Team FinanceLast Update - Sunday, June 15, 2025 at 22:22
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 - $85 - 3,748 - 62.47%
Level 2: 5000 - $53 - 3,047 - 60.95%
Level 3: 2000 - $33 - 1,147 - 57.37%
Level 4: 4000 - $20 - 2,685 - 67.11%
Luxury : 1000 - $180 - 723 - 72.34%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %11,351 - 63.06%
Average Income per Game$940,431
Year to Date Revenue$38,557,654

Expense

Pro Players Total Salaries$83,152,000
Pro Players Total Average Salaries$83,152,000
Farm Players Total Salaries$2,437,500
Farm Players Total Average Salaries$2,437,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,309,794
Farm Year To Date Expenses$2,378,589
Pro Salary Cap Per Days$433,083
Pro Salary Cap To Date$83,309,794
Farm Salary Cap Per Days$12,695
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$433,083
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,695
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$83,309,794
Estimate Under Maximum Salary Cap of $88,000,000$4,690,206
Estimate Over Minimum Salary Cap of $61,700,000 $21,609,794
Current Bank Account($9,083,171)
Projected Bank Account($9,083,171)

Pro Players Salaries

Mitchell Marner (1 Way Contract) $10,400,000 (2)
-Salary Remaining : $0
-Salary Average : $10,400,000
-Salary Average Remaining : $0
Darnell Nurse (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $0
-Salary Average : $7,250,000
-Salary Average Remaining : $0
Filip Forsberg (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $0
-Salary Average : $6,250,000
-Salary Average Remaining : $0
Mikael Granlund (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Martin Necas (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $0
-Salary Average : $5,800,000
-Salary Average Remaining : $0
Lucas Raymond (1 Way Contract) $5,750,000 (5)
-Salary Remaining : $0
-Salary Average : $5,750,000
-Salary Average Remaining : $0
Torey Krug (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $0
-Salary Average : $5,750,000
-Salary Average Remaining : $0
TJ Brodie (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $0
-Salary Average : $5,400,000
-Salary Average Remaining : $0
Artturi Lehkonen (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Kris Letang (1 Way Contract) $3,875,000 (1)
-Salary Remaining : $0
-Salary Average : $3,875,000
-Salary Average Remaining : $0
Sean Durzi (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Adam Larsson (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Colton Sissons (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $0
-Salary Average : $2,800,000
-Salary Average Remaining : $0
Jean-Gabriel Pageau (1 Way Contract) $2,650,000 (4)
-Salary Remaining : $0
-Salary Average : $2,650,000
-Salary Average Remaining : $0
Sonny Milano (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $0
-Salary Average : $1,900,000
-Salary Average Remaining : $0
Yakov Trenin (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Jonathan Quick (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Dawson Mercer $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Samuel Ersson $875,000 (1)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Eetu Makiniemi $800,000 (2)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Andreas Athanasiou (1 Way Contract) $777,000 (4)
-Salary Remaining : $0
-Salary Average : $777,000
-Salary Average Remaining : $0
Michael McCarron (1 Way Contract) $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Kale Clague $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2024 : $83,152,000
Year 2025 : $61,277,000
Year 2026 : $37,777,000
Year 2027 : $25,227,000
Salary Average Commitment
Year 2024 : $83,152,000
Year 2025 : $61,277,000
Year 2026 : $37,777,000
Year 2027 : $25,227,000
Salary Cap with 1 Way Contract
Year 2024 : $83,152,000
Year 2025 : $61,277,000
Year 2026 : $37,777,000
Year 2027 : $25,227,000

Farm Players Salaries

Philip Tomasino $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Max Sasson $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joona Koppanen $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ivan Ivan $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dmitry Kuzmin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan C Johnson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Leon Gawanke $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Alex Limoges $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Jonathan Gruden $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Alex Jefferies $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ole Bjorgvik Holm $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Riley Duran $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Gannon Laroque $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ryan O'Rourke $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Tyrel Bauer $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Calle Sjalin $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Isaiah Saville $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Sam Poulin $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
John Leonard $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Santeri Hatakka $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Arturs Silovs $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Riley Damiani $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Brady Lyle $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Cam Dineen $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Marc McLaughlin $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Samuel Asselin $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
John St Ivany $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Julian Junca $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2024 : $2,437,500
Year 2025 : $1,057,500
Year 2026 : $260,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,437,500
Year 2025 : $1,057,500
Year 2026 : $260,000
Year 2027 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $87 - 4,530 - 75.50%
Level 2: 5000 - $54 - 3,950 - 79.00%
Level 3: 2000 - $33 - 1,638 - 81.92%
Level 4: 4000 - $22 - 3,415 - 85.37%
Luxury : 1000 - $185 - 844 - 84.37%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14,377 - 79.87%
Average Income per Game$937,311
Year to Date Revenue$38,429,753

Expense

Pro Players Total Salaries$83,225,000
Pro Players Total Average Salaries$83,225,000
Farm Players Total Salaries$1,580,000
Farm Players Total Average Salaries$1,580,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$76,602,073
Farm Year To Date Expenses$1,557,841
Pro Salary Cap Per Days$380,339
Pro Salary Cap To Date$68,459,428
Farm Salary Cap Per Days$8,229
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$433,464
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,229
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$70,959,428
Estimate Under Maximum Salary Cap of $88,000,000$17,040,572
Estimate Over Minimum Salary Cap of $61,700,000 $9,259,428
Current Bank Account$29,316,942
Projected Bank Account$29,316,942

Pro Players Salaries

Evander Kane (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Mattias Ekholm (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $0
-Salary Average : $6,200,000
-Salary Average Remaining : $0
Pavel Buchnevich (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $0
-Salary Average : $5,800,000
-Salary Average Remaining : $0
Ryan Lindgren (1 Way Contract) $5,200,000 (7)
-Salary Remaining : $0
-Salary Average : $5,200,000
-Salary Average Remaining : $0
Ryan Strome (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Cam York (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $0
-Salary Average : $4,750,000
-Salary Average Remaining : $0
Ilya Lyubushkin (Out of Payroll) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Casey Cizikas (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jonathan Drouin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Evan Bouchard (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Tommy Novak (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Barrett Hayton (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Oskar Lindblom (1 Way Contract) $2,750,000 (1)
-1 Way Contract Salary Cap : $1,600,000
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Jeff Skinner (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Austin Watson (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $1,350,000
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Adin Hill (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Corey Perry (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Jake Walman (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Vincent Desharnais (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Mattias Janmark (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Jordan Oesterle (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $100,000
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Max Jones (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Justin Danforth (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Kyle Clifford (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Max Willman (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Anton Lundell $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Kevin Rooney $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Akira Schmid $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Collin Delia (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players29
Salary Commitment
Year 2024 : $83,225,000
Year 2025 : $56,400,000
Year 2026 : $27,400,000
Year 2027 : $7,200,000
Salary Average Commitment
Year 2024 : $83,225,000
Year 2025 : $56,400,000
Year 2026 : $27,400,000
Year 2027 : $7,200,000
Salary Cap with 1 Way Contract
Year 2024 : $77,025,000
Year 2025 : $56,400,000
Year 2026 : $27,400,000
Year 2027 : $7,200,000

Farm Players Salaries

Connor Mackey $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Radim Simek $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ben Hutton $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jack Ahcan $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Devin Shore $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Nikita Alexandrov $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Mason Primeau $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Shane Wright $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gabriel Fortier $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Leschyshyn $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samuel Bolduc $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Greg McKegg $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Dylan Garand $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Adam Wilsby $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Martin Chromiak $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Luke Henman $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Colten Ellis $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players17
Salary Commitment
Year 2024 : $1,580,000
Year 2025 : $960,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,580,000
Year 2025 : $960,000
Year 2026 : $0
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $80 - 5,572 - 92.86%
Level 2: 5000 - $51 - 4,305 - 86.10%
Level 3: 2000 - $30 - 1,896 - 94.82%
Level 4: 4000 - $21 - 3,740 - 93.49%
Luxury : 1000 - $180 - 941 - 94.14%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,454 - 91.41%
Average Income per Game$1,044,122
Year to Date Revenue$42,808,989

Expense

Pro Players Total Salaries$90,150,000
Pro Players Total Average Salaries$90,150,000
Farm Players Total Salaries$1,700,000
Farm Players Total Average Salaries$1,700,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$90,446,988
Farm Year To Date Expenses$1,760,227
Pro Salary Cap Per Days$455,859
Pro Salary Cap To Date$87,821,965
Farm Salary Cap Per Days$8,854
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$469,531
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,854
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$87,821,965
Estimate Under Maximum Salary Cap of $88,000,000$178,035
Estimate Over Minimum Salary Cap of $61,700,000 $26,121,965
Current Bank Account($12,467,361)
Projected Bank Account($12,467,361)

Pro Players Salaries

Quinn Hughes $9,250,000 (7)
-Salary Remaining : $0
-Salary Average : $9,250,000
-Salary Average Remaining : $0
Mika Zibanejad (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Tage Thompson (1 Way Contract) $8,125,000 (7)
-Salary Remaining : $0
-Salary Average : $8,125,000
-Salary Average Remaining : $0
Andrei Svechnikov (1 Way Contract) $7,750,000 (6)
-Salary Remaining : $0
-Salary Average : $7,750,000
-Salary Average Remaining : $0
Alex Pietrangelo (1 Way Contract) $6,750,000 (3)
-Salary Remaining : $0
-Salary Average : $6,750,000
-Salary Average Remaining : $0
Casey Mittelstadt (1 Way Contract) $6,500,000 (7)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Hampus Lindholm (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $0
-Salary Average : $5,750,000
-Salary Average Remaining : $0
Jonas Brodin (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Brandon Hagel (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Vincent Trocheck (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Frank Vatrano (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Dylan DeMelo (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Cam Talbot (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Noel Acciari (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Pyotr Kochetkov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Gustav Nyquist (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Nick Seeler (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Philipp Kurashev (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Nick Bjugstad (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Nic Dowd (1 Way Contract) $1,300,000 (3)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Jonathan Marchessault (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Radim Zohorna (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jordan Gross (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Rem Pitlick (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Brett Leason (1 Way Contract) $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Logan Stanley (1 Way Contract) $775,000 (4)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 2024 : $90,150,000
Year 2025 : $87,125,000
Year 2026 : $75,275,000
Year 2027 : $54,925,000
Salary Average Commitment
Year 2024 : $90,150,000
Year 2025 : $87,125,000
Year 2026 : $75,275,000
Year 2027 : $54,925,000
Salary Cap with 1 Way Contract
Year 2024 : $87,525,000
Year 2025 : $85,500,000
Year 2026 : $74,500,000
Year 2027 : $54,150,000

Farm Players Salaries

Brendan Perlini $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Vladislav Kolyachonok $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Zach Benson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Poitras $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikita Tolopilo $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Parker Ford $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matty Beniers $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Wyatt Kaiser $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Dustin Wolf $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Tyler Tucker $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Matt Kiersted $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
James Hamblin $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Bogdan Trineyev $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jamieson Rees $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Luke Krys $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Martin Hugo Has $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Tyler Brennan $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Philip Kemp $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jacob Moverare $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Tyce Thompson $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players20
Salary Commitment
Year 2024 : $1,700,000
Year 2025 : $690,000
Year 2026 : $267,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,700,000
Year 2025 : $690,000
Year 2026 : $267,500
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $80 - 5,589 - 93.14%
Level 2: 5000 - $50 - 4,634 - 92.68%
Level 3: 2000 - $30 - 1,882 - 94.11%
Level 4: 4000 - $20 - 3,785 - 94.61%
Luxury : 1000 - $180 - 924 - 92.37%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,813 - 93.41%
Average Income per Game$1,026,082
Year to Date Revenue$42,069,354

Expense

Pro Players Total Salaries$73,450,000
Pro Players Total Average Salaries$73,450,000
Farm Players Total Salaries$1,867,500
Farm Players Total Average Salaries$1,880,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,893,213
Farm Year To Date Expenses$1,671,741
Pro Salary Cap Per Days$352,604
Pro Salary Cap To Date$68,370,302
Farm Salary Cap Per Days$9,792
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$382,552
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,727
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$68,370,302
Estimate Under Maximum Salary Cap of $88,000,000$19,629,698
Estimate Over Minimum Salary Cap of $61,700,000 $6,670,302
Current Bank Account$16,125,430
Projected Bank Account$16,125,430

Pro Players Salaries

Dylan Cozens (1 Way Contract) $7,000,000 (8)
-1 Way Contract Salary Cap : $5,850,000
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Ville Husso (1 Way Contract) $6,500,000 (2)
-1 Way Contract Salary Cap : $5,350,000
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Ukko-Pekka Luukkonen (1 Way Contract) $5,000,000 (7)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Niko Mikkola (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Connor Brown (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Andrew Mangiapane (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $0
-Salary Average : $4,750,000
-Salary Average Remaining : $0
Connor Clifton (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Adam Lowry (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $0
-Salary Average : $3,600,000
-Salary Average Remaining : $0
Marc Staal (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Martin Fehervary (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Tanner Pearson (1 Way Contract) $3,250,000 (1)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Calle Jarnkrok (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Mark Giordano (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Matthew Murray (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Brandon Bussi (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Calen Addison (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $350,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Clay Stevenson (1 Way Contract) $1,400,000 (4)
-Salary Remaining : $0
-Salary Average : $1,400,000
-Salary Average Remaining : $0
Marc Del Gaizo (1 Way Contract) $1,200,000 (4)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Marcus Johansson (1 Way Contract) $1,150,000 (3)
-Salary Remaining : $0
-Salary Average : $1,150,000
-Salary Average Remaining : $0
Zach Sanford (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Valtteri Puustinen $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Alex Steeves (1 Way Contract) $950,000 (4)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Kalvyn Watson $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Matthew Seminoff $875,000 (3)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Keean Washkurak $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Matthew Phillips $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Brady Keeper $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Brandon Fortunato $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players28
Salary Commitment
Year 2024 : $73,450,000
Year 2025 : $57,375,000
Year 2026 : $47,925,000
Year 2027 : $28,150,000
Salary Average Commitment
Year 2024 : $73,450,000
Year 2025 : $57,375,000
Year 2026 : $47,925,000
Year 2027 : $28,150,000
Salary Cap with 1 Way Contract
Year 2024 : $67,700,000
Year 2025 : $53,925,000
Year 2026 : $45,625,000
Year 2027 : $27,000,000

Farm Players Salaries

Will Smith $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Knies $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Fantilli $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jackson Lacombe $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Leo Carlsson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marat Khusnutdinov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Georgi Merkulov $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lucas Edmonds $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Rempe $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Topi Niemela $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ethan Cardwell $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Magnus Chrona $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Tyson Kozak $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Shakir Mukhamadullin $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jeremy Poirier $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
William Eklund $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Simon Lundmark $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Philip Broberg $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Francesco Arcuri $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Garin Bjorklund $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Brandon Coe $75,000 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Total Farm Players21
Salary Commitment
Year 2024 : $1,867,500
Year 2025 : $1,345,000
Year 2026 : $457,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,880,000
Year 2025 : $1,345,000
Year 2026 : $457,500
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $85 - 5,069 - 84.48%
Level 2: 5000 - $50 - 4,611 - 92.22%
Level 3: 2000 - $32 - 1,708 - 85.38%
Level 4: 4000 - $20 - 3,746 - 93.65%
Luxury : 1000 - $178 - 925 - 92.45%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,058 - 89.21%
Average Income per Game$1,003,292
Year to Date Revenue$41,134,989

Expense

Pro Players Total Salaries$73,050,000
Pro Players Total Average Salaries$73,050,000
Farm Players Total Salaries$2,137,900
Farm Players Total Average Salaries$2,137,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,650,000
Pro Year To Date Expenses$71,553,389
Farm Year To Date Expenses$2,113,770
Pro Salary Cap Per Days$374,479
Pro Salary Cap To Date$71,038,291
Farm Salary Cap Per Days$11,135
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$380,469
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,135
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$76,688,291
Estimate Under Maximum Salary Cap of $88,000,000$11,311,709
Estimate Over Minimum Salary Cap of $61,700,000 $14,988,291
Current Bank Account$30,313,947
Projected Bank Account$30,313,947

Pro Players Salaries

Taylor Hall (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $0
-Salary Average : $10,000,000
-Salary Average Remaining : $0
Jack Hughes (1 Way Contract) $9,000,000 (6)
-Salary Remaining : $0
-Salary Average : $9,000,000
-Salary Average Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $7,800,000 (2)
-Salary Remaining : $0
-Salary Average : $7,800,000
-Salary Average Remaining : $0
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
-Salary Remaining : $0
-Salary Average : $5,850,000
-Salary Average Remaining : $0
Damon Severson (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Kaapo Kahkonen (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Craig Smith (1 Way Contract) $3,875,000 (1)
-Salary Remaining : $0
-Salary Average : $3,875,000
-Salary Average Remaining : $0
Kasperi Kapanen (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Nicolas Hague (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Pheonix Copley (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $1,850,000
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Henri Jokiharju (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Eeli Tolvanen (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Dan Vladar (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Nathan Bastian (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
-Salary Average : $1,600,000
-Salary Average Remaining : $0
Conor Timmins (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Kieffer Bellows (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Zac Jones (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Brendan Brisson $875,000 (2)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Topias Vilen $875,000 (3)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
John Beecher $875,000 (1)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Matias Maccelli $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Lucas Johansen $850,000 (2)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Brian Halonen $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Jonas Rondbjerg $800,000 (1)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2024 : $73,050,000
Year 2025 : $49,950,000
Year 2026 : $36,125,000
Year 2027 : $14,000,000
Salary Average Commitment
Year 2024 : $73,050,000
Year 2025 : $49,950,000
Year 2026 : $36,125,000
Year 2027 : $14,000,000
Salary Cap with 1 Way Contract
Year 2024 : $71,900,000
Year 2025 : $48,800,000
Year 2026 : $36,125,000
Year 2027 : $14,000,000

Farm Players Salaries

Aaron Dell $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Lukas Reichel $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Vinni Lettieri $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Mattias Norlinder $90,000 (3)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Zach Dean $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Nikita Nesterenko $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jake Wise $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jakub Brabenec $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jakub Demek $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jayden Grubbe $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Oskar Pettersson $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Robert Mastrosimone $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
William Trudeau $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Corson Ceulemans $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Daniil Chayka $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Fabian Lysell $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Samuel Helenius $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Roby Jarventie $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Xavier Parent $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Michael Houser $77,700 (1)
Salary Remaining : $0
Salary Average : $77,700
Salary Average Remaining : $0
Robbie Russo $77,700 (1)
Salary Remaining : $0
Salary Average : $77,700
Salary Average Remaining : $0
Marc-Andre Gaudet $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
James Hardie $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jacob Gaucher $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Luke Prokop $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,137,900
Year 2025 : $1,285,000
Year 2026 : $605,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,137,900
Year 2025 : $1,285,000
Year 2026 : $605,000
Year 2027 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $85 - 4,616 - 76.93%
Level 2: 5000 - $50 - 4,540 - 90.81%
Level 3: 2000 - $33 - 1,678 - 83.89%
Level 4: 4000 - $20 - 3,475 - 86.88%
Luxury : 1000 - $180 - 875 - 87.54%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %15,184 - 84.36%
Average Income per Game$969,138
Year to Date Revenue$39,734,640

Expense

Pro Players Total Salaries$69,200,000
Pro Players Total Average Salaries$69,200,000
Farm Players Total Salaries$1,702,500
Farm Players Total Average Salaries$1,702,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$70,250,180
Farm Year To Date Expenses$1,623,864
Pro Salary Cap Per Days$342,578
Pro Salary Cap To Date$66,825,117
Farm Salary Cap Per Days$8,867
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$360,417
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,867
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$67,825,117
Estimate Under Maximum Salary Cap of $88,000,000$20,174,883
Estimate Over Minimum Salary Cap of $61,700,000 $6,125,117
Current Bank Account$31,280,626
Projected Bank Account$31,280,626

Pro Players Salaries

John Tavares (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Jaden Schwartz (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Noah Dobson (1 Way Contract) $5,625,000 (7)
-Salary Remaining : $0
-Salary Average : $5,625,000
-Salary Average Remaining : $0
Nino Niederreiter (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Jared McCann (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Vladimir Tarasenko (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Noah Hanifin (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $0
-Salary Average : $4,950,000
-Salary Average Remaining : $0
Nikita Zadorov (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Mark Pysyk (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $2,350,000
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Brett Kulak (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Stuart Skinner (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Michael Rasmussen (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Joel Armia (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Matt Nieto (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Tyler Pitlick (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Nikita Zaitsev (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Scott Mayfield (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Eric Comrie (1 Way Contract) $1,125,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,125,000
-Salary Average Remaining : $0
Filip Zadina $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Calvin Pickard $950,000 (4)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Dylan Guenther $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Simon Nemec $875,000 (2)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Connor Zary $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Marco Rossi $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Andreas Englund $800,000 (2)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2024 : $69,200,000
Year 2025 : $42,200,000
Year 2026 : $28,575,000
Year 2027 : $11,575,000
Salary Average Commitment
Year 2024 : $69,200,000
Year 2025 : $42,200,000
Year 2026 : $28,575,000
Year 2027 : $11,575,000
Salary Cap with 1 Way Contract
Year 2024 : $65,775,000
Year 2025 : $42,200,000
Year 2026 : $28,575,000
Year 2027 : $11,575,000

Farm Players Salaries

Vincent Sevigny $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakub Dobes $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Hendrix Lapierre $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ozzy Wiesblatt $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
John Ludvig $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Lukas Cormier $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Hunter Skinner $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Brandon Gignac $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jaret Anderson-Dolan $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Gabriel Dumont $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Charles Hudon $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Dillon Heatherington $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Michael Mersch $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Alex-Olivier Voyer $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Felix Robert $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Samuel Laberge $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Kurtis MacDermid $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Logan Shaw $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Patrick Brown $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Zachary Emond $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jacob Ingham $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players21
Salary Commitment
Year 2024 : $1,702,500
Year 2025 : $507,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,702,500
Year 2025 : $507,500
Year 2026 : $0
Year 2027 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $85 - 5,021 - 83.69%
Level 2: 5000 - $60 - 3,347 - 66.94%
Level 3: 2000 - $35 - 1,440 - 72.00%
Level 4: 4000 - $20 - 3,736 - 93.40%
Luxury : 1000 - $195 - 718 - 71.78%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14,262 - 79.24%
Average Income per Game$937,373
Year to Date Revenue$38,432,305

Expense

Pro Players Total Salaries$66,425,000
Pro Players Total Average Salaries$66,425,000
Farm Players Total Salaries$2,147,500
Farm Players Total Average Salaries$2,147,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$67,977,131
Farm Year To Date Expenses$2,145,045
Pro Salary Cap Per Days$304,818
Pro Salary Cap To Date$63,012,508
Farm Salary Cap Per Days$11,185
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$345,964
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,185
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$65,512,508
Estimate Under Maximum Salary Cap of $88,000,000$22,487,492
Estimate Over Minimum Salary Cap of $61,700,000 $3,812,508
Current Bank Account$24,906,095
Projected Bank Account$24,906,095

Pro Players Salaries

David Perron (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Kevin Hayes (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Troy Terry (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Anders Lee (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Thomas Harley (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Tyson Barrie (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Robby Fabbri (Out of Payroll) $4,250,000 (5)
-Salary Remaining : $0
-Salary Average : $4,250,000
-Salary Average Remaining : $0
Andre Burakovsky (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Morgan Frost (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Adam Boqvist (1 Way Contract) $3,200,000 (2)
-1 Way Contract Salary Cap : $2,050,000
-Salary Remaining : $0
-Salary Average : $3,200,000
-Salary Average Remaining : $0
Filip Chytil (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Marco Scandella (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Sean Kuraly (Out of Payroll) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Joonas Korpisalo (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Frederick Gaudreau (1 Way Contract) $1,950,000 (1)
-Salary Remaining : $0
-Salary Average : $1,950,000
-Salary Average Remaining : $0
Ilya Mikheyev (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Axel Jonsson-Fjallby $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Parker Wotherspoon $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jake Neighbours $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Braden Schneider $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Brayden Pachal $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Chad Ruhwedel (1 Way Contract) $850,000 (2)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Sebastian Cossa $775,000 (2)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2024 : $66,425,000
Year 2025 : $44,525,000
Year 2026 : $15,250,000
Year 2027 : $9,750,000
Salary Average Commitment
Year 2024 : $66,425,000
Year 2025 : $44,525,000
Year 2026 : $15,250,000
Year 2027 : $9,750,000
Salary Cap with 1 Way Contract
Year 2024 : $65,275,000
Year 2025 : $43,375,000
Year 2026 : $15,250,000
Year 2027 : $9,750,000

Farm Players Salaries

Jack LaFontaine $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Olivier Rodrigue $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Tyler Benson $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Maxime Lajoie $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Grigori Denisenko $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Pavol Regenda $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Max Comtois $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mason Lohrei $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brandon Hickey $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Cooper Marody $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Aatu Raty $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Brett Harrison $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Calle Clang $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Reid Schaefer $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
William Wallinder $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Zachary Bolduc $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Carter Savoie $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Matthew Coronato $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Hugh McGing $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Kole Lind $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Josh Lopina $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Blade Jenkins $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Benjamin Brinkman $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Connor Corcoran $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $2,147,500
Year 2025 : $1,417,500
Year 2026 : $350,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,147,500
Year 2025 : $1,417,500
Year 2026 : $350,000
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $95 - 4,189 - 69.81%
Level 2: 5000 - $55 - 3,783 - 75.67%
Level 3: 2000 - $33 - 1,699 - 84.93%
Level 4: 4000 - $20 - 3,767 - 94.16%
Luxury : 1000 - $185 - 863 - 86.29%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14,300 - 79.45%
Average Income per Game$941,895
Year to Date Revenue$38,617,682

Expense

Pro Players Total Salaries$66,864,999
Pro Players Total Average Salaries$66,864,999
Farm Players Total Salaries$1,612,500
Farm Players Total Average Salaries$1,612,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,500,000
Pro Year To Date Expenses$67,034,793
Farm Year To Date Expenses$1,553,875
Pro Salary Cap Per Days$285,495
Pro Salary Cap To Date$56,317,640
Farm Salary Cap Per Days$8,398
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$348,255
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,398
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$63,817,640
Estimate Under Maximum Salary Cap of $88,000,000$24,182,360
Estimate Over Minimum Salary Cap of $61,700,000 $2,117,640
Current Bank Account$9,932,660
Projected Bank Account$9,932,660

Pro Players Salaries

Matt Roy (1 Way Contract) $6,250,000 (7)
-Salary Remaining : $0
-Salary Average : $6,250,000
-Salary Average Remaining : $0
Darcy Kuemper (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Artem Zub (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Noah Juulsen (Out of Payroll) $4,500,000 (1)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Chris Tierney (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $0
-Salary Average : $4,250,000
-Salary Average Remaining : $0
Rasmus Sandin (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Blake Lizotte (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Sebastian D Aho (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Oliver Kylington (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Ryan Donato (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Adam Erne (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Michael Eyssimont (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Alexey Toropchenko (1 Way Contract) $2,150,000 (2)
-Salary Remaining : $0
-Salary Average : $2,150,000
-Salary Average Remaining : $0
Oliver Wahlstrom (1 Way Contract) $2,145,000 (3)
-Salary Remaining : $0
-Salary Average : $2,145,000
-Salary Average Remaining : $0
Ryan Lomberg (1 Way Contract) $1,750,000 (2)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Klim Kostin (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $0
-Salary Average : $1,600,000
-Salary Average Remaining : $0
Carter Hart (1 Way Contract) $1,509,999 (4)
-Salary Remaining : $0
-Salary Average : $1,509,999
-Salary Average Remaining : $0
Simon Benoit (1 Way Contract) $1,410,000 (2)
-1 Way Contract Salary Cap : $260,000
-Salary Remaining : $0
-Salary Average : $1,410,000
-Salary Average Remaining : $0
Riley Stillman (1 Way Contract) $1,350,000 (1)
-1 Way Contract Salary Cap : $200,000
-Salary Remaining : $0
-Salary Average : $1,350,000
-Salary Average Remaining : $0
Parker Kelly (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Alexander Alexeyev (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Michael Pezzetta (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Simon Holmstrom (1 Way Contract) $975,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
Zach Aston-Reese (1 Way Contract) $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Connor Bedard $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Will Cuylle $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Alex Lyon (1 Way Contract) $900,000 (1)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Ivan Miroshnichenko $875,000 (3)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Hudson Fasching (Out of Payroll) $875,000 (1)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Total Pro Players29
Salary Commitment
Year 2024 : $66,864,999
Year 2025 : $47,964,999
Year 2026 : $36,329,999
Year 2027 : $17,009,999
Salary Average Commitment
Year 2024 : $66,864,999
Year 2025 : $47,964,999
Year 2026 : $36,329,999
Year 2027 : $17,009,999
Salary Cap with 1 Way Contract
Year 2024 : $60,190,000
Year 2025 : $43,540,000
Year 2026 : $35,180,000
Year 2027 : $17,009,999

Farm Players Salaries

Ben Meyers $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Georgi Romanov $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mason Morelli $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
David Jiricek $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kevin Korchinski $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ville Ottavainen $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Robin Salo $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Kyle MacLean $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Kim Nousiainen $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Brandon Scanlin $82,500 (2)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Tyler Madden $82,500 (2)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Jeff Malott $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Drew DeRidder $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Matt Luff $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ryan Mast $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Talyn Boyko $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Justin Kirkland $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Dmitry Ovchinnikov $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Pierrick Dube $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players19
Salary Commitment
Year 2024 : $1,612,500
Year 2025 : $1,002,500
Year 2026 : $432,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,612,500
Year 2025 : $1,002,500
Year 2026 : $432,500
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $83 - 5,590 - 93.16%
Level 2: 5000 - $51 - 4,670 - 93.39%
Level 3: 2000 - $31 - 1,892 - 94.62%
Level 4: 4000 - $20 - 3,803 - 95.07%
Luxury : 1000 - $175 - 938 - 93.81%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,892 - 93.85%
Average Income per Game$1,051,021
Year to Date Revenue$43,091,875

Expense

Pro Players Total Salaries$98,910,000
Pro Players Total Average Salaries$98,910,000
Farm Players Total Salaries$1,947,500
Farm Players Total Average Salaries$1,947,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$93,443,083
Farm Year To Date Expenses$1,926,179
Pro Salary Cap Per Days$467,188
Pro Salary Cap To Date$86,213,313
Farm Salary Cap Per Days$10,143
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$515,156
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,143
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$86,213,313
Estimate Under Maximum Salary Cap of $88,000,000$1,786,687
Estimate Over Minimum Salary Cap of $61,700,000 $24,513,313
Current Bank Account($1,166,490)
Projected Bank Account($1,166,490)

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (7)
-Salary Remaining : $0
-Salary Average : $10,000,000
-Salary Average Remaining : $0
Seth Jones (1 Way Contract) $9,000,000 (6)
-Salary Remaining : $0
-Salary Average : $9,000,000
-Salary Average Remaining : $0
Dylan Larkin (1 Way Contract) $8,200,000 (3)
-Salary Remaining : $0
-Salary Average : $8,200,000
-Salary Average Remaining : $0
Nikolaj Ehlers (1 Way Contract) $8,000,000 (6)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Zach Werenski (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $0
-Salary Average : $7,250,000
-Salary Average Remaining : $0
Colton Parayko (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $0
-Salary Average : $6,200,000
-Salary Average Remaining : $0
Jacob Markstrom (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $0
-Salary Average : $5,400,000
-Salary Average Remaining : $0
Victor Olofsson (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Tyler Myers (Out of Payroll) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Ondrej Palat (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Yegor Sharangovich (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Claude Giroux (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Ty Dellandrea (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
-Salary Average : $2,300,000
-Salary Average Remaining : $0
Evan Rodrigues (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Pierre Engvall (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Emil Bemstrom (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Sam Steel (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $0
-Salary Average : $1,400,000
-Salary Average Remaining : $0
Rasmus Asplund (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $0
-Salary Average : $1,400,000
-Salary Average Remaining : $0
Mathieu Olivier (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
David Gustafsson (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Petr Mrazek (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jesse Puljujarvi (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Lane Hutson $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Robert Hagg (1 Way Contract) $910,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $910,000
-Salary Average Remaining : $0
Daniil Miromanov (1 Way Contract) $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players27
Salary Commitment
Year 2024 : $98,910,000
Year 2025 : $70,860,000
Year 2026 : $56,260,000
Year 2027 : $32,000,000
Salary Average Commitment
Year 2024 : $98,910,000
Year 2025 : $70,860,000
Year 2026 : $56,260,000
Year 2027 : $32,000,000
Salary Cap with 1 Way Contract
Year 2024 : $93,700,000
Year 2025 : $67,950,000
Year 2026 : $53,350,000
Year 2027 : $32,000,000

Farm Players Salaries

Mads Sogaard $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Rasmus Kupari $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Tobias Bjornfot $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ty Smith $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Joe Snively $90,000 (3)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Domenick Fensore $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Eetu Liukas $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jiri Kulich $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Eemil Viro $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jack Thompson $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jakob Pelletier $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Nathan Legare $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Mikko Kokkonen $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Mathias Emilio Pettersen $82,500 (2)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Dominic Toninato $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Evan Nause $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jan Bednar $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Thimo Nickl $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Alex Doucet $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jakob Silfverberg $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ross Johnston $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Sheldon Rempal $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jakub Skarek $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2024 : $1,947,500
Year 2025 : $1,282,500
Year 2026 : $255,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,947,500
Year 2025 : $1,282,500
Year 2026 : $255,000
Year 2027 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $90 - 4,136 - 68.94%
Level 2: 5000 - $55 - 3,484 - 69.69%
Level 3: 2000 - $42 - 1,116 - 55.79%
Level 4: 4000 - $23 - 2,685 - 67.14%
Luxury : 1000 - $180 - 748 - 74.83%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %12,170 - 67.61%
Average Income per Game$902,412
Year to Date Revenue$36,998,886

Expense

Pro Players Total Salaries$86,875,000
Pro Players Total Average Salaries$86,875,000
Farm Players Total Salaries$1,992,500
Farm Players Total Average Salaries$1,992,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$86,560,912
Farm Year To Date Expenses$2,023,932
Pro Salary Cap Per Days$443,359
Pro Salary Cap To Date$84,810,966
Farm Salary Cap Per Days$10,378
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$452,474
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,378
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$84,810,966
Estimate Under Maximum Salary Cap of $88,000,000$3,189,034
Estimate Over Minimum Salary Cap of $61,700,000 $23,110,966
Current Bank Account($15,692,821)
Projected Bank Account($15,692,821)

Pro Players Salaries

Roman Josi (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $0
-Salary Average : $9,500,000
-Salary Average Remaining : $0
Patrik Laine (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
-Salary Average : $7,500,000
-Salary Average Remaining : $0
Brad Marchand (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $0
-Salary Average : $7,500,000
-Salary Average Remaining : $0
Alex DeBrincat (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $0
-Salary Average : $6,750,000
-Salary Average Remaining : $0
Boone Jenner (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Jaccob Slavin (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $0
-Salary Average : $5,300,000
-Salary Average Remaining : $0
Jonathan Huberdeau (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Tristan Jarry (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Mikael Backlund (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $0
-Salary Average : $4,250,000
-Salary Average Remaining : $0
Mikey Anderson (1 Way Contract) $4,125,000 (7)
-Salary Remaining : $0
-Salary Average : $4,125,000
-Salary Average Remaining : $0
Bryan Rust (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Adam Henrique (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
John Carlson (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Joey Daccord (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Andrew Peeke (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
James van Riemsdyk (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Connor McMichael $1,250,000 (3)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Isac Lundestrom (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jakub Lauko (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Juuso Valimaki $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Brock Faber $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Seth Jarvis $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Shane Pinto $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Urho Vaakanainen (1 Way Contract) $850,000 (3)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Evan Fitzpatrick (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2024 : $86,875,000
Year 2025 : $51,925,000
Year 2026 : $46,725,000
Year 2027 : $31,375,000
Salary Average Commitment
Year 2024 : $86,875,000
Year 2025 : $51,925,000
Year 2026 : $46,725,000
Year 2027 : $31,375,000
Salary Cap with 1 Way Contract
Year 2024 : $85,125,000
Year 2025 : $50,925,000
Year 2026 : $46,725,000
Year 2027 : $31,375,000

Farm Players Salaries

Graeme Clarke $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Beckman $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikita Okhotiuk $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Serron Noel $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Matvei Petrov $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Artem Guryev $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Antti Tuomisto $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
John Farinacci $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Sasha Pastujov $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Erik Portillo $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Simon Edvinsson $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Daemon Hunt $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Antonio Stranges $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Mavrik Bourque $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
William Dufour $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jett Woo $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Michael Callahan $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jordan Spence $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jean-Luc Foudy $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Brandon Biro $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jack Matier $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Olivier Nadeau $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Curtis Hall $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2024 : $1,992,500
Year 2025 : $1,372,500
Year 2026 : $417,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,992,500
Year 2025 : $1,372,500
Year 2026 : $417,500
Year 2027 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $75 - 5,677 - 94.61%
Level 2: 5000 - $50 - 4,680 - 93.60%
Level 3: 2000 - $30 - 1,880 - 93.98%
Level 4: 4000 - $20 - 3,789 - 94.71%
Luxury : 1000 - $190 - 749 - 74.89%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,774 - 93.19%
Average Income per Game$980,928
Year to Date Revenue$40,218,062

Expense

Pro Players Total Salaries$77,270,125
Pro Players Total Average Salaries$77,270,125
Farm Players Total Salaries$2,107,500
Farm Players Total Average Salaries$2,107,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,125,000
Pro Year To Date Expenses$68,769,454
Farm Year To Date Expenses$2,194,759
Pro Salary Cap Per Days$384,480
Pro Salary Cap To Date$68,032,726
Farm Salary Cap Per Days$10,977
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$402,449
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,977
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$73,157,726
Estimate Under Maximum Salary Cap of $88,000,000$14,842,274
Estimate Over Minimum Salary Cap of $61,700,000 $11,457,726
Current Bank Account$21,638,594
Projected Bank Account$21,638,594

Pro Players Salaries

John Klingberg (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Brendan Gallagher (1 Way Contract) $6,125,125 (2)
-Salary Remaining : $0
-Salary Average : $6,125,125
-Salary Average Remaining : $0
Chandler Stephenson (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Dmitry Orlov (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
Sean Couturier (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Josh Manson (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Ian Cole (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Reilly Smith (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $0
-Salary Average : $3,750,000
-Salary Average Remaining : $0
Filip Gustavsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Barclay Goodrow (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Jakub Vrana (1 Way Contract) $3,250,000 (2)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Owen Tippett (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Joel Hofer (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Rasmus Ristolainen (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jake Bean (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
-Salary Average : $2,800,000
-Salary Average Remaining : $0
Warren Foegele (1 Way Contract) $2,670,000 (2)
-Salary Remaining : $0
-Salary Average : $2,670,000
-Salary Average Remaining : $0
Jacob Bernard-Docker (1 Way Contract) $2,200,000 (3)
-1 Way Contract Salary Cap : $1,050,000
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Kevin Bahl (1 Way Contract) $2,200,000 (3)
-1 Way Contract Salary Cap : $1,050,000
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Jack McBain $1,800,000 (2)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Brendan Smith $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Mason McTavish $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Kaiden Guhle $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Kent Johnson $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Cole Perfetti $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Kiefer Sherwood $900,000 (1)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 2024 : $77,270,125
Year 2025 : $47,795,125
Year 2026 : $22,400,000
Year 2027 : $5,500,000
Salary Average Commitment
Year 2024 : $77,270,125
Year 2025 : $47,795,125
Year 2026 : $22,400,000
Year 2027 : $5,500,000
Salary Cap with 1 Way Contract
Year 2024 : $73,820,124
Year 2025 : $44,345,124
Year 2026 : $20,100,000
Year 2027 : $5,500,000

Farm Players Salaries

Alex Turcotte $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Alex Barre-Boulet $100,000 (4)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Egor Sokolov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan Suzuki $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cutter Gauthier $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Arber Xhekaj $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Malcolm Subban $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Emil Andrae $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Brennan Othmann $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Riley Kidney $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Alexis Gendron $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Luca Del Bel Belluz $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ronan Seeley $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Tyson Hinds $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Christian Kyrou $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Luke Evangelista $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ethan Del Mastro $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Brian Pinho $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Alexander Holtz $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Donovan Sebrango $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Shane Starrett $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Cole Koepke $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Bryan Thomson $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Nikolas Matinpalo $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $2,107,500
Year 2025 : $1,672,500
Year 2026 : $887,500
Year 2027 : $100,000
Salary Average Commitment
Year 2024 : $2,107,500
Year 2025 : $1,672,500
Year 2026 : $887,500
Year 2027 : $100,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $80 - 5,539 - 92.31%
Level 2: 5000 - $60 - 3,380 - 67.60%
Level 3: 2000 - $32 - 1,721 - 86.05%
Level 4: 4000 - $20 - 3,753 - 93.84%
Luxury : 1000 - $175 - 925 - 92.49%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %15,318 - 85.10%
Average Income per Game$984,800
Year to Date Revenue$40,376,812

Expense

Pro Players Total Salaries$77,275,000
Pro Players Total Average Salaries$77,275,000
Farm Players Total Salaries$2,225,000
Farm Players Total Average Salaries$2,225,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,100,000
Pro Year To Date Expenses$84,132,598
Farm Year To Date Expenses$2,140,443
Pro Salary Cap Per Days$388,151
Pro Salary Cap To Date$81,883,852
Farm Salary Cap Per Days$11,589
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$402,474
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,589
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$87,983,852
Estimate Under Maximum Salary Cap of $88,000,000$16,148
Estimate Over Minimum Salary Cap of $61,700,000 $26,283,852
Current Bank Account($2,426,548)
Projected Bank Account($2,426,548)

Pro Players Salaries

Sebastian F Aho (1 Way Contract) $9,250,000 (1)
-Salary Remaining : $0
-Salary Average : $9,250,000
-Salary Average Remaining : $0
Clayton Keller (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Mike Matheson (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Nick Suzuki (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Tom Wilson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Neal Pionk (1 Way Contract) $5,850,000 (2)
-Salary Remaining : $0
-Salary Average : $5,850,000
-Salary Average Remaining : $0
Alexandar Georgiev (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Jimmy Vesey (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Jeff Petry (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Ben Chiarot (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Martin Jones (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $0
-Salary Average : $2,950,000
-Salary Average Remaining : $0
Erik Johnson (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Nick Bonino (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Brandon Duhaime (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Brock McGinn (Out of Payroll) $1,750,000 (2)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Nathan Walker (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Rafael Harvey-Pinard (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Tyson Jost (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Adam Gaudette (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Dylan Gambrell (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Trey Fix-Wolansky $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Cole Guttman $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Dylan Coghlan $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2024 : $77,275,000
Year 2025 : $46,550,000
Year 2026 : $11,500,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $77,275,000
Year 2025 : $46,550,000
Year 2026 : $11,500,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $76,275,000
Year 2025 : $46,550,000
Year 2026 : $11,500,000
Year 2027 : $0

Farm Players Salaries

Samuel Fagemo $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Strauss Mann $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Justin Hryckowian $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Pavel Cajan $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Robert Bortuzzo $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Josh Bloom $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jayden Struble $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tag Bertuzzi $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Wyatt Bongiovanni $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dustin Tokarski $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cole Sillinger $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kasimir Kaskisuo $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Matthew Maggio $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Matej Blumel $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Lian Bichsel $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Sean Farrell $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jared Davidson $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jack Studnicka $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Lane Pederson $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jacob Perreault $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Helge Grans $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Corey Schueneman $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Joseph Blandisi $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Andrew Perrott $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Mason Millman $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,225,000
Year 2025 : $892,500
Year 2026 : $270,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,225,000
Year 2025 : $892,500
Year 2026 : $270,000
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $80 - 5,616 - 93.60%
Level 2: 5000 - $47 - 4,726 - 94.53%
Level 3: 2000 - $25 - 1,936 - 96.78%
Level 4: 4000 - $16 - 3,868 - 96.69%
Luxury : 1000 - $173 - 949 - 94.90%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,094 - 94.97%
Average Income per Game$993,150
Year to Date Revenue$40,719,130

Expense

Pro Players Total Salaries$75,625,000
Pro Players Total Average Salaries$75,625,000
Farm Players Total Salaries$1,725,000
Farm Players Total Average Salaries$1,725,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,312,500
Pro Year To Date Expenses$80,072,077
Farm Year To Date Expenses$1,530,572
Pro Salary Cap Per Days$365,104
Pro Salary Cap To Date$75,201,161
Farm Salary Cap Per Days$8,984
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$393,880
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,984
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$78,513,661
Estimate Under Maximum Salary Cap of $88,000,000$9,486,339
Estimate Over Minimum Salary Cap of $61,700,000 $16,813,661
Current Bank Account$4,899,545
Projected Bank Account$4,899,545

Pro Players Salaries

Ivan Provorov (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Dougie Hamilton (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Ryan McDonagh (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $0
-Salary Average : $6,750,000
-Salary Average Remaining : $0
Vitek Vanecek (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Dominik Kubalik (1 Way Contract) $5,000,000 (1)
-1 Way Contract Salary Cap : $3,850,000
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Andrew Copp (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Nate Schmidt (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
-Salary Average : $4,200,000
-Salary Average Remaining : $0
Jordan Greenway (1 Way Contract) $3,325,000 (7)
-Salary Remaining : $0
-Salary Average : $3,325,000
-Salary Average Remaining : $0
Jonas Siegenthaler (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Conor Sheary (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $1,850,000
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Karel Vejmelka (1 Way Contract) $2,725,000 (2)
-Salary Remaining : $0
-Salary Average : $2,725,000
-Salary Average Remaining : $0
Morgan Barron (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Travis Hamonic (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Colin White (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
-Salary Average : $1,650,000
-Salary Average Remaining : $0
Carl Grundstrom (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $0
-Salary Average : $1,650,000
-Salary Average Remaining : $0
Oskar Sundqvist (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Curtis Lazar (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Troy Grosenick (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $100,000
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Luke Glendening (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Drew O'Connor (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Alex Goligoski $975,000 (1)
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
Sam Gagner (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Zayde Wisdom $875,000 (2)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Elliot Desnoyers $875,000 (2)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Brandon Estes $775,000 (2)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Aaron Miller $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Aaron Ness $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Mark Jankowski $775,000 (2)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Garret Sparks $775,000 (2)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players29
Salary Commitment
Year 2024 : $75,625,000
Year 2025 : $60,650,000
Year 2026 : $27,925,000
Year 2027 : $19,925,000
Salary Average Commitment
Year 2024 : $75,625,000
Year 2025 : $60,650,000
Year 2026 : $27,925,000
Year 2027 : $19,925,000
Salary Cap with 1 Way Contract
Year 2024 : $70,100,000
Year 2025 : $56,275,000
Year 2026 : $27,925,000
Year 2027 : $19,925,000

Farm Players Salaries

Filip Cederqvist $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Mackie Samoskevich $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Henry Rybinski $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Vincent Iorio $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Liam Foudy $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Tyler Kleven $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Mikael Pyyhtia $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Judd Caulfield $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Mac Hollowell $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Benjamin Gleason $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Joseph Duszak $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Alex Cohen $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Beck Warm $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Nathan Smith $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ryan Scarfo $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Sebastian Vidmar $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Taylor Brierley $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Zach Uens $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Wilmer Skoog $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Olof Lindbom $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Connor G Murphy $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players21
Salary Commitment
Year 2024 : $1,725,000
Year 2025 : $912,500
Year 2026 : $87,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,725,000
Year 2025 : $912,500
Year 2026 : $87,500
Year 2027 : $0

Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameSuper Soaker Center
Level 1: 6000 - $80 - 5,569 - 92.81%
Level 2: 5000 - $50 - 4,619 - 92.38%
Level 3: 2000 - $30 - 1,882 - 94.08%
Level 4: 4000 - $25 - 2,696 - 67.41%
Luxury : 1000 - $180 - 927 - 92.71%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %15,693 - 87.18%
Average Income per Game$1,015,538
Year to Date Revenue$41,637,039

Expense

Pro Players Total Salaries$74,425,000
Pro Players Total Average Salaries$74,425,000
Farm Players Total Salaries$2,077,500
Farm Players Total Average Salaries$2,077,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$540,000
Pro Year To Date Expenses$73,730,956
Farm Year To Date Expenses$2,085,583
Pro Salary Cap Per Days$369,661
Pro Salary Cap To Date$70,281,013
Farm Salary Cap Per Days$10,820
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$387,630
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,820
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$70,821,013
Estimate Under Maximum Salary Cap of $88,000,000$17,178,987
Estimate Over Minimum Salary Cap of $61,700,000 $9,121,013
Current Bank Account$25,423,784
Projected Bank Account$25,423,784

Pro Players Salaries

Drew Doughty (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $0
-Salary Average : $7,500,000
-Salary Average Remaining : $0
Matt Dumba (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Mike Hoffman (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
John Gibson (1 Way Contract) $6,400,000 (4)
-Salary Remaining : $0
-Salary Average : $6,400,000
-Salary Average Remaining : $0
Philipp Grubauer (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Matt Grzelcyk (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Anthony Beauvillier (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Kevin Labanc (1 Way Contract) $3,200,000 (2)
-1 Way Contract Salary Cap : $2,050,000
-Salary Remaining : $0
-Salary Average : $3,200,000
-Salary Average Remaining : $0
Zach Whitecloud (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Tanner Jeannot (1 Way Contract) $2,875,000 (2)
-Salary Remaining : $0
-Salary Average : $2,875,000
-Salary Average Remaining : $0
Cody Glass (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Eric Robinson (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Evgenii Dadonov (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
-Salary Average : $2,300,000
-Salary Average Remaining : $0
Pierre-Olivier Joseph (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Haydn Fleury (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Colin Miller (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Sammy Blais (1 Way Contract) $1,700,000 (3)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Tyler Motte (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Keegan Kolesar (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Troy Stecher (1 Way Contract) $1,300,000 (3)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Christian Fischer (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Garnet Hathaway (1 Way Contract) $1,125,000 (1)
-Salary Remaining : $0
-Salary Average : $1,125,000
-Salary Average Remaining : $0
Joel Kiviranta (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Yegor Chinakhov $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Hugo Alnefelt $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2024 : $74,425,000
Year 2025 : $54,525,000
Year 2026 : $23,900,000
Year 2027 : $13,900,000
Salary Average Commitment
Year 2024 : $74,425,000
Year 2025 : $54,525,000
Year 2026 : $23,900,000
Year 2027 : $13,900,000
Salary Cap with 1 Way Contract
Year 2024 : $70,975,000
Year 2025 : $52,225,000
Year 2026 : $22,750,000
Year 2027 : $13,900,000

Farm Players Salaries

Dylan Wells $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Isaac Ratcliffe $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Lassi Thomson $97,500 (2)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Kevin Mandolese $97,500 (3)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Emil Martinsen Lilleberg $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ilya Usov $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Swetlikoff $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Leevi Merilainen $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Roni Hirvonen $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Samuel Knazko $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ryder Korczak $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Stephen Halliday $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Daylan Kuefler $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Vasily Ponomaryov $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Maxence Guenette $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Gage Goncalves $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Tanner Dickinson $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ben Zloty $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Tye Felhaber $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Reece Vitelli $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jaydon Dureau $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Remi Poirier $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Henrik Tikkanen $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Nikita Pavlychev $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $2,077,500
Year 2025 : $970,000
Year 2026 : $185,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,077,500
Year 2025 : $970,000
Year 2026 : $185,000
Year 2027 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $86 - 4,659 - 77.64%
Level 2: 5000 - $55 - 3,636 - 72.72%
Level 3: 2000 - $34 - 1,458 - 72.92%
Level 4: 4000 - $31 - 2,159 - 53.97%
Luxury : 1000 - $193 - 730 - 73.03%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %12,642 - 70.23%
Average Income per Game$900,977
Year to Date Revenue$36,940,038

Expense

Pro Players Total Salaries$60,785,000
Pro Players Total Average Salaries$60,785,000
Farm Players Total Salaries$1,885,000
Farm Players Total Average Salaries$1,885,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,400,000
Pro Year To Date Expenses$65,720,183
Farm Year To Date Expenses$1,810,862
Pro Salary Cap Per Days$311,380
Pro Salary Cap To Date$64,720,187
Farm Salary Cap Per Days$9,362
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$316,589
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,818
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$71,120,187
Estimate Under Maximum Salary Cap of $88,000,000$16,879,813
Estimate Over Minimum Salary Cap of $61,700,000 $9,420,187
Current Bank Account$9,685,174
Projected Bank Account$9,685,174

Pro Players Salaries

Filip Hronek (1 Way Contract) $7,250,000 (8)
-Salary Remaining : $0
-Salary Average : $7,250,000
-Salary Average Remaining : $0
Samuel Girard (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $0
-Salary Average : $6,250,000
-Salary Average Remaining : $0
Rickard Rakell (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $0
-Salary Average : $5,250,000
-Salary Average Remaining : $0
Tyler Bertuzzi (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $0
-Salary Average : $5,200,000
-Salary Average Remaining : $0
Phillip Danault (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Brandon Carlo (1 Way Contract) $4,500,000 (5)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Christian Dvorak (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Olli Maatta (1 Way Contract) $4,035,000 (2)
-Salary Remaining : $0
-Salary Average : $4,035,000
-Salary Average Remaining : $0
Anthony Stolarz (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
-Salary Average : $2,800,000
-Salary Average Remaining : $0
Ryan McLeod (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Pontus Holmberg (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Victor Soderstrom (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Matthew Kessel (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Erik Kallgren (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Kyle Capobianco (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Pavel Mintyukov $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Tanner Laczynski $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Oskar Olausson $875,000 (2)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Jesper Wallstedt $875,000 (2)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Greg Meireles $800,000 (1)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Brogan Rafferty $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Nathan Sucese $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Blake Hillman $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Austin Strand $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2024 : $60,785,000
Year 2025 : $39,935,000
Year 2026 : $15,950,000
Year 2027 : $11,750,000
Salary Average Commitment
Year 2024 : $60,785,000
Year 2025 : $39,935,000
Year 2026 : $15,950,000
Year 2027 : $11,750,000
Salary Cap with 1 Way Contract
Year 2024 : $59,785,000
Year 2025 : $39,935,000
Year 2026 : $15,950,000
Year 2027 : $11,750,000

Farm Players Salaries

Matt Irwin $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Alex Kannok-Leipert $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tyler Angle $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Gage Alexander $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Henri Nikkanen $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jack Finley $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Filip Johansson (Out of Payroll) $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Tyler Tullio $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Lucas Condotta $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jonathan Dugan $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Benjamin Jones $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cameron Gaunce $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Kyle Criscuolo $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Adam Brubacher $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cale Morris $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Steven Fogarty $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Aaron Aragon $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Aaron Luchuk $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Adam Brooks $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Mikhail Maltsev $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Otto Koivula $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Andrew Welinski $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Reece Newkirk $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2024 : $1,885,000
Year 2025 : $527,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,885,000
Year 2025 : $527,500
Year 2026 : $0
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 6000 - $85 - 4,963 - 82.71%
Level 2: 5000 - $55 - 3,717 - 74.34%
Level 3: 2000 - $35 - 1,414 - 70.68%
Level 4: 4000 - $25 - 2,720 - 67.99%
Luxury : 1000 - $180 - 941 - 94.15%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %13,754 - 76.41%
Average Income per Game$958,854
Year to Date Revenue$39,313,027

Expense

Pro Players Total Salaries$68,925,000
Pro Players Total Average Salaries$68,925,000
Farm Players Total Salaries$1,825,000
Farm Players Total Average Salaries$1,825,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,250,000
Pro Year To Date Expenses$73,381,478
Farm Year To Date Expenses$1,799,987
Pro Salary Cap Per Days$325,521
Pro Salary Cap To Date$67,870,034
Farm Salary Cap Per Days$9,505
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$358,984
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,505
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$74,120,034
Estimate Under Maximum Salary Cap of $88,000,000$13,879,966
Estimate Over Minimum Salary Cap of $61,700,000 $12,420,034
Current Bank Account$19,539,997
Projected Bank Account$19,539,997

Pro Players Salaries

Tomas Tatar (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Anthony Mantha (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $0
-Salary Average : $5,750,000
-Salary Average Remaining : $0
Jack Campbell (1 Way Contract) $5,000,000 (1)
-1 Way Contract Salary Cap : $3,850,000
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Kailer Yamamoto (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $0
-Salary Average : $4,750,000
-Salary Average Remaining : $0
Max Domi (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $0
-Salary Average : $4,250,000
-Salary Average Remaining : $0
Justin Schultz (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $0
-Salary Average : $4,250,000
-Salary Average Remaining : $0
Alex Wennberg (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Radek Faksa (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
Timothy Liljegren (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $0
-Salary Average : $3,200,000
-Salary Average Remaining : $0
Miles Wood (Out of Payroll) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Ryan Johansen (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jason Zucker (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Denis Gurianov (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Nils Lundkvist (1 Way Contract) $2,300,000 (3)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $0
-Salary Average : $2,300,000
-Salary Average Remaining : $0
Brian Dumoulin (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Anton Forsberg (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Tomas Nosek (1 Way Contract) $1,950,000 (2)
-Salary Remaining : $0
-Salary Average : $1,950,000
-Salary Average Remaining : $0
Josh Brown (Out of Payroll) $1,200,000 (1)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Mark Kastelic (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Phillip Di Giuseppe (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Arvid Soderblom (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Nick Blankenburg (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jonas Johansson (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
TJ Tynan (1 Way Contract) $975,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
AJ Greer (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Tony DeAngelo (1 Way Contract) $850,000 (4)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Kaedan Korczak $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Justin Holl $850,000 (2)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Total Pro Players28
Salary Commitment
Year 2024 : $71,925,000
Year 2025 : $45,825,000
Year 2026 : $25,600,000
Year 2027 : $7,350,000
Salary Average Commitment
Year 2024 : $71,925,000
Year 2025 : $45,825,000
Year 2026 : $25,600,000
Year 2027 : $7,350,000
Salary Cap with 1 Way Contract
Year 2024 : $66,700,000
Year 2025 : $41,750,000
Year 2026 : $23,450,000
Year 2027 : $7,350,000

Farm Players Salaries

Mitchell Stephens $100,000 (4)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Riley Tufte $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cale Fleury $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Jonah Gadjovich $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Anders Bjork $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Byron Froese $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Libor Hajek $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Victor Mete $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
William Bitten $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Nick Abruzzese $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Brad Lambert $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
William Villeneuve $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Tucker Robertson $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Francesco Pinelli $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Chase Stillman $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Hunter Jones $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Chase Priskie $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Tristan Lennox $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Derrick Pouliot $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ryan Hofer $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Austin Czarnik $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players21
Salary Commitment
Year 2024 : $1,825,000
Year 2025 : $872,500
Year 2026 : $527,500
Year 2027 : $100,000
Salary Average Commitment
Year 2024 : $1,825,000
Year 2025 : $872,500
Year 2026 : $527,500
Year 2027 : $100,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $92 - 4,256 - 70.93%
Level 2: 5000 - $54 - 3,799 - 75.99%
Level 3: 2000 - $35 - 1,362 - 68.08%
Level 4: 4000 - $31 - 2,258 - 56.46%
Luxury : 1000 - $185 - 757 - 75.73%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %12,433 - 69.07%
Average Income per Game$903,776
Year to Date Revenue$37,054,830

Expense

Pro Players Total Salaries$93,097,500
Pro Players Total Average Salaries$93,097,500
Farm Players Total Salaries$1,920,000
Farm Players Total Average Salaries$1,840,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$91,824,266
Farm Year To Date Expenses$1,804,306
Pro Salary Cap Per Days$460,404
Pro Salary Cap To Date$87,410,705
Farm Salary Cap Per Days$9,583
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$484,883
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,000
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$87,410,705
Estimate Under Maximum Salary Cap of $88,000,000$589,295
Estimate Over Minimum Salary Cap of $61,700,000 $25,710,705
Current Bank Account($9,608,161)
Projected Bank Account($9,608,161)

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (7)
-Salary Remaining : $0
-Salary Average : $11,250,000
-Salary Average Remaining : $0
Mikko Rantanen (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $0
-Salary Average : $10,000,000
-Salary Average Remaining : $0
Kyle Connor (1 Way Contract) $9,500,000 (6)
-Salary Remaining : $0
-Salary Average : $9,500,000
-Salary Average Remaining : $0
Brayden Point (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $0
-Salary Average : $9,000,000
-Salary Average Remaining : $0
Connor Hellebuyck (1 Way Contract) $8,500,000 (7)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Nico Hischier (1 Way Contract) $7,250,000 (5)
-Salary Remaining : $0
-Salary Average : $7,250,000
-Salary Average Remaining : $0
Devon Toews (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Ryan Pulock (1 Way Contract) $6,150,000 (6)
-Salary Remaining : $0
-Salary Average : $6,150,000
-Salary Average Remaining : $0
John Marino (1 Way Contract) $4,400,000 (3)
-Salary Remaining : $0
-Salary Average : $4,400,000
-Salary Average Remaining : $0
Nicholas Paul (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Mason Appleton (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Nicolas Roy (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Patrick Kane (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Brenden Dillon (1 Way Contract) $1,260,000 (2)
-Salary Remaining : $0
-Salary Average : $1,260,000
-Salary Average Remaining : $0
Casey DeSmith (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $0
-Salary Average : $1,125,000
-Salary Average Remaining : $0
David Savard (1 Way Contract) $1,125,000 (1)
-Salary Remaining : $0
-Salary Average : $1,125,000
-Salary Average Remaining : $0
Matt Martin (1 Way Contract) $1,050,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,050,000
-Salary Average Remaining : $0
Zach Parise (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Matthew Highmore (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Antti Raanta (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Morgan Geekie $900,000 (1)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Alec Martinez (Out of Payroll) $900,000 (4)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Andrew Poturalski (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Cameron Crotty $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Austin Rueschhoff $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Kyle Palmieri (1 Way Contract) $687,500 (1)
-Salary Remaining : $0
-Salary Average : $687,500
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 2024 : $93,097,500
Year 2025 : $76,035,000
Year 2026 : $68,950,000
Year 2027 : $52,550,000
Salary Average Commitment
Year 2024 : $93,097,500
Year 2025 : $76,035,000
Year 2026 : $68,950,000
Year 2027 : $52,550,000
Salary Cap with 1 Way Contract
Year 2024 : $89,297,500
Year 2025 : $76,035,000
Year 2026 : $68,950,000
Year 2027 : $52,550,000

Farm Players Salaries

Cal Petersen $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Cole Schwindt $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Sheldon Dries $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Casey Fitzgerald $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Chase de Leo $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Layton Ahac $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Joel Blomqvist $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Frederic Brunet $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Rhett Gardner $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jasper Weatherby $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Zane McIntyre $82,500 (1)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Callahan Burke $80,000 (1)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Damien Giroux $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Josiah Slavin $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Michael Karow $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Collin Adams $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Hayden Hodgson $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ryan Fanti $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jordan Frasca $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Zach Solow $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Tyler Wotherspoon $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Michal Teply $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Wyatte Wylie $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2024 : $1,920,000
Year 2025 : $945,000
Year 2026 : $165,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,840,000
Year 2025 : $945,000
Year 2026 : $165,000
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 6000 - $78 - 5,448 - 90.80%
Level 2: 5000 - $50 - 4,041 - 80.81%
Level 3: 2000 - $32 - 1,467 - 73.35%
Level 4: 4000 - $22 - 2,813 - 70.33%
Luxury : 1000 - $165 - 942 - 94.18%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14,710 - 81.72%
Average Income per Game$996,890
Year to Date Revenue$40,872,509

Expense

Pro Players Total Salaries$91,050,000
Pro Players Total Average Salaries$91,050,000
Farm Players Total Salaries$2,092,500
Farm Players Total Average Salaries$2,092,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$88,276,063
Farm Year To Date Expenses$2,005,874
Pro Salary Cap Per Days$465,625
Pro Salary Cap To Date$87,185,386
Farm Salary Cap Per Days$10,898
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$474,219
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,898
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$87,185,386
Estimate Under Maximum Salary Cap of $88,000,000$814,614
Estimate Over Minimum Salary Cap of $61,700,000 $25,485,386
Current Bank Account($6,428,668)
Projected Bank Account($6,428,668)

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (3)
-Salary Remaining : $0
-Salary Average : $12,500,000
-Salary Average Remaining : $0
Adam Fox (1 Way Contract) $9,500,000 (6)
-Salary Remaining : $0
-Salary Average : $9,500,000
-Salary Average Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $9,000,000 (5)
-Salary Remaining : $0
-Salary Average : $9,000,000
-Salary Average Remaining : $0
Leon Draisaitl (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Moritz Seider (1 Way Contract) $8,000,000 (8)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Elias Pettersson (1 Way Contract) $7,350,000 (1)
-Salary Remaining : $0
-Salary Average : $7,350,000
-Salary Average Remaining : $0
Drake Batherson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
K'Andre Miller (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
-Salary Average : $4,200,000
-Salary Average Remaining : $0
Alex Newhook (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Viktor Arvidsson (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Carson Soucy (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Nils Hoglander (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Evgeni Malkin (1 Way Contract) $1,875,000 (1)
-Salary Remaining : $0
-Salary Average : $1,875,000
-Salary Average Remaining : $0
Alexandre Texier (1 Way Contract) $1,525,000 (1)
-Salary Remaining : $0
-Salary Average : $1,525,000
-Salary Average Remaining : $0
Luke Schenn (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Nicholas Robertson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Andrew Cogliano (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Jon Merrill (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Stefan Noesen (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Zach Bogosian (1 Way Contract) $1,000,000 (4)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Justin Brazeau $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Lukas Rousek (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Julien Gauthier (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
James Reimer $800,000 (2)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2024 : $91,050,000
Year 2025 : $72,850,000
Year 2026 : $53,000,000
Year 2027 : $31,500,000
Salary Average Commitment
Year 2024 : $91,050,000
Year 2025 : $72,850,000
Year 2026 : $53,000,000
Year 2027 : $31,500,000
Salary Cap with 1 Way Contract
Year 2024 : $89,400,000
Year 2025 : $72,000,000
Year 2026 : $53,000,000
Year 2027 : $31,500,000

Farm Players Salaries

Jonatan Berggren $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Justus Annunen $97,500 (2)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Tomas Suchanek $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dennis Hildeby $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Elmer Soderblom $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ronnie Attard $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Amadeus Lombardi $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Xavier Simoneau $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Emil Heineman $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jack Rathbone $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Mikhail Abramov $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Timothy Gettinger $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Mitchell Weeks $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Tarun Fizer $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Dmitri Samorukov $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Peetro Seppala $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Pavel Novak $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ethan Keppen $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ryan Francis $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Nikolas Brouillard $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Olivier Galipeau $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
John Parker-Jones $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Nick Cicek $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Adam Cracknell $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Maxim Cajkovic $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,092,500
Year 2025 : $812,500
Year 2026 : $182,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,092,500
Year 2025 : $812,500
Year 2026 : $182,500
Year 2027 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 3,891 - 64.85%
Level 2: 5000 - $60 - 3,381 - 67.63%
Level 3: 2000 - $35 - 1,419 - 70.94%
Level 4: 4000 - $25 - 2,707 - 67.67%
Luxury : 1000 - $200 - 704 - 70.44%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %12,103 - 67.24%
Average Income per Game$892,732
Year to Date Revenue$36,602,011

Expense

Pro Players Total Salaries$89,787,500
Pro Players Total Average Salaries$89,787,500
Farm Players Total Salaries$1,950,000
Farm Players Total Average Salaries$1,950,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$89,720,808
Farm Year To Date Expenses$1,936,120
Pro Salary Cap Per Days$437,305
Pro Salary Cap To Date$84,979,482
Farm Salary Cap Per Days$10,156
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$467,643
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,156
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$84,979,482
Estimate Under Maximum Salary Cap of $88,000,000$3,020,518
Estimate Over Minimum Salary Cap of $61,700,000 $23,279,482
Current Bank Account($4,184,977)
Projected Bank Account($4,184,977)

Pro Players Salaries

Mikhail Sergachev (1 Way Contract) $8,500,000 (7)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Tomas Hertl (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Jake Guentzel (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Josh Norris (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $0
-Salary Average : $7,750,000
-Salary Average Remaining : $0
Brett Pesce (1 Way Contract) $7,000,000 (6)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Chris Kreider (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Brock Nelson (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Erik Cernak (1 Way Contract) $5,200,000 (7)
-Salary Remaining : $0
-Salary Average : $5,200,000
-Salary Average Remaining : $0
Dante Fabbro (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Victor Hedman (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $0
-Salary Average : $3,800,000
-Salary Average Remaining : $0
Frederik Andersen (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Jason Dickinson (1 Way Contract) $3,350,000 (4)
-Salary Remaining : $0
-Salary Average : $3,350,000
-Salary Average Remaining : $0
Will Borgen (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Semyon Varlamov (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Arthur Kaliyev (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
William Carrier (Out of Payroll) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Trevor van Riemsdyk $1,625,000 (2)
-Salary Remaining : $0
-Salary Average : $1,625,000
-Salary Average Remaining : $0
Jalen Chatfield (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Caleb Jones (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Steven Lorentz (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Alex Laferriere $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Liam O'Brien $825,000 (1)
-Salary Remaining : $0
-Salary Average : $825,000
-Salary Average Remaining : $0
Bobby McMann (1 Way Contract) $812,500 (2)
-Salary Remaining : $0
-Salary Average : $812,500
-Salary Average Remaining : $0
Dryden Hunt $800,000 (2)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Jakub Zboril (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Joel Hanley (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 2024 : $89,787,500
Year 2025 : $65,212,500
Year 2026 : $49,250,000
Year 2027 : $32,050,000
Salary Average Commitment
Year 2024 : $89,787,500
Year 2025 : $65,212,500
Year 2026 : $49,250,000
Year 2027 : $32,050,000
Salary Cap with 1 Way Contract
Year 2024 : $85,962,496
Year 2025 : $61,387,500
Year 2026 : $46,950,000
Year 2027 : $32,050,000

Farm Players Salaries

Jiri Patera $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gavin Hain $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Avery Hayes $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Lucas Ciona $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Danil Zhilkin $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Michael DiPietro $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Devin Cooley $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Givani Smith $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Colton White $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Felix Sandstrom $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Travis Barron $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Scott Reedy $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cal Foote $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Curtis Douglas $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Fedor Gordeev $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Keaton Middleton $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jeremie Biakabutuka $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Luke Cavallin $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cameron Supryka $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Joe Carroll $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Keenan Suthers $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Zack MacEwen $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Joe Vrbetic $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Christopher Merisier-Ortiz $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $1,950,000
Year 2025 : $900,000
Year 2026 : $340,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,950,000
Year 2025 : $900,000
Year 2026 : $340,000
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $85 - 5,103 - 85.06%
Level 2: 5000 - $50 - 4,733 - 94.66%
Level 3: 2000 - $26 - 1,937 - 96.85%
Level 4: 4000 - $19 - 3,821 - 95.51%
Luxury : 1000 - $184 - 851 - 85.15%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,446 - 91.36%
Average Income per Game$997,577
Year to Date Revenue$40,900,638

Expense

Pro Players Total Salaries$66,385,001
Pro Players Total Average Salaries$66,385,001
Farm Players Total Salaries$2,175,000
Farm Players Total Average Salaries$2,175,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,125,000
Pro Year To Date Expenses$64,557,121
Farm Year To Date Expenses$1,967,693
Pro Salary Cap Per Days$326,745
Pro Salary Cap To Date$60,907,201
Farm Salary Cap Per Days$11,328
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$345,755
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,328
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$66,032,201
Estimate Under Maximum Salary Cap of $88,000,000$21,967,799
Estimate Over Minimum Salary Cap of $61,700,000 $4,332,201
Current Bank Account$36,108,378
Projected Bank Account$36,108,378

Pro Players Salaries

Thatcher Demko (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $0
-Salary Average : $5,750,000
-Salary Average Remaining : $0
Ryan Hartman (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
Chris Tanev (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Anthony Duclair (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Alexander Barabanov (1 Way Contract) $5,000,000 (3)
-1 Way Contract Salary Cap : $3,850,000
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Cody Ceci (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Charlie Lindgren (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $0
-Salary Average : $3,700,000
-Salary Average Remaining : $0
Alex Iafallo (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Jordan Martinook (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Jesper Fast (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Teddy Blueger (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Nicolas Aube-Kubel (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Jaycob Megna (1 Way Contract) $2,000,001 (1)
-Salary Remaining : $0
-Salary Average : $2,000,001
-Salary Average Remaining : $0
Brett Howden (1 Way Contract) $1,410,000 (4)
-Salary Remaining : $0
-Salary Average : $1,410,000
-Salary Average Remaining : $0
Sam Malinski (1 Way Contract) $1,250,000 (4)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Erik Brannstrom (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Johnathan Kovacevic (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Cayden Primeau (1 Way Contract) $1,150,000 (2)
-Salary Remaining : $0
-Salary Average : $1,150,000
-Salary Average Remaining : $0
Paul Cotter (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Joey Anderson $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Beck Malenstyn $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Philippe Myers $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Hardy Haman Aktell (1 Way Contract) $900,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Jake Livingstone (1 Way Contract) $800,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Jason Polin (1 Way Contract) $800,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Uvis Balinskis (1 Way Contract) $775,000 (3)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players27
Salary Commitment
Year 2024 : $66,385,001
Year 2025 : $45,785,000
Year 2026 : $26,435,000
Year 2027 : $5,160,000
Salary Average Commitment
Year 2024 : $66,385,001
Year 2025 : $45,785,000
Year 2026 : $26,435,000
Year 2027 : $5,160,000
Salary Cap with 1 Way Contract
Year 2024 : $62,735,000
Year 2025 : $42,135,000
Year 2026 : $22,785,000
Year 2027 : $2,660,000

Farm Players Salaries

Reilly Walsh $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Fredrik Olofsson $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tye Kartye $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Trevor Kuntar $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan McAllister $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Owen Power $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hunter McKown $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ethan Samson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Edstrom $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Nolan Allan $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Nathan Gaucher $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jacob Melanson $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Nico Myatovic $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Colton Dach $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Carter Mazur $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Daniil Misyul $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Cody Hodgson $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Hunter McDonald $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Kyle McDonald $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Shane Bowers $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Samuel Walker $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Parker Gahagen $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Montana Onyebuchi $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Keith Petruzzelli $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Marco Costantini $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,175,000
Year 2025 : $1,495,000
Year 2026 : $532,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,175,000
Year 2025 : $1,495,000
Year 2026 : $532,500
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $80 - 5,314 - 88.56%
Level 2: 5000 - $51 - 4,563 - 91.27%
Level 3: 2000 - $30 - 1,855 - 92.75%
Level 4: 4000 - $21 - 3,745 - 93.64%
Luxury : 1000 - $180 - 907 - 90.68%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,384 - 91.02%
Average Income per Game$1,039,304
Year to Date Revenue$42,611,482

Expense

Pro Players Total Salaries$88,240,000
Pro Players Total Average Salaries$88,240,000
Farm Players Total Salaries$2,132,500
Farm Players Total Average Salaries$2,132,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$88,363,538
Farm Year To Date Expenses$2,111,946
Pro Salary Cap Per Days$435,156
Pro Salary Cap To Date$83,716,991
Farm Salary Cap Per Days$11,107
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$459,583
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,107
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$83,716,991
Estimate Under Maximum Salary Cap of $88,000,000$4,283,009
Estimate Over Minimum Salary Cap of $61,700,000 $22,016,991
Current Bank Account($1,503,045)
Projected Bank Account($1,503,045)

Pro Players Salaries

Sam Reinhart (1 Way Contract) $7,150,000 (2)
-Salary Remaining : $0
-Salary Average : $7,150,000
-Salary Average Remaining : $0
Brayden Schenn (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Steven Stamkos (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $0
-Salary Average : $6,250,000
-Salary Average Remaining : $0
Gustav Forsling (1 Way Contract) $6,250,000 (7)
-Salary Remaining : $0
-Salary Average : $6,250,000
-Salary Average Remaining : $0
Travis Sanheim (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Nazem Kadri (1 Way Contract) $5,650,000 (7)
-Salary Remaining : $0
-Salary Average : $5,650,000
-Salary Average Remaining : $0
Valeri Nichushkin (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
William Karlsson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Alex Tuch (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $0
-Salary Average : $4,750,000
-Salary Average Remaining : $0
Elvis Merzlikins (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Ryan Graves (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Marcus Pettersson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Shea Theodore (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Danton Heinen (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Logan Thompson (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Vladislav Gavrikov (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Sam Lafferty (Out of Payroll) $1,390,000 (1)
-Salary Remaining : $0
-Salary Average : $1,390,000
-Salary Average Remaining : $0
Riley Nash (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $150,000
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Ethen Frank (1 Way Contract) $1,150,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,150,000
-Salary Average Remaining : $0
Martin Pospisil $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jonny Brodzinski $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Drake Caggiula (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Kirill Marchenko $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Mitchell Chaffee $900,000 (1)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2024 : $88,240,000
Year 2025 : $70,700,000
Year 2026 : $46,050,000
Year 2027 : $21,650,000
Salary Average Commitment
Year 2024 : $88,240,000
Year 2025 : $70,700,000
Year 2026 : $46,050,000
Year 2027 : $21,650,000
Salary Cap with 1 Way Contract
Year 2024 : $84,940,000
Year 2025 : $69,550,000
Year 2026 : $44,900,000
Year 2027 : $21,650,000

Farm Players Salaries

Lucas Carlsson $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Seth Griffith $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jayson Megna $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Sam Morton $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
David Gust $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Brandt Clarke $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Thomas Milic $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Logan Morrison $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Trevor Carrick $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Ben McCartney $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Rourke Chartier $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Yan Kuznetsov $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Hunter Shepard $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Filip Roos $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Dryden McKay $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jaxson Stauber $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Max Martin $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Isaac Poulter $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jeremy McKenna $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Chad Nychuk $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Andre Ghantous $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jake Chiasson $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cole Reinhardt $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Noel Hoefenmayer $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Rory Kerins $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,132,500
Year 2025 : $1,125,000
Year 2026 : $165,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,132,500
Year 2025 : $1,125,000
Year 2026 : $165,000
Year 2027 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $80 - 5,705 - 95.09%
Level 2: 5000 - $45 - 4,856 - 97.12%
Level 3: 2000 - $25 - 1,952 - 97.60%
Level 4: 4000 - $20 - 3,858 - 96.44%
Luxury : 1000 - $195 - 752 - 75.18%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,123 - 95.13%
Average Income per Game$994,869
Year to Date Revenue$40,789,615

Expense

Pro Players Total Salaries$83,675,000
Pro Players Total Average Salaries$83,675,000
Farm Players Total Salaries$1,962,500
Farm Players Total Average Salaries$1,962,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$84,984,378
Farm Year To Date Expenses$1,888,517
Pro Salary Cap Per Days$435,807
Pro Salary Cap To Date$84,984,378
Farm Salary Cap Per Days$9,766
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$435,807
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,221
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$87,484,378
Estimate Under Maximum Salary Cap of $88,000,000$515,622
Estimate Over Minimum Salary Cap of $61,700,000 $25,784,378
Current Bank Account($9,523,360)
Projected Bank Account($9,523,360)

Pro Players Salaries

Rasmus Andersson (1 Way Contract) $7,250,000 (8)
-Salary Remaining : $0
-Salary Average : $7,250,000
-Salary Average Remaining : $0
Sean Monahan $6,375,000 (1)
-Salary Remaining : $0
-Salary Average : $6,375,000
-Salary Average Remaining : $0
Juuse Saros (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Jordan Kyrou (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Shayne Gostisbehere (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Mats Zuccarello (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $0
-Salary Average : $5,250,000
-Salary Average Remaining : $0
Jake Middleton (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Lawson Crouse (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Mason Marchment (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Carter Verhaeghe (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $0
-Salary Average : $4,750,000
-Salary Average Remaining : $0
Alexander Kerfoot (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
-Salary Average : $4,200,000
-Salary Average Remaining : $0
Dylan Strome (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Nick Jensen (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Laurent Brossoit (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Sean Walker (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
-Salary Average : $2,600,000
-Salary Average Remaining : $0
Michael Carcone (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Brandon Saad (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
JT Compher (1 Way Contract) $1,625,000 (1)
-Salary Remaining : $0
-Salary Average : $1,625,000
-Salary Average Remaining : $0
Travis Boyd (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Kyle Burroughs (1 Way Contract) $1,250,000 (4)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Jake Evans (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Logan Stankoven $875,000 (3)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $83,675,000
Year 2025 : $57,075,000
Year 2026 : $48,125,000
Year 2027 : $42,750,000
Salary Average Commitment
Year 2024 : $83,675,000
Year 2025 : $57,075,000
Year 2026 : $48,125,000
Year 2027 : $42,750,000
Salary Cap with 1 Way Contract
Year 2024 : $83,675,000
Year 2025 : $57,075,000
Year 2026 : $48,125,000
Year 2027 : $42,750,000

Farm Players Salaries

Nic Petan $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Yaniv Perets $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mark Friedman $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Chase Wheatcroft $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Bobby Brink $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nico Daws $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Olen Zellweger $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Drew Commesso $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Lukas Svejkovsky $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Raivis Ansons $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Fedor Svechkov (Out of Payroll) $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Adam Sykora $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Matthew Stienburg $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Roland McKeown $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Arnaud Durandeau $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Ilya Solovyov $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Ethan Frisch $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Anton Malmstrom $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jackson Berezowski $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Peter Holland $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Vladislav Firstov $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Steven Kampfer $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Dawson Barteaux $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2024 : $1,962,500
Year 2025 : $1,035,000
Year 2026 : $262,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,962,500
Year 2025 : $1,035,000
Year 2026 : $262,500
Year 2027 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $80 - 5,487 - 91.45%
Level 2: 5000 - $50 - 4,655 - 93.09%
Level 3: 2000 - $30 - 1,849 - 92.43%
Level 4: 4000 - $20 - 3,657 - 91.43%
Luxury : 1000 - $180 - 916 - 91.61%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,563 - 92.02%
Average Income per Game$1,017,385
Year to Date Revenue$41,712,778

Expense

Pro Players Total Salaries$78,125,000
Pro Players Total Average Salaries$78,125,000
Farm Players Total Salaries$2,117,500
Farm Players Total Average Salaries$2,117,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,800,000
Pro Year To Date Expenses$85,096,501
Farm Year To Date Expenses$2,083,787
Pro Salary Cap Per Days$400,130
Pro Salary Cap To Date$83,784,498
Farm Salary Cap Per Days$11,029
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$406,901
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,029
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$87,584,498
Estimate Under Maximum Salary Cap of $88,000,000$415,502
Estimate Over Minimum Salary Cap of $61,700,000 $25,884,498
Current Bank Account$1,006,055
Projected Bank Account$1,006,055

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,900,000 (5)
-Salary Remaining : $0
-Salary Average : $11,900,000
-Salary Average Remaining : $0
Artemi Panarin (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $0
-Salary Average : $10,500,000
-Salary Average Remaining : $0
Cale Makar (1 Way Contract) $10,000,000 (7)
-Salary Remaining : $0
-Salary Average : $10,000,000
-Salary Average Remaining : $0
Tim Stutzle (1 Way Contract) $8,350,000 (8)
-Salary Remaining : $0
-Salary Average : $8,350,000
-Salary Average Remaining : $0
Cole Caufield (1 Way Contract) $7,850,000 (8)
-Salary Remaining : $0
-Salary Average : $7,850,000
-Salary Average Remaining : $0
Josh Morrissey (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $0
-Salary Average : $6,400,000
-Salary Average Remaining : $0
Trevor Zegras (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jordan Eberle (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Jamie Oleksiak (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Samuel Montembeault (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Fabian Zetterlund (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Josh Anderson (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Marcus Foligno (Out of Payroll) $1,300,000 (3)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Ryan Reaves (1 Way Contract) $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Bokondji Imama $900,000 (2)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Michael Hutchinson $800,000 (1)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
MacKenzie Entwistle (1 Way Contract) $800,000 (1)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Xavier Ouellet $800,000 (1)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Sean Day $800,000 (1)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Noah Laaouan $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 2024 : $78,125,000
Year 2025 : $62,800,000
Year 2026 : $57,150,000
Year 2027 : $43,100,000
Salary Average Commitment
Year 2024 : $78,125,000
Year 2025 : $62,800,000
Year 2026 : $57,150,000
Year 2027 : $43,100,000
Salary Cap with 1 Way Contract
Year 2024 : $78,125,000
Year 2025 : $62,800,000
Year 2026 : $57,150,000
Year 2027 : $43,100,000

Farm Players Salaries

Spencer Martin $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Rocco Grimaldi $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Vinnie Hinostroza $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Alex Belzile $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ty Emberson $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Michael Sgarbossa $97,500 (2)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Taro Hirose $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ville Heinola $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lias Andersson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Louis Domingue $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Louis Crevier $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Joshua Roy $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Angus Crookshank $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Ivan Lodnia $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Dennis Cholowski $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Carson Meyer $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Cameron Hughes $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Dominik Shine $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jansen Harkins $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Xavier Bernard $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Peter Abbandonato $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Max McCormick $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Dylan McIlrath $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Louis Belpedio $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $2,117,500
Year 2025 : $1,232,500
Year 2026 : $262,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,117,500
Year 2025 : $1,232,500
Year 2026 : $262,500
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $83 - 5,382 - 89.70%
Level 2: 5000 - $51 - 4,531 - 90.61%
Level 3: 2000 - $32 - 1,673 - 83.63%
Level 4: 4000 - $21 - 3,657 - 91.42%
Luxury : 1000 - $180 - 917 - 91.69%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,159 - 89.77%
Average Income per Game$1,043,066
Year to Date Revenue$42,765,696

Expense

Pro Players Total Salaries$75,950,000
Pro Players Total Average Salaries$75,950,000
Farm Players Total Salaries$2,132,500
Farm Players Total Average Salaries$2,132,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,625,000
Pro Year To Date Expenses$79,156,398
Farm Year To Date Expenses$1,973,977
Pro Salary Cap Per Days$383,854
Pro Salary Cap To Date$76,447,566
Farm Salary Cap Per Days$11,107
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$395,573
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,107
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$80,072,566
Estimate Under Maximum Salary Cap of $88,000,000$7,927,434
Estimate Over Minimum Salary Cap of $61,700,000 $18,372,566
Current Bank Account$16,591,927
Projected Bank Account$16,591,927

Pro Players Salaries

Mark Stone (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Adrian Kempe (1 Way Contract) $8,000,000 (8)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Cam Atkinson (1 Way Contract) $5,600,000 (3)
-Salary Remaining : $0
-Salary Average : $5,600,000
-Salary Average Remaining : $0
Joel Eriksson Ek (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Brayden McNabb (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
-Salary Average : $5,250,000
-Salary Average Remaining : $0
Tyler Toffoli (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Erik Gudbranson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Yanni Gourde (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Linus Ullmark (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Kaapo Kakko (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Daniel Sprong (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Michael McLeod (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Luke Kunin (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Lukas Dostal (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $0
-Salary Average : $2,600,000
-Salary Average Remaining : $0
Ryan Suter (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Jeremy Lauzon (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
-Salary Average : $2,300,000
-Salary Average Remaining : $0
Jujhar Khaira (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $100,000
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Marc-Edouard Vlasic (Out of Payroll) $1,100,000 (3)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Kevin Stenlund (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Josh Mahura $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jack Quinn $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Trevor Lewis (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $75,950,000
Year 2025 : $52,850,000
Year 2026 : $33,800,000
Year 2027 : $11,000,000
Salary Average Commitment
Year 2024 : $75,950,000
Year 2025 : $52,850,000
Year 2026 : $33,800,000
Year 2027 : $11,000,000
Salary Cap with 1 Way Contract
Year 2024 : $74,800,000
Year 2025 : $52,850,000
Year 2026 : $33,800,000
Year 2027 : $11,000,000

Farm Players Salaries

Nathan Todd $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Connor Carrick $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Chris Wagner $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Brett Seney $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Billy Sweezey $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Brendan Gaunce $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Nils Aman $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tristan Luneau $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Akil Thomas $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Vadim Zherenko $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Alexander Kisakov $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Adam Ginning $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Caedan Bankier $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Gavin White $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Timur Ibragimov $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Isaak Phillips $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Drew Helleson $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jeremy Davies $85,000 (4)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Egor Afanasyev $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jacob Larsson $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Ken Appleby $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Patrick Guay $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Mason Jobst $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Mathias Laferriere $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $2,132,500
Year 2025 : $777,500
Year 2026 : $355,000
Year 2027 : $85,000
Salary Average Commitment
Year 2024 : $2,132,500
Year 2025 : $777,500
Year 2026 : $355,000
Year 2027 : $85,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $80 - 5,646 - 94.10%
Level 2: 5000 - $55 - 3,755 - 75.09%
Level 3: 2000 - $40 - 1,269 - 63.46%
Level 4: 4000 - $25 - 2,754 - 68.85%
Luxury : 1000 - $180 - 935 - 93.48%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %14,359 - 79.77%
Average Income per Game$993,382
Year to Date Revenue$40,728,642

Expense

Pro Players Total Salaries$86,750,000
Pro Players Total Average Salaries$86,750,000
Farm Players Total Salaries$2,345,000
Farm Players Total Average Salaries$2,345,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$85,717,371
Farm Year To Date Expenses$2,374,216
Pro Salary Cap Per Days$445,833
Pro Salary Cap To Date$84,567,291
Farm Salary Cap Per Days$12,214
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$451,823
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,214
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$84,567,291
Estimate Under Maximum Salary Cap of $88,000,000$3,432,709
Estimate Over Minimum Salary Cap of $61,700,000 $22,867,291
Current Bank Account$3,742,870
Projected Bank Account$3,742,870

Pro Players Salaries

Bo Horvat (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Thomas Chabot (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Anthony Cirelli (1 Way Contract) $6,000,000 (7)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Kevin Fiala (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Travis Konecny (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Adam Pelech (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $0
-Salary Average : $5,400,000
-Salary Average Remaining : $0
Jakob Chychrun (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $0
-Salary Average : $5,400,000
-Salary Average Remaining : $0
Jake DeBrusk (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Conor Garland (1 Way Contract) $4,900,000 (4)
-Salary Remaining : $0
-Salary Average : $4,900,000
-Salary Average Remaining : $0
Alexis Lafreniere (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $0
-Salary Average : $4,800,000
-Salary Average Remaining : $0
Joel Farabee (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Bowen Byram (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $0
-Salary Average : $3,800,000
-Salary Average Remaining : $0
Jeremy Swayman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Scott Laughton (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Esa Lindell (1 Way Contract) $2,900,000 (2)
-Salary Remaining : $0
-Salary Average : $2,900,000
-Salary Average Remaining : $0
Eetu Luostarinen (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Pavel Dorofeyev (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Radko Gudas (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Egor Zamula (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Joseph Woll (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Ryker Evans $875,000 (2)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Dylan Holloway $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Benoit-Olivier Groulx (1 Way Contract) $775,000 (4)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2024 : $86,750,000
Year 2025 : $69,450,000
Year 2026 : $46,075,000
Year 2027 : $36,175,000
Salary Average Commitment
Year 2024 : $86,750,000
Year 2025 : $69,450,000
Year 2026 : $46,075,000
Year 2027 : $36,175,000
Salary Cap with 1 Way Contract
Year 2024 : $85,600,000
Year 2025 : $69,450,000
Year 2026 : $46,075,000
Year 2027 : $36,175,000

Farm Players Salaries

William Lockwood $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ivan Prosvetov $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Arshdeep Bains $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jan Jenik $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Raphael Lavoie $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jan Mysak $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jamie Drysdale $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Samu Tuomaala $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ryan Winterton $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Spencer Stastney $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Albert Johansson $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Josh Doan $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Maxim Groshev $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Carson Lambos $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Marcel Marcel $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Aku Raty $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Nikita Chibrikov $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Zack Ostapchuk $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Danila Klimovich $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Aliaksei Protas $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Cole McWard $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Tristen Nielsen $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Brad Hunt $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Matt Donovan $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Blake McLaughlin $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Tyler Parks $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Trent Miner $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2024 : $2,345,000
Year 2025 : $1,140,000
Year 2026 : $625,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,345,000
Year 2025 : $1,140,000
Year 2026 : $625,000
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $84 - 5,038 - 83.96%
Level 2: 5000 - $53 - 4,305 - 86.09%
Level 3: 2000 - $31 - 1,878 - 93.90%
Level 4: 4000 - $21 - 3,739 - 93.48%
Luxury : 1000 - $180 - 929 - 92.86%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %15,888 - 88.27%
Average Income per Game$1,002,966
Year to Date Revenue$41,121,594

Expense

Pro Players Total Salaries$87,937,500
Pro Players Total Average Salaries$87,937,500
Farm Players Total Salaries$2,012,500
Farm Players Total Average Salaries$2,012,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$86,940,310
Farm Year To Date Expenses$1,865,377
Pro Salary Cap Per Days$429,883
Pro Salary Cap To Date$85,546,904
Farm Salary Cap Per Days$10,482
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$458,008
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,482
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$85,546,904
Estimate Under Maximum Salary Cap of $88,000,000$2,453,096
Estimate Over Minimum Salary Cap of $61,700,000 $23,846,904
Current Bank Account($3,173,941)
Projected Bank Account($3,173,941)

Pro Players Salaries

JT Miller (1 Way Contract) $9,000,000 (7)
-Salary Remaining : $0
-Salary Average : $9,000,000
-Salary Average Remaining : $0
Jason Robertson (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $0
-Salary Average : $9,000,000
-Salary Average Remaining : $0
Jamie Benn (1 Way Contract) $8,750,000 (2)
-Salary Remaining : $0
-Salary Average : $8,750,000
-Salary Average Remaining : $0
Rasmus Dahlin (1 Way Contract) $8,000,000 (6)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Roope Hintz (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Sergei Bobrovsky (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Joe Pavelski (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Vince Dunn (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Blake Coleman (Out of Payroll) $4,250,000 (3)
-Salary Remaining : $0
-Salary Average : $4,250,000
-Salary Average Remaining : $0
Jack Roslovic (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Trevor Moore (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Ross Colton (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Taylor Raddysh (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Trent Frederic (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Calvin de Haan (1 Way Contract) $1,687,500 (2)
-Salary Remaining : $0
-Salary Average : $1,687,500
-Salary Average Remaining : $0
Alex Nedeljkovic (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Nick Perbix (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Adam Ruzicka (1 Way Contract) $1,400,000 (2)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $0
-Salary Average : $1,400,000
-Salary Average Remaining : $0
Travis Dermott (1 Way Contract) $1,150,000 (2)
-Salary Remaining : $0
-Salary Average : $1,150,000
-Salary Average Remaining : $0
Darren Raddysh $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jacob Bryson $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Alex Nylander $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jake Sanderson $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Cam Johnson $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Nicolas Beaudin $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2024 : $87,937,500
Year 2025 : $68,187,500
Year 2026 : $36,750,000
Year 2027 : $23,500,000
Salary Average Commitment
Year 2024 : $87,937,500
Year 2025 : $68,187,500
Year 2026 : $36,750,000
Year 2027 : $23,500,000
Salary Cap with 1 Way Contract
Year 2024 : $86,787,504
Year 2025 : $67,037,500
Year 2026 : $36,750,000
Year 2027 : $23,500,000

Farm Players Salaries

Declan Chisholm $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Garrett Pilon $97,500 (2)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Brayden Tracey $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Massie $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Fredrik Karlstrom $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Linus Weissbach $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Peter Diliberatore $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Adam Scheel $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Cross Hanas $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Karson Kuhlman $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
John Hayden $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Brandon Halverson $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Dan Renouf $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cole Cassels $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Michael Vukojevic $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Adam Berg $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Hunter Vorva $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Adam Dawe $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Joel L'Esperance $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Oskar Steen $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Mike Vecchione $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Curtis McKenzie $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Kyle Rau $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Tyler Inamoto $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $2,012,500
Year 2025 : $362,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,012,500
Year 2025 : $362,500
Year 2026 : $0
Year 2027 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $80 - 5,709 - 95.16%
Level 2: 5000 - $51 - 4,721 - 94.42%
Level 3: 2000 - $30 - 1,893 - 94.63%
Level 4: 4000 - $20 - 3,766 - 94.15%
Luxury : 1000 - $173 - 960 - 96.00%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,049 - 94.71%
Average Income per Game$1,045,463
Year to Date Revenue$42,863,990

Expense

Pro Players Total Salaries$83,400,000
Pro Players Total Average Salaries$83,400,000
Farm Players Total Salaries$2,232,500
Farm Players Total Average Salaries$2,232,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,468,751
Farm Year To Date Expenses$2,158,232
Pro Salary Cap Per Days$434,375
Pro Salary Cap To Date$83,468,751
Farm Salary Cap Per Days$11,628
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$434,375
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,628
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$83,468,751
Estimate Under Maximum Salary Cap of $88,000,000$4,531,249
Estimate Over Minimum Salary Cap of $61,700,000 $21,768,751
Current Bank Account($2,569,187)
Projected Bank Account($2,569,187)

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $0
-Salary Average : $9,500,000
-Salary Average Remaining : $0
Blake Wheeler (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Cam Fowler (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Mark Scheifele (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Robert Thomas (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Justin Faulk (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Teuvo Teravainen (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Pavel Zacha (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $0
-Salary Average : $5,200,000
-Salary Average Remaining : $0
Connor Murphy (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Charlie Coyle (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Ivan Barbashev (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Ilya Samsonov (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Colin Blackwell (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
David Rittich (1 Way Contract) $1,750,000 (4)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Peyton Krebs (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Nikolai Knyzhov (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Boris Katchouk (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Kevin Lankinen $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Alex Vlasic $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Ian Mitchell $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Danil Gushchin $875,000 (2)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Linus Karlsson $875,000 (1)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
JJ Peterka $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2024 : $83,400,000
Year 2025 : $44,450,000
Year 2026 : $17,350,000
Year 2027 : $1,750,000
Salary Average Commitment
Year 2024 : $83,400,000
Year 2025 : $44,450,000
Year 2026 : $17,350,000
Year 2027 : $1,750,000
Salary Cap with 1 Way Contract
Year 2024 : $83,400,000
Year 2025 : $44,450,000
Year 2026 : $17,350,000
Year 2027 : $1,750,000

Farm Players Salaries

Matt Tomkins $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Marcus Bjork $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Brendan Lemieux $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ilya Nikolayev $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alexander True $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Oscar Back $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Magnus Hellberg $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Xavier Bourgault $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Karl Henriksson $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Joakim Kemell $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ryder Rolston $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Skyler Brind'Amour $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Andre Lee $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Gavin Bayreuther $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Ryan Shea $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Steven Santini $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jeffrey Truchon-Viel $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Kristian Reichel $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jared McIsaac $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Ludovic Waeber $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jacob Pivonka $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cole Moberg $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Isaac Belliveau $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Colin Bilek $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Hank Crone $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jonathan Tychonick $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2024 : $2,232,500
Year 2025 : $785,000
Year 2026 : $77,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,232,500
Year 2025 : $785,000
Year 2026 : $77,500
Year 2027 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagra Center
Level 1: 6000 - $80 - 5,661 - 94.35%
Level 2: 5000 - $50 - 4,704 - 94.09%
Level 3: 2000 - $30 - 1,918 - 95.90%
Level 4: 4000 - $20 - 3,795 - 94.88%
Luxury : 1000 - $180 - 929 - 92.90%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,007 - 94.49%
Average Income per Game$1,038,184
Year to Date Revenue$42,565,540

Expense

Pro Players Total Salaries$79,080,000
Pro Players Total Average Salaries$79,080,000
Farm Players Total Salaries$1,712,500
Farm Players Total Average Salaries$1,712,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,306,308
Farm Year To Date Expenses$1,645,706
Pro Salary Cap Per Days$389,479
Pro Salary Cap To Date$77,521,419
Farm Salary Cap Per Days$8,919
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$411,875
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,919
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$77,521,419
Estimate Under Maximum Salary Cap of $88,000,000$10,478,581
Estimate Over Minimum Salary Cap of $61,700,000 $15,821,419
Current Bank Account$15,412,026
Projected Bank Account$15,412,026

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $8,200,000 (5)
-Salary Remaining : $0
-Salary Average : $8,200,000
-Salary Average Remaining : $0
Elias Lindholm (1 Way Contract) $7,200,000 (6)
-Salary Remaining : $0
-Salary Average : $7,200,000
-Salary Average Remaining : $0
Mathew Barzal (1 Way Contract) $6,650,000 (8)
-Salary Remaining : $0
-Salary Average : $6,650,000
-Salary Average Remaining : $0
Jacob Trouba (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Miro Heiskanen (1 Way Contract) $6,000,000 (6)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Brady Skjei (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Jake Oettinger (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Sam Bennett (1 Way Contract) $4,330,000 (1)
-Salary Remaining : $0
-Salary Average : $4,330,000
-Salary Average Remaining : $0
Gabriel Vilardi (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $3,800,000 (6)
-Salary Remaining : $0
-Salary Average : $3,800,000
-Salary Average Remaining : $0
Dillon Dube (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $1,850,000
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
JJ Moser (1 Way Contract) $2,900,000 (3)
-Salary Remaining : $0
-Salary Average : $2,900,000
-Salary Average Remaining : $0
David Kampf (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
-Salary Average : $2,800,000
-Salary Average Remaining : $0
Noah Cates (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Connor Ingram (1 Way Contract) $1,950,000 (2)
-Salary Remaining : $0
-Salary Average : $1,950,000
-Salary Average Remaining : $0
Jack Drury (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $350,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Dylan Samberg (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Connor Dewar (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Jacob Peterson (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Spencer Knight (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Cole Smith (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Henry Thrun $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Wyatt Johnston $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Logan Cooley $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Luke Hughes $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2024 : $79,080,000
Year 2025 : $62,200,000
Year 2026 : $52,650,000
Year 2027 : $42,850,000
Salary Average Commitment
Year 2024 : $79,080,000
Year 2025 : $62,200,000
Year 2026 : $52,650,000
Year 2027 : $42,850,000
Salary Cap with 1 Way Contract
Year 2024 : $74,780,000
Year 2025 : $60,050,000
Year 2026 : $51,650,000
Year 2027 : $42,850,000

Farm Players Salaries

Riley Sutter $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Tristen Robins $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
William Stromgren $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Marco Kasper $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Chaz Lucius $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Artemi Knyazev $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Alex Beaucage $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Cedric Pare $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jonathan Lemieux $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Evan Vierling $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ethan Prow $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
MacKenzie MacEachern $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Grant Hutton $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Oscar Dansk $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Gustav Olofsson $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
James Schuldt $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jonathan Aspirot $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Josh Maniscalco $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Marian Studenic $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Owen Sillinger $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Miguel Tourigny $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players21
Salary Commitment
Year 2024 : $1,712,500
Year 2025 : $690,000
Year 2026 : $175,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,712,500
Year 2025 : $690,000
Year 2026 : $175,000
Year 2027 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $77 - 5,814 - 96.90%
Level 2: 5000 - $45 - 4,815 - 96.30%
Level 3: 2000 - $27 - 1,944 - 97.20%
Level 4: 4000 - $21 - 3,747 - 93.67%
Luxury : 1000 - $173 - 940 - 94.02%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,260 - 95.89%
Average Income per Game$1,028,673
Year to Date Revenue$42,175,594

Expense

Pro Players Total Salaries$76,975,000
Pro Players Total Average Salaries$76,975,000
Farm Players Total Salaries$2,240,000
Farm Players Total Average Salaries$2,240,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,750,000
Pro Year To Date Expenses$75,453,497
Farm Year To Date Expenses$2,168,020
Pro Salary Cap Per Days$396,875
Pro Salary Cap To Date$74,674,644
Farm Salary Cap Per Days$11,667
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$400,911
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,667
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$78,424,644
Estimate Under Maximum Salary Cap of $88,000,000$9,575,356
Estimate Over Minimum Salary Cap of $61,700,000 $16,724,644
Current Bank Account$8,679,835
Projected Bank Account$8,679,835

Pro Players Salaries

Brock Boeser (1 Way Contract) $8,000,000 (6)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Anze Kopitar (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
-Salary Average : $7,500,000
-Salary Average Remaining : $0
Aaron Ekblad (1 Way Contract) $7,400,000 (1)
-Salary Remaining : $0
-Salary Average : $7,400,000
-Salary Average Remaining : $0
Morgan Rielly (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $0
-Salary Average : $6,750,000
-Salary Average Remaining : $0
Tyler Seguin (1 Way Contract) $5,125,000 (4)
-Salary Remaining : $0
-Salary Average : $5,125,000
-Salary Average Remaining : $0
Alex Killorn (1 Way Contract) $4,875,000 (3)
-Salary Remaining : $0
-Salary Average : $4,875,000
-Salary Average Remaining : $0
Jake McCabe (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $0
-Salary Average : $4,400,000
-Salary Average Remaining : $0
Jordan Binnington (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jordan Staal (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Nick Leddy (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
-Salary Average : $3,750,000
-Salary Average Remaining : $0
Erik Haula (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Lars Eller (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Jordan Harris (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $0
-Salary Average : $2,600,000
-Salary Average Remaining : $0
Nick Foligno (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Kyle Okposo (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Michael Amadio (1 Way Contract) $1,875,000 (4)
-Salary Remaining : $0
-Salary Average : $1,875,000
-Salary Average Remaining : $0
Scott Wedgewood (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Matthew Benning (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jack Johnson $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Mike Reilly $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Quinton Byfield $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Ryan Poehling (1 Way Contract) $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
TJ Oshie (Out of Payroll) $775,000 (4)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2024 : $76,975,000
Year 2025 : $50,550,000
Year 2026 : $41,650,000
Year 2027 : $32,675,000
Salary Average Commitment
Year 2024 : $76,975,000
Year 2025 : $50,550,000
Year 2026 : $41,650,000
Year 2027 : $32,675,000
Salary Cap with 1 Way Contract
Year 2024 : $76,975,000
Year 2025 : $50,550,000
Year 2026 : $41,650,000
Year 2027 : $32,675,000

Farm Players Salaries

Ethan Bear $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jacob MacDonald $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Valtteri Pulli $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Oskari Salminen $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ondrej Pavel $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jet Greaves $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Milos Kelemen $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dysin Mayo $90,000 (4)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Ryan Carpenter $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Christian Wolanin $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Olle Lycksell $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Maximus Wanner $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Nikita Novikov $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Adam Raska $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jake Bischoff $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Walker Duehr $82,500 (1)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Max Ellis $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Ville Petman $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Clark Bishop $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Marshall Rifai $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Adam Klapka $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jimmy Huntington $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jesper Vikman $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Anson Thornton $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Luke Toporowski $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Blake Murray $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2024 : $2,240,000
Year 2025 : $707,500
Year 2026 : $342,500
Year 2027 : $90,000
Salary Average Commitment
Year 2024 : $2,240,000
Year 2025 : $707,500
Year 2026 : $342,500
Year 2027 : $90,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - $79 - 5,598 - 93.30%
Level 2: 5000 - $51 - 4,629 - 92.59%
Level 3: 2000 - $31 - 1,856 - 92.82%
Level 4: 4000 - $21 - 3,739 - 93.48%
Luxury : 1000 - $175 - 943 - 94.33%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %16,767 - 93.15%
Average Income per Game$1,040,854
Year to Date Revenue$42,675,004

Expense

Pro Players Total Salaries$74,450,000
Pro Players Total Average Salaries$71,950,000
Farm Players Total Salaries$2,411,000
Farm Players Total Average Salaries$2,411,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,216,776
Farm Year To Date Expenses$2,285,563
Pro Salary Cap Per Days$369,792
Pro Salary Cap To Date$73,946,239
Farm Salary Cap Per Days$12,557
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$387,760
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,557
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$73,946,239
Estimate Under Maximum Salary Cap of $88,000,000$14,053,761
Estimate Over Minimum Salary Cap of $61,700,000 $12,246,239
Current Bank Account$37,643,891
Projected Bank Account$37,643,891

Pro Players Salaries

Ryan O'Reilly (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $8,250,000 (3)
-Salary Remaining : $0
-Salary Average : $8,250,000
-Salary Average Remaining : $0
Zach Hyman (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $0
-Salary Average : $6,750,000
-Salary Average Remaining : $0
Johnny Gaudreau (1 Way Contract) $6,750,000 (5)
-Salary Remaining : $0
-Salary Average : $6,750,000
-Salary Average Remaining : $0
Brandon Montour (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Brent Burns (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
-Salary Average : $5,250,000
-Salary Average Remaining : $0
Igor Shesterkin (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Michael Bunting (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Mario Ferraro (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
Mattias Samuelsson (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Matt Duchene (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Mathieu Joseph (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $0
-Salary Average Remaining : $0
Jeff Carter (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Nico Sturm (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Dakota Joshua (1 Way Contract) $1,300,000 (3)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Justin Barron (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Mackenzie Blackwood (1 Way Contract) $1,150,000 (4)
-Salary Remaining : $0
-Salary Average : $1,150,000
-Salary Average Remaining : $0
Jani Hakanpaa (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Jake Christiansen $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Anthony Richard $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Michael Kesselring (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Sam Carrick (1 Way Contract) $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $74,450,000
Year 2025 : $60,050,000
Year 2026 : $36,950,000
Year 2027 : $21,150,000
Salary Average Commitment
Year 2024 : $71,950,000
Year 2025 : $57,550,000
Year 2026 : $36,950,000
Year 2027 : $21,150,000
Salary Cap with 1 Way Contract
Year 2024 : $71,000,000
Year 2025 : $56,600,000
Year 2026 : $36,950,000
Year 2027 : $21,150,000

Farm Players Salaries

Pierre-Edouard Bellemare $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Pat Maroon $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Devon Levi $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Leo Loof $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Juuso Parssinen $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Landon Slaggert $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
James Malatesta $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Artem Grushnikov $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Justin Sourdif $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Tyson Foerster $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Thomas Bordeleau $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ridly Greig $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Zachary L'Heureux $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jon-Randall Avon $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Brett Berard $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Tyler Boucher $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Matthew Robertson $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Matt Villalta $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
William Lagesson $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Nicolas Deslauriers $81,000 (2)
Salary Remaining : $0
Salary Average : $81,000
Salary Average Remaining : $0
Kyle Masters $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Justin Robidas $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Bryce Montgomery $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Declan Carlile $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Marc Gatcomb $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Vyacheslav Peksa $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ales Stezka $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Will Cranley $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2024 : $2,411,000
Year 2025 : $1,628,500
Year 2026 : $592,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,411,000
Year 2025 : $1,628,500
Year 2026 : $592,500
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $98 - 5,675 - 94.58%
Level 2: 5000 - $54 - 4,761 - 95.22%
Level 3: 2000 - $38 - 1,901 - 95.06%
Level 4: 4000 - $28 - 3,843 - 96.07%
Luxury : 1000 - $198 - 930 - 92.97%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %17,109 - 95.05%
Average Income per Game$1,024,942
Year to Date Revenue$42,022,621

Expense

Pro Players Total Salaries$81,450,000
Pro Players Total Average Salaries$81,450,000
Farm Players Total Salaries$2,182,500
Farm Players Total Average Salaries$2,182,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$86,143,266
Farm Year To Date Expenses$2,383,183
Pro Salary Cap Per Days$419,792
Pro Salary Cap To Date$85,239,353
Farm Salary Cap Per Days$11,367
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$424,219
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,367
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$85,239,353
Estimate Under Maximum Salary Cap of $88,000,000$2,760,647
Estimate Over Minimum Salary Cap of $61,700,000 $23,539,353
Current Bank Account($4,113,062)
Projected Bank Account($4,113,062)

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $11,500,000 (8)
-Salary Remaining : $0
-Salary Average : $11,500,000
-Salary Average Remaining : $0
Jack Eichel (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $0
-Salary Average : $10,000,000
-Salary Average Remaining : $0
Timo Meier (Out of Payroll) $8,000,000 (8)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
William Nylander (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Jesper Bratt (1 Way Contract) $7,875,000 (7)
-Salary Remaining : $0
-Salary Average : $7,875,000
-Salary Average Remaining : $0
Nikita Kucherov $7,500,000 (2)
-Salary Remaining : $0
-Salary Average : $7,500,000
-Salary Average Remaining : $0
Ilya Sorokin (1 Way Contract) $6,750,000 (5)
-Salary Remaining : $0
-Salary Average : $6,750,000
-Salary Average Remaining : $0
MacKenzie Weegar (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Jared Spurgeon (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Logan O'Connor (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Jarred Tinordi (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Derek Forbort (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Pius Suter (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Brandon Tanev (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Erik Gustafsson (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Noah Gregor (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Cal Clutterbuck (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Daniil Tarasov (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $0
-Salary Average : $1,050,000
-Salary Average Remaining : $0
Derek Ryan (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Zemgus Girgensons (1 Way Contract) $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Dmitry Kulikov (1 Way Contract) $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Dmitri Voronkov $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Reese Johnson (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Kevin Shattenkirk (Out of Payroll) $775,000 (4)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Scott Perunovich (1 Way Contract) $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2024 : $90,225,000
Year 2025 : $73,950,000
Year 2026 : $60,400,000
Year 2027 : $34,900,000
Salary Average Commitment
Year 2024 : $90,225,000
Year 2025 : $73,950,000
Year 2026 : $60,400,000
Year 2027 : $34,900,000
Salary Cap with 1 Way Contract
Year 2024 : $89,375,000
Year 2025 : $73,950,000
Year 2026 : $60,400,000
Year 2027 : $34,900,000

Farm Players Salaries

Akito Hirose $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Chris Driedger $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Nick DeSimone $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Dakota Mermis $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jacob Lucchini $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Christoffer Sedoff $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Taylor Gauthier $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Stanislav Svozil $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Michael Milne $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ryan Tverberg $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Viktor Neuchev $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ben King $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jalen Luypen $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Maxwell Crozier $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Gage Quinney $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Andrew Agozzino $82,500 (1)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Calle Rosen $82,500 (2)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Justin Bailey $82,500 (2)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Mason Shaw $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Brett Murray $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Cameron Butler $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Joe Fleming $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Joe Hicketts $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Patrick Giles $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Mitchell Gibson $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,182,500
Year 2025 : $1,675,000
Year 2026 : $252,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,182,500
Year 2025 : $1,675,000
Year 2026 : $252,500
Year 2027 : $0

Wild

Wild is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $84 - 4,974 - 82.90%
Level 2: 5000 - $53 - 4,151 - 83.02%
Level 3: 2000 - $32 - 1,693 - 84.65%
Level 4: 4000 - $22 - 3,304 - 82.60%
Luxury : 1000 - $180 - 918 - 91.80%
Total Capacity :18000

Income

Home Games Left0
Average Attendance - %15,040 - 83.55%
Average Income per Game$976,384
Year to Date Revenue$40,031,724

Expense

Pro Players Total Salaries$86,600,000
Pro Players Total Average Salaries$86,600,000
Farm Players Total Salaries$1,862,500
Farm Players Total Average Salaries$1,862,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,875,000
Pro Year To Date Expenses$87,336,462
Farm Year To Date Expenses$1,743,148
Pro Salary Cap Per Days$451,042
Pro Salary Cap To Date$86,156,542
Farm Salary Cap Per Days$9,701
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$451,042
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,701
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$88,031,542
Estimate Under Maximum Salary Cap of $88,000,000-$31,542
Estimate Over Minimum Salary Cap of $61,700,000 $26,331,542
Current Bank Account($8,654,843)
Projected Bank Account($8,654,843)

Pro Players Salaries

Auston Matthews (1 Way Contract) $12,000,000 (2)
-Salary Remaining : $0
-Salary Average : $12,000,000
-Salary Average Remaining : $0
Erik Karlsson (1 Way Contract) $9,800,000 (6)
-Salary Remaining : $0
-Salary Average : $9,800,000
-Salary Average Remaining : $0
Matthew Tkachuk (1 Way Contract) $9,500,000 (7)
-Salary Remaining : $0
-Salary Average : $9,500,000
-Salary Average Remaining : $0
Matt Boldy (1 Way Contract) $7,650,000 (4)
-Salary Remaining : $0
-Salary Average : $7,650,000
-Salary Average Remaining : $0
Andrei Kuzmenko (1 Way Contract) $7,500,000 (6)
-Salary Remaining : $0
-Salary Average : $7,500,000
-Salary Average Remaining : $0
Sidney Crosby (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Charlie McAvoy (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Jesperi Kotkaniemi (1 Way Contract) $3,650,000 (2)
-Salary Remaining : $0
-Salary Average : $3,650,000
-Salary Average Remaining : $0
Alexandre Carrier (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Jake Allen (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Alexander Romanov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Joel Edmundson (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Marc-Andre Fleury (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Vladislav Namestnikov (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Jesper Boqvist (1 Way Contract) $1,125,000 (1)
-Salary Remaining : $0
-Salary Average : $1,125,000
-Salary Average Remaining : $0
Joe Veleno (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jan Rutta (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Vasily Podkolzin $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Nick Cousins $900,000 (2)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Jesse Ylonen (1 Way Contract) $800,000 (2)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Dennis Gilbert $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
John Lethemon $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $86,600,000
Year 2025 : $78,750,000
Year 2026 : $52,200,000
Year 2027 : $41,450,000
Salary Average Commitment
Year 2024 : $86,600,000
Year 2025 : $78,750,000
Year 2026 : $52,200,000
Year 2027 : $41,450,000
Salary Cap with 1 Way Contract
Year 2024 : $86,600,000
Year 2025 : $78,750,000
Year 2026 : $52,200,000
Year 2027 : $41,450,000

Farm Players Salaries

Michael Benning $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Yaroslav Askarov $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Isak Rosen $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Daniel Torgersson $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Ruslan Iskhakov $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Maksymilian Szuber $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
David Spacek $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Logan Mailloux $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Mike Hardman $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Glenn Gawdin $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Chris Terry $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Samuel Houde $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Alec Regula $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Gerald Mayhew $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Keith Kinkaid $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Brad Arvanitis $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Justin Dowling $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Philippe Maillet $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Scott Sabourin $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Matthew Peca $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Alex Petrovic $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Keaton Thompson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Billy Constantinou $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2024 : $1,862,500
Year 2025 : $1,005,000
Year 2026 : $175,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,862,500
Year 2025 : $1,005,000
Year 2026 : $175,000
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $88,000,000
Available Cap Space

Over Minimum of
$61,700,000

Pro Players

Farm Players

Total Players

Avalanche ($9,083,171) $83,309,794 $4,690,206 $21,609,794 232851
Blackhawks $29,316,942 $70,959,428 $17,040,572 $9,259,428 291746
Blue Jackets ($12,467,361) $87,821,965 $178,035 $26,121,965 262046
Blues $16,125,430 $68,370,302 $19,629,698 $6,670,302 282149
Bruins $30,313,947 $76,688,291 $11,311,709 $14,988,291 242549
Canadiens $31,280,626 $67,825,117 $20,174,883 $6,125,117 252146
Canucks $24,906,095 $65,512,508 $22,487,492 $3,812,508 232447
Capitals $9,932,660 $63,817,640 $24,182,360 $2,117,640 291948
Devils ($1,166,490) $86,213,313 $1,786,687 $24,513,313 272350
Ducks ($15,692,821) $84,810,966 $3,189,034 $23,110,966 252348
Flames $21,638,594 $73,157,726 $14,842,274 $11,457,726 262450
Flyers ($2,426,548) $87,983,852 $16,148 $26,283,852 232548
Golden Knights $4,899,545 $78,513,661 $9,486,339 $16,813,661 292150
Hockey Club $25,423,784 $70,821,013 $17,178,987 $9,121,013 252449
Hurricanes $9,685,174 $71,120,187 $16,879,813 $9,420,187 242347
Islanders $19,539,997 $74,120,034 $13,879,966 $12,420,034 282149
Jets ($9,608,161) $87,410,705 $589,295 $25,710,705 262349
Kings ($6,428,668) $87,185,386 $814,614 $25,485,386 242549
Kraken ($4,184,977) $84,979,482 $3,020,518 $23,279,482 262450
Lightning $36,108,378 $66,032,201 $21,967,799 $4,332,201 272552
Maple Leafs ($1,503,045) $83,716,991 $4,283,009 $22,016,991 242549
Oilers ($9,523,360) $87,484,378 $515,622 $25,784,378 222345
Panthers $1,006,055 $87,584,498 $415,502 $25,884,498 202444
Penguins $16,591,927 $80,072,566 $7,927,434 $18,372,566 222446
Predators $3,742,870 $84,567,291 $3,432,709 $22,867,291 232750
Rangers ($3,173,941) $85,546,904 $2,453,096 $23,846,904 252449
Red Wings ($2,569,187) $83,468,751 $4,531,249 $21,768,751 232649
Sabres $15,412,026 $77,521,419 $10,478,581 $15,821,419 252146
Senators $8,679,835 $78,424,644 $9,575,356 $16,724,644 232649
Sharks $37,643,891 $73,946,239 $14,053,761 $12,246,239 222850
Stars ($4,113,062) $85,239,353 $2,760,647 $23,539,353 252550
Wild ($8,654,843) $88,031,542 -$31,542 $26,331,542 222345