8,042
Grant Hutton $93,000 (1)
Salary Remaining : $7,873
Philip Tomasino $90,000 (1)
Salary Remaining : $7,619
James Hamblin $88,825 (3)
Salary Remaining : $7,520
Josh Dunne $85,250 (3)
Salary Remaining : $7,217
Dennis Gilbert $82,500 (1)
Salary Remaining : $6,984
Ethen Frank $77,500 (2)
Salary Remaining : $6,561
Jan Jenik $77,500 (3)
Salary Remaining : $6,561
Garrett Pilon $75,000 (2)
Salary Remaining : $6,349
Markus Niemelainen $70,000 (3)
Salary Remaining : $5,926
Pierrick Dube $70,000 (3)
Salary Remaining : $5,926
Josh Bloom $65,000 (3)
Salary Remaining : $5,503
Danny Zhilkin $65,000 (3)
Salary Remaining : $5,503
Nate Sucese $65,000 (1)
Salary Remaining : $5,503
Brendan Brisson $65,000 (2)
Salary Remaining : $5,503
Jeremie Poirier $65,000 (2)
Salary Remaining : $5,503
Karl Henriksson $65,000 (2)
Salary Remaining : $5,503
Valtteri Puustinen $62,500 (1)
Salary Remaining : $5,291
Matthew Seminoff $62,500 (3)
Salary Remaining : $5,291
Brian Halonen $60,000 (2)
Salary Remaining : $5,079
Isaac Poulter $60,000 (3)
Salary Remaining : $5,079
Rory Kerins $60,000 (3)
Salary Remaining : $5,079
Josh Maniscalco $60,000 (2)
Salary Remaining : $5,079
Total Farm Players33
Salary Commitment
Year 2024 : $2,832,825
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,832,825
Year 2025 : $1,901,325
Year 2026 : $1,006,325
Year 2027 : $0

BlueJackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,878 - 93.88%
Farm Level 2: 1000 - $15 - 953 - 95.34%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,519,362
Year to Date Revenue$51,658,300
Farm
Home Games Left3
Average Attendance - %2,831 - 94.37%
Average Income per Game$119,227
Year to Date Revenue$4,530,613

Expense

Pro Players Total Salaries$36,784,500
Farm Players Total Salaries$2,067,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$36,058,469
Farm Year To Date Expenses$1,945,858
Pro Salary Cap To Date$34,973,093
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,635,532
Farm Estimated Season Revenue$357,680
Pro Remaining Season Days22
Pro Expenses Per Days$188,638
Pro Estimated Expenses$4,150,036
Farm Remaining Season Days16
Farm Expenses Per Days$10,938
Farm Estimated Expenses$175,008
Estimated Season Expenses$4,325,044
Estimated Season Salary Cap$43,500,031
Estimate Under Maximum Salary Cap of $83,500,000$39,999,969
Estimate Over Minimum Salary Cap of $0 $43,500,031
Current Bank Account$14,045,429
Projected Bank Account$20,713,597

Pro Players Salaries

Ilya Mikheyev (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $535,897
Robby Fabbri (1 Way Contract) $4,250,000 (5)
-Salary Remaining : $479,487
Brandon Tanev (1 Way Contract) $3,307,000 (5)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $373,097
Connor McMichael $2,625,000 (5)
-Salary Remaining : $296,154
Kaapo Kakko (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $213,231
Jacob Bryson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $208,718
James Reimer (1 Way Contract) $1,800,000 (5)
-Salary Remaining : $203,077
Kiefer Sherwood $1,750,000 (5)
-Salary Remaining : $197,436
Victor Olofsson (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $169,231
Miles Wood (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $169,231
Nick Blankenburg (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $169,231
Anton Forsberg $1,450,000 (4)
-Salary Remaining : $163,590
Darren Raddysh $1,365,000 (4)
-Salary Remaining : $154,000
Scott Perunovich $1,000,000 (1)
-Salary Remaining : $112,821
Tyson Foerster $950,000 (2)
-Salary Remaining : $107,179
Marat Khusnutdinov $875,000 (3)
-Salary Remaining : $98,718
Tanner Jeannot $870,000 (1)
-Salary Remaining : $98,154
Jacob Moverare $852,500 (3)
-Salary Remaining : $96,179
Fabian Zetterlund $750,000 (2)
-Salary Remaining : $84,615
Brandon Gignac $700,000 (1)
-Salary Remaining : $78,974
Emil Martinsen Lilleberg $650,000 (3)
-Salary Remaining : $73,333
Kasimir Kaskisuo $600,000 (5)
-Salary Remaining : $67,692
Total Pro Players22
Salary Commitment
Year 2024 : $36,784,500
Year 2025 : $32,324,500
Year 2026 : $27,274,500
Year 2027 : $20,147,000
Salary Average Commitment
Year 2024 : $36,784,500
Year 2025 : $32,324,500
Year 2026 : $27,274,500
Year 2027 : $20,147,000
Salary Cap with 1 Way Contract
Year 2024 : $33,477,500
Year 2025 : $29,017,500
Year 2026 : $23,967,500
Year 2027 : $16,840,000

Farm Players Salaries

Justin Barron $115,000 (1)
Salary Remaining : $9,735
Mason Morelli $100,750 (3)
Salary Remaining : $8,529
Evan Cormier $100,000 (5)
Salary Remaining : $8,466
Joe Hicketts $93,000 (2)
Salary Remaining : $7,873
Brady Keeper $93,000 (2)
Salary Remaining : $7,873
Mike Vecchione $90,000 (3)
Salary Remaining : $7,619
Cameron Crotty $85,250 (3)
Salary Remaining : $7,217
Cam Dineen $85,250 (2)
Salary Remaining : $7,217
Mackie Samoskevich $80,000 (3)
Salary Remaining : $6,772
Reid Schaefer $80,000 (3)
Salary Remaining : $6,772
Erik Middendorf $80,000 (5)
Salary Remaining : $6,772
Calle Clang $80,000 (3)
Salary Remaining : $6,772
Zack MacEwen $77,500 (1)
Salary Remaining : $6,561
Jacob Larsson $77,500 (1)
Salary Remaining : $6,561
Owen Sillinger $75,000 (3)
Salary Remaining : $6,349
Mathias Emilio Pettersen $70,000 (2)
Salary Remaining : $5,926
Tanner Dickinson $67,500 (3)
Salary Remaining : $5,714
Colton Dach $65,000 (3)
Salary Remaining : $5,503
Cole McWard $65,000 (3)
Salary Remaining : $5,503
Sean Farrell $65,000 (3)
Salary Remaining : $5,503
Arvid Holm $62,500 (1)
Salary Remaining : $5,291
Isaak Phillips $60,000 (1)
Salary Remaining : $5,079
Kevin Gravel $50,000 (2)
Salary Remaining : $4,233
Tommy Miller $50,000 (4)
Salary Remaining : $4,233
Jake Gaudet $50,000 (3)
Salary Remaining : $4,233
Drew Callin $50,000 (3)
Salary Remaining : $4,233
Gustav Grigals $50,000 (3)
Salary Remaining : $4,233
Graham Slaggert $50,000 (4)
Salary Remaining : $4,233
Total Farm Players28
Salary Commitment
Year 2024 : $2,067,250
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $2,067,250
Year 2025 : $1,674,750
Year 2026 : $1,283,500
Year 2027 : $280,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,882 - 94.11%
Farm Level 2: 1000 - $15 - 937 - 93.70%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,499,464
Year to Date Revenue$55,480,150
Farm
Home Games Left3
Average Attendance - %2,819 - 93.97%
Average Income per Game$119,096
Year to Date Revenue$4,525,665

Expense

Pro Players Total Salaries$74,620,301
Farm Players Total Salaries$1,862,583
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,009,385
Farm Year To Date Expenses$1,644,032
Pro Salary Cap To Date$69,009,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,997,854
Farm Estimated Season Revenue$357,289
Pro Remaining Season Days22
Pro Expenses Per Days$382,668
Pro Estimated Expenses$8,418,696
Farm Remaining Season Days16
Farm Expenses Per Days$9,855
Farm Estimated Expenses$157,680
Estimated Season Expenses$8,576,376
Estimated Season Salary Cap$77,428,081
Estimate Under Maximum Salary Cap of $83,500,000$6,071,919
Estimate Over Minimum Salary Cap of $0 $77,428,081
Current Bank Account($2,380,244)
Projected Bank Account($4,601,477)

Pro Players Salaries

Filip Forsberg (1 Way Contract) $11,650,000 (4)
-Salary Remaining : $1,314,359
Anders Lee (1 Way Contract) $8,750,000 (1)
-Salary Remaining : $987,179
Jake Guentzel (1 Way Contract) $8,100,000 (4)
-Salary Remaining : $913,846
Derek Forbort (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $592,308
Tristan Jarry (1 Way Contract) $4,410,000 (3)
-Salary Remaining : $497,538
Ryan Strome (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $473,846
Noah Dobson (1 Way Contract) $4,025,000 (4)
-Salary Remaining : $454,103
Teddy Blueger (1 Way Contract) $4,000,500 (4)
-Salary Remaining : $451,338
Darcy Kuemper (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $423,077
Gustav Forsling $3,600,001 (5)
-Salary Remaining : $406,154
Mario Ferraro (1 Way Contract) $3,241,667 (3)
-Salary Remaining : $365,727
Nic Dowd (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $338,462
Eetu Luostarinen (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $186,154
Brandon Hagel (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $186,154
Cole Guttman $1,250,000 (2)
-Salary Remaining : $141,026
Parker Wotherspoon $906,250 (2)
-Salary Remaining : $102,244
Jack Quinn $900,000 (1)
-Salary Remaining : $101,538
Rasmus Ristolainen $900,000 (5)
-Salary Remaining : $101,538
Julien Gauthier $893,550 (1)
-Salary Remaining : $100,811
Tyler Tucker $880,000 (4)
-Salary Remaining : $99,282
Alexander Alexeyev $863,333 (2)
-Salary Remaining : $97,402
Jaret Anderson-Dolan $750,000 (2)
-Salary Remaining : $84,615
Total Pro Players22
Salary Commitment
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501
Salary Average Commitment
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501
Salary Cap with 1 Way Contract
Year 2024 : $74,620,301
Year 2025 : $64,076,751
Year 2026 : $50,407,168
Year 2027 : $37,355,501

Farm Players Salaries

Anthony Angello $100,750 (3)
Salary Remaining : $8,529
Rhett Gardner $100,750 (3)
Salary Remaining : $8,529
Hudson Fasching $93,000 (2)
Salary Remaining : $7,873
Victor Soderstrom $90,000 (1)
Salary Remaining : $7,619
Ryan Suzuki $86,333 (3)
Salary Remaining : $7,309
Cole Koepke $77,500 (2)
Salary Remaining : $6,561
Tanner Kaspick $74,250 (2)
Salary Remaining : $6,286
Farm Goalie 1 $70,000 (1)
Salary Remaining : $5,926
Ryder Rolston $70,000 (3)
Salary Remaining : $5,926
Michal Teply $70,000 (3)
Salary Remaining : $5,926
Jared Moe $67,500 (3)
Salary Remaining : $5,714
Lucas Johansen $67,500 (1)
Salary Remaining : $5,714
Waltteri Merela $67,500 (3)
Salary Remaining : $5,714
Caedan Bankier $65,000 (3)
Salary Remaining : $5,503
Jayden Grubbe $65,000 (3)
Salary Remaining : $5,503
Riley Kidney $65,000 (1)
Salary Remaining : $5,503
Quinn Schmiemann $65,000 (2)
Salary Remaining : $5,503
Brad Hunt $65,000 (2)
Salary Remaining : $5,503
Michael Houser $65,000 (2)
Salary Remaining : $5,503
Max Sasson $65,000 (3)
Salary Remaining : $5,503
Luke Henman $62,500 (1)
Salary Remaining : $5,291
Alex Green $60,000 (1)
Salary Remaining : $5,079
Justin Addamo $50,000 (2)
Salary Remaining : $4,233
Nolan Yaremko $50,000 (3)
Salary Remaining : $4,233
Brad Malone $50,000 (3)
Salary Remaining : $4,233
Aaron Ness $50,000 (3)
Salary Remaining : $4,233
Dawson Barteaux $50,000 (3)
Salary Remaining : $4,233
Total Farm Players27
Salary Commitment
Year 2024 : $1,862,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,862,583
Year 2025 : $1,447,583
Year 2026 : $957,833
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Bank Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,903 - 95.13%
Farm Level 2: 1000 - $15 - 946 - 94.61%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,716,923
Year to Date Revenue$63,526,150
Farm
Home Games Left3
Average Attendance - %2,849 - 94.95%
Average Income per Game$120,361
Year to Date Revenue$4,573,713

Expense

Pro Players Total Salaries$87,483,250
Farm Players Total Salaries$2,213,012
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,140,014
Farm Year To Date Expenses$2,109,428
Pro Salary Cap To Date$71,870,775
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,867,692
Farm Estimated Season Revenue$361,083
Pro Remaining Season Days22
Pro Expenses Per Days$448,632
Pro Estimated Expenses$9,869,904
Farm Remaining Season Days16
Farm Expenses Per Days$11,709
Farm Estimated Expenses$187,344
Estimated Season Expenses$10,057,248
Estimated Season Salary Cap$81,571,455
Estimate Under Maximum Salary Cap of $83,500,000$1,928,545
Estimate Over Minimum Salary Cap of $0 $81,571,455
Current Bank Account$1,835,488
Projected Bank Account($992,985)

Pro Players Salaries

David Pastrnak (1 Way Contract) $7,800,000 (3)
-Salary Remaining : $880,000
Tomas Hertl (1 Way Contract) $7,593,750 (3)
-Salary Remaining : $856,731
Jason Robertson (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $830,641
Juuse Saros (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $761,538
Vincent Trocheck (1 Way Contract) $6,412,500 (3)
-Salary Remaining : $723,462
Seth Jones (1 Way Contract) $6,318,000 (2)
-Salary Remaining : $712,800
Artturi Lehkonen (1 Way Contract) $6,075,000 (5)
-Salary Remaining : $685,385
Pavel Buchnevich (1 Way Contract) $4,870,500 (3)
-Salary Remaining : $549,492
Devon Toews (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $535,897
Filip Hronek (1 Way Contract) $4,356,000 (1)
-Salary Remaining : $491,446
Jake Oettinger (1 Way Contract) $3,960,000 (3)
-Salary Remaining : $446,769
Brady Skjei (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $349,744
Erik Haula (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $310,256
Lucas Raymond (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $253,846
Ilya Lyubushkin (1 Way Contract) $1,990,000 (2)
-Salary Remaining : $224,513
Matthew Poitras (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $169,231
Cole Sillinger (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $169,231
Owen Tippett $1,485,000 (3)
-Salary Remaining : $167,538
Cody Ceci $1,462,500 (2)
-Salary Remaining : $165,000
Connor Clifton $1,350,000 (4)
-Salary Remaining : $152,308
Barclay Goodrow $1,165,500 (2)
-Salary Remaining : $131,492
Trent Frederic $1,039,500 (2)
-Salary Remaining : $117,277
Michael McCarron $900,000 (1)
-Salary Remaining : $101,538
Joey Anderson $742,500 (2)
-Salary Remaining : $83,769
Total Pro Players24
Salary Commitment
Year 2024 : $87,483,250
Year 2025 : $71,114,750
Year 2026 : $63,643,750
Year 2027 : $26,775,000
Salary Average Commitment
Year 2024 : $87,483,250
Year 2025 : $71,114,750
Year 2026 : $55,646,750
Year 2027 : $22,025,000
Salary Cap with 1 Way Contract
Year 2024 : $85,983,250
Year 2025 : $69,614,750
Year 2026 : $54,146,750
Year 2027 : $22,025,000

Farm Players Salaries

Ross Johnston $132,000 (1)
Salary Remaining : $11,175
Wilmer Skoog $130,000 (5)
Salary Remaining : $11,005
Matthew Coronato $125,000 (3)
Salary Remaining : $10,582
Jeremy Brodeur $98,000 (5)
Salary Remaining : $8,296
Jordan Gross $90,000 (5)
Salary Remaining : $7,619
Cameron Butler $89,438 (5)
Salary Remaining : $7,571
Brett Kemp $85,500 (4)
Salary Remaining : $7,238
Cory Conacher $85,000 (3)
Salary Remaining : $7,196
Jean-Luc Foudy $85,000 (1)
Salary Remaining : $7,196
Adam Beckman $84,375 (5)
Salary Remaining : $7,143
Karson Kuhlman $83,700 (2)
Salary Remaining : $7,086
Brandon Baddock $82,500 (5)
Salary Remaining : $6,984
Jacob Doty $80,000 (3)
Salary Remaining : $6,772
Maxwell Willman $77,500 (1)
Salary Remaining : $6,561
Lleyton Moore $75,000 (5)
Salary Remaining : $6,349
Antti Tuomisto $75,000 (3)
Salary Remaining : $6,349
Wyatt Aamodt $70,000 (4)
Salary Remaining : $5,926
Nick Abruzzese $70,000 (2)
Salary Remaining : $5,926
Sam Jardine $70,000 (5)
Salary Remaining : $5,926
Gavin Hain $65,000 (4)
Salary Remaining : $5,503
Emil Andrae $65,000 (2)
Salary Remaining : $5,503
Dmitri Osipov $60,000 (1)
Salary Remaining : $5,079
Nikita Pavlychev $60,000 (1)
Salary Remaining : $5,079
Wyatt Kalynuk $60,000 (1)
Salary Remaining : $5,079
Mark Sinclair $60,000 (2)
Salary Remaining : $5,079
Jaxsen Wiebe $55,000 (5)
Salary Remaining : $4,656
Kevin Wall $50,000 (4)
Salary Remaining : $4,233
Steven Santini $50,000 (4)
Salary Remaining : $4,233
Total Farm Players28
Salary Commitment
Year 2024 : $2,213,013
Year 2025 : $1,738,513
Year 2026 : $1,459,813
Year 2027 : $1,094,813
Salary Average Commitment
Year 2024 : $2,213,013
Year 2025 : $1,738,513
Year 2026 : $1,459,813
Year 2027 : $1,094,813

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,866 - 93.29%
Farm Level 2: 1000 - $15 - 942 - 94.21%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,623,036
Year to Date Revenue$56,806,250
Farm
Home Games Left3
Average Attendance - %2,808 - 93.60%
Average Income per Game$118,362
Year to Date Revenue$4,497,771

Expense

Pro Players Total Salaries$35,348,551
Farm Players Total Salaries$1,660,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,443,873
Pro Year To Date Expenses$61,702,963
Farm Year To Date Expenses$1,533,425
Pro Salary Cap To Date$57,473,722
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,738,214
Farm Estimated Season Revenue$355,087
Pro Remaining Season Days22
Pro Expenses Per Days$181,275
Pro Estimated Expenses$3,988,050
Farm Remaining Season Days16
Farm Expenses Per Days$8,787
Farm Estimated Expenses$140,592
Estimated Season Expenses$4,128,642
Estimated Season Salary Cap$66,296,399
Estimate Under Maximum Salary Cap of $83,500,000$17,203,601
Estimate Over Minimum Salary Cap of $0 $66,296,399
Current Bank Account($211,517)
Projected Bank Account$5,753,142

Pro Players Salaries

Damon Severson (1 Way Contract) $5,625,000 (4)
-Salary Remaining : $634,615
Connor Brown (1 Way Contract) $4,860,000 (3)
-Salary Remaining : $548,308
Antti Raanta (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $338,462
Dante Fabbro (1 Way Contract) $2,160,000 (1)
-Salary Remaining : $243,692
Travis Hamonic (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $225,641
William Carrier (1 Way Contract) $1,816,667 (2)
-Salary Remaining : $204,957
Oskar Sundqvist (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $169,231
Parker Kelly $1,475,000 (1)
-Salary Remaining : $166,410
Brett Kulak $1,450,000 (2)
-Salary Remaining : $163,590
Cole Bardreau $1,400,000 (5)
-Salary Remaining : $157,949
Brett Sutter $1,400,000 (5)
-Salary Remaining : $157,949
Zach Bogosian $950,000 (3)
-Salary Remaining : $107,179
Anders Bjork (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $101,538
Alexander Nylander $865,384 (1)
-Salary Remaining : $97,633
Alex Lyon $800,000 (2)
-Salary Remaining : $90,256
Alex Nedeljkovic $796,500 (2)
-Salary Remaining : $89,862
Noah Cates $750,000 (1)
-Salary Remaining : $84,615
Jordan Harris $750,000 (1)
-Salary Remaining : $84,615
Curtis Lazar $700,000 (5)
-Salary Remaining : $78,974
Linus Karlsson $650,000 (2)
-Salary Remaining : $73,333
Mitch McLain $500,000 (5)
-Salary Remaining : $56,410
Mark Duarte $500,000 (5)
-Salary Remaining : $56,410
Kale Kessy $500,000 (3)
-Salary Remaining : $56,410
Total Pro Players23
Salary Commitment
Year 2024 : $35,348,551
Year 2025 : $25,448,167
Year 2026 : $19,935,000
Year 2027 : $12,125,000
Salary Average Commitment
Year 2024 : $35,348,551
Year 2025 : $25,448,167
Year 2026 : $19,935,000
Year 2027 : $12,125,000
Salary Cap with 1 Way Contract
Year 2024 : $29,948,551
Year 2025 : $23,948,167
Year 2026 : $18,435,000
Year 2027 : $12,125,000

Farm Players Salaries

Tyson Feist $150,000 (5)
Salary Remaining : $12,698
Kevin Rooney $140,000 (1)
Salary Remaining : $11,852
Brogan Rafferty $102,500 (4)
Salary Remaining : $8,677
Travis Boyd $101,250 (3)
Salary Remaining : $8,571
Mason Lohrei $100,000 (3)
Salary Remaining : $8,466
Chris Driedger $99,450 (1)
Salary Remaining : $8,419
Dysin Mayo $85,500 (1)
Salary Remaining : $7,238
Jake Christiansen $77,500 (1)
Salary Remaining : $6,561
Jayden Struble $75,000 (3)
Salary Remaining : $6,349
Austin Strand $74,500 (1)
Salary Remaining : $6,307
Antonio Stranges $70,000 (3)
Salary Remaining : $5,926
Jan Mysak $70,000 (2)
Salary Remaining : $5,926
Riley Sutter $65,000 (2)
Salary Remaining : $5,503
Mackenzie MacEachern $50,000 (5)
Salary Remaining : $4,233
Sam Bitten $50,000 (5)
Salary Remaining : $4,233
Kevin Shattenkirk $50,000 (5)
Salary Remaining : $4,233
Phillip Di Giuseppe $50,000 (5)
Salary Remaining : $4,233
Michael Sgarbossa $50,000 (3)
Salary Remaining : $4,233
Matt Irwin $50,000 (3)
Salary Remaining : $4,233
Josh Currie $50,000 (5)
Salary Remaining : $4,233
Peter Holland $50,000 (5)
Salary Remaining : $4,233
Lucas Condotta $50,000 (4)
Salary Remaining : $4,233
Total Farm Players22
Salary Commitment
Year 2024 : $1,660,700
Year 2025 : $1,183,750
Year 2026 : $1,048,750
Year 2027 : $602,500
Salary Average Commitment
Year 2024 : $1,660,700
Year 2025 : $1,183,750
Year 2026 : $1,048,750
Year 2027 : $602,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,891 - 94.56%
Farm Level 2: 1000 - $15 - 940 - 94.02%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,566,841
Year to Date Revenue$54,839,450
Farm
Home Games Left3
Average Attendance - %2,831 - 94.38%
Average Income per Game$119,636
Year to Date Revenue$4,546,184

Expense

Pro Players Total Salaries$78,990,052
Farm Players Total Salaries$2,065,674
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,809,133
Farm Year To Date Expenses$1,769,403
Pro Salary Cap To Date$61,627,571
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,401,049
Farm Estimated Season Revenue$358,909
Pro Remaining Season Days22
Pro Expenses Per Days$405,077
Pro Estimated Expenses$8,911,694
Farm Remaining Season Days16
Farm Expenses Per Days$10,929
Farm Estimated Expenses$174,864
Estimated Season Expenses$9,086,558
Estimated Season Salary Cap$70,392,613
Estimate Under Maximum Salary Cap of $83,500,000$13,107,387
Estimate Over Minimum Salary Cap of $0 $70,392,613
Current Bank Account$17,480,129
Projected Bank Account$18,153,529

Pro Players Salaries

Nazem Kadri (1 Way Contract) $8,300,000 (3)
-Salary Remaining : $936,410
Claude Giroux (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $880,000
Vince Dunn (1 Way Contract) $7,350,000 (1)
-Salary Remaining : $829,231
Andrei Kuzmenko (1 Way Contract) $6,930,000 (4)
-Salary Remaining : $781,846
Thatcher Demko $6,900,000 (5)
-Salary Remaining : $778,462
Lawson Crouse (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $485,128
Mattias Samuelsson $4,264,285 (4)
-Salary Remaining : $481,099
Olli Maatta (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $473,846
Carson Soucy (1 Way Contract) $3,950,000 (4)
-Salary Remaining : $445,641
Phillip Danault (1 Way Contract) $3,885,000 (1)
-Salary Remaining : $438,308
Jordan Martinook (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $284,308
Calvin De Haan (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $236,923
Jack Roslovic (1 Way Contract) $2,010,642 (2)
-Salary Remaining : $226,842
Alexander Kerfoot (1 Way Contract) $1,890,000 (1)
-Salary Remaining : $213,231
Pius Suter (1 Way Contract) $1,872,000 (3)
-Salary Remaining : $211,200
Mark Giordano $1,450,000 (2)
-Salary Remaining : $163,590
Matthew Boldy $1,450,000 (1)
-Salary Remaining : $163,590
Nils Hoglander (1 Way Contract) $1,375,000 (5)
-Salary Remaining : $155,128
Anthony Stolarz $1,300,000 (2)
-Salary Remaining : $146,667
Ethan Bear (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $146,667
Kevin Stenlund $1,155,000 (1)
-Salary Remaining : $130,308
Niko Mikkola $1,063,125 (3)
-Salary Remaining : $119,942
Colton Sissons $925,000 (3)
-Salary Remaining : $104,359
Spencer Stastney $700,000 (2)
-Salary Remaining : $78,974
Total Pro Players24
Salary Commitment
Year 2024 : $78,990,052
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285
Salary Average Commitment
Year 2024 : $77,047,552
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285
Salary Cap with 1 Way Contract
Year 2024 : $77,690,052
Year 2025 : $47,340,052
Year 2026 : $39,779,410
Year 2027 : $27,619,285

Farm Players Salaries

Kevin Korchinski $150,000 (3)
Salary Remaining : $12,698
Riley Nash $149,900 (2)
Salary Remaining : $12,690
Justin Richards $130,000 (1)
Salary Remaining : $11,005
Vasily Podkolzin $125,000 (1)
Salary Remaining : $10,582
Cody Glass $100,524 (3)
Salary Remaining : $8,510
Patrick Brown $100,000 (1)
Salary Remaining : $8,466
Matthew Highmore $85,250 (1)
Salary Remaining : $7,217
Eric Comrie $84,000 (2)
Salary Remaining : $7,111
Jack Rathbone $80,750 (1)
Salary Remaining : $6,836
Roby Jarventie $75,000 (1)
Salary Remaining : $6,349
Ashton Sautner $75,000 (1)
Salary Remaining : $6,349
Wyatt Kaiser $70,000 (3)
Salary Remaining : $5,926
Leo Loof $70,000 (3)
Salary Remaining : $5,926
Jett Woo $65,250 (1)
Salary Remaining : $5,524
Tucker Robertson $65,000 (3)
Salary Remaining : $5,503
Jordan Papirny $60,000 (2)
Salary Remaining : $5,079
Logan Shaw $60,000 (3)
Salary Remaining : $5,079
Brett Budgell $60,000 (4)
Salary Remaining : $5,079
Colin Felix $60,000 (5)
Salary Remaining : $5,079
Jordan Oesterle $60,000 (4)
Salary Remaining : $5,079
Alex Gallant $60,000 (1)
Salary Remaining : $5,079
Zach Metsa $60,000 (3)
Salary Remaining : $5,079
Justin Dowling $60,000 (3)
Salary Remaining : $5,079
Ludovic Waeber $60,000 (2)
Salary Remaining : $5,079
Cristiano DiGiacinto $50,000 (1)
Salary Remaining : $4,233
Tanner Fritz $50,000 (4)
Salary Remaining : $4,233
Total Farm Players26
Salary Commitment
Year 2024 : $2,065,674
Year 2025 : $1,219,424
Year 2026 : $865,524
Year 2027 : $230,000
Salary Average Commitment
Year 2024 : $2,065,674
Year 2025 : $1,219,424
Year 2026 : $865,524
Year 2027 : $230,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,912 - 95.62%
Farm Level 2: 1000 - $15 - 929 - 92.86%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,745,918
Year to Date Revenue$64,598,950
Farm
Home Games Left3
Average Attendance - %2,841 - 94.70%
Average Income per Game$120,486
Year to Date Revenue$4,578,483

Expense

Pro Players Total Salaries$73,376,834
Farm Players Total Salaries$2,623,270
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,247,000
Pro Year To Date Expenses$65,872,551
Farm Year To Date Expenses$2,413,065
Pro Salary Cap To Date$64,462,235
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,983,670
Farm Estimated Season Revenue$361,459
Pro Remaining Season Days22
Pro Expenses Per Days$376,291
Pro Estimated Expenses$8,278,402
Farm Remaining Season Days16
Farm Expenses Per Days$13,880
Farm Estimated Expenses$222,080
Estimated Season Expenses$8,500,482
Estimated Season Salary Cap$75,987,637
Estimate Under Maximum Salary Cap of $83,500,000$7,512,363
Estimate Over Minimum Salary Cap of $0 $75,987,637
Current Bank Account$28,870,460
Projected Bank Account$27,715,107

Pro Players Salaries

Jacob Trouba (1 Way Contract) $10,800,000 (2)
-Salary Remaining : $1,218,462
Adin Hill (1 Way Contract) $6,857,500 (4)
-Salary Remaining : $773,667
Seth Jarvis $6,315,000 (1)
-Salary Remaining : $712,462
Carter Verhaeghe (1 Way Contract) $5,831,334 (4)
-Salary Remaining : $657,894
Christian Dvorak (1 Way Contract) $5,337,500 (2)
-Salary Remaining : $602,179
Trevor Zegras $5,170,000 (1)
-Salary Remaining : $583,282
Adam Larsson (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $428,718
Chandler Stephenson (1 Way Contract) $3,712,500 (3)
-Salary Remaining : $418,846
Robert Thomas (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $394,872
Ryan Lindgren (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $372,308
Frederick Gaudreau (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $338,462
Frank Vatrano (1 Way Contract) $2,964,000 (1)
-Salary Remaining : $334,400
Adrian Kempe (1 Way Contract) $1,980,000 (1)
-Salary Remaining : $223,385
Scott Laughton (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $214,359
Morgan Geekie (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $169,231
Cole Smith $1,498,000 (5)
-Salary Remaining : $169,005
Jalen Chatfield $1,141,000 (5)
-Salary Remaining : $128,728
Jeremy Lauzon $935,000 (1)
-Salary Remaining : $105,487
Calvin Pickard $900,000 (4)
-Salary Remaining : $101,538
Simon Benoit $822,500 (3)
-Salary Remaining : $92,795
Zachary Jones $812,500 (3)
-Salary Remaining : $91,667
Arvid Soderblom $650,000 (2)
-Salary Remaining : $73,333
Pontus Holmberg $650,000 (2)
-Salary Remaining : $73,333
Total Pro Players23
Salary Commitment
Year 2024 : $73,376,834
Year 2025 : $54,912,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834
Salary Average Commitment
Year 2024 : $73,376,834
Year 2025 : $53,012,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834
Salary Cap with 1 Way Contract
Year 2024 : $73,376,834
Year 2025 : $53,012,834
Year 2026 : $26,575,334
Year 2027 : $16,227,834

Farm Players Salaries

Ben Kraws $130,100 (3)
Salary Remaining : $11,014
Nikolai Knyzhov $124,750 (2)
Salary Remaining : $10,561
Dylan Gambrell $111,267 (3)
Salary Remaining : $9,419
Andreas Englund $100,583 (3)
Salary Remaining : $8,515
Connor Mackey $92,833 (3)
Salary Remaining : $7,859
Maxime Comtois $85,083 (3)
Salary Remaining : $7,203
Arnaud Durandeau $83,487 (2)
Salary Remaining : $7,068
Sean Day $82,500 (1)
Salary Remaining : $6,984
Keaton Middleton $82,167 (2)
Salary Remaining : $6,956
Nikolas Matinpalo $80,000 (2)
Salary Remaining : $6,772
Hunter McDonald $80,000 (3)
Salary Remaining : $6,772
Parker Ford $80,000 (3)
Salary Remaining : $6,772
Justin Hryckowian $80,000 (3)
Salary Remaining : $6,772
Lucas Carlsson $77,250 (2)
Salary Remaining : $6,540
Mitchell Chaffee $77,250 (2)
Salary Remaining : $6,540
Luke Krys $75,000 (3)
Salary Remaining : $6,349
Cole Krygier $75,000 (3)
Salary Remaining : $6,349
Jeremie Bucheler $75,000 (3)
Salary Remaining : $6,349
Drew Commesso $75,000 (3)
Salary Remaining : $6,349
Milos Kelemen $75,000 (2)
Salary Remaining : $6,349
Patrick Giles $70,000 (1)
Salary Remaining : $5,926
Hugo Alnefelt $70,000 (2)
Salary Remaining : $5,926
Dylan Garand $70,000 (2)
Salary Remaining : $5,926
Daniil Gushchin $70,000 (2)
Salary Remaining : $5,926
Dino Kambeitz $66,000 (3)
Salary Remaining : $5,587
Brett Berard $65,000 (3)
Salary Remaining : $5,503
Maxence Guenette $65,000 (1)
Salary Remaining : $5,503
Dennis Hildeby $65,000 (3)
Salary Remaining : $5,503
Bogdan Trineyev $60,000 (3)
Salary Remaining : $5,079
Luka Profaca $60,000 (2)
Salary Remaining : $5,079
Vincent Sevigny $60,000 (1)
Salary Remaining : $5,079
Olof Lindbom $60,000 (3)
Salary Remaining : $5,079
Brandon Scanlin $50,000 (1)
Salary Remaining : $4,233
Damien Giroux $50,000 (1)
Salary Remaining : $4,233
Total Farm Players34
Salary Commitment
Year 2024 : $2,623,270
Year 2025 : $2,245,770
Year 2026 : $1,375,866
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,623,270
Year 2025 : $2,245,770
Year 2026 : $1,375,866
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,867 - 93.34%
Farm Level 2: 1000 - $15 - 958 - 95.84%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,694,556
Year to Date Revenue$59,309,450
Farm
Home Games Left3
Average Attendance - %2,825 - 94.17%
Average Income per Game$118,771
Year to Date Revenue$4,513,299

Expense

Pro Players Total Salaries$75,573,666
Farm Players Total Salaries$2,513,388
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,896,154
Farm Year To Date Expenses$2,299,814
Pro Salary Cap To Date$62,896,154
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,167,334
Farm Estimated Season Revenue$356,313
Pro Remaining Season Days22
Pro Expenses Per Days$387,557
Pro Estimated Expenses$8,526,254
Farm Remaining Season Days16
Farm Expenses Per Days$13,298
Farm Estimated Expenses$212,768
Estimated Season Expenses$8,739,022
Estimated Season Salary Cap$71,422,408
Estimate Under Maximum Salary Cap of $83,500,000$12,077,592
Estimate Over Minimum Salary Cap of $0 $71,422,408
Current Bank Account$6,203,642
Projected Bank Account$7,988,267

Pro Players Salaries

Tim Stutzle (1 Way Contract) $9,393,750 (5)
-Salary Remaining : $1,059,808
Dougie Hamilton (1 Way Contract) $7,762,500 (2)
-Salary Remaining : $875,769
Tyler Myers (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $733,333
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $676,923
Sam Bennett (1 Way Contract) $5,499,999 (5)
-Salary Remaining : $620,513
Jan Rutta (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $597,949
Adam Henrique (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $564,103
MacKenzie Weegar (1 Way Contract) $4,387,500 (3)
-Salary Remaining : $495,000
Joel Armia (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $451,282
David Rittich (1 Way Contract) $3,465,000 (1)
-Salary Remaining : $390,923
Kasperi Kapanen (1 Way Contract) $3,168,000 (2)
-Salary Remaining : $357,415
Troy Stecher (1 Way Contract) $2,487,750 (1)
-Salary Remaining : $280,669
Ryan Suter (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $208,718
Dylan Guenther (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $197,436
Radek Faksa (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $169,231
Mark Jankowski $1,095,000 (3)
-Salary Remaining : $123,538
Jake Neighbours $1,000,000 (2)
-Salary Remaining : $112,821
Chad Ruhwedel $1,000,000 (2)
-Salary Remaining : $112,821
Rafael Harvey-Pinard $990,000 (2)
-Salary Remaining : $111,692
Adam Gaudette $916,667 (1)
-Salary Remaining : $103,419
Justin Brazeau $907,500 (5)
-Salary Remaining : $102,385
Kyle Burroughs $900,000 (2)
-Salary Remaining : $101,538
Aliaksei Protas $700,000 (1)
-Salary Remaining : $78,974
Total Pro Players23
Salary Commitment
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249
Salary Average Commitment
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249
Salary Cap with 1 Way Contract
Year 2024 : $75,573,666
Year 2025 : $61,504,249
Year 2026 : $43,083,749
Year 2027 : $15,801,249

Farm Players Salaries

Sebastian AhoD $145,000 (1)
Salary Remaining : $12,275
Alex Limoges $130,000 (1)
Salary Remaining : $11,005
Erik Kallgren $125,000 (1)
Salary Remaining : $10,582
Christian Wolanin $100,750 (2)
Salary Remaining : $8,529
Adam Erne $100,000 (4)
Salary Remaining : $8,466
Jakob Pelletier $100,000 (1)
Salary Remaining : $8,466
Hardy Haman Aktell $100,000 (5)
Salary Remaining : $8,466
Nick DeSimone $90,800 (2)
Salary Remaining : $7,687
Bobby Brink $90,000 (1)
Salary Remaining : $7,619
Nathan Smith $90,000 (1)
Salary Remaining : $7,619
Kale Clague $83,738 (1)
Salary Remaining : $7,089
Mark Kastelic $83,100 (4)
Salary Remaining : $7,035
Calen Addison $82,500 (1)
Salary Remaining : $6,984
Matt Luff $82,500 (2)
Salary Remaining : $6,984
Akito Hirose $80,000 (1)
Salary Remaining : $6,772
William Lockwood $77,500 (2)
Salary Remaining : $6,561
Joel Blomqvist $75,000 (3)
Salary Remaining : $6,349
Connor Carrick $75,000 (2)
Salary Remaining : $6,349
Michael DiPietro $70,000 (1)
Salary Remaining : $5,926
Mathias Laferriere $65,000 (1)
Salary Remaining : $5,503
Zach Aston-Reese $65,000 (5)
Salary Remaining : $5,503
Jimmy Huntington $65,000 (2)
Salary Remaining : $5,503
Arshdeep Bains $65,000 (2)
Salary Remaining : $5,503
Greg Meireles $62,500 (1)
Salary Remaining : $5,291
Aidan McDonough $60,000 (1)
Salary Remaining : $5,079
Ondrej Pavel $60,000 (3)
Salary Remaining : $5,079
Ryan McGregor $60,000 (1)
Salary Remaining : $5,079
Riley Damiani $60,000 (1)
Salary Remaining : $5,079
Mitchell Hoelscher $60,000 (2)
Salary Remaining : $5,079
Cole Schwindt $60,000 (1)
Salary Remaining : $5,079
Jagger Joshua $50,000 (5)
Salary Remaining : $4,233
Total Farm Players31
Salary Commitment
Year 2024 : $2,513,388
Year 2025 : $1,149,650
Year 2026 : $533,100
Year 2027 : $398,100
Salary Average Commitment
Year 2024 : $2,513,388
Year 2025 : $1,149,650
Year 2026 : $533,100
Year 2027 : $398,100

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.43%
Farm Level 2: 1000 - $15 - 951 - 95.08%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,515,756
Year to Date Revenue$53,051,450
Farm
Home Games Left3
Average Attendance - %2,839 - 94.65%
Average Income per Game$119,742
Year to Date Revenue$4,550,179

Expense

Pro Players Total Salaries$51,767,790
Farm Players Total Salaries$2,477,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$15,150,000
Pro Year To Date Expenses$45,462,769
Farm Year To Date Expenses$2,256,509
Pro Salary Cap To Date$45,350,975
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,094,534
Farm Estimated Season Revenue$359,225
Pro Remaining Season Days22
Pro Expenses Per Days$265,476
Pro Estimated Expenses$5,840,472
Farm Remaining Season Days16
Farm Expenses Per Days$13,106
Farm Estimated Expenses$209,696
Estimated Season Expenses$6,050,168
Estimated Season Salary Cap$66,341,447
Estimate Under Maximum Salary Cap of $83,500,000$17,158,553
Estimate Over Minimum Salary Cap of $0 $66,341,447
Current Bank Account$12,473,415
Projected Bank Account$15,877,006

Pro Players Salaries

Victor Hedman (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $1,353,846
Andrei Svechnikov (1 Way Contract) $7,362,500 (1)
-Salary Remaining : $830,641
Jakob Silfverberg (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $564,103
Jesper Fast (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $355,385
Colin Miller (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $310,256
Ondrej Palat (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $282,051
Leo Carlsson $2,000,000 (3)
-Salary Remaining : $225,641
Pavel Mintyukov $2,000,000 (3)
-Salary Remaining : $225,641
Tomas Tatar $1,499,999 (5)
-Salary Remaining : $169,231
Jake Allen $1,495,000 (3)
-Salary Remaining : $168,667
Ryan Reaves $1,400,000 (5)
-Salary Remaining : $157,949
Anson Thornton $1,400,000 (5)
-Salary Remaining : $157,949
Corey Perry $1,400,000 (5)
-Salary Remaining : $157,949
Simon Nemec $1,250,000 (2)
-Salary Remaining : $141,026
Conor Timmins $1,089,000 (3)
-Salary Remaining : $122,862
Jack Drury $1,000,000 (1)
-Salary Remaining : $112,821
Nathan Bastian $821,291 (1)
-Salary Remaining : $92,658
Alexey Toropchenko $750,000 (1)
-Salary Remaining : $84,615
Alex Petrovic $700,000 (2)
-Salary Remaining : $78,974
Chris Wagner $600,000 (1)
-Salary Remaining : $67,692
Nikita Okhotiuk $600,000 (1)
-Salary Remaining : $67,692
Kurtis MacDermid $500,000 (3)
-Salary Remaining : $56,410
Joseph Blandisi $500,000 (4)
-Salary Remaining : $56,410
Total Pro Players23
Salary Commitment
Year 2024 : $51,767,790
Year 2025 : $34,733,999
Year 2026 : $15,783,999
Year 2027 : $8,699,999
Salary Average Commitment
Year 2024 : $50,772,790
Year 2025 : $33,738,999
Year 2026 : $14,788,999
Year 2027 : $8,699,999
Salary Cap with 1 Way Contract
Year 2024 : $51,767,790
Year 2025 : $34,733,999
Year 2026 : $15,783,999
Year 2027 : $8,699,999

Farm Players Salaries

Jacob Perreault $150,000 (1)
Salary Remaining : $12,698
Jamieson Rees $150,000 (1)
Salary Remaining : $12,698
Gabriel Dumont $140,000 (2)
Salary Remaining : $11,852
Keith Kinkaid $140,000 (2)
Salary Remaining : $11,852
Dalton Smith $120,000 (5)
Salary Remaining : $10,159
Trevor Carrick $97,500 (2)
Salary Remaining : $8,254
Olen Zellweger $80,000 (3)
Salary Remaining : $6,772
Chase Stillman $80,000 (3)
Salary Remaining : $6,772
Anthony Vincent $70,000 (2)
Salary Remaining : $5,926
Sasha Pastujov $70,000 (3)
Salary Remaining : $5,926
Travis Howe $70,000 (5)
Salary Remaining : $5,926
Cole Cassels $70,000 (4)
Salary Remaining : $5,926
Farm Goalie 46 $70,000 (1)
Salary Remaining : $5,926
Farm Goalie 21 $70,000 (1)
Salary Remaining : $5,926
Scott Sabourin $70,000 (5)
Salary Remaining : $5,926
Ethan Del Mastro $65,000 (3)
Salary Remaining : $5,503
Brennan Saulnier $60,000 (2)
Salary Remaining : $5,079
Hudson Elynuik $60,000 (1)
Salary Remaining : $5,079
Matvei Petrov $60,000 (3)
Salary Remaining : $5,079
Mitchell Vande Sompel $60,000 (1)
Salary Remaining : $5,079
Alex Peters $60,000 (1)
Salary Remaining : $5,079
Tyler Benson $60,000 (1)
Salary Remaining : $5,079
Shane Bowers $60,000 (1)
Salary Remaining : $5,079
Spencer Smallman $60,000 (1)
Salary Remaining : $5,079
Maxime Lajoie $60,000 (1)
Salary Remaining : $5,079
Brandon Hickey $60,000 (1)
Salary Remaining : $5,079
Ryan Wagner $60,000 (1)
Salary Remaining : $5,079
Nick Caamano $54,500 (1)
Salary Remaining : $4,614
Olivier Galipeau $50,000 (2)
Salary Remaining : $4,233
Seth Helgeson $50,000 (1)
Salary Remaining : $4,233
Oscar Dansk $50,000 (3)
Salary Remaining : $4,233
Garrett Wilson $50,000 (2)
Salary Remaining : $4,233
Dylan McIlrath $50,000 (2)
Salary Remaining : $4,233
Total Farm Players33
Salary Commitment
Year 2024 : $2,477,000
Year 2025 : $1,392,500
Year 2026 : $735,000
Year 2027 : $330,000
Salary Average Commitment
Year 2024 : $2,477,000
Year 2025 : $1,392,500
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 - 1,900 - 94.98%
Farm Level 2: 1000 - $15 - 943 - 94.26%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$63,027,000
Farm
Home Games Left3
Average Attendance - %2,842 - 94.74%
Average Income per Game$120,135
Year to Date Revenue$4,565,135

Expense

Pro Players Total Salaries$83,655,418
Farm Players Total Salaries$4,093,125
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,093,531
Farm Year To Date Expenses$3,813,060
Pro Salary Cap To Date$69,093,531
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,753,750
Farm Estimated Season Revenue$360,405
Pro Remaining Season Days22
Pro Expenses Per Days$429,002
Pro Estimated Expenses$9,438,044
Farm Remaining Season Days16
Farm Expenses Per Days$21,657
Farm Estimated Expenses$346,512
Estimated Season Expenses$9,784,556
Estimated Season Salary Cap$78,531,575
Estimate Under Maximum Salary Cap of $83,500,000$4,968,425
Estimate Over Minimum Salary Cap of $0 $78,531,575
Current Bank Account$46,435,544
Projected Bank Account$45,765,143

Pro Players Salaries

Adam Fox (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $916,385
Ryan O'Reilly (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $846,154
Colton Parayko (1 Way Contract) $7,425,000 (2)
-Salary Remaining : $837,692
Brayden Schenn (1 Way Contract) $7,400,000 (1)
-Salary Remaining : $834,872
Mark Stone (1 Way Contract) $6,425,000 (1)
-Salary Remaining : $724,872
Alex DeBrincat (1 Way Contract) $6,340,000 (2)
-Salary Remaining : $715,282
Jared McCann (1 Way Contract) $6,300,000 (4)
-Salary Remaining : $710,769
Anthony Cirelli (1 Way Contract) $5,343,750 (1)
-Salary Remaining : $602,885
Drake Batherson (1 Way Contract) $4,939,167 (1)
-Salary Remaining : $557,239
John Tavares (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $423,077
Conor Garland $3,500,000 (5)
-Salary Remaining : $394,872
Kirby Dach (1 Way Contract) $2,726,250 (1)
-Salary Remaining : $307,577
Sean Monahan (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $282,051
Cam York (1 Way Contract) $2,000,000 (5)
-Salary Remaining : $225,641
Yegor Sharangovich (1 Way Contract) $1,980,000 (2)
-Salary Remaining : $223,385
Kirill Marchenko $1,400,000 (2)
-Salary Remaining : $157,949
Dylan DeMelo $1,260,000 (1)
-Salary Remaining : $142,154
Logan Thompson $1,073,334 (5)
-Salary Remaining : $121,094
William Borgen $990,000 (1)
-Salary Remaining : $111,692
John-Jason Peterka $900,000 (1)
-Salary Remaining : $101,538
Lukas Dostal $893,750 (4)
-Salary Remaining : $100,833
J.J Moser $886,667 (1)
-Salary Remaining : $100,034
Total Pro Players22
Salary Commitment
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084
Salary Average Commitment
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084
Salary Cap with 1 Way Contract
Year 2024 : $83,655,418
Year 2025 : $40,912,084
Year 2026 : $23,767,084
Year 2027 : $23,767,084

Farm Players Salaries

John Klingberg $130,000 (5)
Salary Remaining : $11,005
Radim Simek $120,000 (2)
Salary Remaining : $10,159
Nathan Walker $112,500 (3)
Salary Remaining : $9,524
Ryan Johnson $100,000 (3)
Salary Remaining : $8,466
Ivan Miroshnichenko $100,000 (3)
Salary Remaining : $8,466
Chase Wouters $90,000 (3)
Salary Remaining : $7,619
Byron Froese $90,000 (3)
Salary Remaining : $7,619
John Hayden $90,000 (4)
Salary Remaining : $7,619
Jayson Megna $90,000 (3)
Salary Remaining : $7,619
Tyler Pitlick $90,000 (4)
Salary Remaining : $7,619
Jiri Kulich $90,000 (2)
Salary Remaining : $7,619
Jared McIsaac $86,625 (1)
Salary Remaining : $7,333
Cole Reinhardt $85,250 (3)
Salary Remaining : $7,217
Nolan Stevens $82,500 (1)
Salary Remaining : $6,984
Marian Studenic $82,500 (1)
Salary Remaining : $6,984
Glenn Gawdin $82,500 (1)
Salary Remaining : $6,984
Joel Hanley $80,000 (5)
Salary Remaining : $6,772
Connor MurphyG $80,000 (5)
Salary Remaining : $6,772
Sam Gagner $80,000 (4)
Salary Remaining : $6,772
Mike Reilly $80,000 (5)
Salary Remaining : $6,772
Alexander Barabanov $80,000 (5)
Salary Remaining : $6,772
Zach Dean $80,000 (3)
Salary Remaining : $6,772
Alex Goligoski $80,000 (5)
Salary Remaining : $6,772
Josh Doan $80,000 (2)
Salary Remaining : $6,772
Chris Terry $80,000 (4)
Salary Remaining : $6,772
Anthony Richard $77,500 (1)
Salary Remaining : $6,561
Cameron Hughes $76,250 (1)
Salary Remaining : $6,455
Tanner Laczynski $76,250 (1)
Salary Remaining : $6,455
Tristen Robins $75,000 (2)
Salary Remaining : $6,349
Angus Crookshank $70,000 (2)
Salary Remaining : $5,926
Jaxson Stauber $70,000 (2)
Salary Remaining : $5,926
Zac Dalpe $70,000 (4)
Salary Remaining : $5,926
Danila Klimovich $70,000 (1)
Salary Remaining : $5,926
Tanner Kero $70,000 (3)
Salary Remaining : $5,926
Filip Roos $70,000 (2)
Salary Remaining : $5,926
Max McCormick $70,000 (4)
Salary Remaining : $5,926
Michael Mersch $70,000 (3)
Salary Remaining : $5,926
Marcus Bjork $70,000 (2)
Salary Remaining : $5,926
Farm Player 100 $70,000 (1)
Salary Remaining : $5,926
Stanislav Svozil $70,000 (3)
Salary Remaining : $5,926
Vladislav Kolyachonok $69,750 (1)
Salary Remaining : $5,905
Linus Weissbach $65,000 (1)
Salary Remaining : $5,503
Ben McCartney $62,500 (1)
Salary Remaining : $5,291
Lucas Ciona $60,000 (3)
Salary Remaining : $5,079
Valtteri Pulli $60,000 (3)
Salary Remaining : $5,079
Andrew Agozzino $60,000 (3)
Salary Remaining : $5,079
Georgi Romanov $60,000 (3)
Salary Remaining : $5,079
Tomas Suchanek $60,000 (3)
Salary Remaining : $5,079
Ales Stezka $60,000 (1)
Salary Remaining : $5,079
Sam Morton $60,000 (3)
Salary Remaining : $5,079
Ben Jones $54,500 (1)
Salary Remaining : $4,614
Ben Gleason $54,500 (1)
Salary Remaining : $4,614
Curtis McKenzie $50,000 (4)
Salary Remaining : $4,233
Total Farm Players53
Salary Commitment
Year 2024 : $4,093,125
Year 2025 : $3,022,750
Year 2026 : $2,377,750
Year 2027 : $1,060,000
Salary Average Commitment
Year 2024 : $4,073,125
Year 2025 : $3,002,750
Year 2026 : $2,377,750
Year 2027 : $1,060,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,878 - 93.90%
Farm Level 2: 1000 - $15 - 933 - 93.27%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,634,772
Year to Date Revenue$60,486,550
Farm
Home Games Left3
Average Attendance - %2,811 - 93.69%
Average Income per Game$118,782
Year to Date Revenue$4,513,730

Expense

Pro Players Total Salaries$83,181,500
Farm Players Total Salaries$1,957,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,749,235
Farm Year To Date Expenses$1,800,903
Pro Salary Cap To Date$73,749,235
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,539,086
Farm Estimated Season Revenue$356,347
Pro Remaining Season Days22
Pro Expenses Per Days$426,572
Pro Estimated Expenses$9,384,584
Farm Remaining Season Days16
Farm Expenses Per Days$10,356
Farm Estimated Expenses$165,696
Estimated Season Expenses$9,550,280
Estimated Season Salary Cap$83,133,819
Estimate Under Maximum Salary Cap of $83,500,000$366,181
Estimate Over Minimum Salary Cap of $0 $83,133,819
Current Bank Account($6,933,536)
Projected Bank Account($9,588,383)

Pro Players Salaries

Ilya Sorokin (1 Way Contract) $12,375,000 (5)
-Salary Remaining : $1,396,154
Alex Ovechkin (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $1,353,846
Zachary Werenski (1 Way Contract) $9,487,500 (2)
-Salary Remaining : $1,070,385
William Karlsson (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $1,015,385
Travis Sanheim (1 Way Contract) $7,875,000 (4)
-Salary Remaining : $888,462
Trevor Moore (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $789,744
Matt Duchene (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $507,692
Anthony Duclair (1 Way Contract) $3,510,000 (3)
-Salary Remaining : $396,000
Boone Jenner (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $394,872
Morgan Frost $2,310,000 (3)
-Salary Remaining : $260,615
Moritz Seider (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $253,846
Ryan Hartman (1 Way Contract) $1,989,000 (2)
-Salary Remaining : $224,400
Ronnie Attard $1,000,000 (1)
-Salary Remaining : $112,821
Luke Glendening $1,000,000 (1)
-Salary Remaining : $112,821
Nick Cousins $1,000,000 (3)
-Salary Remaining : $112,821
Daniil Tarasov $945,000 (2)
-Salary Remaining : $106,615
Matias Maccelli $800,000 (1)
-Salary Remaining : $90,256
Nick Seeler $750,000 (2)
-Salary Remaining : $84,615
Johnathan Kovacevic $690,000 (2)
-Salary Remaining : $77,846
Santeri Hatakka $600,000 (1)
-Salary Remaining : $67,692
Ronan Seeley $600,000 (2)
-Salary Remaining : $67,692
Total Pro Players21
Salary Commitment
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Average Commitment
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000
Salary Cap with 1 Way Contract
Year 2024 : $83,181,500
Year 2025 : $77,531,500
Year 2026 : $59,570,000
Year 2027 : $36,250,000

Farm Players Salaries

Jermaine Loewen $150,000 (1)
Salary Remaining : $12,698
Jonathan Aspirot $145,000 (1)
Salary Remaining : $12,275
Robert Hagg $108,000 (4)
Salary Remaining : $9,143
Justin Kirkland $93,000 (3)
Salary Remaining : $7,873
Dryden Hunt $93,000 (2)
Salary Remaining : $7,873
Justin Bailey $90,000 (1)
Salary Remaining : $7,619
Mac Hollowell $85,250 (3)
Salary Remaining : $7,217
Matt Villalta $85,250 (3)
Salary Remaining : $7,217
Reilly Walsh $85,250 (3)
Salary Remaining : $7,217
Matt Rempe $82,000 (2)
Salary Remaining : $6,942
Ville Heinola $76,000 (2)
Salary Remaining : $6,434
Bokondji Imama $74,500 (1)
Salary Remaining : $6,307
Matej Blumel $72,500 (2)
Salary Remaining : $6,138
FarmGoal5 $70,000 (1)
Salary Remaining : $5,926
Farm Player 118 $70,000 (1)
Salary Remaining : $5,926
Farm Player 117 $70,000 (1)
Salary Remaining : $5,926
Fredrik Karlstrom $70,000 (1)
Salary Remaining : $5,926
Ruslan Iskhakov $70,000 (2)
Salary Remaining : $5,926
Leon Gawanke $67,500 (1)
Salary Remaining : $5,714
Jansen Harkins $60,000 (1)
Salary Remaining : $5,079
Mason Millman $60,000 (3)
Salary Remaining : $5,079
Alexis Gendron $60,000 (3)
Salary Remaining : $5,079
Simon Lundmark $60,000 (1)
Salary Remaining : $5,079
Oskar Back $60,000 (1)
Salary Remaining : $5,079
Total Farm Players24
Salary Commitment
Year 2024 : $1,957,250
Year 2025 : $970,250
Year 2026 : $576,750
Year 2027 : $108,000
Salary Average Commitment
Year 2024 : $1,957,250
Year 2025 : $970,250
Year 2026 : $576,750
Year 2027 : $108,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.65%
Farm Level 2: 1000 - $15 - 938 - 93.76%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,470,469
Year to Date Revenue$54,407,350
Farm
Home Games Left3
Average Attendance - %2,831 - 94.35%
Average Income per Game$119,674
Year to Date Revenue$4,547,620

Expense

Pro Players Total Salaries$38,406,999
Farm Players Total Salaries$2,417,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$9,954,871
Pro Year To Date Expenses$37,862,192
Farm Year To Date Expenses$2,195,336
Pro Salary Cap To Date$36,339,077
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,881,876
Farm Estimated Season Revenue$359,023
Pro Remaining Season Days22
Pro Expenses Per Days$196,959
Pro Estimated Expenses$4,333,098
Farm Remaining Season Days16
Farm Expenses Per Days$12,788
Farm Estimated Expenses$204,608
Estimated Season Expenses$4,537,706
Estimated Season Salary Cap$50,288,576
Estimate Under Maximum Salary Cap of $83,500,000$33,211,424
Estimate Over Minimum Salary Cap of $0 $50,288,576
Current Bank Account$25,794,294
Projected Bank Account$27,497,487

Pro Players Salaries

Brendan Gallagher (1 Way Contract) $5,062,500 (1)
-Salary Remaining : $571,154
Bowen Byram (1 Way Contract) $3,811,500 (4)
-Salary Remaining : $430,015
James van Riemsdyk (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $338,462
Daniel Vladar (1 Way Contract) $2,178,000 (2)
-Salary Remaining : $245,723
Bobby McMann $2,025,000 (5)
-Salary Remaining : $228,462
Oliver Ekman-Larsson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $225,641
Cam Atkinson $2,000,000 (5)
-Salary Remaining : $225,641
Adam Fantilli $2,000,000 (3)
-Salary Remaining : $225,641
Zemgus Girgensons (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $225,641
Brian Dumoulin (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $197,436
Kaiden Guhle (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $169,231
Matthew Beniers $1,499,999 (1)
-Salary Remaining : $169,231
Morgan Barron $1,450,000 (1)
-Salary Remaining : $163,590
Noah Gregor $1,400,000 (1)
-Salary Remaining : $157,949
Jesper Boqvist (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $157,949
Simon Edvinsson $1,250,000 (2)
-Salary Remaining : $141,026
Braden Schneider $1,000,000 (1)
-Salary Remaining : $112,821
Jonas Siegenthaler $880,000 (1)
-Salary Remaining : $99,282
Tye Kartye $850,000 (2)
-Salary Remaining : $95,897
Tanner Pearson $750,000 (5)
-Salary Remaining : $84,615
Jet Greaves $600,000 (2)
-Salary Remaining : $67,692
Total Pro Players21
Salary Commitment
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Average Commitment
Year 2024 : $38,406,999
Year 2025 : $21,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500
Salary Cap with 1 Way Contract
Year 2024 : $35,406,999
Year 2025 : $18,964,500
Year 2026 : $10,586,500
Year 2027 : $8,586,500

Farm Players Salaries

Kyle McDonald $150,000 (1)
Salary Remaining : $12,698
Luke Toporowski $149,500 (1)
Salary Remaining : $12,656
Yaroslav Askarov $125,000 (2)
Salary Remaining : $10,582
Marco Kasper $100,000 (3)
Salary Remaining : $8,466
Samuel Bolduc $100,000 (5)
Salary Remaining : $8,466
Zachary Bolduc $100,000 (3)
Salary Remaining : $8,466
Jesse Puljujarvi $100,000 (1)
Salary Remaining : $8,466
Brennan Othmann $80,000 (3)
Salary Remaining : $6,772
Logan Mailloux $80,000 (3)
Salary Remaining : $6,772
David Reinbacher $80,000 (3)
Salary Remaining : $6,772
Carson Lambos $80,000 (3)
Salary Remaining : $6,772
Logan Nijhoff $75,000 (4)
Salary Remaining : $6,349
Riley Bezeau $75,000 (4)
Salary Remaining : $6,349
William Stromgren $75,000 (3)
Salary Remaining : $6,349
Nils aman $72,500 (2)
Salary Remaining : $6,138
Calle Sjalin $70,000 (2)
Salary Remaining : $5,926
Fabian Lysell $65,000 (2)
Salary Remaining : $5,503
Kyle Masters $65,000 (3)
Salary Remaining : $5,503
Brandon Bussi $65,000 (1)
Salary Remaining : $5,503
Josh Lopina $65,000 (1)
Salary Remaining : $5,503
Ben King $65,000 (3)
Salary Remaining : $5,503
Ethan Cardwell $65,000 (3)
Salary Remaining : $5,503
Alex Jefferies $65,000 (3)
Salary Remaining : $5,503
Corson Ceulemans $65,000 (2)
Salary Remaining : $5,503
Ville Petman $65,000 (2)
Salary Remaining : $5,503
D.J. Busdeker $60,000 (1)
Salary Remaining : $5,079
Daemon Hunt $60,000 (2)
Salary Remaining : $5,079
Cale Morris $50,000 (5)
Salary Remaining : $4,233
Tag Bertuzzi $50,000 (5)
Salary Remaining : $4,233
Keaton Mastrodonato $50,000 (5)
Salary Remaining : $4,233
Gabriel Bourque $50,000 (4)
Salary Remaining : $4,233
Felix Robert $0 (0)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 2024 : $2,417,000
Year 2025 : $1,827,500
Year 2026 : $1,305,000
Year 2027 : $450,000
Salary Average Commitment
Year 2024 : $2,342,000
Year 2025 : $1,752,500
Year 2026 : $1,305,000
Year 2027 : $450,000

Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.29%
Farm Level 2: 1000 - $15 - 935 - 93.47%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,616,650
Year to Date Revenue$58,199,400
Farm
Home Games Left3
Average Attendance - %2,820 - 94.01%
Average Income per Game$119,232
Year to Date Revenue$4,530,812

Expense

Pro Players Total Salaries$78,370,624
Farm Players Total Salaries$1,816,906
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$65,603,552
Farm Year To Date Expenses$1,620,393
Pro Salary Cap To Date$65,603,552
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,083,250
Farm Estimated Season Revenue$357,696
Pro Remaining Season Days22
Pro Expenses Per Days$401,901
Pro Estimated Expenses$8,841,822
Farm Remaining Season Days16
Farm Expenses Per Days$9,613
Farm Estimated Expenses$153,808
Estimated Season Expenses$8,995,630
Estimated Season Salary Cap$79,445,374
Estimate Under Maximum Salary Cap of $83,500,000$4,054,626
Estimate Over Minimum Salary Cap of $0 $79,445,374
Current Bank Account$8,997,568
Projected Bank Account$8,442,884

Pro Players Salaries

Chris Kreider (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $970,256
Roman Josi (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $958,974
Nick Suzuki (1 Way Contract) $8,150,625 (3)
-Salary Remaining : $919,558
Sidney Crosby (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $846,154
Jeff Petry (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $597,949
Brandon Montour (1 Way Contract) $4,725,000 (3)
-Salary Remaining : $533,077
Jeff Skinner (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $507,692
Ryan Johansen (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $479,487
Carter Hart (1 Way Contract) $3,939,219 (3)
-Salary Remaining : $444,425
K'Andre Miller (1 Way Contract) $3,833,280 (4)
-Salary Remaining : $432,473
Jake DeBrusk (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $406,154
Henri Jokiharju (1 Way Contract) $2,567,500 (2)
-Salary Remaining : $289,667
Mason McTavish (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $225,641
Garnet Hathaway (1 Way Contract) $1,655,000 (4)
-Salary Remaining : $186,718
Matt Nieto $1,400,000 (2)
-Salary Remaining : $157,949
Logan Stankoven $1,250,000 (3)
-Salary Remaining : $141,026
Petr Mrazek $1,200,000 (3)
-Salary Remaining : $135,385
Tomas Nosek $1,100,000 (3)
-Salary Remaining : $124,103
Zach Parise $1,000,000 (1)
-Salary Remaining : $112,821
Mattias Janmark $900,000 (3)
-Salary Remaining : $101,538
Peyton Krebs $900,000 (1)
-Salary Remaining : $101,538
Philipp Kurashev $750,000 (2)
-Salary Remaining : $84,615
Jake Middleton $750,000 (1)
-Salary Remaining : $84,615
Total Pro Players23
Salary Commitment
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280
Salary Average Commitment
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280
Salary Cap with 1 Way Contract
Year 2024 : $78,370,624
Year 2025 : $63,370,624
Year 2026 : $42,753,124
Year 2027 : $12,988,280

Farm Players Salaries

Wyatt Newpower $120,000 (2)
Salary Remaining : $10,159
Mads Sogaard $95,000 (5)
Salary Remaining : $8,042
Lane Pederson $91,875 (2)
Salary Remaining : $7,778
Brandon Halverson $90,000 (5)
Salary Remaining : $7,619
Oskar Steen $88,000 (2)
Salary Remaining : $7,450
Philip Kemp $85,250 (3)
Salary Remaining : $7,217
Jack Ahcan $85,250 (3)
Salary Remaining : $7,217
Dylan Coghlan $83,875 (1)
Salary Remaining : $7,101
Joona Koppanen $82,500 (1)
Salary Remaining : $6,984
Trey Fix-Wolansky $82,500 (2)
Salary Remaining : $6,984
Jeff Malott $75,700 (1)
Salary Remaining : $6,408
Clark Bishop $74,456 (5)
Salary Remaining : $6,303
Gavin White $65,000 (3)
Salary Remaining : $5,503
Ryker Evans $65,000 (2)
Salary Remaining : $5,503
Dmitri Samorukov $62,500 (1)
Salary Remaining : $5,291
Matthew Maggio $60,000 (3)
Salary Remaining : $5,079
Jared Davidson $60,000 (3)
Salary Remaining : $5,079
Hunter Drew $60,000 (1)
Salary Remaining : $5,079
Daylan Kuefler $60,000 (3)
Salary Remaining : $5,079
Jakub Brabenec $60,000 (3)
Salary Remaining : $5,079
Maksymilian Szuber $60,000 (3)
Salary Remaining : $5,079
Samuel Asselin $60,000 (1)
Salary Remaining : $5,079
Carl Berglund $50,000 (3)
Salary Remaining : $4,233
Max Ellis $50,000 (4)
Salary Remaining : $4,233
Roman Ahcan $50,000 (3)
Salary Remaining : $4,233
Total Farm Players25
Salary Commitment
Year 2024 : $1,816,906
Year 2025 : $1,392,331
Year 2026 : $944,956
Year 2027 : $309,456
Salary Average Commitment
Year 2024 : $1,816,906
Year 2025 : $1,392,331
Year 2026 : $944,956
Year 2027 : $309,456

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,883 - 94.14%
Farm Level 2: 1000 - $15 - 932 - 93.15%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,492,483
Year to Date Revenue$53,729,400
Farm
Home Games Left3
Average Attendance - %2,814 - 93.81%
Average Income per Game$119,013
Year to Date Revenue$4,522,477

Expense

Pro Players Total Salaries$52,848,875
Farm Players Total Salaries$2,956,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,428,205
Pro Year To Date Expenses$49,560,522
Farm Year To Date Expenses$2,741,600
Pro Salary Cap To Date$49,560,522
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,462,417
Farm Estimated Season Revenue$357,038
Pro Remaining Season Days22
Pro Expenses Per Days$271,020
Pro Estimated Expenses$5,962,440
Farm Remaining Season Days16
Farm Expenses Per Days$15,640
Farm Estimated Expenses$250,240
Estimated Season Expenses$6,212,680
Estimated Season Salary Cap$60,951,167
Estimate Under Maximum Salary Cap of $83,500,000$22,548,833
Estimate Over Minimum Salary Cap of $0 $60,951,167
Current Bank Account$1,115,292
Projected Bank Account$2,722,067

Pro Players Salaries

Andrew Mangiapane $7,800,000 (5)
-Salary Remaining : $880,000
Ivan Provorov (1 Way Contract) $6,075,000 (1)
-Salary Remaining : $685,385
Mikhail Sergachev (1 Way Contract) $4,752,000 (2)
-Salary Remaining : $536,123
Andreas Athanasiou (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $456,923
Max Domi (1 Way Contract) $4,050,000 (4)
-Salary Remaining : $456,923
Calle Jarnkrok (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $394,872
Adam Boqvist (1 Way Contract) $2,925,000 (4)
-Salary Remaining : $330,000
Elvis Merzlikins (1 Way Contract) $2,725,000 (3)
-Salary Remaining : $307,436
Nino Niederreiter (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $282,051
Justin Holl (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $253,846
Alexandre Texier $1,500,000 (1)
-Salary Remaining : $169,231
Matt Grzelcyk $1,480,000 (4)
-Salary Remaining : $166,974
Eric Robinson $1,365,000 (3)
-Salary Remaining : $154,000
Andrew Cogliano $1,250,000 (2)
-Salary Remaining : $141,026
Michael McLeod $1,072,500 (1)
-Salary Remaining : $121,000
Chris Tierney $1,000,000 (4)
-Salary Remaining : $112,821
Rasmus Asplund $907,500 (1)
-Salary Remaining : $102,385
Kaapo Kahkonen $870,000 (3)
-Salary Remaining : $98,154
Declan Chisholm $852,500 (3)
-Salary Remaining : $96,179
Liam Foudy $724,375 (1)
-Salary Remaining : $81,724
Adam Klapka $600,000 (1)
-Salary Remaining : $67,692
Louis Crevier $600,000 (2)
-Salary Remaining : $67,692
Total Pro Players22
Salary Commitment
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $32,342,500
Year 2027 : $21,305,000
Salary Average Commitment
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000
Salary Cap with 1 Way Contract
Year 2024 : $52,848,875
Year 2025 : $39,719,500
Year 2026 : $29,617,500
Year 2027 : $21,305,000

Farm Players Salaries

Alex Swetlikoff $140,000 (5)
Salary Remaining : $11,852
Jiri Smejkal $140,000 (1)
Salary Remaining : $11,852
Chris Jandric $140,000 (3)
Salary Remaining : $11,852
Christoffer Sedoff $140,000 (5)
Salary Remaining : $11,852
Brendan Furry $140,000 (3)
Salary Remaining : $11,852
Justin Pearson $140,000 (2)
Salary Remaining : $11,852
Matt Brown $140,000 (4)
Salary Remaining : $11,852
Ethan De Jong $140,000 (4)
Salary Remaining : $11,852
Ben Berard $140,000 (3)
Salary Remaining : $11,852
Joe Carroll $140,000 (5)
Salary Remaining : $11,852
Ethan Frisch $140,000 (5)
Salary Remaining : $11,852
Will MacKinnon $140,000 (5)
Salary Remaining : $11,852
Simon Pinard $140,000 (5)
Salary Remaining : $11,852
Tyler Wotherspoon $105,000 (2)
Salary Remaining : $8,889
Ian McKinnon $95,000 (2)
Salary Remaining : $8,042
Austin Rueschhoff $90,000 (2)
Salary Remaining : $7,619
Matthew Murray $75,000 (3)
Salary Remaining : $6,349
Luke Cavallin $75,000 (4)
Salary Remaining : $6,349
Farm Goalie 24 $70,000 (1)
Salary Remaining : $5,926
Alex Steeves $70,000 (1)
Salary Remaining : $5,926
Nikita Nesterenko $70,000 (3)
Salary Remaining : $5,926
Griffin Mendel $66,000 (3)
Salary Remaining : $5,587
Ilya Solovyov $65,000 (1)
Salary Remaining : $5,503
Anton Malmstrom $65,000 (3)
Salary Remaining : $5,503
Jeffrey Viel $60,000 (1)
Salary Remaining : $5,079
Jacob Melanson $60,000 (3)
Salary Remaining : $5,079
Tyson Kozak $60,000 (2)
Salary Remaining : $5,079
Brian Pinho $55,000 (2)
Salary Remaining : $4,656
Wyatt Bongiovanni $55,000 (4)
Salary Remaining : $4,656
Total Farm Players29
Salary Commitment
Year 2024 : $2,956,000
Year 2025 : $2,551,000
Year 2026 : $2,006,000
Year 2027 : $1,250,000
Salary Average Commitment
Year 2024 : $2,956,000
Year 2025 : $2,551,000
Year 2026 : $2,006,000
Year 2027 : $1,250,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,860 - 92.98%
Farm Level 2: 1000 - $15 - 931 - 93.10%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,750,750
Year to Date Revenue$63,027,000
Farm
Home Games Left3
Average Attendance - %2,791 - 93.02%
Average Income per Game$117,781
Year to Date Revenue$4,475,693

Expense

Pro Players Total Salaries$83,225,929
Farm Players Total Salaries$1,926,529
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,661,463
Farm Year To Date Expenses$1,715,744
Pro Salary Cap To Date$73,661,463
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,753,750
Farm Estimated Season Revenue$353,344
Pro Remaining Season Days22
Pro Expenses Per Days$426,800
Pro Estimated Expenses$9,389,600
Farm Remaining Season Days16
Farm Expenses Per Days$10,193
Farm Estimated Expenses$163,088
Estimated Season Expenses$9,552,688
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$23,854,794
Projected Bank Account$23,409,200

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $13,500,000 (5)
-Salary Remaining : $1,523,077
Andrei Vasilevskiy (1 Way Contract) $12,825,000 (4)
-Salary Remaining : $1,446,923
Matthew Tkachuk (1 Way Contract) $8,122,500 (1)
-Salary Remaining : $916,385
Ryan Pulock (1 Way Contract) $7,749,000 (3)
-Salary Remaining : $874,246
Kyle Connor (1 Way Contract) $7,071,429 (1)
-Salary Remaining : $797,802
Travis Konecny (1 Way Contract) $6,187,000 (1)
-Salary Remaining : $698,021
Charlie McAvoy (1 Way Contract) $5,071,500 (1)
-Salary Remaining : $572,169
Michael Bunting $4,500,000 (5)
-Salary Remaining : $507,692
Brandon Carlo (1 Way Contract) $3,690,000 (1)
-Salary Remaining : $416,308
Jason Dickinson (1 Way Contract) $2,862,000 (2)
-Salary Remaining : $322,892
Semyon Varlamov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $253,846
Scott Mayfield (1 Way Contract) $1,957,500 (2)
-Salary Remaining : $220,846
Eeli Tolvanen (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $169,231
Danton Heinen $1,162,500 (5)
-Salary Remaining : $131,154
Noah Juulsen $930,000 (3)
-Salary Remaining : $104,923
Jonatan Berggren $850,000 (1)
-Salary Remaining : $95,897
Will Cuylle $800,000 (2)
-Salary Remaining : $90,256
Alex Vlasic $750,000 (1)
-Salary Remaining : $84,615
Otto Koivula $750,000 (1)
-Salary Remaining : $84,615
Mitchell Stephens $697,500 (2)
-Salary Remaining : $78,692
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 : $11,005
Liam O'Brien $90,675 (2)
Salary Remaining : $7,676
Philippe Maillet $90,000 (5)
Salary Remaining : $7,619
Tobias Bjornfot $87,188 (4)
Salary Remaining : $7,381
Tim Gettinger $82,167 (2)
Salary Remaining : $6,956
Noel Hoefenmayer $76,725 (3)
Salary Remaining : $6,495
Austin Czarnik $75,000 (3)
Salary Remaining : $6,349
Erik Portillo $75,000 (3)
Salary Remaining : $6,349
William Lagesson $71,775 (1)
Salary Remaining : $6,076
Farm Goalie 19 $70,000 (1)
Salary Remaining : $5,926
Ty Glover $70,000 (4)
Salary Remaining : $5,926
Callahan Burke $69,750 (2)
Salary Remaining : $5,905
Kevin Mandolese $69,750 (1)
Salary Remaining : $5,905
Mason Shaw $67,500 (1)
Salary Remaining : $5,714
Helge Grans $65,000 (1)
Salary Remaining : $5,503
Logan Morrison $65,000 (3)
Salary Remaining : $5,503
Timur Ibragimov $62,500 (2)
Salary Remaining : $5,291
Keaton Thompson $60,000 (1)
Salary Remaining : $5,079
Ryan Francis $60,000 (3)
Salary Remaining : $5,079
Riley McKay $60,000 (2)
Salary Remaining : $5,079
Dominic Franco $60,000 (1)
Salary Remaining : $5,079
Jimmy Schuldt $55,000 (2)
Salary Remaining : $4,656
Dmitri Zlodeyev $54,500 (1)
Salary Remaining : $4,614
Matt Stienburg $54,500 (1)
Salary Remaining : $4,614
Nate Clurman $54,500 (1)
Salary Remaining : $4,614
Adam Karashik $50,000 (2)
Salary Remaining : $4,233
Kyle Betts $50,000 (4)
Salary Remaining : $4,233
Matteo Pietroniro $50,000 (2)
Salary Remaining : $4,233
Total Farm Players28
Salary Commitment
Year 2024 : $1,926,529
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188
Salary Average Commitment
Year 2024 : $1,926,529
Year 2025 : $1,169,004
Year 2026 : $648,913
Year 2027 : $297,188

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,898 - 94.89%
Farm Level 2: 1000 - $15 - 950 - 95.00%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,472,617
Year to Date Revenue$53,014,200
Farm
Home Games Left3
Average Attendance - %2,848 - 94.93%
Average Income per Game$120,203
Year to Date Revenue$4,567,707

Expense

Pro Players Total Salaries$53,498,568
Farm Players Total Salaries$2,687,325
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$10,214,042
Pro Year To Date Expenses$49,161,269
Farm Year To Date Expenses$2,462,331
Pro Salary Cap To Date$49,161,269
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,363,083
Farm Estimated Season Revenue$360,608
Pro Remaining Season Days22
Pro Expenses Per Days$274,352
Pro Estimated Expenses$6,035,744
Farm Remaining Season Days16
Farm Expenses Per Days$14,219
Farm Estimated Expenses$227,504
Estimated Season Expenses$6,263,248
Estimated Season Salary Cap$65,411,055
Estimate Under Maximum Salary Cap of $83,500,000$18,088,945
Estimate Over Minimum Salary Cap of $0 $65,411,055
Current Bank Account$13,146,157
Projected Bank Account$14,606,600

Pro Players Salaries

Jack Eichel (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $1,015,385
Tom Wilson (1 Way Contract) $6,045,000 (1)
-Salary Remaining : $682,000
Philip Broberg $4,122,825 (3)
-Salary Remaining : $465,139
Jaden Schwartz (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $428,718
Spencer Knight (1 Way Contract) $3,645,000 (1)
-Salary Remaining : $411,231
Jonathan Drouin (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $406,154
Matt Dumba (1 Way Contract) $2,900,000 (4)
-Salary Remaining : $327,179
Samuel Montembeault $2,835,000 (1)
-Salary Remaining : $319,846
Jake Bean (1 Way Contract) $2,414,655 (2)
-Salary Remaining : $272,423
Logan Cooley $2,000,000 (3)
-Salary Remaining : $225,641
Kent Johnson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $225,641
Yegor Chinakhov (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $197,436
Evgeni Dadonov $1,495,000 (3)
-Salary Remaining : $168,667
Sam Lafferty $1,450,000 (5)
-Salary Remaining : $163,590
Thomas Harley $975,000 (1)
-Salary Remaining : $110,000
Kaedan Korczak $928,125 (5)
-Salary Remaining : $104,712
Arber Xhekaj $800,000 (2)
-Salary Remaining : $90,256
Oliver Wahlstrom $786,713 (2)
-Salary Remaining : $88,757
Brett Leason $767,250 (4)
-Salary Remaining : $86,562
Joseph Woll $759,000 (3)
-Salary Remaining : $85,631
Carl Grundstrom $725,000 (1)
-Salary Remaining : $81,795
John Beecher $700,000 (2)
-Salary Remaining : $78,974
Total Pro Players22
Salary Commitment
Year 2024 : $53,498,568
Year 2025 : $28,523,568
Year 2026 : $21,822,200
Year 2027 : $13,445,375
Salary Average Commitment
Year 2024 : $53,498,568
Year 2025 : $28,523,568
Year 2026 : $21,822,200
Year 2027 : $13,445,375
Salary Cap with 1 Way Contract
Year 2024 : $53,498,568
Year 2025 : $28,523,568
Year 2026 : $21,822,200
Year 2027 : $13,445,375

Farm Players Salaries

Jack Campbell $149,900 (5)
Salary Remaining : $12,690
Tyson Barrie $149,500 (3)
Salary Remaining : $12,656
Michael Hutchinson $90,000 (4)
Salary Remaining : $7,619
Malcolm Subban $90,000 (4)
Salary Remaining : $7,619
Joshua Roy $90,000 (3)
Salary Remaining : $7,619
Aatu Raty $90,000 (2)
Salary Remaining : $7,619
Akil Thomas $85,200 (3)
Salary Remaining : $7,213
Wyatte Wylie $82,500 (3)
Salary Remaining : $6,984
Emil Heineman $80,000 (2)
Salary Remaining : $6,772
Chaz Lucius $80,000 (2)
Salary Remaining : $6,772
Lian Bichsel $80,000 (3)
Salary Remaining : $6,772
Tyler Boucher $80,000 (3)
Salary Remaining : $6,772
Zachary L'Heureux $80,000 (3)
Salary Remaining : $6,772
Ivan Prosvetov $76,725 (3)
Salary Remaining : $6,495
Kieffer Bellows $75,000 (1)
Salary Remaining : $6,349
Luca Del Bel Belluz $75,000 (3)
Salary Remaining : $6,349
Mikhail Maltsev $72,000 (1)
Salary Remaining : $6,095
Oskar Pettersson $70,000 (3)
Salary Remaining : $5,926
Trevor Kuntar $70,000 (3)
Salary Remaining : $5,926
Samuel Helenius $70,000 (1)
Salary Remaining : $5,926
Tyler Tullio $65,000 (2)
Salary Remaining : $5,503
Samuel Poulin $65,000 (1)
Salary Remaining : $5,503
Cross Hanas $65,000 (2)
Salary Remaining : $5,503
Ville Ottavainen $65,000 (3)
Salary Remaining : $5,503
Artemi Knyazev $62,500 (1)
Salary Remaining : $5,291
Tyrel Bauer $60,000 (2)
Salary Remaining : $5,079
Ryan McAllister $60,000 (3)
Salary Remaining : $5,079
Kyle MacLean $60,000 (2)
Salary Remaining : $5,079
Daniil Chayka $60,000 (2)
Salary Remaining : $5,079
Ryan Tverberg $60,000 (3)
Salary Remaining : $5,079
Lukas Cormier $60,000 (2)
Salary Remaining : $5,079
Ryan O'Rourke $60,000 (2)
Salary Remaining : $5,079
Dmitri Ovchinnikov $54,500 (1)
Salary Remaining : $4,614
Cody Hodgson $54,500 (1)
Salary Remaining : $4,614
Daniel D'Amato $50,000 (4)
Salary Remaining : $4,233
Marc Gatcomb $50,000 (4)
Salary Remaining : $4,233
Total Farm Players36
Salary Commitment
Year 2024 : $2,687,325
Year 2025 : $2,233,825
Year 2026 : $1,553,825
Year 2027 : $429,900
Salary Average Commitment
Year 2024 : $2,687,325
Year 2025 : $2,233,825
Year 2026 : $1,553,825
Year 2027 : $429,900

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,878 - 93.89%
Farm Level 2: 1000 - $15 - 927 - 92.70%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,582,468
Year to Date Revenue$53,803,900
Farm
Home Games Left3
Average Attendance - %2,805 - 93.49%
Average Income per Game$118,642
Year to Date Revenue$4,508,387

Expense

Pro Players Total Salaries$59,936,380
Farm Players Total Salaries$1,964,403
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,910,718
Pro Year To Date Expenses$58,516,822
Farm Year To Date Expenses$1,724,852
Pro Salary Cap To Date$52,964,813
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,077,274
Farm Estimated Season Revenue$355,925
Pro Remaining Season Days22
Pro Expenses Per Days$307,366
Pro Estimated Expenses$6,762,052
Farm Remaining Season Days16
Farm Expenses Per Days$10,394
Farm Estimated Expenses$166,304
Estimated Season Expenses$6,928,356
Estimated Season Salary Cap$60,930,195
Estimate Under Maximum Salary Cap of $83,500,000$22,569,805
Estimate Over Minimum Salary Cap of $0 $60,930,195
Current Bank Account$41,543,401
Projected Bank Account$46,048,244

Pro Players Salaries

Brent Burns (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $733,333
Aaron Ekblad (1 Way Contract) $4,950,000 (5)
-Salary Remaining : $558,462
Neal Pionk (1 Way Contract) $4,500,000 (5)
-Salary Remaining : $507,692
Matt Murray (1 Way Contract) $4,200,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $473,846
Nikita Zadorov $3,500,000 (5)
-Salary Remaining : $394,872
Vladislav Gavrikov (1 Way Contract) $3,500,000 (5)
-Salary Remaining : $394,872
Jesperi Kotkaniemi (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $372,308
Jordan Greenway (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $372,308
Andre Burakovsky (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $366,667
Jordan Staal (1 Way Contract) $2,600,000 (5)
-Salary Remaining : $293,333
Connor Bedard $2,500,000 (3)
-Salary Remaining : $282,051
Teuvo Teravainen (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $282,051
Dillon Dube (1 Way Contract) $2,070,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $233,538
Barrett Hayton (1 Way Contract) $1,968,650 (4)
-Salary Remaining : $222,104
Michael Carcone $1,800,000 (5)
-Salary Remaining : $203,077
Tage Thompson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $169,231
Max Pacioretty $1,495,000 (3)
-Salary Remaining : $168,667
Jack Johnson $1,480,000 (5)
-Salary Remaining : $166,974
Travis Dermott $1,000,800 (5)
-Salary Remaining : $112,911
Logan O'Connor $945,000 (1)
-Salary Remaining : $106,615
Ryan McLeod $825,930 (3)
-Salary Remaining : $93,182
Joey Daccord $825,000 (1)
-Salary Remaining : $93,077
Cayden Primeau (1 Way Contract) $801,000 (1)
-Salary Remaining : $90,369
Dylan Wells $625,000 (1)
-Salary Remaining : $70,513
Total Pro Players24
Salary Commitment
Year 2024 : $59,936,380
Year 2025 : $48,070,380
Year 2026 : $40,070,380
Year 2027 : $31,049,450
Salary Average Commitment
Year 2024 : $59,936,380
Year 2025 : $48,070,380
Year 2026 : $40,070,380
Year 2027 : $31,049,450
Salary Cap with 1 Way Contract
Year 2024 : $53,666,380
Year 2025 : $43,870,380
Year 2026 : $35,870,380
Year 2027 : $31,049,450

Farm Players Salaries

Steven Lorentz $126,000 (2)
Salary Remaining : $10,667
Sheldon Dries $120,000 (3)
Salary Remaining : $10,159
Ryan Lomberg $120,000 (4)
Salary Remaining : $10,159
Jonas Johansson $116,250 (5)
Salary Remaining : $9,841
Victor Mete $91,875 (2)
Salary Remaining : $7,778
Justin Schultz $90,000 (3)
Salary Remaining : $7,619
Samuel Blais $90,000 (1)
Salary Remaining : $7,619
Billy Sweezey $77,778 (5)
Salary Remaining : $6,584
Vincent Arseneau $70,000 (4)
Salary Remaining : $5,926
Brett Harrison $70,000 (3)
Salary Remaining : $5,926
Topi Niemela $70,000 (3)
Salary Remaining : $5,926
Ryder Korczak $70,000 (3)
Salary Remaining : $5,926
Corey Andonovski $62,500 (2)
Salary Remaining : $5,291
Samuel Laberge $60,000 (1)
Salary Remaining : $5,079
Turner Elson $60,000 (3)
Salary Remaining : $5,079
Oskar Lindblom $60,000 (1)
Salary Remaining : $5,079
Evan Polei $60,000 (1)
Salary Remaining : $5,079
Daniel Walcott $50,000 (4)
Salary Remaining : $4,233
Josiah Didier $50,000 (5)
Salary Remaining : $4,233
Marshall Rifai $50,000 (4)
Salary Remaining : $4,233
Walker Duehr $50,000 (1)
Salary Remaining : $4,233
Mason Geertsen $50,000 (4)
Salary Remaining : $4,233
Will Riedell $50,000 (4)
Salary Remaining : $4,233
Josh Healey $50,000 (4)
Salary Remaining : $4,233
Ryan MacKinnon $50,000 (4)
Salary Remaining : $4,233
Kevin Conley $50,000 (4)
Salary Remaining : $4,233
Joey Abate $50,000 (4)
Salary Remaining : $4,233
Parker Gahagen $50,000 (5)
Salary Remaining : $4,233
Total Farm Players28
Salary Commitment
Year 2024 : $1,964,403
Year 2025 : $1,644,403
Year 2026 : $1,364,028
Year 2027 : $884,028
Salary Average Commitment
Year 2024 : $1,964,403
Year 2025 : $1,644,403
Year 2026 : $1,364,028
Year 2027 : $884,028

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Arena
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,895 - 94.77%
Farm Level 2: 1000 - $15 - 953 - 95.34%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,721,755
Year to Date Revenue$63,704,950
Farm
Home Games Left3
Average Attendance - %2,849 - 94.96%
Average Income per Game$120,151
Year to Date Revenue$4,565,737

Expense

Pro Players Total Salaries$83,432,553
Farm Players Total Salaries$4,724,726
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,463,595
Farm Year To Date Expenses$4,281,192
Pro Salary Cap To Date$65,676,811
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,887,022
Farm Estimated Season Revenue$360,453
Pro Remaining Season Days22
Pro Expenses Per Days$427,859
Pro Estimated Expenses$9,412,898
Farm Remaining Season Days16
Farm Expenses Per Days$24,999
Farm Estimated Expenses$399,984
Estimated Season Expenses$9,812,882
Estimated Season Salary Cap$74,903,567
Estimate Under Maximum Salary Cap of $83,500,000$8,596,433
Estimate Over Minimum Salary Cap of $0 $74,903,567
Current Bank Account$8,507,027
Projected Bank Account$5,941,620

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,505,000 (2)
-Salary Remaining : $959,538
Brady Tkachuk (1 Way Contract) $7,795,428 (1)
-Salary Remaining : $879,484
Patrik Laine (1 Way Contract) $7,438,500 (1)
-Salary Remaining : $839,215
Miro Heiskanen (1 Way Contract) $7,224,750 (1)
-Salary Remaining : $815,100
Rasmus Dahlin (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $761,538
Jack Hughes (1 Way Contract) $6,480,000 (1)
-Salary Remaining : $731,077
Tyler Bertuzzi (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $597,949
Radko Gudas (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $564,103
Michael Anderson (1 Way Contract) $3,526,875 (1)
-Salary Remaining : $397,904
Karel Vejmelka (1 Way Contract) $3,300,000 (5)
-Salary Remaining : $372,308
Anthony Mantha (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $366,667
Michael Matheson (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $315,897
Jake Evans (1 Way Contract) $2,300,000 (5)
-Salary Remaining : $259,487
Noel Acciari (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $236,923
Blake Lizotte (1 Way Contract) $2,010,000 (4)
-Salary Remaining : $226,769
Kailer Yamamoto (1 Way Contract) $1,650,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $186,154
Derek Ryan $1,480,000 (3)
-Salary Remaining : $166,974
Matthew Benning $1,350,000 (3)
-Salary Remaining : $152,308
Pierre Engvall $1,300,000 (5)
-Salary Remaining : $146,667
William Eklund $1,250,000 (2)
-Salary Remaining : $141,026
Mason Appleton $972,000 (2)
-Salary Remaining : $109,662
Pyotr Kochetkov $850,000 (1)
-Salary Remaining : $95,897
Stefan Noesen $800,000 (4)
-Salary Remaining : $90,256
Total Pro Players23
Salary Commitment
Year 2024 : $83,432,553
Year 2025 : $43,017,000
Year 2026 : $29,490,000
Year 2027 : $21,760,000
Salary Average Commitment
Year 2024 : $83,432,553
Year 2025 : $43,017,000
Year 2026 : $29,490,000
Year 2027 : $21,760,000
Salary Cap with 1 Way Contract
Year 2024 : $81,782,553
Year 2025 : $41,367,000
Year 2026 : $27,840,000
Year 2027 : $21,760,000

Farm Players Salaries

Patrick Maroon $149,000 (1)
Salary Remaining : $12,614
Erik Gustafsson $148,000 (2)
Salary Remaining : $12,529
Marc Staal $148,000 (5)
Salary Remaining : $12,529
Jeremy McKenna $148,000 (2)
Salary Remaining : $12,529
Brock McGinn $148,000 (4)
Salary Remaining : $12,529
Nathan Todd $140,000 (2)
Salary Remaining : $11,852
David Jiricek $120,000 (2)
Salary Remaining : $10,159
Rem Pitlick $110,000 (1)
Salary Remaining : $9,312
Dylan Holloway $110,000 (1)
Salary Remaining : $9,312
Gustav Olofsson $105,000 (3)
Salary Remaining : $8,889
Juuso Parssinen $100,000 (2)
Salary Remaining : $8,466
Joel Teasdale $100,000 (1)
Salary Remaining : $8,466
Sebastian Cossa $100,000 (3)
Salary Remaining : $8,466
Chase De Leo $99,125 (3)
Salary Remaining : $8,392
Hayden Hodgson $96,000 (2)
Salary Remaining : $8,127
Navrin Mutter $90,000 (4)
Salary Remaining : $7,619
Adam Cracknell $90,000 (3)
Salary Remaining : $7,619
Raphael Lavoie $87,413 (3)
Salary Remaining : $7,400
Joel Hofer $87,188 (5)
Salary Remaining : $7,381
Samuel Fagemo $85,250 (4)
Salary Remaining : $7,217
Leevi Merilainen $85,000 (2)
Salary Remaining : $7,196
Dustin Wolf $85,000 (1)
Salary Remaining : $7,196
Rourke Chartier $85,000 (1)
Salary Remaining : $7,196
Caleb Jones $84,150 (1)
Salary Remaining : $7,124
Tyce Thompson $83,875 (3)
Salary Remaining : $7,101
Elmer Soderblom $80,000 (2)
Salary Remaining : $6,772
Alexander Kisakov $80,000 (2)
Salary Remaining : $6,772
Yegor Zamula $76,725 (4)
Salary Remaining : $6,495
Olle Lycksell $75,000 (2)
Salary Remaining : $6,349
Joseph Cecconi $75,000 (1)
Salary Remaining : $6,349
Zack Ostapchuk $75,000 (3)
Salary Remaining : $6,349
Vadim Zherenko $75,000 (2)
Salary Remaining : $6,349
Remi Poirier $75,000 (2)
Salary Remaining : $6,349
Jeremy Davies $75,000 (1)
Salary Remaining : $6,349
Carter Savoie $72,500 (2)
Salary Remaining : $6,138
Adam Ginning $70,000 (2)
Salary Remaining : $5,926
Colten Ellis $70,000 (3)
Salary Remaining : $5,926
Mitch Reinke $66,000 (2)
Salary Remaining : $5,587
Brendan Perlini $66,000 (2)
Salary Remaining : $5,587
Henri Nikkanen $65,000 (2)
Salary Remaining : $5,503
Mikael Pyyhtia $65,000 (3)
Salary Remaining : $5,503
Andre Lee $65,000 (1)
Salary Remaining : $5,503
Santtu Kinnunen $60,000 (2)
Salary Remaining : $5,079
William Trudeau $60,000 (2)
Salary Remaining : $5,079
Blade Jenkins $60,000 (1)
Salary Remaining : $5,079
Peter DiLiberatore $60,000 (1)
Salary Remaining : $5,079
Adam Edstrom $60,000 (3)
Salary Remaining : $5,079
Ryan Hofer $60,000 (3)
Salary Remaining : $5,079
Judd Caulfield $60,000 (3)
Salary Remaining : $5,079
Riley Sawchuk $60,000 (4)
Salary Remaining : $5,079
Jake Wise $60,000 (1)
Salary Remaining : $5,079
Maximus Wanner $60,000 (1)
Salary Remaining : $5,079
Aku Raty $60,000 (3)
Salary Remaining : $5,079
Mike O'Leary $54,500 (1)
Salary Remaining : $4,614
Tate Singleton $50,000 (5)
Salary Remaining : $4,233
Tarun Fizer $50,000 (5)
Salary Remaining : $4,233
Total Farm Players56
Salary Commitment
Year 2024 : $4,724,726
Year 2025 : $3,492,076
Year 2026 : $1,810,576
Year 2027 : $795,163
Salary Average Commitment
Year 2024 : $4,724,726
Year 2025 : $3,492,076
Year 2026 : $1,810,576
Year 2027 : $795,163

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,906 - 95.32%
Farm Level 2: 1000 - $15 - 943 - 94.25%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,711,017
Year to Date Revenue$61,596,600
Farm
Home Games Left3
Average Attendance - %2,849 - 94.96%
Average Income per Game$120,486
Year to Date Revenue$4,578,473

Expense

Pro Players Total Salaries$89,392,499
Farm Players Total Salaries$3,176,339
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,018,392
Farm Year To Date Expenses$2,668,384
Pro Salary Cap To Date$72,018,392
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,555,083
Farm Estimated Season Revenue$361,458
Pro Remaining Season Days22
Pro Expenses Per Days$458,423
Pro Estimated Expenses$10,085,306
Farm Remaining Season Days16
Farm Expenses Per Days$16,806
Farm Estimated Expenses$268,896
Estimated Season Expenses$10,354,202
Estimated Season Salary Cap$82,103,698
Estimate Under Maximum Salary Cap of $83,500,000$1,396,302
Estimate Over Minimum Salary Cap of $0 $82,103,698
Current Bank Account($8,415,749)
Projected Bank Account($9,853,410)

Pro Players Salaries

Brayden Point (1 Way Contract) $12,825,000 (5)
-Salary Remaining : $1,446,923
Brock Nelson (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $868,718
Mathew Barzal (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $846,154
Joshua Morrissey (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $761,538
Charlie Coyle (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $676,923
Jamie Benn (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $648,718
Josh Manson (1 Way Contract) $5,602,500 (1)
-Salary Remaining : $632,077
Marcus Pettersson (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $620,513
Nikolaj Ehlers (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $564,103
Lars Eller (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $428,718
Yakov Trenin $3,499,999 (1)
-Salary Remaining : $394,872
Dylan Strome (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $372,308
Andrew Peeke (1 Way Contract) $2,725,000 (2)
-Salary Remaining : $307,436
Alexis Lafreniere (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $282,051
Owen Power (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $253,846
Jake Sanderson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $225,641
Brock Faber $2,000,000 (3)
-Salary Remaining : $225,641
Kevin Lankinen $1,400,000 (3)
-Salary Remaining : $157,949
Nick Bjugstad $1,340,000 (2)
-Salary Remaining : $151,179
Charlie Lindgren $975,000 (1)
-Salary Remaining : $110,000
Simon Holmstrom $975,000 (5)
-Salary Remaining : $110,000
Total Pro Players21
Salary Commitment
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000
Salary Average Commitment
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000
Salary Cap with 1 Way Contract
Year 2024 : $89,392,499
Year 2025 : $55,765,000
Year 2026 : $30,200,000
Year 2027 : $26,800,000

Farm Players Salaries

Nick Cicek $150,000 (3)
Salary Remaining : $12,698
Cal Clutterbuck $148,000 (4)
Salary Remaining : $12,529
Nicolas Aube-Kubel $145,000 (3)
Salary Remaining : $12,275
Max Jones $140,000 (2)
Salary Remaining : $11,852
Colin White $120,000 (1)
Salary Remaining : $10,159
Devon Levi $100,000 (3)
Salary Remaining : $8,466
Lias Andersson $98,339 (3)
Salary Remaining : $8,325
Zachary Massicotte $90,000 (5)
Salary Remaining : $7,619
Craig Smith $90,000 (2)
Salary Remaining : $7,619
Declan Carlile $90,000 (3)
Salary Remaining : $7,619
Cole Clayton $90,000 (3)
Salary Remaining : $7,619
Jacob Murray $90,000 (5)
Salary Remaining : $7,619
Tristan Allard $90,000 (5)
Salary Remaining : $7,619
Jiri Patera $85,000 (3)
Salary Remaining : $7,196
Xavier Bourgault $80,000 (2)
Salary Remaining : $6,772
Felix Sandstrom $77,500 (1)
Salary Remaining : $6,561
Yegor Sokolov $77,500 (1)
Salary Remaining : $6,561
Cooper Marody $75,000 (1)
Salary Remaining : $6,349
Keegan Kolesar $75,000 (1)
Salary Remaining : $6,349
Nils Lundkvist $75,000 (1)
Salary Remaining : $6,349
Adam Sykora $75,000 (3)
Salary Remaining : $6,349
Francesco Pinelli $75,000 (3)
Salary Remaining : $6,349
Ben Meyers $75,000 (2)
Salary Remaining : $6,349
Andrew Perrott $75,000 (4)
Salary Remaining : $6,349
Fredrik Olofsson $70,000 (4)
Salary Remaining : $5,926
Daniil Misyul $70,000 (3)
Salary Remaining : $5,926
Owen Headrick $65,000 (5)
Salary Remaining : $5,503
Chris Harpur $65,000 (5)
Salary Remaining : $5,503
Ryan Fitzgerald $65,000 (5)
Salary Remaining : $5,503
C.J. Suess $65,000 (5)
Salary Remaining : $5,503
Brandon Coe $65,000 (2)
Salary Remaining : $5,503
William Dufour $65,000 (2)
Salary Remaining : $5,503
Mikko Kokkonen $60,000 (2)
Salary Remaining : $5,079
Pavel Novak $60,000 (3)
Salary Remaining : $5,079
Alex Beaucage $60,000 (1)
Salary Remaining : $5,079
Magnus Chrona $60,000 (3)
Salary Remaining : $5,079
Elliot Desnoyers $60,000 (2)
Salary Remaining : $5,079
Zayde Wisdom $60,000 (2)
Salary Remaining : $5,079
Total Farm Players38
Salary Commitment
Year 2024 : $3,176,339
Year 2025 : $2,616,339
Year 2026 : $1,921,339
Year 2027 : $823,000
Salary Average Commitment
Year 2024 : $3,146,339
Year 2025 : $2,586,339
Year 2026 : $1,921,339
Year 2027 : $823,000

MapleLeafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,867 - 93.36%
Farm Level 2: 1000 - $15 - 949 - 94.94%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,513,961
Year to Date Revenue$56,016,550
Farm
Home Games Left3
Average Attendance - %2,817 - 93.89%
Average Income per Game$118,595
Year to Date Revenue$4,506,594

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$57,778,492
Farm Year To Date Expenses$1,800,450
Pro Salary Cap To Date$57,033,103
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,055,843
Farm Estimated Season Revenue$355,784
Pro Remaining Season Days22
Pro Expenses Per Days$335,047
Pro Estimated Expenses$7,371,034
Farm Remaining Season Days16
Farm Expenses Per Days$10,518
Farm Estimated Expenses$168,288
Estimated Season Expenses$7,539,322
Estimated Season Salary Cap$68,308,239
Estimate Under Maximum Salary Cap of $83,500,000$15,191,761
Estimate Over Minimum Salary Cap of $0 $68,308,239
Current Bank Account$1,231,103
Projected Bank Account$103,408

Pro Players Salaries

John Gibson (1 Way Contract) $8,640,000 (3)
-Salary Remaining : $974,769
Jonathan Huberdeau (1 Way Contract) $7,965,000 (2)
-Salary Remaining : $898,615
Taylor Hall (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $688,205
Erik Cernak (1 Way Contract) $5,148,000 (2)
-Salary Remaining : $580,800
Pierre-Luc Dubois (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $558,462
Samuel Girard (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $558,462
John Marino (1 Way Contract) $4,752,000 (3)
-Salary Remaining : $536,123
Oliver Bjorkstrand (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $451,282
Jake McCabe $2,800,000 (3)
-Salary Remaining : $315,897
Vladislav Namestnikov (1 Way Contract) $2,520,000 (1)
-Salary Remaining : $284,308
Matthew Knies $1,750,000 (3)
-Salary Remaining : $197,436
Pheonix Copley (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $186,154
Luke Schenn (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $180,513
Ross Colton $1,113,750 (2)
-Salary Remaining : $125,654
Thomas Novak $936,000 (4)
-Salary Remaining : $105,600
Jordan Spence $900,000 (1)
-Salary Remaining : $101,538
Brett Howden $876,150 (3)
-Salary Remaining : $98,848
Denis Gurianov (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $95,897
Gustav Lindstrom $841,500 (2)
-Salary Remaining : $94,938
Pierre-Olivier Joseph $816,750 (2)
-Salary Remaining : $92,146
Riley Tufte $675,000 (1)
-Salary Remaining : $76,154
Jonny Brodzinski $500,000 (2)
-Salary Remaining : $56,410
Zachary Sanford $500,000 (1)
-Salary Remaining : $56,410
Conor Sheary $500,000 (2)
-Salary Remaining : $56,410
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 : $11,005
Shane Wright $100,000 (3)
Salary Remaining : $8,466
Brad Lambert $90,000 (2)
Salary Remaining : $7,619
Cameron Gaunce $85,000 (1)
Salary Remaining : $7,196
Kyle Capobianco $83,875 (3)
Salary Remaining : $7,101
Filip Johansson $80,000 (3)
Salary Remaining : $6,772
Olivier Rodrigue $77,500 (3)
Salary Remaining : $6,561
Will Bitten $75,600 (1)
Salary Remaining : $6,400
Samu Tuomaala $75,000 (3)
Salary Remaining : $6,349
Nico Myatovic $75,000 (3)
Salary Remaining : $6,349
Christian Kyrou $75,000 (3)
Salary Remaining : $6,349
Austin Poganski $74,250 (1)
Salary Remaining : $6,286
Isaac Ratcliffe $73,238 (1)
Salary Remaining : $6,200
Michael Milne $70,000 (2)
Salary Remaining : $5,926
Ilya Nikolayev $70,000 (3)
Salary Remaining : $5,926
Jake Leschyshyn $69,000 (1)
Salary Remaining : $5,841
Raivis Ansons $65,000 (2)
Salary Remaining : $5,503
Cedric Pare $65,000 (1)
Salary Remaining : $5,503
Matthew Robertson $60,000 (1)
Salary Remaining : $5,079
Jesper Vikman $60,000 (3)
Salary Remaining : $5,079
Layton Ahac $60,000 (1)
Salary Remaining : $5,079
Curtis Douglas $60,000 (1)
Salary Remaining : $5,079
Jakub Dobes $60,000 (3)
Salary Remaining : $5,079
Joe Gambardella $54,500 (1)
Salary Remaining : $4,614
Taylor Fedun $50,000 (1)
Salary Remaining : $4,233
Devin Shore $50,000 (2)
Salary Remaining : $4,233
Steven Kampfer $50,000 (2)
Salary Remaining : $4,233
Josh Wesley $50,000 (2)
Salary Remaining : $4,233
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 - 1,891 - 94.54%
Farm Level 2: 1000 - $15 - 955 - 95.49%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,741,085
Year to Date Revenue$64,420,150
Farm
Home Games Left3
Average Attendance - %2,846 - 94.85%
Average Income per Game$119,945
Year to Date Revenue$4,557,895

Expense

Pro Players Total Salaries$89,870,923
Farm Players Total Salaries$1,777,237
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,144,438
Farm Year To Date Expenses$1,478,376
Pro Salary Cap To Date$73,144,438
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,964,341
Farm Estimated Season Revenue$359,834
Pro Remaining Season Days22
Pro Expenses Per Days$460,877
Pro Estimated Expenses$10,139,294
Farm Remaining Season Days16
Farm Expenses Per Days$9,403
Farm Estimated Expenses$150,448
Estimated Season Expenses$10,289,742
Estimated Season Salary Cap$83,283,732
Estimate Under Maximum Salary Cap of $83,500,000$216,268
Estimate Over Minimum Salary Cap of $0 $83,283,732
Current Bank Account$8,217,251
Projected Bank Account$5,251,684

Pro Players Salaries

Connor McDavid (1 Way Contract) $11,250,000 (1)
-Salary Remaining : $1,269,231
Sam Reinhart (1 Way Contract) $8,775,000 (5)
-Salary Remaining : $990,000
Connor Hellebuyck (1 Way Contract) $8,324,999 (2)
-Salary Remaining : $939,231
Mats Zuccarello (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $812,308
J.T. Miller $7,087,500 (2)
-Salary Remaining : $799,615
Morgan Rielly (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $660,000
Auston Matthews (1 Way Contract) $5,761,924 (2)
-Salary Remaining : $650,063
Brad Marchand (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $564,103
Jonas Brodin (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $507,692
Rasmus Andersson (1 Way Contract) $4,095,000 (1)
-Salary Remaining : $462,000
Timo Meier (1 Way Contract) $3,510,000 (4)
-Salary Remaining : $396,000
Jared Spurgeon (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $394,872
Matt Roy (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $372,308
Jonathan Quick (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $282,051
Sean Durzi (1 Way Contract) $1,870,000 (4)
-Salary Remaining : $210,974
Viktor Arvidsson (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $197,436
Troy Terry (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $174,872
Mason Marchment $1,100,000 (3)
-Salary Remaining : $124,103
Sam Steel $950,000 (2)
-Salary Remaining : $107,179
Mathieu Joseph $796,500 (3)
-Salary Remaining : $89,862
Sam Carrick $700,000 (3)
-Salary Remaining : $78,974
David Kampf $500,000 (5)
-Salary Remaining : $56,410
Total Pro Players22
Salary Commitment
Year 2024 : $89,870,923
Year 2025 : $53,975,923
Year 2026 : $32,061,500
Year 2027 : $24,965,000
Salary Average Commitment
Year 2024 : $93,380,923
Year 2025 : $57,485,923
Year 2026 : $32,061,500
Year 2027 : $24,965,000
Salary Cap with 1 Way Contract
Year 2024 : $89,870,923
Year 2025 : $53,975,923
Year 2026 : $28,551,500
Year 2027 : $21,455,000

Farm Players Salaries

Jack Studnicka $140,000 (1)
Salary Remaining : $11,852
Joel Kiviranta $126,000 (2)
Salary Remaining : $10,667
Hunter Shepard $108,500 (4)
Salary Remaining : $9,185
Brendan Gaunce $89,500 (4)
Salary Remaining : $7,577
Daniil Miromanov $83,487 (2)
Salary Remaining : $7,068
Isak Rosen $80,000 (2)
Salary Remaining : $6,772
Benoit-Olivier Groulx $69,750 (2)
Salary Remaining : $5,905
Tristen Nielsen $65,000 (2)
Salary Remaining : $5,503
Matthew Strome $65,000 (1)
Salary Remaining : $5,503
Jarid Lukosevicius $50,000 (1)
Salary Remaining : $4,233
Casey Dornbach $50,000 (5)
Salary Remaining : $4,233
Peyton Jones $50,000 (5)
Salary Remaining : $4,233
Xavier Ouellet $50,000 (5)
Salary Remaining : $4,233
Ken Appleby $50,000 (5)
Salary Remaining : $4,233
Kyle Rau $50,000 (5)
Salary Remaining : $4,233
Matt Tomkins $50,000 (5)
Salary Remaining : $4,233
Patrik Koch $50,000 (5)
Salary Remaining : $4,233
Steven Fogarty $50,000 (4)
Salary Remaining : $4,233
Mason Jobst $50,000 (1)
Salary Remaining : $4,233
Austin Osmanski $50,000 (4)
Salary Remaining : $4,233
Dean Stewart $50,000 (3)
Salary Remaining : $4,233
Aidan Fulp $50,000 (5)
Salary Remaining : $4,233
Bryan Yoon $50,000 (5)
Salary Remaining : $4,233
Cameron Wright $50,000 (5)
Salary Remaining : $4,233
Alex Belzile $50,000 (3)
Salary Remaining : $4,233
Louis Boudon $50,000 (5)
Salary Remaining : $4,233
Joseph Duszak $50,000 (5)
Salary Remaining : $4,233
Dustin Tokarski $50,000 (3)
Salary Remaining : $4,233
Cavan Fitzgerald $0 (0)
Salary Remaining : $0
Alex Kannok Leipert $0 (0)
Salary Remaining : $0
Matej Pekar $0 (0)
Salary Remaining : $0
Total Farm Players31
Salary Commitment
Year 2024 : $1,777,237
Year 2025 : $1,472,237
Year 2026 : $1,048,000
Year 2027 : $898,000
Salary Average Commitment
Year 2024 : $1,777,237
Year 2025 : $1,472,237
Year 2026 : $1,048,000
Year 2027 : $898,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,908 - 95.38%
Farm Level 2: 1000 - $15 - 940 - 93.98%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,730,316
Year to Date Revenue$60,561,050
Farm
Home Games Left3
Average Attendance - %2,847 - 94.91%
Average Income per Game$120,482
Year to Date Revenue$4,578,328

Expense

Pro Players Total Salaries$94,162,167
Farm Players Total Salaries$3,519,983
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,625,000
Pro Year To Date Expenses$71,690,371
Farm Year To Date Expenses$3,192,837
Pro Salary Cap To Date$67,816,481
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,381,894
Farm Estimated Season Revenue$361,447
Pro Remaining Season Days22
Pro Expenses Per Days$482,883
Pro Estimated Expenses$10,623,426
Farm Remaining Season Days16
Farm Expenses Per Days$18,624
Farm Estimated Expenses$297,984
Estimated Season Expenses$10,921,410
Estimated Season Salary Cap$82,444,507
Estimate Under Maximum Salary Cap of $83,500,000$1,055,493
Estimate Over Minimum Salary Cap of $0 $82,444,507
Current Bank Account($7,043,830)
Projected Bank Account($7,221,899)

Pro Players Salaries

Logan Couture (1 Way Contract) $13,500,000 (1)
-Salary Remaining : $1,523,077
Frederik Andersen (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $902,564
Cole Caufield $7,457,500 (2)
-Salary Remaining : $841,359
Shea Theodore (1 Way Contract) $6,556,335 (4)
-Salary Remaining : $739,689
Brandon Saad (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $648,718
Christopher Tanev (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $564,103
Jordan Eberle (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $564,103
Nick Jensen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $564,103
Filip Chytil (1 Way Contract) $4,437,500 (2)
-Salary Remaining : $500,641
Sean Walker $4,000,000 (5)
-Salary Remaining : $451,282
Adam Lowry (1 Way Contract) $3,833,332 (1)
-Salary Remaining : $432,478
Scott Wedgewood (1 Way Contract) $3,000,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $338,462
Alexander Wennberg (1 Way Contract) $2,925,000 (2)
-Salary Remaining : $330,000
Martin Fehervary (1 Way Contract) $2,541,250 (1)
-Salary Remaining : $286,705
Oliver Kylington (1 Way Contract) $2,499,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $281,938
Luke Kunin (1 Way Contract) $2,277,000 (2)
-Salary Remaining : $256,892
Marc-Andre Fleury (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $253,846
Wyatt Johnston (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $197,436
Sean Kuraly (1 Way Contract) $1,606,500 (1)
-Salary Remaining : $181,246
Marcus Foligno (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $169,231
Colin Blackwell $1,480,000 (3)
-Salary Remaining : $166,974
Dylan Samberg $1,400,000 (2)
-Salary Remaining : $157,949
Pavel Dorofeyev $948,750 (4)
-Salary Remaining : $107,038
Ryan Poehling $750,000 (1)
-Salary Remaining : $84,615
Jaycob Megna $700,000 (4)
-Salary Remaining : $78,974
Total Pro Players25
Salary Commitment
Year 2024 : $94,162,167
Year 2025 : $59,432,085
Year 2026 : $26,185,085
Year 2027 : $15,205,085
Salary Average Commitment
Year 2024 : $92,662,167
Year 2025 : $57,932,085
Year 2026 : $24,685,085
Year 2027 : $13,705,085
Salary Cap with 1 Way Contract
Year 2024 : $88,663,167
Year 2025 : $56,432,085
Year 2026 : $23,185,085
Year 2027 : $12,205,085

Farm Players Salaries

Chase Wheatcroft $150,000 (1)
Salary Remaining : $12,698
Tyson Jost $149,500 (1)
Salary Remaining : $12,656
Lukas Reichel $100,000 (1)
Salary Remaining : $8,466
Shakir Mukhamadullin $100,000 (2)
Salary Remaining : $8,466
Robert Bortuzzo $100,000 (3)
Salary Remaining : $8,466
Jacob Lucchini $97,500 (3)
Salary Remaining : $8,254
Uvis Balinskis $97,500 (5)
Salary Remaining : $8,254
AJ Greer $91,500 (3)
Salary Remaining : $7,746
Jasper Weatherby $85,000 (1)
Salary Remaining : $7,196
Keith Petruzzelli $81,750 (1)
Salary Remaining : $6,921
Cam Morrison $80,000 (4)
Salary Remaining : $6,772
Gabriel Fortier $77,500 (2)
Salary Remaining : $6,561
Jakub Skarek $77,500 (2)
Salary Remaining : $6,561
Henrik Rybinski $77,325 (1)
Salary Remaining : $6,546
John Farinacci $75,000 (3)
Salary Remaining : $6,349
Donovan Sebrango $70,408 (1)
Salary Remaining : $5,960
Hunter McKown $70,000 (2)
Salary Remaining : $5,926
Domenick Fensore $70,000 (3)
Salary Remaining : $5,926
Dmitri Kuzmin $70,000 (3)
Salary Remaining : $5,926
Artyom Anisimov $70,000 (4)
Salary Remaining : $5,926
Vincent Iorio $70,000 (2)
Salary Remaining : $5,926
Filip Engaras $70,000 (4)
Salary Remaining : $5,926
Jacob Gaucher $70,000 (4)
Salary Remaining : $5,926
Jack Matier $65,000 (3)
Salary Remaining : $5,503
Samuel Knazko $65,000 (2)
Salary Remaining : $5,503
Lukas Rousek $65,000 (1)
Salary Remaining : $5,503
Nathan Legare $65,000 (1)
Salary Remaining : $5,503
Xavier Simoneau $65,000 (2)
Salary Remaining : $5,503
Mitchell Gibson $65,000 (3)
Salary Remaining : $5,503
Adam Raska $62,500 (1)
Salary Remaining : $5,291
Albert Johansson $62,500 (2)
Salary Remaining : $5,291
Isaiah Saville $62,500 (1)
Salary Remaining : $5,291
Adam Wilsby $62,500 (2)
Salary Remaining : $5,291
Nicolas Beaudin $60,000 (1)
Salary Remaining : $5,079
Topias Vilen $60,000 (3)
Salary Remaining : $5,079
Jackson Cates $60,000 (1)
Salary Remaining : $5,079
James Malatesta $60,000 (3)
Salary Remaining : $5,079
Jalen Luypen $60,000 (3)
Salary Remaining : $5,079
Curtis Hall $60,000 (1)
Salary Remaining : $5,079
Hugh McGing $60,000 (1)
Salary Remaining : $5,079
Ilya Usov $60,000 (2)
Salary Remaining : $5,079
Colton Poolman $60,000 (1)
Salary Remaining : $5,079
Clay Stevenson $60,000 (3)
Salary Remaining : $5,079
Peetro Seppala $60,000 (2)
Salary Remaining : $5,079
Nikita Novikov $60,000 (3)
Salary Remaining : $5,079
Jordy Bellerive $55,000 (2)
Salary Remaining : $4,656
Artyom Grushnikov $54,500 (1)
Salary Remaining : $4,614
Marc Del Gaizo $50,000 (1)
Salary Remaining : $4,233
Total Farm Players48
Salary Commitment
Year 2024 : $3,519,983
Year 2025 : $2,146,500
Year 2026 : $1,321,500
Year 2027 : $387,500
Salary Average Commitment
Year 2024 : $3,519,983
Year 2025 : $2,146,500
Year 2026 : $1,321,500
Year 2027 : $387,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.63%
Farm Level 2: 1000 - $15 - 941 - 94.06%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,542,955
Year to Date Revenue$57,089,350
Farm
Home Games Left3
Average Attendance - %2,833 - 94.44%
Average Income per Game$119,719
Year to Date Revenue$4,549,328

Expense

Pro Players Total Salaries$77,264,709
Farm Players Total Salaries$1,693,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,488,869
Farm Year To Date Expenses$1,467,075
Pro Salary Cap To Date$65,428,292
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,171,822
Farm Estimated Season Revenue$359,157
Pro Remaining Season Days22
Pro Expenses Per Days$396,229
Pro Estimated Expenses$8,717,038
Farm Remaining Season Days16
Farm Expenses Per Days$8,962
Farm Estimated Expenses$143,392
Estimated Season Expenses$8,860,430
Estimated Season Salary Cap$73,409,188
Estimate Under Maximum Salary Cap of $83,500,000$10,090,812
Estimate Over Minimum Salary Cap of $0 $73,409,188
Current Bank Account($6,707,881)
Projected Bank Account($9,037,332)

Pro Players Salaries

Quinton Byfield $7,800,000 (5)
-Salary Remaining : $880,000
Nico Hischier (1 Way Contract) $6,525,000 (2)
-Salary Remaining : $736,154
Artem Zub (1 Way Contract) $6,210,000 (5)
-Salary Remaining : $700,615
Nick Schmaltz (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $564,103
Kyle Palmieri (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $547,179
Jason Zucker (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $479,487
Brenden Dillon (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $451,282
Nate Schmidt (1 Way Contract) $3,850,000 (3)
-Salary Remaining : $434,359
Yanni Gourde (1 Way Contract) $3,450,000 (4)
-Salary Remaining : $389,231
Jeremy Swayman $3,440,250 (3)
-Salary Remaining : $388,131
Martin Jones (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $338,462
Mackenzie Blackwood (1 Way Contract) $2,772,000 (1)
-Salary Remaining : $312,738
Mitchell Weeks (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $282,051
Reilly Smith (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $282,051
Nicolas Hague (1 Way Contract) $2,271,209 (3)
-Salary Remaining : $256,239
Austin Watson (1 Way Contract) $2,025,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $228,462
Nicklas Backstrom (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $225,641
Luke Hughes (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $225,641
Jarred Tinordi (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $174,872
Rasmus Kupari $1,400,000 (1)
-Salary Remaining : $157,949
Ryan Donato (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $146,667
Kevin Bahl $1,039,500 (4)
-Salary Remaining : $117,277
Juuso Valimaki (1 Way Contract) $990,000 (3)
-Salary Remaining : $111,692
Cole Perfetti $900,000 (1)
-Salary Remaining : $101,538
Logan Stanley $891,000 (2)
-Salary Remaining : $100,523
Taylor Raddysh $750,750 (2)
-Salary Remaining : $84,700
Total Pro Players26
Salary Commitment
Year 2024 : $77,264,709
Year 2025 : $61,017,709
Year 2026 : $44,350,959
Year 2027 : $25,999,500
Salary Average Commitment
Year 2024 : $77,264,709
Year 2025 : $61,017,709
Year 2026 : $44,350,959
Year 2027 : $25,999,500
Salary Cap with 1 Way Contract
Year 2024 : $70,739,709
Year 2025 : $56,517,709
Year 2026 : $42,350,959
Year 2027 : $25,999,500

Farm Players Salaries

Anthony Deangelo $149,500 (5)
Salary Remaining : $12,656
Brendan Lemieux $140,000 (5)
Salary Remaining : $11,852
Ozzy Wiesblatt $100,000 (2)
Salary Remaining : $8,466
Aaron Dell $99,500 (1)
Salary Remaining : $8,423
Jakub Zboril $79,750 (1)
Salary Remaining : $6,751
Nikita Chibrikov $75,000 (3)
Salary Remaining : $6,349
Farm Player 17 $70,000 (1)
Salary Remaining : $5,926
Lucas Edmonds $70,000 (2)
Salary Remaining : $5,926
Farm Player 19 $70,000 (1)
Salary Remaining : $5,926
Roni Hirvonen $70,000 (3)
Salary Remaining : $5,926
Ryan Winterton $70,000 (3)
Salary Remaining : $5,926
Farm Player 115 $70,000 (1)
Salary Remaining : $5,926
Daniel Torgersson $65,000 (2)
Salary Remaining : $5,503
Tyler Kleven $65,000 (3)
Salary Remaining : $5,503
Tyson Hinds $65,000 (3)
Salary Remaining : $5,503
Thomas Milic $65,000 (3)
Salary Remaining : $5,503
Nico Daws $65,000 (2)
Salary Remaining : $5,503
Jake Massie $65,000 (1)
Salary Remaining : $5,503
Marcel Marcel $60,000 (3)
Salary Remaining : $5,079
Brayden Tracey $60,000 (1)
Salary Remaining : $5,079
Corey Schueneman $60,000 (1)
Salary Remaining : $5,079
Antti Saarela $60,000 (1)
Salary Remaining : $5,079
Total Farm Players22
Salary Commitment
Year 2024 : $1,693,750
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500
Salary Average Commitment
Year 2024 : $1,693,750
Year 2025 : $1,059,500
Year 2026 : $759,500
Year 2027 : $289,500

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Entertainment Center
Level 1: 6000 - $105 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,865 - 93.25%
Farm Level 2: 1000 - $15 - 938 - 93.85%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,666,317
Year to Date Revenue$59,987,400
Farm
Home Games Left3
Average Attendance - %2,803 - 93.45%
Average Income per Game$118,233
Year to Date Revenue$4,492,864

Expense

Pro Players Total Salaries$91,750,512
Farm Players Total Salaries$1,792,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,665,071
Farm Year To Date Expenses$1,674,496
Pro Salary Cap To Date$72,393,092
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,331,583
Farm Estimated Season Revenue$354,700
Pro Remaining Season Days22
Pro Expenses Per Days$470,515
Pro Estimated Expenses$10,351,330
Farm Remaining Season Days16
Farm Expenses Per Days$9,483
Farm Estimated Expenses$151,728
Estimated Season Expenses$10,503,058
Estimated Season Salary Cap$82,059,716
Estimate Under Maximum Salary Cap of $83,500,000$1,440,284
Estimate Over Minimum Salary Cap of $0 $82,059,716
Current Bank Account($4,695,110)
Projected Bank Account($6,511,885)

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,300,000 (2)
-Salary Remaining : $1,162,051
Tyler Seguin (1 Way Contract) $8,950,000 (1)
-Salary Remaining : $1,009,744
Vladimir Tarasenko (1 Way Contract) $7,300,000 (1)
-Salary Remaining : $823,590
Clayton Keller (1 Way Contract) $6,113,250 (1)
-Salary Remaining : $689,700
Ville Husso (1 Way Contract) $6,069,069 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $684,715
Jakob Chychrun (1 Way Contract) $5,060,000 (1)
-Salary Remaining : $570,872
Laurent Brossoit $5,000,000 (1)
-Salary Remaining : $564,103
John Carlson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $564,103
Mikael Backlund (1 Way Contract) $4,666,666 (3)
-Salary Remaining : $526,496
Ben Chiarot (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $473,846
Nick Leddy $4,000,000 (3)
-Salary Remaining : $451,282
Gustav Nyquist (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $428,718
Martin Necas (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $423,077
Ryan Graves (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $372,308
Nico Sturm (1 Way Contract) $2,340,000 (2)
-Salary Remaining : $264,000
Anton Lundell (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $253,846
Erik Gudbranson (1 Way Contract) $1,707,777 (1)
-Salary Remaining : $192,672
Jeff Carter $1,495,000 (5)
-Salary Remaining : $168,667
Dakota Joshua $1,237,500 (5)
-Salary Remaining : $139,615
Ty Dellandrea $1,125,000 (5)
-Salary Remaining : $126,923
Michael Eyssimont $1,120,000 (5)
-Salary Remaining : $126,359
Erik Johnson $1,100,000 (5)
-Salary Remaining : $124,103
Kyle Okposo $1,000,000 (2)
-Salary Remaining : $112,821
Filip Gustavsson $866,250 (1)
-Salary Remaining : $97,731
Total Pro Players24
Salary Commitment
Year 2024 : $91,750,512
Year 2025 : $41,503,235
Year 2026 : $27,863,235
Year 2027 : $9,377,500
Salary Average Commitment
Year 2024 : $91,750,512
Year 2025 : $41,503,235
Year 2026 : $27,863,235
Year 2027 : $9,377,500
Salary Cap with 1 Way Contract
Year 2024 : $85,681,443
Year 2025 : $35,434,166
Year 2026 : $21,794,166
Year 2027 : $9,377,500

Farm Players Salaries

Brandt Clarke $140,000 (3)
Salary Remaining : $11,852
Adam Brooks $106,750 (4)
Salary Remaining : $9,037
Derrick Pouliot $100,000 (2)
Salary Remaining : $8,466
Vinni Lettieri $97,167 (2)
Salary Remaining : $8,226
Jeff Kubiak $85,000 (2)
Salary Remaining : $7,196
Boris Katchouk $83,417 (2)
Salary Remaining : $7,062
Jesse Ylonen $82,500 (3)
Salary Remaining : $6,984
Michael Pezzetta $82,500 (2)
Salary Remaining : $6,984
Nolan Allan $80,000 (3)
Salary Remaining : $6,772
Michael Karow $80,000 (3)
Salary Remaining : $6,772
Taylor Ward $75,000 (2)
Salary Remaining : $6,349
William Wallinder $75,000 (3)
Salary Remaining : $6,349
Alex Stalock $75,000 (1)
Salary Remaining : $6,349
Landon Slaggert $70,000 (3)
Salary Remaining : $5,926
Garret Sparks $70,000 (5)
Salary Remaining : $5,926
Gage Goncalves $70,000 (1)
Salary Remaining : $5,926
Farm Goalie 18 $70,000 (1)
Salary Remaining : $5,926
FarmPlay1 $70,000 (1)
Salary Remaining : $5,926
Kyle Clifford $60,000 (3)
Salary Remaining : $5,079
Nick Wolff $60,000 (1)
Salary Remaining : $5,079
Nick Jones $60,000 (1)
Salary Remaining : $5,079
Robbie Russo $50,000 (4)
Salary Remaining : $4,233
Ethan Prow $50,000 (4)
Salary Remaining : $4,233
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 - 1,885 - 94.23%
Farm Level 2: 1000 - $15 - 936 - 93.59%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,629,939
Year to Date Revenue$60,307,750
Farm
Home Games Left3
Average Attendance - %2,820 - 94.01%
Average Income per Game$119,193
Year to Date Revenue$4,529,347

Expense

Pro Players Total Salaries$79,517,891
Farm Players Total Salaries$2,450,765
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,422,135
Pro Year To Date Expenses$68,105,463
Farm Year To Date Expenses$2,142,740
Pro Salary Cap To Date$68,105,463
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,519,757
Farm Estimated Season Revenue$357,580
Pro Remaining Season Days22
Pro Expenses Per Days$407,784
Pro Estimated Expenses$8,971,248
Farm Remaining Season Days16
Farm Expenses Per Days$12,967
Farm Estimated Expenses$207,472
Estimated Season Expenses$9,178,720
Estimated Season Salary Cap$83,498,846
Estimate Under Maximum Salary Cap of $83,500,000$1,154
Estimate Over Minimum Salary Cap of $0 $83,498,846
Current Bank Account$33,085,025
Projected Bank Account$30,783,642

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $12,920,000 (3)
-Salary Remaining : $1,457,641
Cale Makar (1 Way Contract) $8,910,000 (2)
-Salary Remaining : $1,005,231
Joshua Norris (1 Way Contract) $7,870,500 (2)
-Salary Remaining : $887,954
Noah Hanifin (1 Way Contract) $6,615,000 (1)
-Salary Remaining : $746,308
Mika Zibanejad (1 Way Contract) $5,725,000 (1)
-Salary Remaining : $645,897
Jordan Binnington (1 Way Contract) $5,650,000 (3)
-Salary Remaining : $637,436
Mattias Ekholm (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $535,897
Bryan Rust (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $507,692
Ryan Nugent-Hopkins (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $456,923
Joe Pavelski (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $394,872
Casey Mittelstadt (1 Way Contract) $2,587,500 (2)
-Salary Remaining : $291,923
Alexander Romanov (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $253,846
TJ Brodie (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $253,846
Juraj Slafkovsky (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $169,231
Michael Rasmussen $1,314,000 (1)
-Salary Remaining : $148,246
Marco Rossi $1,250,000 (1)
-Salary Remaining : $141,026
Isac Lundestrom $983,391 (3)
-Salary Remaining : $110,947
Daniel Sprong $877,500 (4)
-Salary Remaining : $99,000
Urho Vaakanainen $765,000 (1)
-Salary Remaining : $86,308
Samuel Ersson $650,000 (1)
-Salary Remaining : $73,333
Ty Emberson $600,000 (1)
-Salary Remaining : $67,692
Total Pro Players21
Salary Commitment
Year 2024 : $79,517,891
Year 2025 : $56,848,891
Year 2026 : $34,430,891
Year 2027 : $877,500
Salary Average Commitment
Year 2024 : $79,517,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500
Salary Cap with 1 Way Contract
Year 2024 : $79,517,891
Year 2025 : $56,848,891
Year 2026 : $29,680,891
Year 2027 : $877,500

Farm Players Salaries

Connor Zary $140,000 (1)
Salary Remaining : $11,852
Skyler Brind'Amour $135,000 (5)
Salary Remaining : $11,429
Cal Petersen $100,425 (2)
Salary Remaining : $8,502
Mavrik Bourque $100,000 (2)
Salary Remaining : $8,466
Jesper Wallstedt $100,000 (2)
Salary Remaining : $8,466
Marco Scandella $97,500 (3)
Salary Remaining : $8,254
Jacob MacDonald $90,000 (4)
Salary Remaining : $7,619
Drake Caggiula $90,000 (4)
Salary Remaining : $7,619
Cole Schneider $90,000 (3)
Salary Remaining : $7,619
Emil Bemstrom $89,100 (4)
Salary Remaining : $7,543
Will Butcher $85,000 (4)
Salary Remaining : $7,196
Vasili Ponomarev $85,000 (1)
Salary Remaining : $7,196
Dillon Heatherington $85,000 (4)
Salary Remaining : $7,196
Matt Filipe $85,000 (4)
Salary Remaining : $7,196
Charles Hudon $85,000 (4)
Salary Remaining : $7,196
Mackenzie Entwistle $82,800 (3)
Salary Remaining : $7,010
Matthew Phillips $82,500 (1)
Salary Remaining : $6,984
Wade Allison $77,715 (3)
Salary Remaining : $6,579
John Leonard $76,725 (4)
Salary Remaining : $6,495
Dave Gust $76,250 (1)
Salary Remaining : $6,455
Matt Kiersted $76,250 (1)
Salary Remaining : $6,455
Josh Mahura $74,250 (1)
Salary Remaining : $6,286
Gage Quinney $70,000 (4)
Salary Remaining : $5,926
Montana Onyebuchi $70,000 (3)
Salary Remaining : $5,926
Tyler Madden $69,750 (2)
Salary Remaining : $5,905
Drew Helleson $65,000 (1)
Salary Remaining : $5,503
Zach Sawchenko $62,500 (1)
Salary Remaining : $5,291
Colton White $60,000 (1)
Salary Remaining : $5,079
Nicolas Deslauriers $50,000 (2)
Salary Remaining : $4,233
Total Farm Players29
Salary Commitment
Year 2024 : $2,450,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825
Salary Average Commitment
Year 2024 : $2,450,765
Year 2025 : $1,729,015
Year 2026 : $1,308,840
Year 2027 : $890,825

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,872 - 93.61%
Farm Level 2: 1000 - $15 - 936 - 93.59%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,673,431
Year to Date Revenue$61,916,950
Farm
Home Games Left3
Average Attendance - %2,808 - 93.60%
Average Income per Game$118,551
Year to Date Revenue$4,504,954

Expense

Pro Players Total Salaries$83,175,287
Farm Players Total Salaries$1,740,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,175,000
Pro Year To Date Expenses$72,696,206
Farm Year To Date Expenses$1,747,900
Pro Salary Cap To Date$70,864,634
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,693,724
Farm Estimated Season Revenue$355,654
Pro Remaining Season Days22
Pro Expenses Per Days$426,540
Pro Estimated Expenses$9,383,880
Farm Remaining Season Days16
Farm Expenses Per Days$9,209
Farm Estimated Expenses$147,344
Estimated Season Expenses$9,531,224
Estimated Season Salary Cap$83,423,514
Estimate Under Maximum Salary Cap of $83,500,000$76,486
Estimate Over Minimum Salary Cap of $0 $83,423,514
Current Bank Account($4,000,428)
Projected Bank Account($6,482,274)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $11,500,000 (5)
-Salary Remaining : $1,297,436
Elias Pettersson (1 Way Contract) $7,276,500 (3)
-Salary Remaining : $820,938
Mikael Granlund (1 Way Contract) $6,450,000 (5)
-Salary Remaining : $727,692
Alex Tuch (1 Way Contract) $6,430,000 (5)
-Salary Remaining : $725,436
Alex Pietrangelo (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $710,769
Blake Coleman (1 Way Contract) $5,770,000 (5)
-Salary Remaining : $650,974
Zach Hyman (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $648,718
Jamie Oleksiak (1 Way Contract) $5,309,000 (5)
-Salary Remaining : $598,964
Mitchell Marner (1 Way Contract) $4,906,350 (1)
-Salary Remaining : $553,537
Esa Lindell (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $507,692
David Savard (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $507,692
Jani Hakanpaa (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $338,462
Linus Ullmark (1 Way Contract) $2,925,000 (1)
-Salary Remaining : $330,000
Shane Pinto (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $197,436
Shayne Gostisbehere (1 Way Contract) $1,750,000 (5)
-Salary Remaining : $197,436
Joel Eriksson Ek (1 Way Contract) $1,673,437 (1)
-Salary Remaining : $188,798
Casey DeSmith $1,400,000 (3)
-Salary Remaining : $157,949
Tyler Motte $860,000 (5)
-Salary Remaining : $97,026
Beck Malenstyn $625,000 (1)
-Salary Remaining : $70,513
Matthew Boucher $500,000 (1)
-Salary Remaining : $56,410
Total Pro Players20
Salary Commitment
Year 2024 : $83,175,287
Year 2025 : $73,795,500
Year 2026 : $69,045,500
Year 2027 : $38,069,000
Salary Average Commitment
Year 2024 : $83,175,287
Year 2025 : $68,045,500
Year 2026 : $63,295,500
Year 2027 : $38,069,000
Salary Cap with 1 Way Contract
Year 2024 : $83,175,287
Year 2025 : $68,045,500
Year 2026 : $63,295,500
Year 2027 : $38,069,000

Farm Players Salaries

Joel L'Esperance $101,500 (4)
Salary Remaining : $8,593
Hendrix Lapierre $100,000 (2)
Salary Remaining : $8,466
Chase Priskie $93,000 (2)
Salary Remaining : $7,873
Bryce Kindopp $87,875 (1)
Salary Remaining : $7,439
Jacob Peterson $85,000 (1)
Salary Remaining : $7,196
Matt Donovan $80,000 (5)
Salary Remaining : $6,772
Nicholas Robertson $80,000 (1)
Salary Remaining : $6,772
Devin Cooley $78,200 (1)
Salary Remaining : $6,620
Marc McLaughlin $75,000 (1)
Salary Remaining : $6,349
Brady Lyle $73,625 (1)
Salary Remaining : $6,233
FarmGoal4 $70,000 (1)
Salary Remaining : $5,926
Mikhail Abramov $70,000 (1)
Salary Remaining : $5,926
Farm Goalie 22 $70,000 (1)
Salary Remaining : $5,926
Jack Finley $67,500 (2)
Salary Remaining : $5,714
Bobby Trivigno $67,500 (2)
Salary Remaining : $5,714
Eemil Viro $65,000 (2)
Salary Remaining : $5,503
Justin Sourdif $65,000 (2)
Salary Remaining : $5,503
Lukas Svejkovsky $65,000 (2)
Salary Remaining : $5,503
John Ludvig $65,000 (2)
Salary Remaining : $5,503
Keean Washkurak $65,000 (1)
Salary Remaining : $5,503
Dennis Cesana $60,000 (1)
Salary Remaining : $5,079
Brendan Warren $60,000 (1)
Salary Remaining : $5,079
Artem Guryev $60,000 (3)
Salary Remaining : $5,079
Jake Livingstone $60,000 (1)
Salary Remaining : $5,079
Fyodor Svechkov $54,500 (1)
Salary Remaining : $4,614
Total Farm Players25
Salary Commitment
Year 2024 : $1,818,700
Year 2025 : $829,500
Year 2026 : $241,500
Year 2027 : $181,500
Salary Average Commitment
Year 2024 : $1,818,700
Year 2025 : $829,500
Year 2026 : $241,500
Year 2027 : $181,500

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,900 - 94.99%
Farm Level 2: 1000 - $15 - 948 - 94.80%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,730,883
Year to Date Revenue$62,311,800
Farm
Home Games Left3
Average Attendance - %2,848 - 94.93%
Average Income per Game$120,261
Year to Date Revenue$4,569,925

Expense

Pro Players Total Salaries$82,135,250
Farm Players Total Salaries$2,892,179
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,966,218
Farm Year To Date Expenses$2,645,114
Pro Salary Cap To Date$69,885,237
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,654,417
Farm Estimated Season Revenue$360,784
Pro Remaining Season Days22
Pro Expenses Per Days$421,206
Pro Estimated Expenses$9,266,532
Farm Remaining Season Days16
Farm Expenses Per Days$15,303
Farm Estimated Expenses$244,848
Estimated Season Expenses$9,511,380
Estimated Season Salary Cap$78,632,811
Estimate Under Maximum Salary Cap of $83,500,000$4,867,189
Estimate Over Minimum Salary Cap of $0 $78,632,811
Current Bank Account$15,179,299
Projected Bank Account$14,683,120

Pro Players Salaries

Patrick Kane (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $1,241,026
Dylan Larkin (1 Way Contract) $7,137,000 (4)
-Salary Remaining : $805,200
Dylan Cozens (1 Way Contract) $6,390,000 (3)
-Salary Remaining : $720,923
Kris Letang (1 Way Contract) $5,550,000 (1)
-Salary Remaining : $626,154
Ryan McDonagh (1 Way Contract) $5,352,000 (1)
-Salary Remaining : $603,815
Connor Murphy (1 Way Contract) $4,851,000 (1)
-Salary Remaining : $547,292
Josh Anderson (1 Way Contract) $4,600,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $518,974
Alexandar Georgiev (1 Way Contract) $4,590,000 (5)
-Salary Remaining : $517,846
Pavel Zacha (1 Way Contract) $4,275,000 (1)
-Salary Remaining : $482,308
Drew Doughty (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $440,000
Evan Bouchard (1 Way Contract) $3,860,000 (3)
-Salary Remaining : $435,487
Nicolas Roy $3,780,000 (5)
-Salary Remaining : $426,462
Cam Talbot (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $394,872
Dmitry Orlov (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $361,026
Dawson Mercer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $253,846
Ivan Barbashev $1,460,250 (1)
-Salary Remaining : $164,746
Jack McBain $1,250,000 (1)
-Salary Remaining : $141,026
Ridly Greig $1,000,000 (2)
-Salary Remaining : $112,821
Gabriel Vilardi $948,750 (3)
-Salary Remaining : $107,038
Drew O'Connor $925,000 (1)
-Salary Remaining : $104,359
Paul Cotter $891,250 (2)
-Salary Remaining : $100,551
Joseph Veleno $825,000 (2)
-Salary Remaining : $93,077
Matthew Kessel $600,000 (1)
-Salary Remaining : $67,692
Total Pro Players23
Salary Commitment
Year 2024 : $82,135,250
Year 2025 : $44,622,000
Year 2026 : $34,505,750
Year 2027 : $20,107,000
Salary Average Commitment
Year 2024 : $82,135,250
Year 2025 : $44,622,000
Year 2026 : $34,505,750
Year 2027 : $20,107,000
Salary Cap with 1 Way Contract
Year 2024 : $77,535,250
Year 2025 : $40,022,000
Year 2026 : $29,905,750
Year 2027 : $15,507,000

Farm Players Salaries

Ivan Ivan $150,000 (5)
Salary Remaining : $12,698
Xavier Parent $148,500 (4)
Salary Remaining : $12,571
Samuel Houde $148,000 (4)
Salary Remaining : $12,529
Adam Scheel $130,000 (1)
Salary Remaining : $11,005
Hunter Jones $130,000 (1)
Salary Remaining : $11,005
Henry Thrun $100,000 (3)
Salary Remaining : $8,466
Dennis Cholowski $99,000 (1)
Salary Remaining : $8,381
Libor Hajek $96,154 (1)
Salary Remaining : $8,140
Joakim Kemell $90,000 (2)
Salary Remaining : $7,619
Ian Mitchell $85,250 (4)
Salary Remaining : $7,217
Thomas Bordeleau $85,000 (2)
Salary Remaining : $7,196
Kristian Reichel $82,775 (1)
Salary Remaining : $7,007
Nikita Alexandrov $82,500 (1)
Salary Remaining : $6,984
Sheldon Rempal $82,500 (1)
Salary Remaining : $6,984
Alex Turcotte $77,500 (3)
Salary Remaining : $6,561
Jonathan Gruden $77,500 (2)
Salary Remaining : $6,561
Trent Miner $77,500 (3)
Salary Remaining : $6,561
Robert Mastrosimone $75,000 (3)
Salary Remaining : $6,349
Carter Mazur $70,000 (3)
Salary Remaining : $5,926
Jacob Ingham $70,000 (1)
Salary Remaining : $5,926
Martin Chromiak $65,000 (2)
Salary Remaining : $5,503
Mattias Norlinder $65,000 (2)
Salary Remaining : $5,503
Strauss Mann $65,000 (2)
Salary Remaining : $5,503
Oskari Salminen $65,000 (2)
Salary Remaining : $5,503
Robin Salo $65,000 (1)
Salary Remaining : $5,503
Jakub Demek $65,000 (3)
Salary Remaining : $5,503
Amadeus Lombardi $65,000 (3)
Salary Remaining : $5,503
Travis Mitchell $60,000 (3)
Salary Remaining : $5,079
Michael Vukojevic $60,000 (1)
Salary Remaining : $5,079
Jason Polin $60,000 (1)
Salary Remaining : $5,079
David Spacek $60,000 (3)
Salary Remaining : $5,079
Hunter Skinner $60,000 (1)
Salary Remaining : $5,079
Josiah Slavin $60,000 (1)
Salary Remaining : $5,079
Jack Thompson $60,000 (2)
Salary Remaining : $5,079
Maxim Cajkovic $60,000 (1)
Salary Remaining : $5,079
Total Farm Players35
Salary Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750
Salary Average Commitment
Year 2024 : $2,892,179
Year 2025 : $1,754,250
Year 2026 : $1,181,750
Year 2027 : $531,750

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Center
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,910 - 95.49%
Farm Level 2: 1000 - $15 - 955 - 95.50%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,594,300
Year to Date Revenue$51,017,600
Farm
Home Games Left3
Average Attendance - %2,865 - 95.49%
Average Income per Game$120,937
Year to Date Revenue$4,595,605

Expense

Pro Players Total Salaries$47,829,452
Farm Players Total Salaries$2,207,417
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$10,400,000
Pro Year To Date Expenses$54,003,889
Farm Year To Date Expenses$2,253,316
Pro Salary Cap To Date$51,798,767
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,348,700
Farm Estimated Season Revenue$362,811
Pro Remaining Season Days22
Pro Expenses Per Days$245,279
Pro Estimated Expenses$5,396,138
Farm Remaining Season Days16
Farm Expenses Per Days$11,679
Farm Estimated Expenses$186,864
Estimated Season Expenses$5,583,002
Estimated Season Salary Cap$67,312,865
Estimate Under Maximum Salary Cap of $83,500,000$16,187,135
Estimate Over Minimum Salary Cap of $0 $67,312,865
Current Bank Account$9,356,000
Projected Bank Account$18,484,509

Pro Players Salaries

Blake Wheeler (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $1,015,385
Evgeni Malkin (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $902,564
Mike Hoffman (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $423,077
Zach Whitecloud (1 Way Contract) $2,970,000 (3)
-Salary Remaining : $335,077
Pavel Cajan (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $282,051
Evgeny Kuznetsov (1 Way Contract) $2,150,000 (1)
-Salary Remaining : $242,564
Anthony Beauvillier (1 Way Contract) $2,079,000 (1)
-Salary Remaining : $234,554
Evan Rodrigues (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $225,641
Jamie Drysdale $1,955,000 (1)
-Salary Remaining : $220,564
Riley Stillman $1,481,667 (2)
-Salary Remaining : $167,162
Dmitry Kulikov $1,450,000 (3)
-Salary Remaining : $163,590
T.J Oshie $1,350,000 (1)
-Salary Remaining : $152,308
Garrett Roe $1,300,000 (5)
-Salary Remaining : $146,667
Michael Kesselring $1,300,000 (1)
-Salary Remaining : $146,667
Kole Lind $1,005,244 (3)
-Salary Remaining : $113,412
Ukko-Pekka Luukkonen $829,125 (3)
-Salary Remaining : $93,542
Vitek Vanecek $789,000 (1)
-Salary Remaining : $89,015
Matthew Peca $750,000 (5)
-Salary Remaining : $84,615
Jack St. Ivany $750,000 (2)
-Salary Remaining : $84,615
Alex Barre-Boulet $720,416 (1)
-Salary Remaining : $81,278
Klim Kostin $700,000 (1)
-Salary Remaining : $78,974
Justin Danforth $500,000 (4)
-Salary Remaining : $56,410
Paul LaDue $500,000 (5)
-Salary Remaining : $56,410
Total Pro Players23
Salary Commitment
Year 2024 : $47,829,452
Year 2025 : $24,036,036
Year 2026 : $11,304,369
Year 2027 : $3,050,000
Salary Average Commitment
Year 2024 : $47,829,452
Year 2025 : $24,036,036
Year 2026 : $11,304,369
Year 2027 : $3,050,000
Salary Cap with 1 Way Contract
Year 2024 : $45,329,452
Year 2025 : $21,536,036
Year 2026 : $11,304,369
Year 2027 : $3,050,000

Farm Players Salaries

Zach Jordan $140,000 (2)
Salary Remaining : $11,852
Nikolas Brouillard $130,000 (2)
Salary Remaining : $11,005
Tyler Spezia $130,000 (5)
Salary Remaining : $11,005
Cal O'Reilly $130,000 (5)
Salary Remaining : $11,005
Mathieu Olivier $110,000 (1)
Salary Remaining : $9,312
Milan Lucic $97,500 (5)
Salary Remaining : $8,254
Dakota Mermis $97,167 (1)
Salary Remaining : $8,226
Mark Pysyk $95,000 (5)
Salary Remaining : $8,042
Tye Felhaber $92,500 (1)
Salary Remaining : $7,831
Givani Smith $82,500 (2)
Salary Remaining : $6,984
Graeme Clarke $80,000 (1)
Salary Remaining : $6,772
Greg McKegg $80,000 (1)
Salary Remaining : $6,772
Travis Barron $77,500 (1)
Salary Remaining : $6,561
Roland McKeown $76,250 (1)
Salary Remaining : $6,455
Seth Griffith $75,000 (5)
Salary Remaining : $6,349
Jon Merrill $75,000 (5)
Salary Remaining : $6,349
Alexei Kolosov $70,000 (3)
Salary Remaining : $5,926
Cameron Hebig $60,000 (1)
Salary Remaining : $5,079
Lassi Thomson $60,000 (1)
Salary Remaining : $5,079
Alex Whelan $60,000 (1)
Salary Remaining : $5,079
Blake Hillman $60,000 (1)
Salary Remaining : $5,079
Josh Melnick $60,000 (1)
Salary Remaining : $5,079
William Villeneuve $60,000 (2)
Salary Remaining : $5,079
Mike Benning $54,500 (1)
Salary Remaining : $4,614
Gerry Mayhew $54,500 (1)
Salary Remaining : $4,614
Logan Day $50,000 (5)
Salary Remaining : $4,233
Peter Abbandonato $50,000 (1)
Salary Remaining : $4,233
Total Farm Players27
Salary Commitment
Year 2024 : $2,207,417
Year 2025 : $1,135,000
Year 2026 : $722,500
Year 2027 : $652,500
Salary Average Commitment
Year 2024 : $2,207,417
Year 2025 : $1,135,000
Year 2026 : $722,500
Year 2027 : $652,500

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Pavillion
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,869 - 93.43%
Farm Level 2: 1000 - $15 - 943 - 94.29%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,522,283
Year to Date Revenue$54,802,200
Farm
Home Games Left3
Average Attendance - %2,811 - 93.71%
Average Income per Game$118,517
Year to Date Revenue$4,503,651

Expense

Pro Players Total Salaries$33,430,332
Farm Players Total Salaries$1,552,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$11,350,000
Pro Year To Date Expenses$54,325,918
Farm Year To Date Expenses$1,569,597
Pro Salary Cap To Date$54,025,917
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,611,417
Farm Estimated Season Revenue$355,551
Pro Remaining Season Days22
Pro Expenses Per Days$171,438
Pro Estimated Expenses$3,771,636
Farm Remaining Season Days16
Farm Expenses Per Days$8,216
Farm Estimated Expenses$131,456
Estimated Season Expenses$3,903,092
Estimated Season Salary Cap$68,639,859
Estimate Under Maximum Salary Cap of $83,500,000$14,860,141
Estimate Over Minimum Salary Cap of $0 $68,639,859
Current Bank Account$6,810,335
Projected Bank Account$10,874,211

Pro Players Salaries

Thomas Chabot (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $609,231
Torey Krug (1 Way Contract) $4,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $507,692
Warren Foegele (1 Way Contract) $3,750,000 (5)
-Salary Remaining : $423,077
Sonny Milano $2,223,000 (3)
-Salary Remaining : $250,800
Jakub Vrana (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $169,231
Kevin Labanc $1,499,999 (5)
-Salary Remaining : $169,231
Rasmus Sandin $1,449,000 (2)
-Salary Remaining : $163,477
Mark Friedman $1,085,000 (4)
-Salary Remaining : $122,410
Zane McIntyre $1,050,000 (2)
-Salary Remaining : $118,462
Vincent Desharnais $1,000,000 (4)
-Salary Remaining : $112,821
Jacob Bernard-Docker $1,000,000 (1)
-Salary Remaining : $112,821
Alexander Holtz $975,000 (1)
-Salary Remaining : $110,000
Nicolas Petan $975,000 (2)
-Salary Remaining : $110,000
Grigori Denisenko $852,500 (4)
-Salary Remaining : $96,179
Ty Smith $852,500 (3)
-Salary Remaining : $96,179
Kevin Connauton $850,000 (1)
-Salary Remaining : $95,897
Jonas Rondbjerg $843,334 (3)
-Salary Remaining : $95,145
Jonah Gadjovich $783,333 (1)
-Salary Remaining : $88,376
David Gustafsson $775,000 (3)
-Salary Remaining : $87,436
Martin Pospisil $750,000 (2)
-Salary Remaining : $84,615
Zach Solow $666,666 (2)
-Salary Remaining : $75,214
Akira Schmid $650,000 (1)
-Salary Remaining : $73,333
Total Pro Players22
Salary Commitment
Year 2024 : $33,430,332
Year 2025 : $23,771,999
Year 2026 : $14,381,333
Year 2027 : $9,687,499
Salary Average Commitment
Year 2024 : $33,430,332
Year 2025 : $23,771,999
Year 2026 : $14,381,333
Year 2027 : $9,687,499
Salary Cap with 1 Way Contract
Year 2024 : $28,930,332
Year 2025 : $19,271,999
Year 2026 : $14,381,333
Year 2027 : $9,687,499

Farm Players Salaries

Tyler Angle $147,500 (1)
Salary Remaining : $12,487
Ben Hutton $132,750 (1)
Salary Remaining : $11,238
Sam Malinski $100,000 (1)
Salary Remaining : $8,466
Georgi Merkulov $92,500 (2)
Salary Remaining : $7,831
Oskar Olausson $85,000 (2)
Salary Remaining : $7,196
Carsen Twarynski $82,500 (1)
Salary Remaining : $6,984
Nathan Gaucher $80,000 (3)
Salary Remaining : $6,772
Louis Belpedio $77,500 (2)
Salary Remaining : $6,561
Gavin Bayreuther $75,000 (1)
Salary Remaining : $6,349
Ryan Schmelzer $75,000 (1)
Salary Remaining : $6,349
Farm Player 26 $70,000 (1)
Salary Remaining : $5,926
Farm Player 25 $70,000 (1)
Salary Remaining : $5,926
Farm Goalie 49 $70,000 (1)
Salary Remaining : $5,926
Arturs Silovs $65,000 (1)
Salary Remaining : $5,503
Kyle Criscuolo $60,000 (3)
Salary Remaining : $5,079
Jon-Randall Avon $60,000 (3)
Salary Remaining : $5,079
Dominik Shine $60,000 (2)
Salary Remaining : $5,079
Mike Hardman $50,000 (1)
Salary Remaining : $4,233
Matt Martin $50,000 (1)
Salary Remaining : $4,233
Matthew Wedman $50,000 (2)
Salary Remaining : $4,233
Total Farm Players20
Salary Commitment
Year 2024 : $1,552,750
Year 2025 : $565,000
Year 2026 : $200,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,552,750
Year 2025 : $565,000
Year 2026 : $200,000
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $85 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,917 - 95.84%
Farm Level 2: 1000 - $15 - 949 - 94.88%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,557,050
Year to Date Revenue$56,053,800
Farm
Home Games Left3
Average Attendance - %2,866 - 95.52%
Average Income per Game$121,167
Year to Date Revenue$4,604,357

Expense

Pro Players Total Salaries$85,768,123
Farm Players Total Salaries$2,078,538
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,816,235
Farm Year To Date Expenses$1,973,914
Pro Salary Cap To Date$73,790,389
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,785,250
Farm Estimated Season Revenue$363,502
Pro Remaining Season Days22
Pro Expenses Per Days$439,837
Pro Estimated Expenses$9,676,414
Farm Remaining Season Days16
Farm Expenses Per Days$10,998
Farm Estimated Expenses$175,968
Estimated Season Expenses$9,852,382
Estimated Season Salary Cap$83,466,803
Estimate Under Maximum Salary Cap of $83,500,000$33,197
Estimate Over Minimum Salary Cap of $0 $83,466,803
Current Bank Account($10,079,210)
Projected Bank Account($11,782,840)

Pro Players Salaries

Steven Stamkos (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $1,353,846
William Nylander (1 Way Contract) $8,950,000 (5)
-Salary Remaining : $1,009,744
Igor Shesterkin (1 Way Contract) $8,500,000 (5)
-Salary Remaining : $958,974
Mark Scheifele (1 Way Contract) $8,268,750 (2)
-Salary Remaining : $932,885
Artemi Panarin (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $817,949
Elias Lindholm (1 Way Contract) $6,547,500 (4)
-Salary Remaining : $738,692
Tyler Toffoli (1 Way Contract) $6,210,000 (1)
-Salary Remaining : $700,615
Brett Pesce (1 Way Contract) $5,433,750 (4)
-Salary Remaining : $613,038
Hampus Lindholm (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $451,282
Cam Fowler (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $394,872
Jesper Bratt (1 Way Contract) $3,093,750 (3)
-Salary Remaining : $349,038
Brendan Smith (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $225,641
Nicholas Paul (1 Way Contract) $1,701,000 (3)
-Salary Remaining : $191,908
Brandon Duhaime $1,499,999 (1)
-Salary Remaining : $169,231
Ian Cole $1,499,999 (3)
-Salary Remaining : $169,231
Ryan Carpenter $1,160,000 (2)
-Salary Remaining : $130,872
Michael Amadio $1,143,750 (5)
-Salary Remaining : $129,038
Jimmy Vesey $1,134,000 (1)
-Salary Remaining : $127,938
Alec Martinez $1,080,000 (2)
-Salary Remaining : $121,846
Justus Annunen $795,625 (1)
-Salary Remaining : $89,763
Total Pro Players20
Salary Commitment
Year 2024 : $85,768,123
Year 2025 : $74,907,999
Year 2026 : $64,928,750
Year 2027 : $30,575,000
Salary Average Commitment
Year 2024 : $85,768,123
Year 2025 : $72,628,499
Year 2026 : $62,119,749
Year 2027 : $30,575,000
Salary Cap with 1 Way Contract
Year 2024 : $85,768,123
Year 2025 : $72,628,499
Year 2026 : $62,119,749
Year 2027 : $30,575,000

Farm Players Salaries

Luke Philp $150,000 (1)
Salary Remaining : $12,698
Reese Johnson $150,000 (1)
Salary Remaining : $12,698
Brett Murray $150,000 (1)
Salary Remaining : $12,698
Vinnie Hinostroza $149,500 (3)
Salary Remaining : $12,656
Nikita Tolopilo $130,000 (4)
Salary Remaining : $11,005
Carson Golder $120,000 (3)
Salary Remaining : $10,159
Bradley Marek $120,000 (3)
Salary Remaining : $10,159
Chad Nychuk $110,000 (4)
Salary Remaining : $9,312
Patrick Guay $97,500 (4)
Salary Remaining : $8,254
Mark Rassell $77,500 (5)
Salary Remaining : $6,561
Cale Fleury $75,038 (2)
Salary Remaining : $6,352
FarmGoal6 $70,000 (1)
Salary Remaining : $5,926
Farm Player 109 $70,000 (1)
Salary Remaining : $5,926
Farm Player 11 $70,000 (1)
Salary Remaining : $5,926
FarmPlay2 $70,000 (1)
Salary Remaining : $5,926
Frederic Brunet $60,000 (3)
Salary Remaining : $5,079
Tobie Bisson $54,500 (1)
Salary Remaining : $4,614
Alexander True $54,500 (1)
Salary Remaining : $4,614
Grant Cruikshank $50,000 (3)
Salary Remaining : $4,233
Roman Kinal $50,000 (3)
Salary Remaining : $4,233
Graham McPhee $50,000 (3)
Salary Remaining : $4,233
Shawn Element $50,000 (3)
Salary Remaining : $4,233
Colin Theisen $50,000 (1)
Salary Remaining : $4,233
Cody Haiskanen $50,000 (1)
Salary Remaining : $4,233
Total Farm Players24
Salary Commitment
Year 2024 : $2,078,538
Year 2025 : $1,139,538
Year 2026 : $1,064,500
Year 2027 : $415,000
Salary Average Commitment
Year 2024 : $2,078,538
Year 2025 : $1,139,538
Year 2026 : $1,064,500
Year 2027 : $415,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Arena
Level 1: 6000 - $65 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $100 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.43%
Farm Level 2: 1000 - $15 - 950 - 95.01%
Farm Total Capacity :3000

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,518,793
Year to Date Revenue$56,195,350
Farm
Home Games Left3
Average Attendance - %2,839 - 94.63%
Average Income per Game$119,730
Year to Date Revenue$4,549,755

Expense

Pro Players Total Salaries$63,326,667
Farm Players Total Salaries$1,489,175
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$57,940,500
Farm Year To Date Expenses$1,392,612
Pro Salary Cap To Date$57,940,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,075,173
Farm Estimated Season Revenue$359,191
Pro Remaining Season Days22
Pro Expenses Per Days$324,752
Pro Estimated Expenses$7,144,544
Farm Remaining Season Days16
Farm Expenses Per Days$7,879
Farm Estimated Expenses$126,064
Estimated Season Expenses$7,270,608
Estimated Season Salary Cap$67,335,044
Estimate Under Maximum Salary Cap of $83,500,000$16,164,956
Estimate Over Minimum Salary Cap of $0 $67,335,044
Current Bank Account$20,113,679
Projected Bank Account$19,277,435

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $1,015,385
David Perron (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $902,564
Kevin Hayes (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $699,487
Brock Boeser (1 Way Contract) $5,816,250 (1)
-Salary Remaining : $656,192
Joel Farabee (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $620,513
Adam Pelech (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $507,692
Kevin Fiala (1 Way Contract) $3,450,000 (1)
-Salary Remaining : $389,231
Tyler Johnson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $338,462
Alexandre Carrier $2,500,000 (1)
-Salary Remaining : $282,051
Joonas Korpisalo (1 Way Contract) $1,690,000 (1)
-Salary Remaining : $190,667
Philippe Myers $1,495,000 (1)
-Salary Remaining : $168,667
Trevor van Riemsdyk $1,300,000 (3)
-Salary Remaining : $146,667
Jujhar Khaira $1,264,167 (2)
-Salary Remaining : $142,624
Jackson LaCombe $1,250,000 (3)
-Salary Remaining : $141,026
Jakub Lauko $1,200,000 (2)
-Salary Remaining : $135,385
Spencer Martin $1,143,750 (4)
-Salary Remaining : $129,038
Erik Brannstrom $1,085,000 (4)
-Salary Remaining : $122,410
Brett Seney $975,000 (3)
-Salary Remaining : $110,000
Haydn Fleury $962,500 (1)
-Salary Remaining : $108,590
Dominic Toninato $950,000 (3)
-Salary Remaining : $107,179
Ryan Dzingel $750,000 (3)
-Salary Remaining : $84,615
Samuel Walker $750,000 (2)
-Salary Remaining : $84,615
Dan Renouf $545,000 (1)
-Salary Remaining : $61,487
Total Pro Players23
Salary Commitment
Year 2024 : $63,326,667
Year 2025 : $26,867,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Average Commitment
Year 2024 : $62,626,667
Year 2025 : $26,167,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750
Salary Cap with 1 Way Contract
Year 2024 : $63,326,667
Year 2025 : $26,867,917
Year 2026 : $23,653,750
Year 2027 : $12,228,750

Farm Players Salaries

Collin Delia $139,800 (2)
Salary Remaining : $11,835
Alec Regula $96,875 (5)
Salary Remaining : $8,201
Scott Reedy $82,500 (3)
Salary Remaining : $6,984
Farm Goalie 20 $70,000 (1)
Salary Remaining : $5,926
Maxim Groshev $70,000 (3)
Salary Remaining : $5,926
Viktor Neuchev $70,000 (3)
Salary Remaining : $5,926
Simon Johansson $65,000 (2)
Salary Remaining : $5,503
Blake McLaughlin $65,000 (2)
Salary Remaining : $5,503
Yan Kuznetsov $62,500 (1)
Salary Remaining : $5,291
Magnus Hellberg $62,500 (3)
Salary Remaining : $5,291
Stefan Matteau $62,500 (5)
Salary Remaining : $5,291
Jack Becker $62,500 (4)
Salary Remaining : $5,291
Patrick Khodorenko $62,500 (5)
Salary Remaining : $5,291
Zach Berzolla $62,500 (2)
Salary Remaining : $5,291
Mark Senden $62,500 (5)
Salary Remaining : $5,291
Jake Bischoff $62,500 (5)
Salary Remaining : $5,291
Andy Welinski $60,000 (2)
Salary Remaining : $5,079
Anton Blidh $60,000 (3)
Salary Remaining : $5,079
Tory Dello $60,000 (1)
Salary Remaining : $5,079
Kyle Marino $50,000 (1)
Salary Remaining : $4,233
Marc Johnstone $50,000 (2)
Salary Remaining : $4,233
Brenden Miller $50,000 (1)
Salary Remaining : $4,233
Total Farm Players22
Salary Commitment
Year 2024 : $1,489,175
Year 2025 : $1,196,675
Year 2026 : $754,375
Year 2027 : $409,375
Salary Average Commitment
Year 2024 : $1,489,175
Year 2025 : $1,196,675
Year 2026 : $754,375
Year 2027 : $409,375

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Avalanche $29,971,730 $83,389,008 $110,992 $83,389,008 212445
Blackhawks ($14,091,839) $82,938,650 $561,350 $82,938,650 273360
BlueJackets $14,045,429 $43,500,031 $39,999,969 $43,500,031 222850
Blues ($2,380,244) $77,428,081 $6,071,919 $77,428,081 222749
Bruins $1,835,488 $81,571,455 $1,928,545 $81,571,455 242852
Canadiens ($211,517) $66,296,399 $17,203,601 $66,296,399 232245
Canucks $17,480,129 $70,392,613 $13,107,387 $70,392,613 242650
Capitals $28,870,460 $75,987,637 $7,512,363 $75,987,637 233457
Devils $6,203,642 $71,422,408 $12,077,592 $71,422,408 233154
Ducks $12,473,415 $66,341,447 $17,158,553 $66,341,447 233356
Flames $46,435,544 $78,531,575 $4,968,425 $78,531,575 225375
Flyers ($6,933,536) $83,133,819 $366,181 $83,133,819 212445
Golden Knights $25,794,294 $50,288,576 $33,211,424 $50,288,576 213253
Hockey Club $8,997,568 $79,445,374 $4,054,626 $79,445,374 232548
Hurricanes $1,115,292 $60,951,167 $22,548,833 $60,951,167 222951
Islanders $23,854,794 $83,051,063 $448,937 $83,051,063 202848
Jets $13,146,157 $65,411,055 $18,088,945 $65,411,055 223658
Kings $41,543,401 $60,930,195 $22,569,805 $60,930,195 242852
Kraken $8,507,027 $74,903,567 $8,596,433 $74,903,567 235679
Lightning ($8,415,749) $82,103,698 $1,396,302 $82,103,698 213859
MapleLeafs $1,231,103 $68,308,239 $15,191,761 $68,308,239 242852
Oilers $8,217,251 $83,283,732 $216,268 $83,283,732 223153
Panthers ($7,043,830) $82,444,507 $1,055,493 $82,444,507 254873
Penguins ($6,707,881) $73,409,188 $10,090,812 $73,409,188 262248
Predators ($4,695,110) $82,059,716 $1,440,284 $82,059,716 242347
Rangers $33,085,025 $83,498,846 $1,154 $83,498,846 212950
Red Wings ($4,000,428) $83,423,514 $76,486 $83,423,514 202545
Sabres $15,179,299 $78,632,811 $4,867,189 $78,632,811 233558
Senators $9,356,000 $67,312,865 $16,187,135 $67,312,865 232750
Sharks $6,810,335 $68,639,859 $14,860,141 $68,639,859 222042
Stars ($10,079,210) $83,466,803 $33,197 $83,466,803 202444
Wild $20,113,679 $67,335,044 $16,164,956 $67,335,044 232245