Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 2000 - $190 - 1,499 - 74.94%
Level 2: 4000 - $130 - 3,578 - 89.46%
Level 3: 5000 - $85 - 4,401 - 88.01%
Level 4: 6000 - $44 - 5,492 - 91.54%
Luxury : 1000 - $283 - 881 - 88.07%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left32
Average Attendance - %15,851 - 88.06%
Average Income per Game$2,406,224
Year to Date Revenue$21,656,016
Farm
Home Games Left32
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$975,375

Expense

Pro Players Total Salaries$75,163,000
Pro Players Total Average Salaries$75,163,000
Farm Players Total Salaries$18,933,580
Farm Players Total Average Salaries$18,933,580
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,158,671
Farm Year To Date Expenses$3,458,319
Pro Salary Cap Per Days$383,485
Pro Salary Cap To Date$14,158,671
Farm Salary Cap Per Days$96,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,999,168
Farm Estimated Season Revenue$3,468,000
Pro Remaining Season Days159
Pro Expenses Per Days$383,485
Pro Estimated Expenses$60,974,115
Farm Remaining Season Days159
Farm Expenses Per Days$96,600
Farm Estimated Expenses$15,359,400
Estimated Season Expenses$76,333,515
Estimated Season Salary Cap$75,132,786
Estimate Under Maximum Salary Cap of $83,500,000$8,367,214
Estimate Over Minimum Salary Cap of $63,500,000 $11,632,786
Current Bank Account$47,914,547
Projected Bank Account$52,048,200

Pro Players Salaries

Adam Fox (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $7,321,301
-Salary Average : $9,025,000
-Salary Average Remaining : $7,321,301
Matthew Tkachuk (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $7,321,301
-Salary Average : $9,025,000
-Salary Average Remaining : $7,321,301
Jack Hughes (1 Way Contract) $7,600,000 (4)
-Salary Remaining : $6,165,306
-Salary Average : $7,600,000
-Salary Average Remaining : $6,165,306
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $5,475,765
-Salary Average : $6,750,000
-Salary Average Remaining : $5,475,765
Mark Scheifele (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $4,968,750
-Salary Average : $6,125,000
-Salary Average Remaining : $4,968,750
Jake Guentzel (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,867,347
-Salary Average : $6,000,000
-Salary Average Remaining : $4,867,347
Mikko Rantanen (1 Way Contract) $4,625,000 (1)
-Salary Remaining : $3,751,913
-Salary Average : $4,625,000
-Salary Average Remaining : $3,751,913
Jakob Chychrun (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $3,731,633
-Salary Average : $4,600,000
-Salary Average Remaining : $3,731,633
Jake DeBrusk (1 Way Contract) $3,748,500 (2)
-Salary Remaining : $3,040,875
-Salary Average : $3,748,500
-Salary Average Remaining : $3,040,875
Mackenzie Blackwood (1 Way Contract) $3,060,000 (2)
-Salary Remaining : $2,482,347
-Salary Average : $3,060,000
-Salary Average Remaining : $2,482,347
Radko Gudas (1 Way Contract) $2,425,000 (1)
-Salary Remaining : $1,967,219
-Salary Average : $2,425,000
-Salary Average Remaining : $1,967,219
Ivan Barbashev (1 Way Contract) $2,407,500 (1)
-Salary Remaining : $1,953,023
-Salary Average : $2,407,500
-Salary Average Remaining : $1,953,023
Artturi Lehkonen (1 Way Contract) $2,392,000 (3)
-Salary Remaining : $1,940,449
-Salary Average : $2,392,000
-Salary Average Remaining : $1,940,449
Jani Hakanpaa (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $1,241,173
-Salary Average : $1,530,000
-Salary Average Remaining : $1,241,173
Noel Acciari (1 Way Contract) $1,187,500 (2)
-Salary Remaining : $963,329
-Salary Average : $1,187,500
-Salary Average Remaining : $963,329
Travis Dermott $1,125,000 (1)
-Salary Remaining : $912,628
-Salary Average : $1,125,000
-Salary Average Remaining : $912,628
Matt Villalta $962,000 (2)
-Salary Remaining : $780,398
-Salary Average : $962,000
-Salary Average Remaining : $780,398
Bobby McMann $869,250 (2)
-Salary Remaining : $705,157
-Salary Average : $869,250
-Salary Average Remaining : $705,157
Nathan Bastian $866,250 (2)
-Salary Remaining : $702,723
-Salary Average : $866,250
-Salary Average Remaining : $702,723
Mason Marchment $840,000 (3)
-Salary Remaining : $681,429
-Salary Average : $840,000
-Salary Average Remaining : $681,429
Total Pro Players20
Salary Commitment
Year 2024 : $75,163,000
Year 2025 : $39,575,500
Year 2026 : $10,832,000
Year 2027 : $7,600,000
Salary Average Commitment
Year 2024 : $75,163,000
Year 2025 : $39,575,500
Year 2026 : $10,832,000
Year 2027 : $7,600,000
Salary Cap with 1 Way Contract
Year 2024 : $75,163,000
Year 2025 : $39,575,500
Year 2026 : $10,832,000
Year 2027 : $7,600,000

Farm Players Salaries

Daniil Tarasov $1,102,500 (3)
Salary Remaining : $894,375
Salary Average : $1,102,500
Salary Average Remaining : $894,375
Leon Gawanke $962,000 (2)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Pierre-Olivier Joseph $962,000 (2)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Marat Khusnutdinov $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
John Farinacci $910,000 (2)
Salary Remaining : $738,214
Salary Average : $910,000
Salary Average Remaining : $738,214
Mattias Norlinder $893,533 (3)
Salary Remaining : $724,856
Salary Average : $893,533
Salary Average Remaining : $724,856
Radim Zohorna $883,500 (3)
Salary Remaining : $716,717
Salary Average : $883,500
Salary Average Remaining : $716,717
Chase Priskie $883,500 (3)
Salary Remaining : $716,717
Salary Average : $883,500
Salary Average Remaining : $716,717
Corey Schueneman $883,500 (3)
Salary Remaining : $716,717
Salary Average : $883,500
Salary Average Remaining : $716,717
Carl Grundstrom $878,500 (2)
Salary Remaining : $712,661
Salary Average : $878,500
Salary Average Remaining : $712,661
Justus Annunen $871,000 (3)
Salary Remaining : $706,577
Salary Average : $871,000
Salary Average Remaining : $706,577
Zach Aston-Reese $840,630 (1)
Salary Remaining : $681,940
Salary Average : $840,630
Salary Average Remaining : $681,940
Austin Poganski $840,000 (1)
Salary Remaining : $681,429
Salary Average : $840,000
Salary Average Remaining : $681,429
Ilya Solovyov $828,333 (1)
Salary Remaining : $671,964
Salary Average : $828,333
Salary Average Remaining : $671,964
Daemon Hunt $828,333 (1)
Salary Remaining : $671,964
Salary Average : $828,333
Salary Average Remaining : $671,964
Mac Hollowell $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Lukas Rousek $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Jeffrey Viel $813,750 (1)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Keaton Thompson $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
David Gust $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Mike Vecchione $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Xavier Parent $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players22
Salary Commitment
Year 2024 : $18,933,579
Year 2025 : $12,532,533
Year 2026 : $7,145,033
Year 2027 : $0
Salary Average Commitment
Year 2024 : $18,933,579
Year 2025 : $12,532,533
Year 2026 : $7,145,033
Year 2027 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$14,818,050
Farm
Home Games Left36
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$541,875

Expense

Pro Players Total Salaries$72,019,636
Pro Players Total Average Salaries$72,019,636
Farm Players Total Salaries$17,119,170
Farm Players Total Average Salaries$17,119,170
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$13,654,483
Farm Year To Date Expenses$3,168,921
Pro Salary Cap Per Days$357,881
Pro Salary Cap To Date$13,315,848
Farm Salary Cap Per Days$87,343
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,689,960
Farm Estimated Season Revenue$3,901,500
Pro Remaining Season Days159
Pro Expenses Per Days$367,447
Pro Estimated Expenses$58,424,073
Farm Remaining Season Days159
Farm Expenses Per Days$87,343
Farm Estimated Expenses$13,887,537
Estimated Season Expenses$72,311,610
Estimated Season Salary Cap$70,218,927
Estimate Under Maximum Salary Cap of $83,500,000$13,281,073
Estimate Over Minimum Salary Cap of $63,500,000 $6,718,927
Current Bank Account$52,125,228
Projected Bank Account$90,405,078

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (1)
-Salary Remaining : $9,444,971
-Salary Average : $11,642,857
-Salary Average Remaining : $9,444,971
Jamie Benn (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $7,706,633
-Salary Average : $9,500,000
-Salary Average Remaining : $7,706,633
Erik Johnson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,867,347
-Salary Average : $6,000,000
-Salary Average Remaining : $4,867,347
Nikita Zadorov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,056,122
-Salary Average : $5,000,000
-Salary Average Remaining : $4,056,122
Jason Zucker (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,056,122
-Salary Average : $5,000,000
-Salary Average Remaining : $4,056,122
Pavel Zacha (1 Way Contract) $4,512,500 (1)
-Salary Remaining : $3,660,651
-Salary Average : $4,512,500
-Salary Average Remaining : $3,660,651
Frederik Andersen (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $3,375,000
-1 Way Contract Salary Cap Remaining : $2,737,883
-Salary Remaining : $3,650,510
-Salary Average : $4,500,000
-Salary Average Remaining : $3,650,510
Andreas Athanasiou (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $3,447,704
-Salary Average : $4,250,000
-Salary Average Remaining : $3,447,704
Robby Fabbri (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,244,898
-Salary Average : $4,000,000
-Salary Average Remaining : $3,244,898
K'Andre Miller (1 Way Contract) $3,639,680 (3)
-Salary Remaining : $2,952,598
-Salary Average : $3,639,680
-Salary Average Remaining : $2,952,598
Semyon Varlamov (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,230,867
-Salary Average : $2,750,000
-Salary Average Remaining : $2,230,867
Denis Gurianov (1 Way Contract) $2,422,500 (1)
-Salary Remaining : $1,965,191
-Salary Average : $2,422,500
-Salary Average Remaining : $1,965,191
Jonas Johansson $952,750 (2)
-Salary Remaining : $772,894
-Salary Average : $952,750
-Salary Average Remaining : $772,894
Oliver Wahlstrom $947,500 (3)
-Salary Remaining : $768,635
-Salary Average : $947,500
-Salary Average Remaining : $768,635
Leo Carlsson $925,000 (3)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Jackson LaCombe $925,000 (2)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Arthur Kaliyev $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Gustav Forsling $900,349 (2)
-Salary Remaining : $730,385
-Salary Average : $900,349
-Salary Average Remaining : $730,385
Ian Mitchell $869,500 (2)
-Salary Remaining : $705,360
-Salary Average : $869,500
-Salary Average Remaining : $705,360
Ryan Lomberg $832,000 (2)
-Salary Remaining : $674,939
-Salary Average : $832,000
-Salary Average Remaining : $674,939
Jack St. Ivany $775,000 (1)
-Salary Remaining : $628,699
-Salary Average : $775,000
-Salary Average Remaining : $628,699
Ryan Dzingel (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Colin Theisen $0 (0)
Total Pro Players23
Salary Commitment
Year 2024 : $72,019,636
Year 2025 : $30,991,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000
Salary Average Commitment
Year 2024 : $72,019,636
Year 2025 : $30,991,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000
Salary Cap with 1 Way Contract
Year 2024 : $70,144,632
Year 2025 : $30,991,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000

Farm Players Salaries

Dysin Mayo $969,000 (2)
Salary Remaining : $786,077
Salary Average : $969,000
Salary Average Remaining : $786,077
Rasmus Kupari $940,000 (3)
Salary Remaining : $762,551
Salary Average : $940,000
Salary Average Remaining : $762,551
Thomas Harley $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Aku Raty $896,250 (2)
Salary Remaining : $727,060
Salary Average : $896,250
Salary Average Remaining : $727,060
Scott Reedy $869,500 (2)
Salary Remaining : $705,360
Salary Average : $869,500
Salary Average Remaining : $705,360
Ty Smith $869,500 (3)
Salary Remaining : $705,360
Salary Average : $869,500
Salary Average Remaining : $705,360
Nicolas Beaudin $869,500 (3)
Salary Remaining : $705,360
Salary Average : $869,500
Salary Average Remaining : $705,360
Kyle Masters $865,000 (3)
Salary Remaining : $701,709
Salary Average : $865,000
Salary Average Remaining : $701,709
Josh Dunne $830,420 (1)
Salary Remaining : $673,657
Salary Average : $830,420
Salary Average Remaining : $673,657
Colton Dach $825,000 (3)
Salary Remaining : $669,260
Salary Average : $825,000
Salary Average Remaining : $669,260
Givani Smith $760,000 (2)
Salary Remaining : $616,531
Salary Average : $760,000
Salary Average Remaining : $616,531
Aaron Dell $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Brandon Gignac $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Brandon Hickey $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Matthew Wedman $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Hunter McDonald $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Dalton Smith $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Gavin Hain $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jett Jones $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Max Ellis $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Alex Gallant $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players21
Salary Commitment
Year 2024 : $17,119,170
Year 2025 : $7,863,750
Year 2026 : $4,369,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,119,170
Year 2025 : $7,863,750
Year 2026 : $4,369,000
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$20,745,270
Farm
Home Games Left34
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$758,625

Expense

Pro Players Total Salaries$78,736,571
Pro Players Total Average Salaries$78,736,571
Farm Players Total Salaries$22,801,042
Farm Players Total Average Salaries$22,801,042
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,864,292
Farm Year To Date Expenses$4,303,521
Pro Salary Cap Per Days$401,717
Pro Salary Cap To Date$14,864,292
Farm Salary Cap Per Days$116,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,762,740
Farm Estimated Season Revenue$3,684,750
Pro Remaining Season Days159
Pro Expenses Per Days$401,717
Pro Estimated Expenses$63,873,003
Farm Remaining Season Days159
Farm Expenses Per Days$116,332
Farm Estimated Expenses$18,496,788
Estimated Season Expenses$82,369,791
Estimated Season Salary Cap$78,737,295
Estimate Under Maximum Salary Cap of $83,500,000$4,762,705
Estimate Over Minimum Salary Cap of $63,500,000 $15,237,295
Current Bank Account$32,167,908
Projected Bank Account$54,245,607

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,075,000 (3)
-Salary Remaining : $6,550,638
-Salary Average : $8,075,000
-Salary Average Remaining : $6,550,638
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
-Salary Remaining : $6,145,026
-Salary Average : $7,575,000
-Salary Average Remaining : $6,145,026
Tage Thompson (1 Way Contract) $7,428,571 (5)
-Salary Remaining : $6,026,239
-Salary Average : $7,428,571
-Salary Average Remaining : $6,026,239
Mattias Ekholm (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,272,959
-Salary Average : $6,500,000
-Salary Average Remaining : $5,272,959
Jordan Eberle (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,461,735
-Salary Average : $5,500,000
-Salary Average Remaining : $4,461,735
Jared McCann (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $4,258,929
-Salary Average : $5,250,000
-Salary Average Remaining : $4,258,929
Blake Coleman (1 Way Contract) $5,096,000 (1)
-Salary Remaining : $4,134,000
-Salary Average : $5,096,000
-Salary Average Remaining : $4,134,000
J.T. Compher (1 Way Contract) $4,896,000 (4)
-Salary Remaining : $3,971,755
-Salary Average : $4,896,000
-Salary Average Remaining : $3,971,755
Linus Ullmark (1 Way Contract) $4,700,000 (5)
-Salary Remaining : $3,812,755
-Salary Average : $4,700,000
-Salary Average Remaining : $3,812,755
Lawson Crouse (1 Way Contract) $4,472,000 (4)
-Salary Remaining : $3,627,796
-Salary Average : $4,472,000
-Salary Average Remaining : $3,627,796
Filip Hronek (1 Way Contract) $4,180,000 (2)
-Salary Remaining : $3,390,918
-Salary Average : $4,180,000
-Salary Average Remaining : $3,390,918
Ryan Graves (1 Way Contract) $3,610,000 (2)
-Salary Remaining : $2,928,520
-Salary Average : $3,610,000
-Salary Average Remaining : $2,928,520
Casey Mittelstadt (1 Way Contract) $2,970,000 (2)
-Salary Remaining : $2,409,337
-Salary Average : $2,970,000
-Salary Average Remaining : $2,409,337
Jordan Martinook (1 Way Contract) $1,818,000 (1)
-Salary Remaining : $1,474,806
-Salary Average : $1,818,000
-Salary Average Remaining : $1,474,806
Cal Clutterbuck (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,419,643
-Salary Average : $1,750,000
-Salary Average Remaining : $1,419,643
Derek Forbort (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,216,837
-Salary Average : $1,500,000
-Salary Average Remaining : $1,216,837
Joey Daccord $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Ridly Greig $925,000 (2)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Luke Schenn $790,500 (2)
-Salary Remaining : $641,273
-Salary Average : $790,500
-Salary Average Remaining : $641,273
Nils Aman $775,500 (3)
-Salary Remaining : $629,105
-Salary Average : $775,500
-Salary Average Remaining : $629,105
Nikita Pavlychev $0 (0)
Total Pro Players21
Salary Commitment
Year 2024 : $78,736,571
Year 2025 : $55,647,571
Year 2026 : $35,597,071
Year 2027 : $26,746,571
Salary Average Commitment
Year 2024 : $78,736,571
Year 2025 : $55,647,571
Year 2026 : $35,597,071
Year 2027 : $26,746,571
Salary Cap with 1 Way Contract
Year 2024 : $78,736,571
Year 2025 : $55,647,571
Year 2026 : $35,597,071
Year 2027 : $26,746,571

Farm Players Salaries

Victor Mete $962,000 (1)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Nikita Tolopilo $950,000 (2)
Salary Remaining : $770,663
Salary Average : $950,000
Salary Average Remaining : $770,663
Nikita Okhotiuk $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Cole Reinhardt $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Marco Kasper $918,333 (3)
Salary Remaining : $744,974
Salary Average : $918,333
Salary Average Remaining : $744,974
Simon Johansson $897,750 (3)
Salary Remaining : $728,277
Salary Average : $897,750
Salary Average Remaining : $728,277
Santtu Kinnunen $897,750 (3)
Salary Remaining : $728,277
Salary Average : $897,750
Salary Average Remaining : $728,277
Christian Wolanin $889,875 (1)
Salary Remaining : $721,888
Salary Average : $889,875
Salary Average Remaining : $721,888
Calle Rosen $876,875 (2)
Salary Remaining : $711,342
Salary Average : $876,875
Salary Average Remaining : $711,342
Jiri Smejkal $870,000 (1)
Salary Remaining : $705,765
Salary Average : $870,000
Salary Average Remaining : $705,765
Chase Stillman $863,334 (3)
Salary Remaining : $700,358
Salary Average : $863,334
Salary Average Remaining : $700,358
Dillon Heatherington $861,625 (1)
Salary Remaining : $698,971
Salary Average : $861,625
Salary Average Remaining : $698,971
Frederic Brunet $860,000 (3)
Salary Remaining : $697,653
Salary Average : $860,000
Salary Average Remaining : $697,653
Ryan Winterton $828,333 (3)
Salary Remaining : $671,964
Salary Average : $828,333
Salary Average Remaining : $671,964
Zack Ostapchuk $825,000 (3)
Salary Remaining : $669,260
Salary Average : $825,000
Salary Average Remaining : $669,260
Nick Abruzzese $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Filip Roos $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Fredrik Karlstrom $806,000 (1)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Matthew Robertson $797,500 (1)
Salary Remaining : $646,952
Salary Average : $797,500
Salary Average Remaining : $646,952
Nathan Legare $789,167 (1)
Salary Remaining : $640,192
Salary Average : $789,167
Salary Average Remaining : $640,192
Marian Studenic $780,000 (2)
Salary Remaining : $632,755
Salary Average : $780,000
Salary Average Remaining : $632,755
Connor Brown $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Charles Hudon $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Chris Terry $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Malcolm Subban $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Max McCormick $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Logan Shaw $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Total Farm Players27
Salary Commitment
Year 2024 : $22,801,042
Year 2025 : $10,324,875
Year 2026 : $7,718,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,801,042
Year 2025 : $10,324,875
Year 2026 : $7,718,000
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 2000 - $195 - 1,960 - 98.00%
Level 2: 4000 - $140 - 3,920 - 98.00%
Level 3: 5000 - $90 - 4,900 - 98.00%
Level 4: 6000 - $49 - 5,880 - 98.00%
Luxury : 1000 - $295 - 980 - 98.00%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %17,640 - 98.00%
Average Income per Game$2,904,338
Year to Date Revenue$23,234,704
Farm
Home Games Left33
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$867,000

Expense

Pro Players Total Salaries$81,840,623
Pro Players Total Average Salaries$81,840,623
Farm Players Total Salaries$15,944,000
Farm Players Total Average Salaries$15,944,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,464,926
Farm Year To Date Expenses$2,852,824
Pro Salary Cap Per Days$417,554
Pro Salary Cap To Date$15,430,033
Farm Salary Cap Per Days$81,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,843,154
Farm Estimated Season Revenue$3,576,375
Pro Remaining Season Days159
Pro Expenses Per Days$417,554
Pro Estimated Expenses$66,391,086
Farm Remaining Season Days159
Farm Expenses Per Days$81,347
Farm Estimated Expenses$12,934,173
Estimated Season Expenses$79,325,259
Estimated Season Salary Cap$81,821,119
Estimate Under Maximum Salary Cap of $83,500,000$1,678,881
Estimate Over Minimum Salary Cap of $63,500,000 $18,321,119
Current Bank Account$21,133,894
Projected Bank Account$41,228,164

Pro Players Salaries

Roman Josi (1 Way Contract) $8,877,820 (2)
-Salary Remaining : $7,201,905
-Salary Average : $8,877,820
-Salary Average Remaining : $7,201,905
Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $7,057,653
-Salary Average : $8,700,000
-Salary Average Remaining : $7,057,653
Brady Tkachuk (1 Way Contract) $7,795,428 (3)
-Salary Remaining : $6,323,842
-Salary Average : $7,795,428
-Salary Average Remaining : $6,323,842
Brad Marchand (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $4,968,750
-Salary Average : $6,125,000
-Salary Average Remaining : $4,968,750
Roope Hintz (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $4,745,663
-Salary Average : $5,850,000
-Salary Average Remaining : $4,745,663
Rasmus Dahlin (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $4,623,980
-Salary Average : $5,700,000
-Salary Average Remaining : $4,623,980
Drew Doughty (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,461,735
-Salary Average : $5,500,000
-Salary Average Remaining : $4,461,735
Joe Pavelski (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,461,735
-Salary Average : $5,500,000
-Salary Average Remaining : $4,461,735
Victor Hedman (1 Way Contract) $3,937,500 (1)
-Salary Remaining : $3,194,196
-Salary Average : $3,937,500
-Salary Average Remaining : $3,194,196
Patrick Kane (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $2,952,857
-Salary Average : $3,640,000
-Salary Average Remaining : $2,952,857
Evander Kane (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,839,286
-Salary Average : $3,500,000
-Salary Average Remaining : $2,839,286
Erik Haula (1 Way Contract) $3,024,000 (1)
-Salary Remaining : $2,453,143
-Salary Average : $3,024,000
-Salary Average Remaining : $2,453,143
Vincent Trocheck (1 Way Contract) $2,728,125 (2)
-Salary Remaining : $2,213,122
-Salary Average : $2,728,125
-Salary Average Remaining : $2,213,122
David Perron (1 Way Contract) $2,208,750 (1)
-Salary Remaining : $1,791,792
-Salary Average : $2,208,750
-Salary Average Remaining : $1,791,792
Ilya Samsonov (1 Way Contract) $2,060,000 (3)
-Salary Remaining : $1,671,122
-Salary Average : $2,060,000
-Salary Average Remaining : $1,671,122
Nick Bonino (1 Way Contract) $1,927,000 (1)
-Salary Remaining : $1,563,230
-Salary Average : $1,927,000
-Salary Average Remaining : $1,563,230
Mark Giordano (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,297,959
-Salary Average : $1,600,000
-Salary Average Remaining : $1,297,959
Parker Kelly $869,500 (2)
-Salary Remaining : $705,360
-Salary Average : $869,500
-Salary Average Remaining : $705,360
Stuart Skinner $787,500 (3)
-Salary Remaining : $638,839
-Salary Average : $787,500
-Salary Average Remaining : $638,839
Erik Gustafsson (1 Way Contract) $760,000 (2)
-Salary Remaining : $616,531
-Salary Average : $760,000
-Salary Average Remaining : $616,531
Nick Seeler $750,000 (2)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players21
Salary Commitment
Year 2024 : $81,840,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0
Salary Average Commitment
Year 2024 : $81,840,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $81,840,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0

Farm Players Salaries

Wade Allison $971,250 (2)
Salary Remaining : $787,902
Salary Average : $971,250
Salary Average Remaining : $787,902
Curtis Douglas $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Curtis Hall $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Jack Rathbone $867,000 (4)
Salary Remaining : $703,332
Salary Average : $867,000
Salary Average Remaining : $703,332
Dmitry Ovchinnikov $835,000 (3)
Salary Remaining : $677,372
Salary Average : $835,000
Salary Average Remaining : $677,372
Marcus Bjork $806,000 (1)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Mark Kastelic $793,250 (3)
Salary Remaining : $643,504
Salary Average : $793,250
Salary Average Remaining : $643,504
Bokondji Imama $790,500 (2)
Salary Remaining : $641,273
Salary Average : $790,500
Salary Average Remaining : $641,273
Mark Pysyk $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Troy Stecher $756,000 (3)
Salary Remaining : $613,286
Salary Average : $756,000
Salary Average Remaining : $613,286
Tomas Suchanek $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Samuel Bitten $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Cameron Gaunce $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Navrin Mutter $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Marc Gatcomb $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Simon Pinard $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Hugo Ollas $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Travis Mitchell $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Ryan Fitzgerald $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Angus Crookshank $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players20
Salary Commitment
Year 2024 : $15,944,000
Year 2025 : $5,763,000
Year 2026 : $4,001,250
Year 2027 : $867,000
Salary Average Commitment
Year 2024 : $15,944,000
Year 2025 : $5,763,000
Year 2026 : $4,001,250
Year 2027 : $867,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 2000 - $100 - 1,960 - 98.00%
Level 2: 4000 - $80 - 3,920 - 98.00%
Level 3: 5000 - $60 - 4,900 - 98.00%
Level 4: 6000 - $40 - 5,880 - 98.00%
Luxury : 1000 - $200 - 980 - 98.00%
Total Capacity :18000
Team Popularity : 40.00%
Farm
Farm Level 1: 3500 - $10 - 3,500 - 100.00%
Farm Level 2: 1500 - $5 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left32
Average Attendance - %17,640 - 98.00%
Average Income per Game$1,839,852
Year to Date Revenue$16,558,668
Farm
Home Games Left32
Average Attendance - %5,000 - 100.00%
Average Income per Game$21,675
Year to Date Revenue$195,075

Expense

Pro Players Total Salaries$74,624,150
Pro Players Total Average Salaries$74,624,150
Farm Players Total Salaries$15,593,050
Farm Players Total Average Salaries$15,593,050
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$13,646,238
Farm Year To Date Expenses$2,795,397
Pro Salary Cap Per Days$374,996
Pro Salary Cap To Date$13,451,083
Farm Salary Cap Per Days$79,556
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,875,264
Farm Estimated Season Revenue$693,600
Pro Remaining Season Days159
Pro Expenses Per Days$380,735
Pro Estimated Expenses$60,536,865
Farm Remaining Season Days159
Farm Expenses Per Days$79,556
Farm Estimated Expenses$12,649,404
Estimated Season Expenses$73,186,269
Estimated Season Salary Cap$73,075,447
Estimate Under Maximum Salary Cap of $83,500,000$10,424,553
Estimate Over Minimum Salary Cap of $63,500,000 $9,575,447
Current Bank Account$14,607,256
Projected Bank Account$989,851

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $11,445,000 (1)
-Salary Remaining : $9,284,464
-Salary Average : $11,445,000
-Salary Average Remaining : $9,284,464
Miro Heiskanen (1 Way Contract) $8,027,500 (3)
-Salary Remaining : $6,512,105
-Salary Average : $8,027,500
-Salary Average Remaining : $6,512,105
Sean Couturier $7,750,000 (5)
-Salary Remaining : $6,286,990
-Salary Average : $7,750,000
-Salary Average Remaining : $6,286,990
Brock Boeser (1 Way Contract) $6,916,000 (4)
-Salary Remaining : $5,610,429
-Salary Average : $6,916,000
-Salary Average Remaining : $5,610,429
Max Domi (1 Way Contract) $6,288,450 (1)
-Salary Remaining : $5,101,345
-Salary Average : $6,288,450
-Salary Average Remaining : $5,101,345
Jaccob Slavin (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $4,299,490
-Salary Average : $5,300,000
-Salary Average Remaining : $4,299,490
Joel Farabee (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $3,853,316
-Salary Average : $4,750,000
-Salary Average Remaining : $3,853,316
Carter Hart (1 Way Contract) $4,177,950 (3)
-Salary Remaining : $3,389,255
-Salary Average : $4,177,950
-Salary Average Remaining : $3,389,255
Brett Pesce (1 Way Contract) $4,025,000 (1)
-Salary Remaining : $3,265,179
-Salary Average : $4,025,000
-Salary Average Remaining : $3,265,179
Chandler Stephenson (1 Way Contract) $2,846,250 (2)
-Salary Remaining : $2,308,948
-Salary Average : $2,846,250
-Salary Average Remaining : $2,308,948
Oskar Lindblom (1 Way Contract) $2,625,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-1 Way Contract Salary Cap Remaining : $1,216,837
-Salary Remaining : $2,129,464
-Salary Average : $2,625,000
-Salary Average Remaining : $2,129,464
Mitchell Stephens $971,250 (1)
-Salary Remaining : $787,902
-Salary Average : $971,250
-Salary Average Remaining : $787,902
Ivan Prosvetov $962,000 (2)
-Salary Remaining : $780,398
-Salary Average : $962,000
-Salary Average Remaining : $780,398
Ryan McLeod $952,750 (2)
-Salary Remaining : $772,894
-Salary Average : $952,750
-Salary Average Remaining : $772,894
Mikael Pyyhtia $897,500 (3)
-Salary Remaining : $728,074
-Salary Average : $897,500
-Salary Average Remaining : $728,074
Ryder Rolston $895,000 (3)
-Salary Remaining : $726,046
-Salary Average : $895,000
-Salary Average Remaining : $726,046
Christian Kyrou $878,333 (3)
-Salary Remaining : $712,525
-Salary Average : $878,333
-Salary Average Remaining : $712,525
Maxwell Crozier $867,500 (2)
-Salary Remaining : $703,737
-Salary Average : $867,500
-Salary Average Remaining : $703,737
Hendrix Lapierre $863,334 (1)
-Salary Remaining : $700,358
-Salary Average : $863,334
-Salary Average Remaining : $700,358
Logan Stanley $846,000 (1)
-Salary Remaining : $686,296
-Salary Average : $846,000
-Salary Average Remaining : $686,296
Alexey Toropchenko $806,000 (2)
-Salary Remaining : $653,847
-Salary Average : $806,000
-Salary Average Remaining : $653,847
Dawson Barteaux $783,333 (3)
-Salary Remaining : $635,459
-Salary Average : $783,333
-Salary Average Remaining : $635,459
Luke Cavallin $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players23
Salary Commitment
Year 2024 : $74,624,150
Year 2025 : $41,510,116
Year 2026 : $35,075,616
Year 2027 : $19,416,000
Salary Average Commitment
Year 2024 : $74,624,150
Year 2025 : $41,510,116
Year 2026 : $35,075,616
Year 2027 : $19,416,000
Salary Cap with 1 Way Contract
Year 2024 : $73,499,152
Year 2025 : $41,510,116
Year 2026 : $35,075,616
Year 2027 : $19,416,000

Farm Players Salaries

Jacob Perreault $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Hunter Skinner $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Lassi Thomson $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Antti Saarela $896,250 (2)
Salary Remaining : $727,060
Salary Average : $896,250
Salary Average Remaining : $727,060
Joel Kiviranta $883,500 (3)
Salary Remaining : $716,717
Salary Average : $883,500
Salary Average Remaining : $716,717
Xavier Simoneau $880,650 (3)
Salary Remaining : $714,405
Salary Average : $880,650
Salary Average Remaining : $714,405
Ruslan Iskhakov $880,650 (3)
Salary Remaining : $714,405
Salary Average : $880,650
Salary Average Remaining : $714,405
Tyler Madden $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Gabriel Fortier $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Peter Abbandonato $787,500 (2)
Salary Remaining : $638,839
Salary Average : $787,500
Salary Average Remaining : $638,839
Devante Stephens $787,500 (1)
Salary Remaining : $638,839
Salary Average : $787,500
Salary Average Remaining : $638,839
Ryan Bednard $787,500 (1)
Salary Remaining : $638,839
Salary Average : $787,500
Salary Average Remaining : $638,839
Wyatte Wylie $780,000 (3)
Salary Remaining : $632,755
Salary Average : $780,000
Salary Average Remaining : $632,755
Chad Nychuk $772,500 (3)
Salary Remaining : $626,671
Salary Average : $772,500
Salary Average Remaining : $626,671
Wyatt Aamodt $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Gabriel Carriere $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Skyler Brind'Amour $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Keaton Mastrodonato $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jason Polin $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players19
Salary Commitment
Year 2024 : $15,593,050
Year 2025 : $7,493,050
Year 2026 : $5,809,300
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,593,050
Year 2025 : $7,493,050
Year 2026 : $5,809,300
Year 2027 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 45.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$23,708,880
Farm
Home Games Left33
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$867,000

Expense

Pro Players Total Salaries$73,946,262
Pro Players Total Average Salaries$73,946,262
Farm Players Total Salaries$17,986,666
Farm Players Total Average Salaries$17,986,666
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$13,904,477
Farm Year To Date Expenses$3,343,081
Pro Salary Cap Per Days$377,277
Pro Salary Cap To Date$13,847,081
Farm Salary Cap Per Days$91,769
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,799,130
Farm Estimated Season Revenue$3,576,375
Pro Remaining Season Days159
Pro Expenses Per Days$377,277
Pro Estimated Expenses$59,987,043
Farm Remaining Season Days159
Farm Expenses Per Days$91,769
Farm Estimated Expenses$14,591,271
Estimated Season Expenses$74,578,314
Estimated Season Salary Cap$73,834,124
Estimate Under Maximum Salary Cap of $83,500,000$9,665,876
Estimate Over Minimum Salary Cap of $63,500,000 $10,334,124
Current Bank Account$83,380,061
Projected Bank Account$110,177,252

Pro Players Salaries

Quinn Hughes (1 Way Contract) $7,457,500 (3)
-Salary Remaining : $6,049,707
-Salary Average : $7,457,500
-Salary Average Remaining : $6,049,707
Neal Pionk (1 Way Contract) $5,992,500 (1)
-Salary Remaining : $4,861,263
-Salary Average : $5,992,500
-Salary Average Remaining : $4,861,263
William Karlsson (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $4,786,224
-Salary Average : $5,900,000
-Salary Average Remaining : $4,786,224
Juuse Saros (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $4,664,541
-Salary Average : $5,750,000
-Salary Average Remaining : $4,664,541
Shea Theodore (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $4,218,367
-Salary Average : $5,200,000
-Salary Average Remaining : $4,218,367
Jonathan Marchessault (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,056,122
-Salary Average : $5,000,000
-Salary Average Remaining : $4,056,122
Mike Matheson (1 Way Contract) $4,875,000 (1)
-Salary Remaining : $3,954,719
-Salary Average : $4,875,000
-Salary Average Remaining : $3,954,719
Jamie Oleksiak (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $3,731,633
-Salary Average : $4,600,000
-Salary Average Remaining : $3,731,633
Robert Thomas (1 Way Contract) $4,363,095 (3)
-Salary Remaining : $3,539,450
-Salary Average : $4,363,095
-Salary Average Remaining : $3,539,450
Viktor Arvidsson (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,447,704
-Salary Average : $4,250,000
-Salary Average Remaining : $3,447,704
Dominik Kubalik (1 Way Contract) $3,811,000 (2)
-Salary Remaining : $3,091,577
-Salary Average : $3,811,000
-Salary Average Remaining : $3,091,577
Tyler Bertuzzi (1 Way Contract) $3,640,000 (2)
-Salary Remaining : $2,952,857
-Salary Average : $3,640,000
-Salary Average Remaining : $2,952,857
Marcus Foligno (1 Way Contract) $3,038,000 (3)
-Salary Remaining : $2,464,500
-Salary Average : $3,038,000
-Salary Average Remaining : $2,464,500
Mason Appleton $2,513,334 (5)
-Salary Remaining : $2,038,878
-Salary Average : $2,513,334
-Salary Average Remaining : $2,038,878
James Reimer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,825,255
-Salary Average : $2,250,000
-Salary Average Remaining : $1,825,255
Cayden Primeau $952,750 (2)
-Salary Remaining : $772,894
-Salary Average : $952,750
-Salary Average Remaining : $772,894
JJ Peterka $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Connor McMichael $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Moritz Seider $863,333 (1)
-Salary Remaining : $700,357
-Salary Average : $863,333
-Salary Average Remaining : $700,357
Colin Blackwell $833,750 (1)
-Salary Remaining : $676,358
-Salary Average : $833,750
-Salary Average Remaining : $676,358
Akil Thomas $806,000 (3)
-Salary Remaining : $653,847
-Salary Average : $806,000
-Salary Average Remaining : $653,847
Total Pro Players21
Salary Commitment
Year 2024 : $73,946,262
Year 2025 : $36,931,679
Year 2026 : $28,527,929
Year 2027 : $2,513,334
Salary Average Commitment
Year 2024 : $73,946,262
Year 2025 : $36,931,679
Year 2026 : $28,527,929
Year 2027 : $2,513,334
Salary Cap with 1 Way Contract
Year 2024 : $73,946,262
Year 2025 : $36,931,679
Year 2026 : $28,527,929
Year 2027 : $2,513,334

Farm Players Salaries

Jean-Luc Foudy $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Isak Rosen $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Mason Lohrei $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Luca Del Bel Belluz $891,666 (3)
Salary Remaining : $723,341
Salary Average : $891,666
Salary Average Remaining : $723,341
Alex Laferriere $875,000 (3)
Salary Remaining : $709,821
Salary Average : $875,000
Salary Average Remaining : $709,821
Matthew Poitras $870,000 (3)
Salary Remaining : $705,765
Salary Average : $870,000
Salary Average Remaining : $705,765
Magnus Chrona $867,500 (2)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Zachary L'Heureux $863,334 (3)
Salary Remaining : $700,358
Salary Average : $863,334
Salary Average Remaining : $700,358
Sam Poulin $863,333 (1)
Salary Remaining : $700,357
Salary Average : $863,333
Salary Average Remaining : $700,357
Lukas Svejkovsky $859,167 (1)
Salary Remaining : $696,977
Salary Average : $859,167
Salary Average Remaining : $696,977
Dylan Garand $828,333 (1)
Salary Remaining : $671,964
Salary Average : $828,333
Salary Average Remaining : $671,964
Lukas Cormier $793,333 (1)
Salary Remaining : $643,571
Salary Average : $793,333
Salary Average Remaining : $643,571
Ryan Francis $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Roman Kinal $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Owen Headrick $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Garret Sparks $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Evan Fitzpatrick $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jeremie Bucheler $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Domenick Fensore $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Colton Young $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Casey Dornbach $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Cameron Butler $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players22
Salary Commitment
Year 2024 : $17,986,666
Year 2025 : $5,292,500
Year 2026 : $3,500,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,986,666
Year 2025 : $5,292,500
Year 2026 : $3,500,000
Year 2027 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 65.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$17,781,660
Farm
Home Games Left35
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$650,250

Expense

Pro Players Total Salaries$80,519,999
Pro Players Total Average Salaries$80,519,999
Farm Players Total Salaries$21,429,084
Farm Players Total Average Salaries$21,429,084
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,119,000
Farm Year To Date Expenses$4,126,476
Pro Salary Cap Per Days$387,857
Pro Salary Cap To Date$14,194,897
Farm Salary Cap Per Days$109,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,726,350
Farm Estimated Season Revenue$3,793,125
Pro Remaining Season Days159
Pro Expenses Per Days$410,816
Pro Estimated Expenses$65,319,744
Farm Remaining Season Days159
Farm Expenses Per Days$109,332
Farm Estimated Expenses$17,383,788
Estimated Season Expenses$82,703,532
Estimated Season Salary Cap$75,864,160
Estimate Under Maximum Salary Cap of $83,500,000$7,635,840
Estimate Over Minimum Salary Cap of $63,500,000 $12,364,160
Current Bank Account$125,675,807
Projected Bank Account$150,491,750

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,650,000 (5)
-Salary Remaining : $8,639,541
-Salary Average : $10,650,000
-Salary Average Remaining : $8,639,541
Anders Lee (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $5,678,571
-Salary Average : $7,000,000
-Salary Average Remaining : $5,678,571
Nico Hischier (1 Way Contract) $6,887,500 (2)
-Salary Remaining : $5,587,309
-Salary Average : $6,887,500
-Salary Average Remaining : $5,587,309
Yanni Gourde (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $4,191,326
-Salary Average : $5,166,666
-Salary Average Remaining : $4,191,326
Rasmus Andersson (1 Way Contract) $4,322,500 (1)
-Salary Remaining : $3,506,518
-Salary Average : $4,322,500
-Salary Average Remaining : $3,506,518
Noah Dobson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,244,898
-Salary Average : $4,000,000
-Salary Average Remaining : $3,244,898
Kirill Marchenko (1 Way Contract) $3,950,000 (5)
-Salary Remaining : $3,204,337
-Salary Average : $3,950,000
-Salary Average Remaining : $3,204,337
Shane Pinto (1 Way Contract) $3,862,500 (5)
-Salary Remaining : $3,133,355
-Salary Average : $3,862,500
-Salary Average Remaining : $3,133,355
Jake Oettinger (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $3,082,653
-Salary Average : $3,800,000
-Salary Average Remaining : $3,082,653
Martin Necas (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $2,555,357
-Salary Average : $3,150,000
-Salary Average Remaining : $2,555,357
Alex Newhook (1 Way Contract) $2,952,500 (5)
-1 Way Contract Salary Cap : $1,827,500
-1 Way Contract Salary Cap Remaining : $1,482,513
-Salary Remaining : $2,395,140
-Salary Average : $2,952,500
-Salary Average Remaining : $2,395,140
Jesper Bratt (1 Way Contract) $2,612,500 (2)
-Salary Remaining : $2,119,324
-Salary Average : $2,612,500
-Salary Average Remaining : $2,119,324
Martin Fehervary (1 Way Contract) $2,558,750 (4)
-Salary Remaining : $2,075,721
-Salary Average : $2,558,750
-Salary Average Remaining : $2,075,721
Carson Soucy (1 Way Contract) $2,487,500 (3)
-Salary Remaining : $2,017,921
-Salary Average : $2,487,500
-Salary Average Remaining : $2,017,921
Philippe Myers (1 Way Contract) $2,427,500 (1)
-1 Way Contract Salary Cap : $1,302,500
-1 Way Contract Salary Cap Remaining : $1,056,620
-Salary Remaining : $1,969,247
-Salary Average : $2,427,500
-Salary Average Remaining : $1,969,247
Filip Chytil (1 Way Contract) $2,315,000 (3)
-Salary Remaining : $1,877,985
-Salary Average : $2,315,000
-Salary Average Remaining : $1,877,985
Yegor Chinakhov (1 Way Contract) $2,205,000 (5)
-Salary Remaining : $1,788,750
-Salary Average : $2,205,000
-Salary Average Remaining : $1,788,750
Kaapo Kakko (1 Way Contract) $2,005,000 (4)
-1 Way Contract Salary Cap : $880,000
-1 Way Contract Salary Cap Remaining : $713,878
-Salary Remaining : $1,626,505
-Salary Average : $2,005,000
-Salary Average Remaining : $1,626,505
Eric Robinson (1 Way Contract) $1,807,000 (3)
-1 Way Contract Salary Cap : $682,000
-1 Way Contract Salary Cap Remaining : $553,255
-Salary Remaining : $1,465,883
-Salary Average : $1,807,000
-Salary Average Remaining : $1,465,883
Blake Lizotte (1 Way Contract) $1,758,750 (2)
-Salary Remaining : $1,426,741
-Salary Average : $1,758,750
-Salary Average Remaining : $1,426,741
Kyle Burroughs (1 Way Contract) $1,144,000 (3)
-Salary Remaining : $928,041
-Salary Average : $1,144,000
-Salary Average Remaining : $928,041
Jake Sanderson $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Nick Bjugstad $864,000 (2)
-Salary Remaining : $700,898
-Salary Average : $864,000
-Salary Average Remaining : $700,898
Tyson Foerster $863,334 (1)
-Salary Remaining : $700,358
-Salary Average : $863,334
-Salary Average Remaining : $700,358
Logan Thompson $804,999 (1)
-Salary Remaining : $653,035
-Salary Average : $804,999
-Salary Average Remaining : $653,035
Peter DiLiberatore $0 (0)
Total Pro Players26
Salary Commitment
Year 2024 : $80,519,999
Year 2025 : $59,010,000
Year 2026 : $46,887,250
Year 2027 : $32,183,750
Salary Average Commitment
Year 2024 : $80,519,999
Year 2025 : $59,010,000
Year 2026 : $46,887,250
Year 2027 : $32,183,750
Salary Cap with 1 Way Contract
Year 2024 : $76,020,003
Year 2025 : $55,634,998
Year 2026 : $43,512,248
Year 2027 : $29,933,750

Farm Players Salaries

Caleb Jones $971,250 (1)
Salary Remaining : $787,902
Salary Average : $971,250
Salary Average Remaining : $787,902
Isaac Ratcliffe $962,000 (2)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Fedor Svechkov $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Cole Guttman $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Drew Commesso $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Devon Levi $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Henry Thrun $912,500 (2)
Salary Remaining : $740,242
Salary Average : $912,500
Salary Average Remaining : $740,242
Shakir Mukhamadullin $894,167 (1)
Salary Remaining : $725,370
Salary Average : $894,167
Salary Average Remaining : $725,370
Spencer Martin $876,875 (3)
Salary Remaining : $711,342
Salary Average : $876,875
Salary Average Remaining : $711,342
Erik Portillo $875,000 (2)
Salary Remaining : $709,821
Salary Average : $875,000
Salary Average Remaining : $709,821
Topi Niemela $856,667 (3)
Salary Remaining : $694,949
Salary Average : $856,667
Salary Average Remaining : $694,949
Matthew Seminoff $850,000 (3)
Salary Remaining : $689,541
Salary Average : $850,000
Salary Average Remaining : $689,541
Mikhail Maltsev $849,625 (2)
Salary Remaining : $689,237
Salary Average : $849,625
Salary Average Remaining : $689,237
Amadeus Lombardi $838,333 (3)
Salary Remaining : $680,076
Salary Average : $838,333
Salary Average Remaining : $680,076
Tyler Tullio $823,333 (1)
Salary Remaining : $667,908
Salary Average : $823,333
Salary Average Remaining : $667,908
Sammy Walker $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Carson Meyer $813,750 (2)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Jaxson Stauber $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Nick Blankenburg $813,750 (2)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Marc McLaughlin $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
John Ludvig $798,250 (3)
Salary Remaining : $647,560
Salary Average : $798,250
Salary Average Remaining : $647,560
Andre Lee $798,250 (3)
Salary Remaining : $647,560
Salary Average : $798,250
Salary Average Remaining : $647,560
Brandon Duhaime $787,500 (1)
Salary Remaining : $638,839
Salary Average : $787,500
Salary Average Remaining : $638,839
Akito Hirose $787,500 (2)
Salary Remaining : $638,839
Salary Average : $787,500
Salary Average Remaining : $638,839
Mark Friedman $786,833 (3)
Salary Remaining : $638,298
Salary Average : $786,833
Salary Average Remaining : $638,298
Total Farm Players25
Salary Commitment
Year 2024 : $21,429,083
Year 2025 : $16,102,833
Year 2026 : $10,088,708
Year 2027 : $0
Salary Average Commitment
Year 2024 : $21,429,083
Year 2025 : $16,102,833
Year 2026 : $10,088,708
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 2000 - $195 - 1,480 - 74.00%
Level 2: 4000 - $140 - 2,960 - 74.00%
Level 3: 5000 - $90 - 3,700 - 74.00%
Level 4: 6000 - $49 - 4,440 - 74.00%
Luxury : 1000 - $295 - 740 - 74.00%
Total Capacity :18000
Team Popularity : 50.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left32
Average Attendance - %13,320 - 74.00%
Average Income per Game$2,193,071
Year to Date Revenue$19,737,639
Farm
Home Games Left32
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$975,375

Expense

Pro Players Total Salaries$74,276,591
Pro Players Total Average Salaries$74,276,592
Farm Players Total Salaries$16,727,976
Farm Players Total Average Salaries$16,727,976
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$13,951,739
Farm Year To Date Expenses$2,979,030
Pro Salary Cap Per Days$378,962
Pro Salary Cap To Date$13,951,739
Farm Salary Cap Per Days$85,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,178,272
Farm Estimated Season Revenue$3,468,000
Pro Remaining Season Days159
Pro Expenses Per Days$378,962
Pro Estimated Expenses$60,254,958
Farm Remaining Season Days159
Farm Expenses Per Days$85,347
Farm Estimated Expenses$13,570,173
Estimated Season Expenses$73,825,131
Estimated Season Salary Cap$74,206,697
Estimate Under Maximum Salary Cap of $83,500,000$9,293,303
Estimate Over Minimum Salary Cap of $63,500,000 $10,706,697
Current Bank Account$10,532,244
Projected Bank Account$10,353,385

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $8,112,245
-Salary Average : $10,000,000
-Salary Average Remaining : $8,112,245
Bo Horvat (1 Way Contract) $8,075,000 (5)
-Salary Remaining : $6,550,638
-Salary Average : $8,075,000
-Salary Average Remaining : $6,550,638
Kevin Hayes (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $5,794,461
-Salary Average : $7,142,858
-Salary Average Remaining : $5,794,461
Jonas Brodin (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $5,110,714
-Salary Average : $6,300,000
-Salary Average Remaining : $5,110,714
Nate Schmidt (1 Way Contract) $5,950,000 (1)
-Salary Remaining : $4,826,786
-Salary Average : $5,950,000
-Salary Average Remaining : $4,826,786
Teuvo Teravainen (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $4,380,612
-Salary Average : $5,400,000
-Salary Average Remaining : $4,380,612
Ilya Mikheyev (1 Way Contract) $5,035,000 (4)
-Salary Remaining : $4,084,515
-Salary Average : $5,035,000
-Salary Average Remaining : $4,084,515
TJ Brodie (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,056,122
-Salary Average : $5,000,000
-Salary Average Remaining : $4,056,122
Petr Mrazek (1 Way Contract) $4,080,000 (2)
-Salary Remaining : $3,309,796
-Salary Average : $4,080,000
-Salary Average Remaining : $3,309,796
Vitek Vanecek (1 Way Contract) $3,604,000 (5)
-Salary Remaining : $2,923,653
-Salary Average : $3,604,000
-Salary Average Remaining : $2,923,653
Gustav Nyquist (1 Way Contract) $2,993,900 (2)
-Salary Remaining : $2,428,725
-Salary Average : $2,993,900
-Salary Average Remaining : $2,428,725
Calle Jarnkrok (1 Way Contract) $2,016,000 (1)
-Salary Remaining : $1,635,429
-Salary Average : $2,016,000
-Salary Average Remaining : $1,635,429
Tony DeAngelo (1 Way Contract) $1,775,500 (5)
-Salary Remaining : $1,440,329
-Salary Average : $1,775,500
-Salary Average Remaining : $1,440,329
Pius Suter (1 Way Contract) $1,696,000 (5)
-Salary Remaining : $1,375,837
-Salary Average : $1,696,000
-Salary Average Remaining : $1,375,837
Michael McLeod $1,000,000 (3)
-Salary Remaining : $811,224
-Salary Average : $1,000,000
-Salary Average Remaining : $811,224
Wyatt Kaiser $916,667 (3)
-Salary Remaining : $743,623
-Salary Average : $916,667
-Salary Average Remaining : $743,623
Ryker Evans $897,500 (1)
-Salary Remaining : $728,074
-Salary Average : $897,500
-Salary Average Remaining : $728,074
Dawson Mercer $894,167 (1)
-Salary Remaining : $725,370
-Salary Average : $894,167
-Salary Average Remaining : $725,370
Daniel Sprong $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Cameron Hughes $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players20
Salary Commitment
Year 2024 : $74,276,591
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500
Salary Average Commitment
Year 2024 : $74,276,592
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500
Salary Cap with 1 Way Contract
Year 2024 : $74,276,592
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500

Farm Players Salaries

Marc Del Gaizo $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Josh Lopina $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Georgii Merkulov $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
William Dufour $859,167 (1)
Salary Remaining : $696,977
Salary Average : $859,167
Salary Average Remaining : $696,977
Remi Poirier $836,667 (1)
Salary Remaining : $678,725
Salary Average : $836,667
Salary Average Remaining : $678,725
Josh Bloom $836,667 (3)
Salary Remaining : $678,725
Salary Average : $836,667
Salary Average Remaining : $678,725
Blake McLaughlin $830,725 (3)
Salary Remaining : $673,904
Salary Average : $830,725
Salary Average Remaining : $673,904
Luke Philp $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Walker Duehr $783,750 (2)
Salary Remaining : $635,797
Salary Average : $783,750
Salary Average Remaining : $635,797
Jackson Cates $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Benjamin Berard $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Chris Jandric $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jared Davidson $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Joseph Cecconi $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Joona Koppanen $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Cooper Black $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Tanner Fritz $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Matej Pekar $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jack Ahcan $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Markus Niemelainen $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Aidan Fulp $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players21
Salary Commitment
Year 2024 : $16,727,976
Year 2025 : $5,682,142
Year 2026 : $3,223,392
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,727,976
Year 2025 : $5,682,142
Year 2026 : $3,223,392
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$23,708,880
Farm
Home Games Left33
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$867,000

Expense

Pro Players Total Salaries$79,518,000
Pro Players Total Average Salaries$79,518,000
Farm Players Total Salaries$20,267,500
Farm Players Total Average Salaries$20,267,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$410,000
Pro Year To Date Expenses$15,011,048
Farm Year To Date Expenses$3,826,022
Pro Salary Cap Per Days$405,704
Pro Salary Cap To Date$15,011,048
Farm Salary Cap Per Days$103,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,799,130
Farm Estimated Season Revenue$3,576,375
Pro Remaining Season Days159
Pro Expenses Per Days$405,704
Pro Estimated Expenses$64,506,936
Farm Remaining Season Days159
Farm Expenses Per Days$103,406
Farm Estimated Expenses$16,441,554
Estimated Season Expenses$80,948,490
Estimated Season Salary Cap$79,927,984
Estimate Under Maximum Salary Cap of $83,500,000$3,572,016
Estimate Over Minimum Salary Cap of $63,500,000 $16,427,984
Current Bank Account$36,393,029
Projected Bank Account$56,820,044

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,454,000 (1)
-Salary Remaining : $6,858,092
-Salary Average : $8,454,000
-Salary Average Remaining : $6,858,092
Tomas Hertl (1 Way Contract) $7,812,000 (3)
-Salary Remaining : $6,337,286
-Salary Average : $7,812,000
-Salary Average Remaining : $6,337,286
Chris Kreider (1 Way Contract) $6,240,000 (2)
-Salary Remaining : $5,062,041
-Salary Average : $6,240,000
-Salary Average Remaining : $5,062,041
Adam Pelech (1 Way Contract) $5,980,000 (2)
-Salary Remaining : $4,851,122
-Salary Average : $5,980,000
-Salary Average Remaining : $4,851,122
Andrei Kuzmenko (1 Way Contract) $5,720,000 (3)
-Salary Remaining : $4,640,204
-Salary Average : $5,720,000
-Salary Average Remaining : $4,640,204
Jean-Gabriel Pageau (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $4,299,490
-Salary Average : $5,300,000
-Salary Average Remaining : $4,299,490
Bryan Rust (1 Way Contract) $4,971,250 (1)
-Salary Remaining : $4,032,800
-Salary Average : $4,971,250
-Salary Average Remaining : $4,032,800
Michael Bunting (1 Way Contract) $4,635,000 (2)
-Salary Remaining : $3,760,026
-Salary Average : $4,635,000
-Salary Average Remaining : $3,760,026
Connor Murphy (1 Way Contract) $4,180,000 (3)
-Salary Remaining : $3,390,918
-Salary Average : $4,180,000
-Salary Average Remaining : $3,390,918
Warren Foegele (1 Way Contract) $3,955,000 (2)
-Salary Remaining : $3,208,393
-Salary Average : $3,955,000
-Salary Average Remaining : $3,208,393
Nino Niederreiter (1 Way Contract) $3,920,000 (1)
-Salary Remaining : $3,180,000
-Salary Average : $3,920,000
-Salary Average Remaining : $3,180,000
Brandon Carlo (1 Way Contract) $3,895,000 (1)
-Salary Remaining : $3,159,719
-Salary Average : $3,895,000
-Salary Average Remaining : $3,159,719
Ian Cole (1 Way Contract) $2,883,000 (2)
-Salary Remaining : $2,338,760
-Salary Average : $2,883,000
-Salary Average Remaining : $2,338,760
Brayden McNabb (1 Way Contract) $2,679,000 (2)
-Salary Remaining : $2,173,270
-Salary Average : $2,679,000
-Salary Average Remaining : $2,173,270
Garnet Hathaway (1 Way Contract) $2,232,500 (3)
-Salary Remaining : $1,811,059
-Salary Average : $2,232,500
-Salary Average Remaining : $1,811,059
Vincent Desharnais (1 Way Contract) $2,060,000 (2)
-Salary Remaining : $1,671,122
-Salary Average : $2,060,000
-Salary Average Remaining : $1,671,122
Brendan Smith $1,034,000 (1)
-Salary Remaining : $838,806
-Salary Average : $1,034,000
-Salary Average Remaining : $838,806
Connor Ingram $971,250 (1)
-Salary Remaining : $787,902
-Salary Average : $971,250
-Salary Average Remaining : $787,902
Clay Stevenson $925,000 (2)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Michael Carcone $883,500 (3)
-Salary Remaining : $716,717
-Salary Average : $883,500
-Salary Average Remaining : $716,717
Ryan Poehling $787,500 (3)
-Salary Remaining : $638,839
-Salary Average : $787,500
-Salary Average Remaining : $638,839
Total Pro Players21
Salary Commitment
Year 2024 : $79,518,000
Year 2025 : $56,272,500
Year 2026 : $21,615,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $79,518,000
Year 2025 : $56,272,500
Year 2026 : $21,615,500
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $79,518,000
Year 2025 : $56,272,500
Year 2026 : $21,615,500
Year 2027 : $0

Farm Players Salaries

Arvid Soderblom $1,001,000 (3)
Salary Remaining : $812,036
Salary Average : $1,001,000
Salary Average Remaining : $812,036
David Rittich $1,000,000 (1)
Salary Remaining : $811,224
Salary Average : $1,000,000
Salary Average Remaining : $811,224
Kyle Keyser $962,000 (2)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Isaak Phillips $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Jayden Struble $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Brian Halonen $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Reid Schaefer $918,333 (3)
Salary Remaining : $744,974
Salary Average : $918,333
Salary Average Remaining : $744,974
Tyler Kleven $916,667 (3)
Salary Remaining : $743,623
Salary Average : $916,667
Salary Average Remaining : $743,623
Hudson Fasching $883,500 (3)
Salary Remaining : $716,717
Salary Average : $883,500
Salary Average Remaining : $716,717
Nathan Todd $868,000 (1)
Salary Remaining : $704,143
Salary Average : $868,000
Salary Average Remaining : $704,143
Parker Wotherspoon $840,000 (2)
Salary Remaining : $681,429
Salary Average : $840,000
Salary Average Remaining : $681,429
Brett Harrison $836,667 (3)
Salary Remaining : $678,725
Salary Average : $836,667
Salary Average Remaining : $678,725
Reece Newkirk $828,333 (1)
Salary Remaining : $671,964
Salary Average : $828,333
Salary Average Remaining : $671,964
Adam Ginning $819,000 (3)
Salary Remaining : $664,393
Salary Average : $819,000
Salary Average Remaining : $664,393
Mitchell Chaffee $800,000 (1)
Salary Remaining : $648,980
Salary Average : $800,000
Salary Average Remaining : $648,980
Jordan Oesterle $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Sam Gagner $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Trevor Carrick $767,250 (2)
Salary Remaining : $622,412
Salary Average : $767,250
Salary Average Remaining : $622,412
Jacob MacDonald $751,750 (2)
Salary Remaining : $609,838
Salary Average : $751,750
Salary Average Remaining : $609,838
Jayson Megna $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Dmitry Zlodeyev $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Ryan Carpenter $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Austin Czarnik $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
T.J. Tynan $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players24
Salary Commitment
Year 2024 : $20,267,500
Year 2025 : $10,371,167
Year 2026 : $5,375,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,267,500
Year 2025 : $10,371,167
Year 2026 : $5,375,167
Year 2027 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 15.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$17,781,660
Farm
Home Games Left35
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$650,250

Expense

Pro Players Total Salaries$68,015,166
Pro Players Total Average Salaries$68,015,166
Farm Players Total Salaries$20,604,042
Farm Players Total Average Salaries$20,604,042
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$12,838,047
Farm Year To Date Expenses$3,676,796
Pro Salary Cap Per Days$347,016
Pro Salary Cap To Date$12,487,936
Farm Salary Cap Per Days$105,123
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,726,350
Farm Estimated Season Revenue$3,793,125
Pro Remaining Season Days159
Pro Expenses Per Days$347,016
Pro Estimated Expenses$55,175,544
Farm Remaining Season Days159
Farm Expenses Per Days$105,123
Farm Estimated Expenses$16,714,557
Estimated Season Expenses$71,890,101
Estimated Season Salary Cap$67,663,480
Estimate Under Maximum Salary Cap of $83,500,000$15,836,520
Estimate Over Minimum Salary Cap of $63,500,000 $4,163,480
Current Bank Account$56,015,056
Projected Bank Account$91,644,430

Pro Players Salaries

Tim Stutzle (1 Way Contract) $7,392,500 (5)
-Salary Remaining : $5,996,977
-Salary Average : $7,392,500
-Salary Average Remaining : $5,996,977
Clayton Keller (1 Way Contract) $6,792,500 (3)
-Salary Remaining : $5,510,242
-Salary Average : $6,792,500
-Salary Average Remaining : $5,510,242
Damon Severson (1 Way Contract) $6,187,500 (2)
-Salary Remaining : $5,019,452
-Salary Average : $6,187,500
-Salary Average Remaining : $5,019,452
Adrian Kempe (1 Way Contract) $5,775,000 (5)
-Salary Remaining : $4,684,821
-Salary Average : $5,775,000
-Salary Average Remaining : $4,684,821
Jakob Silfverberg (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,258,929
-Salary Average : $5,250,000
-Salary Average Remaining : $4,258,929
Kyle Palmieri (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $3,853,316
-Salary Average : $4,750,000
-Salary Average Remaining : $3,853,316
Brenden Dillon (1 Way Contract) $3,666,000 (2)
-Salary Remaining : $2,973,949
-Salary Average : $3,666,000
-Salary Average Remaining : $2,973,949
Marc-Andre Fleury (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,839,286
-Salary Average : $3,500,000
-Salary Average Remaining : $2,839,286
Cody Ceci (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $2,741,939
-Salary Average : $3,380,000
-Salary Average Remaining : $2,741,939
Dylan DeMelo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,555,357
-Salary Average : $3,150,000
-Salary Average Remaining : $2,555,357
Alex Nedeljkovic (1 Way Contract) $3,120,000 (3)
-Salary Remaining : $2,531,020
-Salary Average : $3,120,000
-Salary Average Remaining : $2,531,020
Henri Jokiharju (1 Way Contract) $2,375,000 (3)
-Salary Remaining : $1,926,658
-Salary Average : $2,375,000
-Salary Average Remaining : $1,926,658
Jake Bean (1 Way Contract) $2,216,666 (2)
-Salary Remaining : $1,798,214
-Salary Average : $2,216,666
-Salary Average Remaining : $1,798,214
Morgan Barron (1 Way Contract) $1,525,500 (5)
-Salary Remaining : $1,237,523
-Salary Average : $1,525,500
-Salary Average Remaining : $1,237,523
Dylan Samberg (1 Way Contract) $1,442,000 (5)
-Salary Remaining : $1,169,786
-Salary Average : $1,442,000
-Salary Average Remaining : $1,169,786
Anthony Beauvillier (1 Way Contract) $1,437,500 (5)
-Salary Remaining : $1,166,135
-Salary Average : $1,437,500
-Salary Average Remaining : $1,166,135
Nils Hoglander (1 Way Contract) $1,155,000 (5)
-Salary Remaining : $936,964
-Salary Average : $1,155,000
-Salary Average Remaining : $936,964
Kasperi Kapanen (1 Way Contract) $1,150,000 (5)
-Salary Remaining : $932,908
-Salary Average : $1,150,000
-Salary Average Remaining : $932,908
Justin Danforth $975,000 (2)
-Salary Remaining : $790,944
-Salary Average : $975,000
-Salary Average Remaining : $790,944
Matty Beniers $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Mason McTavish $925,000 (2)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Philip Tomasino $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Total Pro Players22
Salary Commitment
Year 2024 : $68,015,166
Year 2025 : $50,885,166
Year 2026 : $32,165,000
Year 2027 : $19,877,500
Salary Average Commitment
Year 2024 : $68,015,166
Year 2025 : $50,885,166
Year 2026 : $32,165,000
Year 2027 : $19,877,500
Salary Cap with 1 Way Contract
Year 2024 : $68,015,166
Year 2025 : $50,885,166
Year 2026 : $32,165,000
Year 2027 : $19,877,500

Farm Players Salaries

Jansen Harkins $1,439,820 (1)
Salary Remaining : $1,168,017
Salary Average : $1,439,820
Salary Average Remaining : $1,168,017
Jack LaFontaine $956,454 (2)
Salary Remaining : $775,899
Salary Average : $956,454
Salary Average Remaining : $775,899
Michal Teply $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Nico Myatovic $925,000 (4)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Aleksandr Kisakov $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Karl Henriksson $896,100 (3)
Salary Remaining : $726,938
Salary Average : $896,100
Salary Average Remaining : $726,938
Alex Beaucage $878,333 (1)
Salary Remaining : $712,525
Salary Average : $878,333
Salary Average Remaining : $712,525
Daniel Torgersson $867,500 (1)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Tyler Boucher $863,334 (3)
Salary Remaining : $700,358
Salary Average : $863,334
Salary Average Remaining : $700,358
Nick DeSimone $861,625 (1)
Salary Remaining : $698,971
Salary Average : $861,625
Salary Average Remaining : $698,971
Artem Guryev $860,000 (3)
Salary Remaining : $697,653
Salary Average : $860,000
Salary Average Remaining : $697,653
William Trudeau $859,167 (1)
Salary Remaining : $696,977
Salary Average : $859,167
Salary Average Remaining : $696,977
Henri Nikkanen $859,167 (1)
Salary Remaining : $696,977
Salary Average : $859,167
Salary Average Remaining : $696,977
Isaac Poulter $836,875 (3)
Salary Remaining : $678,893
Salary Average : $836,875
Salary Average Remaining : $678,893
Tanner Dickinson $826,667 (3)
Salary Remaining : $670,613
Salary Average : $826,667
Salary Average Remaining : $670,613
Samuel Bolduc $824,000 (3)
Salary Remaining : $668,449
Salary Average : $824,000
Salary Average Remaining : $668,449
Zach Berzolla $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Zach Jordan $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Mitchell Hoelscher $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Tarun Fizer $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Thomas Miller $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Travis Howe $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Cooper Walker $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Ty Glover $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players24
Salary Commitment
Year 2024 : $20,604,042
Year 2025 : $7,913,430
Year 2026 : $6,031,976
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $20,604,042
Year 2025 : $7,913,430
Year 2026 : $6,031,976
Year 2027 : $925,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 2000 - $195 - 1,422 - 71.09%
Level 2: 4000 - $140 - 2,810 - 70.24%
Level 3: 5000 - $90 - 3,541 - 70.82%
Level 4: 6000 - $49 - 4,314 - 71.89%
Luxury : 1000 - $295 - 701 - 70.07%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %12,787 - 71.04%
Average Income per Game$2,096,947
Year to Date Revenue$14,678,631
Farm
Home Games Left34
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$758,625

Expense

Pro Players Total Salaries$71,318,950
Pro Players Total Average Salaries$71,318,950
Farm Players Total Salaries$16,997,278
Farm Players Total Average Salaries$16,997,278
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$12,922,484
Farm Year To Date Expenses$3,542,836
Pro Salary Cap Per Days$358,132
Pro Salary Cap To Date$12,733,065
Farm Salary Cap Per Days$86,721
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,296,208
Farm Estimated Season Revenue$3,684,750
Pro Remaining Season Days159
Pro Expenses Per Days$363,872
Pro Estimated Expenses$57,855,648
Farm Remaining Season Days159
Farm Expenses Per Days$86,721
Farm Estimated Expenses$13,788,639
Estimated Season Expenses$71,644,287
Estimated Season Salary Cap$69,676,053
Estimate Under Maximum Salary Cap of $83,500,000$13,823,947
Estimate Over Minimum Salary Cap of $63,500,000 $6,176,053
Current Bank Account$20,614,885
Projected Bank Account$23,951,556

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (1)
-Salary Remaining : $7,990,561
-Salary Average : $9,850,000
-Salary Average Remaining : $7,990,561
James van Riemsdyk (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,678,571
-Salary Average : $7,000,000
-Salary Average Remaining : $5,678,571
Matt Boldy (1 Way Contract) $6,650,000 (5)
-Salary Remaining : $5,394,643
-Salary Average : $6,650,000
-Salary Average Remaining : $5,394,643
Andrew Mangiapane (1 Way Contract) $6,380,000 (5)
-Salary Remaining : $5,175,612
-Salary Average : $6,380,000
-Salary Average Remaining : $5,175,612
Oliver Bjorkstrand (1 Way Contract) $5,670,000 (3)
-Salary Remaining : $4,599,643
-Salary Average : $5,670,000
-Salary Average Remaining : $4,599,643
Mikael Backlund (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $4,340,051
-Salary Average : $5,350,000
-Salary Average Remaining : $4,340,051
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,056,122
-Salary Average : $5,000,000
-Salary Average Remaining : $4,056,122
Evgenii Dadonov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,056,122
-Salary Average : $5,000,000
-Salary Average Remaining : $4,056,122
Chris Driedger $3,955,000 (1)
-Salary Remaining : $3,208,393
-Salary Average : $3,955,000
-Salary Average Remaining : $3,208,393
Joel Armia (1 Way Contract) $3,298,000 (2)
-Salary Remaining : $2,675,418
-Salary Average : $3,298,000
-Salary Average Remaining : $2,675,418
Oliver Kylington $2,500,000 (2)
-Salary Remaining : $2,028,061
-Salary Average : $2,500,000
-Salary Average Remaining : $2,028,061
Kevin Rooney (1 Way Contract) $1,261,000 (2)
-1 Way Contract Salary Cap : $136,000
-1 Way Contract Salary Cap Remaining : $110,327
-Salary Remaining : $1,022,954
-Salary Average : $1,261,000
-Salary Average Remaining : $1,022,954
Connor Bedard $925,000 (3)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
David Jiricek $925,000 (3)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Yaroslav Askarov $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Owen Power $925,000 (2)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Gustav Olofsson $883,500 (2)
-Salary Remaining : $716,717
-Salary Average : $883,500
-Salary Average Remaining : $716,717
Robin Salo $876,200 (2)
-Salary Remaining : $710,795
-Salary Average : $876,200
-Salary Average Remaining : $710,795
MacKenzie Entwistle $860,250 (2)
-Salary Remaining : $697,856
-Salary Average : $860,250
-Salary Average Remaining : $697,856
Joshua Roy $835,000 (3)
-Salary Remaining : $677,372
-Salary Average : $835,000
-Salary Average Remaining : $677,372
Paul LaDue $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Riley Stillman $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Benoit-Olivier Groulx $750,000 (2)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Hudson Elynuik $0 (0)
Total Pro Players24
Salary Commitment
Year 2024 : $71,318,950
Year 2025 : $44,738,950
Year 2026 : $21,385,000
Year 2027 : $13,030,000
Salary Average Commitment
Year 2024 : $71,318,950
Year 2025 : $44,738,950
Year 2026 : $21,385,000
Year 2027 : $13,030,000
Salary Cap with 1 Way Contract
Year 2024 : $70,193,950
Year 2025 : $43,613,950
Year 2026 : $21,385,000
Year 2027 : $13,030,000

Farm Players Salaries

William Lockwood $962,000 (1)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Cole Schwindt $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Aliaksei Protas $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Sean Farrell $897,500 (3)
Salary Remaining : $728,074
Salary Average : $897,500
Salary Average Remaining : $728,074
Felix Sandstrom $870,000 (1)
Salary Remaining : $705,765
Salary Average : $870,000
Salary Average Remaining : $705,765
Brennan Othmann $863,334 (3)
Salary Remaining : $700,358
Salary Average : $863,334
Salary Average Remaining : $700,358
Adam Sykora $838,333 (3)
Salary Remaining : $680,076
Salary Average : $838,333
Salary Average Remaining : $680,076
Danil Gushchin $828,334 (1)
Salary Remaining : $671,965
Salary Average : $828,334
Salary Average Remaining : $671,965
Jan Mysak $828,333 (1)
Salary Remaining : $671,964
Salary Average : $828,333
Salary Average Remaining : $671,964
Mikhail Abramov $809,444 (1)
Salary Remaining : $656,641
Salary Average : $809,444
Salary Average Remaining : $656,641
Matthew Strome $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Kristian Reichel $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Libor Hajek $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jordan Papirny $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Ryan MacKinnon $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Shawn Element $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Matteo Pietroniro $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Tobias Bjornfot $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Tyson Feist $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Nick Wolff $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Samuel Houde $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players21
Salary Commitment
Year 2024 : $16,997,278
Year 2025 : $5,599,167
Year 2026 : $4,099,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,997,278
Year 2025 : $5,599,167
Year 2026 : $4,099,167
Year 2027 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 2000 - $195 - 1,580 - 79.00%
Level 2: 4000 - $140 - 3,160 - 79.00%
Level 3: 5000 - $90 - 3,950 - 79.00%
Level 4: 6000 - $49 - 4,740 - 79.00%
Luxury : 1000 - $295 - 790 - 79.00%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %14,220 - 79.00%
Average Income per Game$2,341,252
Year to Date Revenue$14,047,512
Farm
Home Games Left35
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$650,250

Expense

Pro Players Total Salaries$70,433,753
Pro Players Total Average Salaries$70,433,754
Farm Players Total Salaries$22,214,838
Farm Players Total Average Salaries$22,214,838
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$232,500
Pro Year To Date Expenses$13,238,165
Farm Year To Date Expenses$4,251,617
Pro Salary Cap Per Days$347,876
Pro Salary Cap To Date$12,813,412
Farm Salary Cap Per Days$113,341
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,943,820
Farm Estimated Season Revenue$3,793,125
Pro Remaining Season Days159
Pro Expenses Per Days$359,356
Pro Estimated Expenses$57,137,604
Farm Remaining Season Days159
Farm Expenses Per Days$113,341
Farm Estimated Expenses$18,021,219
Estimated Season Expenses$75,158,823
Estimated Season Salary Cap$68,358,196
Estimate Under Maximum Salary Cap of $83,500,000$15,141,804
Estimate Over Minimum Salary Cap of $63,500,000 $4,858,196
Current Bank Account$26,525,162
Projected Bank Account$37,103,284

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $6,327,551
-Salary Average : $7,800,000
-Salary Average Remaining : $6,327,551
Ryan Suter (1 Way Contract) $7,538,461 (1)
-Salary Remaining : $6,115,384
-Salary Average : $7,538,462
-Salary Average Remaining : $6,115,385
Cole Caufield (1 Way Contract) $7,457,500 (5)
-Salary Remaining : $6,049,707
-Salary Average : $7,457,500
-Salary Average Remaining : $6,049,707
Dmitry Orlov (1 Way Contract) $7,440,000 (2)
-Salary Remaining : $6,035,510
-Salary Average : $7,440,000
-Salary Average Remaining : $6,035,510
Torey Krug (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,272,959
-Salary Average : $6,500,000
-Salary Average Remaining : $5,272,959
Gabriel Vilardi (1 Way Contract) $4,800,000 (4)
-Salary Remaining : $3,893,878
-Salary Average : $4,800,000
-Salary Average Remaining : $3,893,878
Mikhail Sergachev (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $3,699,184
-Salary Average : $4,560,000
-Salary Average Remaining : $3,699,184
Sean Walker (1 Way Contract) $3,420,000 (5)
-Salary Remaining : $2,774,388
-Salary Average : $3,420,000
-Salary Average Remaining : $2,774,388
Adam Erne (1 Way Contract) $2,283,750 (2)
-1 Way Contract Salary Cap : $1,158,750
-1 Way Contract Salary Cap Remaining : $940,006
-Salary Remaining : $1,852,634
-Salary Average : $2,283,750
-Salary Average Remaining : $1,852,634
Alexis Lafreniere (1 Way Contract) $2,208,750 (5)
-Salary Remaining : $1,791,792
-Salary Average : $2,208,750
-Salary Average Remaining : $1,791,792
Luke Kunin (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,784,694
-Salary Average : $2,200,000
-Salary Average Remaining : $1,784,694
Matt Benning (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,622,449
-Salary Average : $2,000,000
-Salary Average Remaining : $1,622,449
Max Comtois (1 Way Contract) $1,935,625 (3)
-1 Way Contract Salary Cap : $810,625
-1 Way Contract Salary Cap Remaining : $657,599
-Salary Remaining : $1,570,226
-Salary Average : $1,935,625
-Salary Average Remaining : $1,570,226
Pavel Dorofeyev (1 Way Contract) $1,743,250 (5)
-Salary Remaining : $1,414,167
-Salary Average : $1,743,250
-Salary Average Remaining : $1,414,167
Michael Rasmussen $1,499,000 (3)
-Salary Remaining : $1,216,026
-Salary Average : $1,499,000
-Salary Average Remaining : $1,216,026
Brett Howden $1,425,000 (2)
-Salary Remaining : $1,155,995
-Salary Average : $1,425,000
-Salary Average Remaining : $1,155,995
Rafael Harvey-Pinard (1 Way Contract) $1,155,000 (3)
-Salary Remaining : $936,964
-Salary Average : $1,155,000
-Salary Average Remaining : $936,964
Mathieu Joseph $971,250 (1)
-Salary Remaining : $787,902
-Salary Average : $971,250
-Salary Average Remaining : $787,902
Emil Bemstrom $962,000 (2)
-Salary Remaining : $780,398
-Salary Average : $962,000
-Salary Average Remaining : $780,398
Matthew Knies $925,000 (3)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Samuel Ersson $859,167 (1)
-Salary Remaining : $696,977
-Salary Average : $859,167
-Salary Average Remaining : $696,977
Calvin Pickard $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Strauss Mann $0 (0)
Total Pro Players23
Salary Commitment
Year 2024 : $70,433,753
Year 2025 : $52,514,875
Year 2026 : $25,144,125
Year 2027 : $19,629,500
Salary Average Commitment
Year 2024 : $70,433,754
Year 2025 : $52,514,875
Year 2026 : $25,144,125
Year 2027 : $19,629,500
Salary Cap with 1 Way Contract
Year 2024 : $68,183,755
Year 2025 : $50,264,874
Year 2026 : $24,019,126
Year 2027 : $19,629,500

Farm Players Salaries

Kevin Bahl $987,000 (3)
Salary Remaining : $800,679
Salary Average : $987,000
Salary Average Remaining : $800,679
Brett Murray $962,000 (2)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Jordy Bellerive $962,000 (2)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Brendan Brisson $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Dylan Holloway $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Simon Edvinsson $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Mackie Samoskevich $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Nic Petan $912,713 (2)
Salary Remaining : $740,415
Salary Average : $912,713
Salary Average Remaining : $740,415
Yan Kuznetsov $870,000 (1)
Salary Remaining : $705,765
Salary Average : $870,000
Salary Average Remaining : $705,765
Carson Lambos $863,334 (3)
Salary Remaining : $700,358
Salary Average : $863,334
Salary Average Remaining : $700,358
Jesper Vikman $858,000 (3)
Salary Remaining : $696,031
Salary Average : $858,000
Salary Average Remaining : $696,031
Maxim Cajkovic $850,833 (3)
Salary Remaining : $690,217
Salary Average : $850,833
Salary Average Remaining : $690,217
Xavier Ouellet $848,125 (2)
Salary Remaining : $688,020
Salary Average : $848,125
Salary Average Remaining : $688,020
Daniil Chayka $847,500 (1)
Salary Remaining : $687,513
Salary Average : $847,500
Salary Average Remaining : $687,513
James Malatesta $841,666 (3)
Salary Remaining : $682,780
Salary Average : $841,666
Salary Average Remaining : $682,780
Elliot Desnoyers $825,000 (1)
Salary Remaining : $669,260
Salary Average : $825,000
Salary Average Remaining : $669,260
Jeremie Poirier $821,667 (1)
Salary Remaining : $666,556
Salary Average : $821,667
Salary Average Remaining : $666,556
Matt Rempe $820,000 (1)
Salary Remaining : $665,204
Salary Average : $820,000
Salary Average Remaining : $665,204
Riley Sutter $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Jesse Ylonen $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Derrick Pouliot $798,000 (1)
Salary Remaining : $647,357
Salary Average : $798,000
Salary Average Remaining : $647,357
Zayde Wisdom $797,500 (1)
Salary Remaining : $646,952
Salary Average : $797,500
Salary Average Remaining : $646,952
Casey Fitzgerald $787,500 (1)
Salary Remaining : $638,839
Salary Average : $787,500
Salary Average Remaining : $638,839
Collin Delia $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Nikolai Knyzhov $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Damien Giroux $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players26
Salary Commitment
Year 2024 : $22,214,838
Year 2025 : $12,872,671
Year 2026 : $7,687,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,214,838
Year 2025 : $12,872,671
Year 2026 : $7,687,833
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$23,708,880
Farm
Home Games Left33
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$867,000

Expense

Pro Players Total Salaries$74,966,700
Pro Players Total Average Salaries$74,966,700
Farm Players Total Salaries$17,030,832
Farm Players Total Average Salaries$17,030,832
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,137,767
Farm Year To Date Expenses$3,076,050
Pro Salary Cap Per Days$376,743
Pro Salary Cap To Date$13,698,605
Farm Salary Cap Per Days$86,892
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,799,130
Farm Estimated Season Revenue$3,576,375
Pro Remaining Season Days159
Pro Expenses Per Days$382,483
Pro Estimated Expenses$60,814,797
Farm Remaining Season Days159
Farm Expenses Per Days$86,892
Farm Estimated Expenses$13,815,828
Estimated Season Expenses$74,630,625
Estimated Season Salary Cap$73,600,742
Estimate Under Maximum Salary Cap of $83,500,000$9,899,258
Estimate Over Minimum Salary Cap of $63,500,000 $10,100,742
Current Bank Account$98,721,886
Projected Bank Account$125,466,766

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,356,000 (5)
-Salary Remaining : $10,834,714
-Salary Average : $13,356,000
-Salary Average Remaining : $10,834,714
Morgan Rielly (1 Way Contract) $7,275,000 (2)
-Salary Remaining : $5,901,658
-Salary Average : $7,275,000
-Salary Average Remaining : $5,901,658
John Gibson (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $5,191,837
-Salary Average : $6,400,000
-Salary Average Remaining : $5,191,837
Zach Hyman (1 Way Contract) $5,555,000 (2)
-Salary Remaining : $4,506,352
-Salary Average : $5,555,000
-Salary Average Remaining : $4,506,352
Ryan Pulock (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $4,218,367
-Salary Average : $5,200,000
-Salary Average Remaining : $4,218,367
Elias Lindholm (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $3,934,439
-Salary Average : $4,850,000
-Salary Average Remaining : $3,934,439
Ryan Strome (1 Way Contract) $4,770,000 (3)
-Salary Remaining : $3,869,541
-Salary Average : $4,770,000
-Salary Average Remaining : $3,869,541
Samuel Girard (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $3,853,316
-Salary Average : $4,750,000
-Salary Average Remaining : $3,853,316
Devon Toews (1 Way Contract) $4,346,000 (3)
-Salary Remaining : $3,525,582
-Salary Average : $4,346,000
-Salary Average Remaining : $3,525,582
Alex Iafallo (1 Way Contract) $3,920,000 (2)
-Salary Remaining : $3,180,000
-Salary Average : $3,920,000
-Salary Average Remaining : $3,180,000
Erik Cernak (1 Way Contract) $2,802,500 (1)
-Salary Remaining : $2,273,457
-Salary Average : $2,802,500
-Salary Average Remaining : $2,273,457
Teddy Blueger (1 Way Contract) $2,141,700 (1)
-Salary Remaining : $1,737,399
-Salary Average : $2,141,700
-Salary Average Remaining : $1,737,399
Martin Jones (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $775,000
-1 Way Contract Salary Cap Remaining : $628,699
-Salary Remaining : $1,541,327
-Salary Average : $1,900,000
-Salary Average Remaining : $1,541,327
Tomas Nosek $1,325,000 (2)
-Salary Remaining : $1,074,872
-Salary Average : $1,325,000
-Salary Average Remaining : $1,074,872
Ty Emberson $893,000 (3)
-Salary Remaining : $724,423
-Salary Average : $893,000
-Salary Average Remaining : $724,423
David Gustafsson $876,500 (2)
-Salary Remaining : $711,038
-Salary Average : $876,500
-Salary Average Remaining : $711,038
Arnaud Durandeau $807,750 (2)
-Salary Remaining : $655,267
-Salary Average : $807,750
-Salary Average Remaining : $655,267
Hunter Shepard $798,250 (2)
-Salary Remaining : $647,560
-Salary Average : $798,250
-Salary Average Remaining : $647,560
Jonah Gadjovich $750,000 (3)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Sam Malinski $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Michael Eyssimont $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Taylor Ward $750,000 (2)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players22
Salary Commitment
Year 2024 : $74,966,700
Year 2025 : $55,372,500
Year 2026 : $24,115,000
Year 2027 : $13,356,000
Salary Average Commitment
Year 2024 : $74,966,700
Year 2025 : $55,372,500
Year 2026 : $24,115,000
Year 2027 : $13,356,000
Salary Cap with 1 Way Contract
Year 2024 : $73,841,700
Year 2025 : $55,372,500
Year 2026 : $24,115,000
Year 2027 : $13,356,000

Farm Players Salaries

Marcel Marcel $925,000 (4)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Mason Primeau $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Chase Wouters $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Carter Mazur $905,833 (3)
Salary Remaining : $734,834
Salary Average : $905,833
Salary Average Remaining : $734,834
Oskar Olausson $894,167 (1)
Salary Remaining : $725,370
Salary Average : $894,167
Salary Average Remaining : $725,370
Filip Johansson $883,750 (2)
Salary Remaining : $716,920
Salary Average : $883,750
Salary Average Remaining : $716,920
Caedan Bankier $867,500 (3)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Connor Carrick $832,000 (1)
Salary Remaining : $674,939
Salary Average : $832,000
Salary Average Remaining : $674,939
Trent Miner $828,333 (3)
Salary Remaining : $671,964
Salary Average : $828,333
Salary Average Remaining : $671,964
Sheldon Dries $794,250 (1)
Salary Remaining : $644,315
Salary Average : $794,250
Salary Average Remaining : $644,315
Jake Massie $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Dylan Wells $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Justin Kirkland $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jermaine Loewen $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Hunter Drew $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Lucas Condotta $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Samuel Morton $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Colin Felix $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Will MacKinnon $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Tory Dello $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jacob Peterson $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players21
Salary Commitment
Year 2024 : $17,030,833
Year 2025 : $6,660,416
Year 2026 : $5,026,666
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $17,030,833
Year 2025 : $6,660,416
Year 2026 : $5,026,666
Year 2027 : $925,000

Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$17,781,660
Farm
Home Games Left35
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$650,250

Expense

Pro Players Total Salaries$73,552,143
Pro Players Total Average Salaries$73,552,143
Farm Players Total Salaries$16,133,117
Farm Players Total Average Salaries$16,133,117
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$13,648,441
Farm Year To Date Expenses$3,018,321
Pro Salary Cap Per Days$375,266
Pro Salary Cap To Date$13,648,441
Farm Salary Cap Per Days$82,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,726,350
Farm Estimated Season Revenue$3,793,125
Pro Remaining Season Days159
Pro Expenses Per Days$375,266
Pro Estimated Expenses$59,667,294
Farm Remaining Season Days159
Farm Expenses Per Days$82,312
Farm Estimated Expenses$13,087,608
Estimated Season Expenses$72,754,902
Estimated Season Salary Cap$73,315,735
Estimate Under Maximum Salary Cap of $83,500,000$10,184,265
Estimate Over Minimum Salary Cap of $63,500,000 $9,815,735
Current Bank Account$45,075,148
Projected Bank Account$79,839,721

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (1)
-Salary Remaining : $9,437,786
-Salary Average : $11,634,000
-Salary Average Remaining : $9,437,786
Seth Jones (1 Way Contract) $10,070,000 (4)
-Salary Remaining : $8,169,031
-Salary Average : $10,070,000
-Salary Average Remaining : $8,169,031
Filip Forsberg (1 Way Contract) $9,010,000 (4)
-Salary Remaining : $7,309,133
-Salary Average : $9,010,000
-Salary Average Remaining : $7,309,133
Alex Pietrangelo (1 Way Contract) $8,096,000 (3)
-Salary Remaining : $6,567,673
-Salary Average : $8,096,000
-Salary Average Remaining : $6,567,673
Alex DeBrincat (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $5,881,378
-Salary Average : $7,250,000
-Salary Average Remaining : $5,881,378
T.J. Oshie (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $4,664,541
-Salary Average : $5,750,000
-Salary Average Remaining : $4,664,541
Elvis Merzlikins (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $3,407,143
-Salary Average : $4,200,000
-Salary Average Remaining : $3,407,143
Colton Sissons (1 Way Contract) $2,857,143 (1)
-Salary Remaining : $2,317,784
-Salary Average : $2,857,143
-Salary Average Remaining : $2,317,784
Noah Cates $2,493,750 (3)
-Salary Remaining : $2,022,991
-Salary Average : $2,493,750
-Salary Average Remaining : $2,022,991
Jake Evans $1,802,000 (5)
-Salary Remaining : $1,461,827
-Salary Average : $1,802,000
-Salary Average Remaining : $1,461,827
Ty Dellandrea $1,235,000 (5)
-Salary Remaining : $1,001,862
-Salary Average : $1,235,000
-Salary Average Remaining : $1,001,862
Casey DeSmith (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $811,224
-Salary Average : $1,000,000
-Salary Average Remaining : $811,224
Dustin Wolf $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Patrick Giles $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Brayden Tracey $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Karson Kuhlman $806,000 (3)
-Salary Remaining : $653,847
-Salary Average : $806,000
-Salary Average Remaining : $653,847
Michael McCarron $798,250 (2)
-Salary Remaining : $647,560
-Salary Average : $798,250
-Salary Average Remaining : $647,560
Robert Bortuzzo (1 Way Contract) $775,000 (1)
-Salary Remaining : $628,699
-Salary Average : $775,000
-Salary Average Remaining : $628,699
Kale Clague $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Dennis Cholowski $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Noah Juulsen $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Brad Hunt $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players22
Salary Commitment
Year 2024 : $73,552,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000
Salary Average Commitment
Year 2024 : $73,552,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000
Salary Cap with 1 Way Contract
Year 2024 : $73,552,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000

Farm Players Salaries

Vladislav Firstov $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Dmitri Voronkov $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Timur Ibragimov $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Bogdan Trineyev $859,167 (3)
Salary Remaining : $696,977
Salary Average : $859,167
Salary Average Remaining : $696,977
Gavin White $857,500 (3)
Salary Remaining : $695,625
Salary Average : $857,500
Salary Average Remaining : $695,625
Ryan Hofer $851,667 (3)
Salary Remaining : $690,893
Salary Average : $851,667
Salary Average Remaining : $690,893
Oskar Back $850,833 (1)
Salary Remaining : $690,217
Salary Average : $850,833
Salary Average Remaining : $690,217
John Hayden $808,500 (2)
Salary Remaining : $655,875
Salary Average : $808,500
Salary Average Remaining : $655,875
Gage Quinney $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Billy Sweezey $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Keith Petruzzelli $768,450 (2)
Salary Remaining : $623,385
Salary Average : $768,450
Salary Average Remaining : $623,385
Gustavs Grigals $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Riley Duran $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Robert Mastrosimone $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Ryan Sandelin $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Cale Fleury $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jeremy McKenna $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Alex Green $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Austin Strand $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Anton Malmstrom $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players20
Salary Commitment
Year 2024 : $16,133,117
Year 2025 : $9,107,284
Year 2026 : $5,855,334
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,133,117
Year 2025 : $9,107,284
Year 2026 : $5,855,334
Year 2027 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $135 - 4,000 - 100.00%
Level 3: 5000 - $85 - 5,000 - 100.00%
Level 4: 6000 - $45 - 6,000 - 100.00%
Luxury : 1000 - $285 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 75.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,845,900
Year to Date Revenue$17,075,400
Farm
Home Games Left35
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$650,250

Expense

Pro Players Total Salaries$78,716,626
Pro Players Total Average Salaries$78,716,626
Farm Players Total Salaries$23,165,836
Farm Players Total Average Salaries$23,165,836
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,368,000
Pro Year To Date Expenses$14,805,161
Farm Year To Date Expenses$4,283,894
Pro Salary Cap Per Days$390,136
Pro Salary Cap To Date$14,380,435
Farm Salary Cap Per Days$118,193
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,606,500
Farm Estimated Season Revenue$3,793,125
Pro Remaining Season Days159
Pro Expenses Per Days$401,615
Pro Estimated Expenses$63,856,785
Farm Remaining Season Days159
Farm Expenses Per Days$118,193
Farm Estimated Expenses$18,792,687
Estimated Season Expenses$82,649,472
Estimated Season Salary Cap$78,780,059
Estimate Under Maximum Salary Cap of $83,500,000$4,719,941
Estimate Over Minimum Salary Cap of $63,500,000 $15,280,059
Current Bank Account$31,553,262
Projected Bank Account$52,303,415

Pro Players Salaries

Timo Meier (1 Way Contract) $9,240,000 (5)
-Salary Remaining : $7,495,714
-Salary Average : $9,240,000
-Salary Average Remaining : $7,495,714
J.T. Miller (1 Way Contract) $7,440,000 (5)
-Salary Remaining : $6,035,510
-Salary Average : $7,440,000
-Salary Average Remaining : $6,035,510
Jason Robertson (1 Way Contract) $7,362,500 (4)
-Salary Remaining : $5,972,640
-Salary Average : $7,362,500
-Salary Average Remaining : $5,972,640
Nazem Kadri (1 Way Contract) $6,510,000 (3)
-Salary Remaining : $5,281,071
-Salary Average : $6,510,000
-Salary Average Remaining : $5,281,071
Pavel Buchnevich (1 Way Contract) $6,090,000 (3)
-Salary Remaining : $4,940,357
-Salary Average : $6,090,000
-Salary Average Remaining : $4,940,357
Igor Shesterkin (1 Way Contract) $5,893,334 (3)
-Salary Remaining : $4,780,817
-Salary Average : $5,893,334
-Salary Average Remaining : $4,780,817
Noah Hanifin (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $4,015,561
-Salary Average : $4,950,000
-Salary Average Remaining : $4,015,561
Carter Verhaeghe (1 Way Contract) $4,416,667 (5)
-Salary Remaining : $3,582,908
-Salary Average : $4,416,667
-Salary Average Remaining : $3,582,908
Mikey Anderson (1 Way Contract) $4,207,500 (4)
-Salary Remaining : $3,413,227
-Salary Average : $4,207,500
-Salary Average Remaining : $3,413,227
Adam Larsson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,244,898
-Salary Average : $4,000,000
-Salary Average Remaining : $3,244,898
Tyson Barrie (1 Way Contract) $3,562,500 (2)
-Salary Remaining : $2,889,987
-Salary Average : $3,562,500
-Salary Average Remaining : $2,889,987
Nicholas Paul (1 Way Contract) $3,276,000 (2)
-Salary Remaining : $2,657,571
-Salary Average : $3,276,000
-Salary Average Remaining : $2,657,571
Ethan Bear (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $775,000
-1 Way Contract Salary Cap Remaining : $628,699
-Salary Remaining : $1,541,327
-Salary Average : $1,900,000
-Salary Average Remaining : $1,541,327
Owen Tippett (1 Way Contract) $1,650,000 (4)
-Salary Remaining : $1,338,520
-Salary Average : $1,650,000
-Salary Average Remaining : $1,338,520
Austin Watson (1 Way Contract) $1,410,000 (2)
-1 Way Contract Salary Cap : $285,000
-1 Way Contract Salary Cap Remaining : $231,199
-Salary Remaining : $1,143,827
-Salary Average : $1,410,000
-Salary Average Remaining : $1,143,827
Eeli Tolvanen $1,377,500 (3)
-Salary Remaining : $1,117,462
-Salary Average : $1,377,500
-Salary Average Remaining : $1,117,462
Ryan Donato (1 Way Contract) $1,236,000 (2)
-Salary Remaining : $1,002,673
-Salary Average : $1,236,000
-Salary Average Remaining : $1,002,673
Martin Pospisil $943,500 (1)
-Salary Remaining : $765,390
-Salary Average : $943,500
-Salary Average Remaining : $765,390
Scott Perunovich $869,500 (2)
-Salary Remaining : $705,360
-Salary Average : $869,500
-Salary Average Remaining : $705,360
Filip Gustavsson $826,875 (2)
-Salary Remaining : $670,781
-Salary Average : $826,875
-Salary Average Remaining : $670,781
Jake Walman $804,750 (1)
-Salary Remaining : $652,833
-Salary Average : $804,750
-Salary Average Remaining : $652,833
Stefan Noesen $750,000 (2)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players22
Salary Commitment
Year 2024 : $78,716,626
Year 2025 : $70,118,376
Year 2026 : $58,187,501
Year 2027 : $34,316,667
Salary Average Commitment
Year 2024 : $78,716,626
Year 2025 : $70,118,376
Year 2026 : $58,187,501
Year 2027 : $34,316,667
Salary Cap with 1 Way Contract
Year 2024 : $76,466,629
Year 2025 : $68,993,375
Year 2026 : $58,187,501
Year 2027 : $34,316,667

Farm Players Salaries

Nicolas Deslauriers $1,662,000 (1)
Salary Remaining : $1,348,255
Salary Average : $1,662,000
Salary Average Remaining : $1,348,255
Pheonix Copley $1,455,000 (1)
Salary Remaining : $1,180,332
Salary Average : $1,455,000
Salary Average Remaining : $1,180,332
Ross Johnston $1,056,000 (2)
Salary Remaining : $856,653
Salary Average : $1,056,000
Salary Average Remaining : $856,653
Jujhar Khaira $965,250 (1)
Salary Remaining : $783,034
Salary Average : $965,250
Salary Average Remaining : $783,034
Kurtis MacDermid $948,000 (2)
Salary Remaining : $769,041
Salary Average : $948,000
Salary Average Remaining : $769,041
Jesper Wallstedt $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Anthony Angello $883,500 (3)
Salary Remaining : $716,717
Salary Average : $883,500
Salary Average Remaining : $716,717
Mitchell Gibson $867,500 (1)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Eetu Liukas $867,500 (3)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Alexander Alexeyev $858,000 (3)
Salary Remaining : $696,031
Salary Average : $858,000
Salary Average Remaining : $696,031
Kaedan Korczak $849,750 (3)
Salary Remaining : $689,338
Salary Average : $849,750
Salary Average Remaining : $689,338
Isaiah Saville $849,667 (1)
Salary Remaining : $689,271
Salary Average : $849,667
Salary Average Remaining : $689,271
Devin Shore $841,000 (1)
Salary Remaining : $682,240
Salary Average : $841,000
Salary Average Remaining : $682,240
Aatu Raty $836,667 (1)
Salary Remaining : $678,725
Salary Average : $836,667
Salary Average Remaining : $678,725
Kyle Capobianco $813,750 (2)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Nick Caamano $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Reilly Walsh $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Albert Johansson $798,250 (3)
Salary Remaining : $647,560
Salary Average : $798,250
Salary Average Remaining : $647,560
Tye Felhaber $775,000 (2)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Mark Jankowski $767,250 (1)
Salary Remaining : $622,412
Salary Average : $767,250
Salary Average Remaining : $622,412
Will Butcher $767,250 (1)
Salary Remaining : $622,412
Salary Average : $767,250
Salary Average Remaining : $622,412
Chad Ruhwedel $752,000 (1)
Salary Remaining : $610,041
Salary Average : $752,000
Salary Average Remaining : $610,041
Justin Dowling $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Stephen Halliday $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Zac Dalpe $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Nathan Walker $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players26
Salary Commitment
Year 2024 : $23,165,834
Year 2025 : $10,227,250
Year 2026 : $5,884,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $23,165,834
Year 2025 : $10,227,250
Year 2026 : $5,884,500
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$20,745,270
Farm
Home Games Left34
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$758,625

Expense

Pro Players Total Salaries$83,562,502
Pro Players Total Average Salaries$83,562,502
Farm Players Total Salaries$24,049,008
Farm Players Total Average Salaries$24,049,008
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,618,387
Farm Year To Date Expenses$4,558,283
Pro Salary Cap Per Days$426,339
Pro Salary Cap To Date$15,618,387
Farm Salary Cap Per Days$122,699
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,762,740
Farm Estimated Season Revenue$3,684,750
Pro Remaining Season Days159
Pro Expenses Per Days$426,339
Pro Estimated Expenses$67,787,901
Farm Remaining Season Days159
Farm Expenses Per Days$122,699
Farm Estimated Expenses$19,509,141
Estimated Season Expenses$87,297,042
Estimated Season Salary Cap$83,406,288
Estimate Under Maximum Salary Cap of $83,500,000$93,712
Estimate Over Minimum Salary Cap of $63,500,000 $19,906,288
Current Bank Account$114,362,845
Projected Bank Account$131,513,293

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $6,895,408
-Salary Average : $8,500,000
-Salary Average Remaining : $6,895,408
Thomas Chabot (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $6,165,306
-Salary Average : $7,600,000
-Salary Average Remaining : $6,165,306
Andrei Svechnikov (1 Way Contract) $7,362,500 (3)
-Salary Remaining : $5,972,640
-Salary Average : $7,362,500
-Salary Average Remaining : $5,972,640
Dylan Cozens (1 Way Contract) $6,745,000 (5)
-Salary Remaining : $5,471,709
-Salary Average : $6,745,000
-Salary Average Remaining : $5,471,709
Hampus Lindholm (1 Way Contract) $6,240,000 (3)
-Salary Remaining : $5,062,041
-Salary Average : $6,240,000
-Salary Average Remaining : $5,062,041
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,867,347
-Salary Average : $6,000,000
-Salary Average Remaining : $4,867,347
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,867,347
-Salary Average : $6,000,000
-Salary Average Remaining : $4,867,347
Jacob Markstrom (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,867,347
-Salary Average : $6,000,000
-Salary Average Remaining : $4,867,347
Alex Tuch (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $3,853,316
-Salary Average : $4,750,000
-Salary Average Remaining : $3,853,316
Andrew Copp (1 Way Contract) $3,822,000 (3)
-Salary Remaining : $3,100,500
-Salary Average : $3,822,000
-Salary Average Remaining : $3,100,500
Boone Jenner (1 Way Contract) $3,675,000 (1)
-Salary Remaining : $2,981,250
-Salary Average : $3,675,000
-Salary Average Remaining : $2,981,250
Frank Vatrano (1 Way Contract) $3,540,500 (2)
-Salary Remaining : $2,872,140
-Salary Average : $3,540,500
-Salary Average Remaining : $2,872,140
MacKenzie Weegar (1 Way Contract) $3,412,500 (2)
-Salary Remaining : $2,768,304
-Salary Average : $3,412,500
-Salary Average Remaining : $2,768,304
Alexander Romanov (1 Way Contract) $2,375,000 (4)
-Salary Remaining : $1,926,658
-Salary Average : $2,375,000
-Salary Average Remaining : $1,926,658
Vladislav Namestnikov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,622,449
-Salary Average : $2,000,000
-Salary Average Remaining : $1,622,449
Lukas Dostal (1 Way Contract) $1,150,001 (5)
-Salary Remaining : $932,909
-Salary Average : $1,150,001
-Salary Average Remaining : $932,909
Evan Rodrigues $1,060,000 (3)
-Salary Remaining : $859,898
-Salary Average : $1,060,000
-Salary Average Remaining : $859,898
Trevor van Riemsdyk $902,500 (3)
-Salary Remaining : $732,130
-Salary Average : $902,500
-Salary Average Remaining : $732,130
Kaiden Guhle $863,334 (1)
-Salary Remaining : $700,358
-Salary Average : $863,334
-Salary Average Remaining : $700,358
Logan Stankoven $814,167 (3)
-Salary Remaining : $660,472
-Salary Average : $814,167
-Salary Average Remaining : $660,472
Wyatt Newpower $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players21
Salary Commitment
Year 2024 : $83,562,502
Year 2025 : $45,424,168
Year 2026 : $30,471,168
Year 2027 : $10,270,001
Salary Average Commitment
Year 2024 : $83,562,502
Year 2025 : $45,424,168
Year 2026 : $30,471,168
Year 2027 : $10,270,001
Salary Cap with 1 Way Contract
Year 2024 : $83,562,502
Year 2025 : $45,424,168
Year 2026 : $30,471,168
Year 2027 : $10,270,001

Farm Players Salaries

Robert Trivigno $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Hunter McKown $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Vasily Ponomarev $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Michael Milne $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Nico Sturm $909,090 (2)
Salary Remaining : $737,476
Salary Average : $909,090
Salary Average Remaining : $737,476
Mavrik Bourque $894,167 (1)
Salary Remaining : $725,370
Salary Average : $894,167
Salary Average Remaining : $725,370
A.J. Greer $892,500 (1)
Salary Remaining : $724,018
Salary Average : $892,500
Salary Average Remaining : $724,018
Michael Callahan $883,750 (1)
Salary Remaining : $716,920
Salary Average : $883,750
Salary Average Remaining : $716,920
Calle Clang $878,333 (1)
Salary Remaining : $712,525
Salary Average : $878,333
Salary Average Remaining : $712,525
Nikita Chibrikov $875,833 (3)
Salary Remaining : $710,497
Salary Average : $875,833
Salary Average Remaining : $710,497
Hardy Haman Aktell $870,000 (1)
Salary Remaining : $705,765
Salary Average : $870,000
Salary Average Remaining : $705,765
Jake Leschyshyn $869,500 (2)
Salary Remaining : $705,360
Salary Average : $869,500
Salary Average Remaining : $705,360
Jesper Boqvist $869,500 (2)
Salary Remaining : $705,360
Salary Average : $869,500
Salary Average Remaining : $705,360
Connor Dewar $869,500 (2)
Salary Remaining : $705,360
Salary Average : $869,500
Salary Average Remaining : $705,360
Jordan Gross $862,500 (3)
Salary Remaining : $699,681
Salary Average : $862,500
Salary Average Remaining : $699,681
Lucas Edmonds $861,667 (1)
Salary Remaining : $699,005
Salary Average : $861,667
Salary Average Remaining : $699,005
Alexis Gendron $860,000 (3)
Salary Remaining : $697,653
Salary Average : $860,000
Salary Average Remaining : $697,653
Samuel Knazko $847,500 (1)
Salary Remaining : $687,513
Salary Average : $847,500
Salary Average Remaining : $687,513
Pavel Novak $846,667 (3)
Salary Remaining : $686,837
Salary Average : $846,667
Salary Average Remaining : $686,837
Dennis Hildeby $843,333 (3)
Salary Remaining : $684,132
Salary Average : $843,333
Salary Average Remaining : $684,132
Samuel Asselin $840,000 (2)
Salary Remaining : $681,429
Salary Average : $840,000
Salary Average Remaining : $681,429
Alex Steeves $834,167 (1)
Salary Remaining : $676,697
Salary Average : $834,167
Salary Average Remaining : $676,697
Arvid Holm $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Jakub Skarek $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Jett Woo $798,250 (3)
Salary Remaining : $647,560
Salary Average : $798,250
Salary Average Remaining : $647,560
Jack Finley $797,500 (1)
Salary Remaining : $646,952
Salary Average : $797,500
Salary Average Remaining : $646,952
Calen Addison $775,500 (3)
Salary Remaining : $629,105
Salary Average : $775,500
Salary Average Remaining : $629,105
Brandon Bussi $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players28
Salary Commitment
Year 2024 : $24,049,007
Year 2025 : $15,364,423
Year 2026 : $7,481,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $24,049,007
Year 2025 : $15,364,423
Year 2026 : $7,481,833
Year 2027 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$26,672,490
Farm
Home Games Left32
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$975,375

Expense

Pro Players Total Salaries$66,096,348
Pro Players Total Average Salaries$66,096,348
Farm Players Total Salaries$20,999,640
Farm Players Total Average Salaries$20,999,640
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,725,000
Pro Year To Date Expenses$12,477,362
Farm Year To Date Expenses$3,964,217
Pro Salary Cap Per Days$337,226
Pro Salary Cap To Date$12,391,267
Farm Salary Cap Per Days$107,141
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,835,520
Farm Estimated Season Revenue$3,468,000
Pro Remaining Season Days159
Pro Expenses Per Days$337,226
Pro Estimated Expenses$53,618,934
Farm Remaining Season Days159
Farm Expenses Per Days$107,141
Farm Estimated Expenses$17,035,419
Estimated Season Expenses$70,654,353
Estimated Season Salary Cap$70,735,201
Estimate Under Maximum Salary Cap of $83,500,000$12,764,799
Estimate Over Minimum Salary Cap of $63,500,000 $7,235,201
Current Bank Account$96,202,691
Projected Bank Account$123,851,858

Pro Players Salaries

Claude Giroux (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,272,959
-Salary Average : $6,500,000
-Salary Average Remaining : $5,272,959
Anthony Mantha (1 Way Contract) $5,928,000 (2)
-Salary Remaining : $4,808,939
-Salary Average : $5,928,000
-Salary Average Remaining : $4,808,939
Esa Lindell (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $4,705,102
-Salary Average : $5,800,000
-Salary Average Remaining : $4,705,102
Darcy Kuemper (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $4,258,929
-Salary Average : $5,250,000
-Salary Average Remaining : $4,258,929
Spencer Knight (1 Way Contract) $4,635,000 (5)
-Salary Remaining : $3,760,026
-Salary Average : $4,635,000
-Salary Average Remaining : $3,760,026
Josh Manson (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,650,510
-Salary Average : $4,500,000
-Salary Average Remaining : $3,650,510
Christian Dvorak (1 Way Contract) $4,450,000 (1)
-Salary Remaining : $3,609,949
-Salary Average : $4,450,000
-Salary Average Remaining : $3,609,949
Alexandre Carrier (1 Way Contract) $3,937,500 (5)
-Salary Remaining : $3,194,196
-Salary Average : $3,937,500
-Salary Average Remaining : $3,194,196
Craig Smith (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,514,796
-Salary Average : $3,100,000
-Salary Average Remaining : $2,514,796
Jordan Greenway (1 Way Contract) $3,060,000 (2)
-Salary Remaining : $2,482,347
-Salary Average : $3,060,000
-Salary Average Remaining : $2,482,347
Jesse Puljujarvi (1 Way Contract) $3,050,000 (2)
-Salary Remaining : $2,474,235
-Salary Average : $3,050,000
-Salary Average Remaining : $2,474,235
Sean Kuraly (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,028,061
-Salary Average : $2,500,000
-Salary Average Remaining : $2,028,061
Marcus Johansson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,622,449
-Salary Average : $2,000,000
-Salary Average Remaining : $1,622,449
Yakov Trenin (1 Way Contract) $1,768,000 (4)
-Salary Remaining : $1,434,245
-Salary Average : $1,768,000
-Salary Average Remaining : $1,434,245
Jack McBain $1,599,999 (4)
-Salary Remaining : $1,297,958
-Salary Average : $1,599,999
-Salary Average Remaining : $1,297,958
Cam York (1 Way Contract) $1,580,000 (5)
-Salary Remaining : $1,281,735
-Salary Average : $1,580,000
-Salary Average Remaining : $1,281,735
Nick Perbix (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $912,628
-Salary Average : $1,125,000
-Salary Average Remaining : $912,628
Jack Drury $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Bobby Brink $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Quinton Byfield $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Braden Schneider $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Simon Benoit $825,349 (1)
-Salary Remaining : $669,543
-Salary Average : $825,349
-Salary Average Remaining : $669,543
Noah Gregor $787,500 (3)
-Salary Remaining : $638,839
-Salary Average : $787,500
-Salary Average Remaining : $638,839
Alexander Peters $0 (0)
Justin Richards $0 (0)
Total Pro Players25
Salary Commitment
Year 2024 : $66,096,348
Year 2025 : $39,220,999
Year 2026 : $14,307,999
Year 2027 : $13,520,499
Salary Average Commitment
Year 2024 : $66,096,348
Year 2025 : $39,220,999
Year 2026 : $14,307,999
Year 2027 : $13,520,499
Salary Cap with 1 Way Contract
Year 2024 : $66,096,348
Year 2025 : $39,220,999
Year 2026 : $14,307,999
Year 2027 : $13,520,499

Farm Players Salaries

Jaret Anderson-Dolan $927,750 (2)
Salary Remaining : $752,614
Salary Average : $927,750
Salary Average Remaining : $752,614
Arturs Silovs $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Peyton Krebs $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Chaz Lucius $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Luke Henman $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Mads Sogaard $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Ryan Johnson $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Matthew Kessel $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Graeme Clarke $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Donald Busdeker $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Jack Quinn $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Clark Bishop $888,000 (1)
Salary Remaining : $720,367
Salary Average : $888,000
Salary Average Remaining : $720,367
Matthew Maggio $870,000 (3)
Salary Remaining : $705,765
Salary Average : $870,000
Salary Average Remaining : $705,765
Antti Tuomisto $867,500 (2)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
David Spacek $862,500 (3)
Salary Remaining : $699,681
Salary Average : $862,500
Salary Average Remaining : $699,681
Oskari Salminen $855,000 (3)
Salary Remaining : $693,597
Salary Average : $855,000
Salary Average Remaining : $693,597
Felix Robert $854,058 (2)
Salary Remaining : $692,833
Salary Average : $854,058
Salary Average Remaining : $692,833
Justin Sourdif $847,500 (1)
Salary Remaining : $687,513
Salary Average : $847,500
Salary Average Remaining : $687,513
Olen Zellweger $844,167 (3)
Salary Remaining : $684,809
Salary Average : $844,167
Salary Average Remaining : $684,809
Jack Thompson $828,333 (1)
Salary Remaining : $671,964
Salary Average : $828,333
Salary Average Remaining : $671,964
Ben McCartney $813,333 (1)
Salary Remaining : $659,796
Salary Average : $813,333
Salary Average Remaining : $659,796
Tyler Benson $770,750 (1)
Salary Remaining : $625,251
Salary Average : $770,750
Salary Average Remaining : $625,251
Sean Day $770,750 (1)
Salary Remaining : $625,251
Salary Average : $770,750
Salary Average Remaining : $625,251
Kieffer Bellows $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players24
Salary Commitment
Year 2024 : $20,999,641
Year 2025 : $8,680,975
Year 2026 : $3,431,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,999,641
Year 2025 : $8,680,975
Year 2026 : $3,431,667
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 70.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$17,781,660
Farm
Home Games Left35
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$650,250

Expense

Pro Players Total Salaries$87,473,873
Pro Players Total Average Salaries$87,473,873
Farm Players Total Salaries$16,204,850
Farm Players Total Average Salaries$16,204,850
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$377,150
Pro Year To Date Expenses$16,512,915
Farm Year To Date Expenses$3,059,086
Pro Salary Cap Per Days$423,336
Pro Salary Cap To Date$15,663,432
Farm Salary Cap Per Days$82,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,726,350
Farm Estimated Season Revenue$3,793,125
Pro Remaining Season Days159
Pro Expenses Per Days$446,295
Pro Estimated Expenses$70,960,905
Farm Remaining Season Days159
Farm Expenses Per Days$82,678
Farm Estimated Expenses$13,145,802
Estimated Season Expenses$84,106,707
Estimated Season Salary Cap$83,351,006
Estimate Under Maximum Salary Cap of $83,500,000$148,994
Estimate Over Minimum Salary Cap of $63,500,000 $19,851,006
Current Bank Account$40,069,962
Projected Bank Account$63,482,730

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,880,000 (2)
-Salary Remaining : $8,014,898
-Salary Average : $9,880,000
-Salary Average Remaining : $8,014,898
Pierre-Luc Dubois (1 Way Contract) $8,925,000 (2)
-Salary Remaining : $7,240,179
-Salary Average : $8,925,000
-Salary Average Remaining : $7,240,179
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $6,692,602
-Salary Average : $8,250,000
-Salary Average Remaining : $6,692,602
Brandon Montour (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $5,794,461
-Salary Average : $7,142,857
-Salary Average Remaining : $5,794,461
Elias Pettersson (1 Way Contract) $6,982,500 (3)
-Salary Remaining : $5,664,375
-Salary Average : $6,982,500
-Salary Average Remaining : $5,664,375
Sam Reinhart (1 Way Contract) $5,876,000 (2)
-Salary Remaining : $4,766,755
-Salary Average : $5,876,000
-Salary Average Remaining : $4,766,755
Josh Anderson (1 Way Contract) $5,775,000 (2)
-Salary Remaining : $4,684,821
-Salary Average : $5,775,000
-Salary Average Remaining : $4,684,821
Ondrej Palat (1 Way Contract) $5,580,000 (2)
-Salary Remaining : $4,526,633
-Salary Average : $5,580,000
-Salary Average Remaining : $4,526,633
Reilly Smith (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $3,731,633
-Salary Average : $4,600,000
-Salary Average Remaining : $3,731,633
Bowen Byram $4,042,500 (5)
-Salary Remaining : $3,279,375
-Salary Average : $4,042,500
-Salary Average Remaining : $3,279,375
Jake Middleton (1 Way Contract) $2,842,000 (5)
-Salary Remaining : $2,305,500
-Salary Average : $2,842,000
-Salary Average Remaining : $2,305,500
Klim Kostin (1 Way Contract) $2,080,000 (2)
-1 Way Contract Salary Cap : $955,000
-1 Way Contract Salary Cap Remaining : $774,719
-Salary Remaining : $1,687,347
-Salary Average : $2,080,000
-Salary Average Remaining : $1,687,347
Max Pacioretty $2,000,000 (1)
-Salary Remaining : $1,622,449
-Salary Average : $2,000,000
-Salary Average Remaining : $1,622,449
Sean Monahan (1 Way Contract) $1,885,750 (5)
-Salary Remaining : $1,529,767
-Salary Average : $1,885,750
-Salary Average Remaining : $1,529,767
Antti Raanta (1 Way Contract) $1,860,000 (1)
-1 Way Contract Salary Cap : $735,000
-1 Way Contract Salary Cap Remaining : $596,250
-Salary Remaining : $1,508,878
-Salary Average : $1,860,000
-Salary Average Remaining : $1,508,878
Colin Miller (1 Way Contract) $1,757,500 (2)
-1 Way Contract Salary Cap : $632,500
-1 Way Contract Salary Cap Remaining : $513,099
-Salary Remaining : $1,425,727
-Salary Average : $1,757,500
-Salary Average Remaining : $1,425,727
Jon Merrill (1 Way Contract) $1,140,000 (2)
-1 Way Contract Salary Cap : $15,000
-1 Way Contract Salary Cap Remaining : $12,168
-Salary Remaining : $924,796
-Salary Average : $1,140,000
-Salary Average Remaining : $924,796
Kevin Shattenkirk $976,500 (2)
-Salary Remaining : $792,161
-Salary Average : $976,500
-Salary Average Remaining : $792,161
Zach Benson $925,000 (3)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Brock Faber $925,000 (3)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Marco Rossi $894,167 (1)
-Salary Remaining : $725,370
-Salary Average : $894,167
-Salary Average Remaining : $725,370
Johnathan Kovacevic $818,599 (2)
-Salary Remaining : $664,068
-Salary Average : $818,599
-Salary Average Remaining : $664,068
Dan Vladar $780,000 (1)
-Salary Remaining : $632,755
-Salary Average : $780,000
-Salary Average Remaining : $632,755
Jimmy Vesey $776,000 (1)
-Salary Remaining : $629,510
-Salary Average : $776,000
-Salary Average Remaining : $629,510
Phillip Di Giuseppe $759,500 (1)
-Salary Remaining : $616,125
-Salary Average : $759,500
-Salary Average Remaining : $616,125
Michael Karow $0 (0)
Total Pro Players26
Salary Commitment
Year 2024 : $87,473,873
Year 2025 : $72,154,206
Year 2026 : $29,345,607
Year 2027 : $8,770,250
Salary Average Commitment
Year 2024 : $87,473,873
Year 2025 : $72,154,206
Year 2026 : $29,345,607
Year 2027 : $8,770,250
Salary Cap with 1 Way Contract
Year 2024 : $82,973,878
Year 2025 : $68,779,207
Year 2026 : $29,345,607
Year 2027 : $8,770,250

Farm Players Salaries

Riley Tufte $971,250 (2)
Salary Remaining : $787,902
Salary Average : $971,250
Salary Average Remaining : $787,902
Shane Bowers $952,750 (2)
Salary Remaining : $772,894
Salary Average : $952,750
Salary Average Remaining : $772,894
John Beecher $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Adam Klapka $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Ryan Suzuki $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Joe Hicketts $883,500 (3)
Salary Remaining : $716,717
Salary Average : $883,500
Salary Average Remaining : $716,717
Jayden Grubbe $867,500 (3)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Jakob Pelletier $863,333 (1)
Salary Remaining : $700,357
Salary Average : $863,333
Salary Average Remaining : $700,357
Roni Hirvonen $856,667 (3)
Salary Remaining : $694,949
Salary Average : $856,667
Salary Average Remaining : $694,949
Olof Lindbom $855,000 (2)
Salary Remaining : $693,597
Salary Average : $855,000
Salary Average Remaining : $693,597
Tyrel Bauer $850,000 (1)
Salary Remaining : $689,541
Salary Average : $850,000
Salary Average Remaining : $689,541
Topias Vilen $836,667 (3)
Salary Remaining : $678,725
Salary Average : $836,667
Salary Average Remaining : $678,725
Kyle MacLean $832,000 (2)
Salary Remaining : $674,939
Salary Average : $832,000
Salary Average Remaining : $674,939
Lias Andersson $807,849 (1)
Salary Remaining : $655,347
Salary Average : $807,849
Salary Average Remaining : $655,347
Grigori Denisenko $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Jeff Malott $797,334 (1)
Salary Remaining : $646,817
Salary Average : $797,334
Salary Average Remaining : $646,817
Blade Jenkins $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Dean Stewart $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Kevin Connauton $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players19
Salary Commitment
Year 2024 : $16,204,850
Year 2025 : $10,111,334
Year 2026 : $5,000,334
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,204,850
Year 2025 : $10,111,334
Year 2026 : $5,000,334
Year 2027 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 2000 - $100 - 1,958 - 97.90%
Level 2: 4000 - $80 - 3,878 - 96.95%
Level 3: 5000 - $60 - 4,601 - 92.02%
Level 4: 6000 - $40 - 5,500 - 91.66%
Luxury : 1000 - $200 - 952 - 95.24%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $10 - 3,500 - 100.00%
Farm Level 2: 1500 - $5 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %16,889 - 93.83%
Average Income per Game$1,776,897
Year to Date Revenue$12,438,281
Farm
Home Games Left34
Average Attendance - %5,000 - 100.00%
Average Income per Game$21,675
Year to Date Revenue$151,725

Expense

Pro Players Total Salaries$63,495,759
Pro Players Total Average Salaries$63,495,759
Farm Players Total Salaries$19,901,668
Farm Players Total Average Salaries$19,901,668
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$9,575,000
Pro Year To Date Expenses$11,986,446
Farm Year To Date Expenses$3,756,943
Pro Salary Cap Per Days$295,259
Pro Salary Cap To Date$10,924,583
Farm Salary Cap Per Days$101,539
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,414,508
Farm Estimated Season Revenue$736,950
Pro Remaining Season Days159
Pro Expenses Per Days$323,958
Pro Estimated Expenses$51,509,322
Farm Remaining Season Days159
Farm Expenses Per Days$101,539
Farm Estimated Expenses$16,144,701
Estimated Season Expenses$67,654,023
Estimated Season Salary Cap$67,445,764
Estimate Under Maximum Salary Cap of $83,500,000$16,054,236
Estimate Over Minimum Salary Cap of $63,500,000 $3,945,764
Current Bank Account$54,751,821
Projected Bank Account$48,249,256

Pro Players Salaries

Max Willman (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $5,577,168
-Salary Remaining : $6,489,796
-Salary Average : $8,000,000
-Salary Average Remaining : $6,489,796
Ryan Johansen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,489,796
-Salary Average : $8,000,000
-Salary Average Remaining : $6,489,796
Ivan Provorov (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $5,475,765
-Salary Average : $6,750,000
-Salary Average Remaining : $5,475,765
Colin White (1 Way Contract) $4,750,000 (1)
-1 Way Contract Salary Cap : $3,625,000
-1 Way Contract Salary Cap Remaining : $2,940,689
-Salary Remaining : $3,853,316
-Salary Average : $4,750,000
-Salary Average Remaining : $3,853,316
Jesperi Kotkaniemi (1 Way Contract) $4,579,000 (3)
-Salary Remaining : $3,714,597
-Salary Average : $4,579,000
-Salary Average Remaining : $3,714,597
Mattias Samuelsson (1 Way Contract) $3,942,856 (1)
-Salary Remaining : $3,198,541
-Salary Average : $3,942,856
-Salary Average Remaining : $3,198,541
Marco Scandella (1 Way Contract) $3,275,000 (1)
-1 Way Contract Salary Cap : $2,150,000
-1 Way Contract Salary Cap Remaining : $1,744,133
-Salary Remaining : $2,656,760
-Salary Average : $3,275,000
-Salary Average Remaining : $2,656,760
Kaapo Kahkonen (1 Way Contract) $2,181,545 (1)
-Salary Remaining : $1,769,723
-Salary Average : $2,181,545
-Salary Average Remaining : $1,769,723
Pyotr Kochetkov (1 Way Contract) $2,080,000 (2)
-Salary Remaining : $1,687,347
-Salary Average : $2,080,000
-Salary Average Remaining : $1,687,347
Juuso Valimaki (1 Way Contract) $2,080,000 (2)
-Salary Remaining : $1,687,347
-Salary Average : $2,080,000
-Salary Average Remaining : $1,687,347
Jacob Bryson (1 Way Contract) $1,924,000 (1)
-1 Way Contract Salary Cap : $799,000
-1 Way Contract Salary Cap Remaining : $648,168
-Salary Remaining : $1,560,796
-Salary Average : $1,924,000
-Salary Average Remaining : $1,560,796
Egor Zamula (1 Way Contract) $1,768,000 (3)
-1 Way Contract Salary Cap : $643,000
-1 Way Contract Salary Cap Remaining : $521,617
-Salary Remaining : $1,434,245
-Salary Average : $1,768,000
-Salary Average Remaining : $1,434,245
Barrett Hayton $1,686,250 (4)
-Salary Remaining : $1,367,927
-Salary Average : $1,686,250
-Salary Average Remaining : $1,367,927
Sammy Blais (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $1,241,173
-Salary Average : $1,530,000
-Salary Average Remaining : $1,241,173
Morgan Frost $962,000 (2)
-Salary Remaining : $780,398
-Salary Average : $962,000
-Salary Average Remaining : $780,398
Logan Cooley $950,000 (3)
-Salary Remaining : $770,663
-Salary Average : $950,000
-Salary Average Remaining : $770,663
Luke Hughes $925,000 (3)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Dylan Guenther $925,000 (2)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Simon Nemec $925,000 (3)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
J.J. Moser $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Cole Perfetti $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Cole Sillinger $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Pavel Mintyukov $918,333 (3)
-Salary Remaining : $744,974
-Salary Average : $918,333
-Salary Average Remaining : $744,974
William Eklund $894,167 (1)
-Salary Remaining : $725,370
-Salary Average : $894,167
-Salary Average Remaining : $725,370
Juuso Parssinen $876,358 (3)
-Salary Remaining : $710,923
-Salary Average : $876,358
-Salary Average Remaining : $710,923
Paul Cotter $798,250 (2)
-Salary Remaining : $647,560
-Salary Average : $798,250
-Salary Average Remaining : $647,560
Erik Kallgren $0 (0)
Lucas Johansen $0 (0)
Riley Damiani $0 (0)
Ben Gleason $0 (0)
Jasper Weatherby $0 (0)
Total Pro Players31
Salary Commitment
Year 2024 : $63,495,759
Year 2025 : $19,473,191
Year 2026 : $12,627,941
Year 2027 : $1,686,250
Salary Average Commitment
Year 2024 : $63,495,759
Year 2025 : $19,473,191
Year 2026 : $12,627,941
Year 2027 : $1,686,250
Salary Cap with 1 Way Contract
Year 2024 : $57,870,758
Year 2025 : $18,348,191
Year 2026 : $11,502,941
Year 2027 : $1,686,250

Farm Players Salaries

Alexandre Texier $1,525,000 (2)
Salary Remaining : $1,237,117
Salary Average : $1,525,000
Salary Average Remaining : $1,237,117
Jack Studnicka $962,000 (2)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Urho Vaakanainen $962,000 (2)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Tyce Thompson $943,500 (1)
Salary Remaining : $765,390
Salary Average : $943,500
Salary Average Remaining : $765,390
Jiri Kulich $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Adam Scheel $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Victor Soderstrom $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Kent Johnson $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Joakim Kemell $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Kole Lind $892,500 (3)
Salary Remaining : $724,018
Salary Average : $892,500
Salary Average Remaining : $724,018
Ronnie Attard $884,000 (2)
Salary Remaining : $717,122
Salary Average : $884,000
Salary Average Remaining : $717,122
Nikita Novikov $867,500 (3)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Ville Ottavainen $867,500 (3)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Keean Washkurak $862,500 (1)
Salary Remaining : $699,681
Salary Average : $862,500
Salary Average Remaining : $699,681
Ryan O'Rourke $855,834 (1)
Salary Remaining : $694,274
Salary Average : $855,834
Salary Average Remaining : $694,274
Akira Schmid $850,833 (1)
Salary Remaining : $690,217
Salary Average : $850,833
Salary Average Remaining : $690,217
Arshdeep Bains $816,667 (1)
Salary Remaining : $662,500
Salary Average : $816,667
Salary Average Remaining : $662,500
Maxence Guenette $813,333 (1)
Salary Remaining : $659,796
Salary Average : $813,333
Salary Average Remaining : $659,796
Valtteri Puustinen $806,000 (2)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Jon-Randall Avon $800,000 (3)
Salary Remaining : $648,980
Salary Average : $800,000
Salary Average Remaining : $648,980
Hunter Jones $787,500 (1)
Salary Remaining : $638,839
Salary Average : $787,500
Salary Average Remaining : $638,839
Ben Jones $780,000 (2)
Salary Remaining : $632,755
Salary Average : $780,000
Salary Average Remaining : $632,755
Total Farm Players22
Salary Commitment
Year 2024 : $19,901,667
Year 2025 : $12,121,500
Year 2026 : $5,277,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $19,901,667
Year 2025 : $12,121,500
Year 2026 : $5,277,500
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$20,745,270
Farm
Home Games Left34
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$758,625

Expense

Pro Players Total Salaries$60,018,628
Pro Players Total Average Salaries$60,018,628
Farm Players Total Salaries$15,329,834
Farm Players Total Average Salaries$15,329,834
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,708,750
Pro Year To Date Expenses$11,117,667
Farm Year To Date Expenses$2,709,566
Pro Salary Cap Per Days$306,217
Pro Salary Cap To Date$11,117,667
Farm Salary Cap Per Days$78,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,762,740
Farm Estimated Season Revenue$3,684,750
Pro Remaining Season Days159
Pro Expenses Per Days$306,217
Pro Estimated Expenses$48,688,503
Farm Remaining Season Days159
Farm Expenses Per Days$78,213
Farm Estimated Expenses$12,435,867
Estimated Season Expenses$61,124,370
Estimated Season Salary Cap$65,514,920
Estimate Under Maximum Salary Cap of $83,500,000$17,985,080
Estimate Over Minimum Salary Cap of $63,500,000 $2,014,920
Current Bank Account$52,676,662
Projected Bank Account$95,999,782

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $9,360,000 (3)
-Salary Remaining : $7,593,061
-Salary Average : $9,360,000
-Salary Average Remaining : $7,593,061
Brent Burns (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,489,796
-Salary Average : $8,000,000
-Salary Average Remaining : $6,489,796
Jack Becker $8,000,000 (1)
-Salary Remaining : $6,489,796
-Salary Average : $8,000,000
-Salary Average Remaining : $6,489,796
Kris Letang (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $4,948,469
-Salary Average : $6,100,000
-Salary Average Remaining : $4,948,469
Rickard Rakell (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $3,853,316
-Salary Average : $4,750,000
-Salary Average Remaining : $3,853,316
Nikita Zaitsev (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,650,510
-Salary Average : $4,500,000
-Salary Average Remaining : $3,650,510
Anton Forsberg (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,230,867
-Salary Average : $2,750,000
-Salary Average Remaining : $2,230,867
Dillon Dube (1 Way Contract) $2,365,000 (3)
-Salary Remaining : $1,918,546
-Salary Average : $2,365,000
-Salary Average Remaining : $1,918,546
Kailer Yamamoto (1 Way Contract) $2,181,545 (3)
-Salary Remaining : $1,769,723
-Salary Average : $2,181,545
-Salary Average Remaining : $1,769,723
Vince Dunn (1 Way Contract) $1,893,750 (1)
-Salary Remaining : $1,536,256
-Salary Average : $1,893,750
-Salary Average Remaining : $1,536,256
Arber Xhekaj $1,235,000 (5)
-Salary Remaining : $1,001,862
-Salary Average : $1,235,000
-Salary Average Remaining : $1,001,862
Adin Hill $904,000 (2)
-Salary Remaining : $733,347
-Salary Average : $904,000
-Salary Average Remaining : $733,347
Vinni Lettieri $855,000 (2)
-Salary Remaining : $693,597
-Salary Average : $855,000
-Salary Average Remaining : $693,597
Adam Raska $848,333 (1)
-Salary Remaining : $688,189
-Salary Average : $848,333
-Salary Average Remaining : $688,189
Michael Pezzetta $836,875 (4)
-Salary Remaining : $678,893
-Salary Average : $836,875
-Salary Average Remaining : $678,893
Jordan Spence $820,000 (1)
-Salary Remaining : $665,204
-Salary Average : $820,000
-Salary Average Remaining : $665,204
Matt Nieto $816,000 (3)
-Salary Remaining : $661,959
-Salary Average : $816,000
-Salary Average Remaining : $661,959
Luke Evangelista $797,500 (1)
-Salary Remaining : $646,952
-Salary Average : $797,500
-Salary Average Remaining : $646,952
Zac Jones $755,625 (3)
-Salary Remaining : $612,982
-Salary Average : $755,625
-Salary Average Remaining : $612,982
Riley Bezeau $750,000 (3)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Bryce Kindopp $750,000 (3)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Brandon Baddock $750,000 (3)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players22
Salary Commitment
Year 2024 : $60,018,628
Year 2025 : $26,309,045
Year 2026 : $24,550,045
Year 2027 : $2,071,875
Salary Average Commitment
Year 2024 : $60,018,628
Year 2025 : $26,309,045
Year 2026 : $24,550,045
Year 2027 : $2,071,875
Salary Cap with 1 Way Contract
Year 2024 : $60,018,628
Year 2025 : $26,309,045
Year 2026 : $24,550,045
Year 2027 : $2,071,875

Farm Players Salaries

Logan Mailloux $875,000 (3)
Salary Remaining : $709,821
Salary Average : $875,000
Salary Average Remaining : $709,821
Sebastian Cossa $863,334 (3)
Salary Remaining : $700,358
Salary Average : $863,334
Salary Average Remaining : $700,358
Gavin Bayreuther $816,500 (2)
Salary Remaining : $662,365
Salary Average : $816,500
Salary Average Remaining : $662,365
Evan Cormier $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Austin Osmanski $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jarid Lukosevicius $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jaxsen Wiebe $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Kevin Wall $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Kale Kessy $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Louis Boudon $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Lucas Ciona $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Mark Duarte $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Mark Rassell $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Mark Senden $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Matt Filipe $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Logan Nijhoff $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Marshall Rifai $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Riley Sawchuk $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Vincent Sevigny $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Andy Welinski $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players20
Salary Commitment
Year 2024 : $15,329,834
Year 2025 : $4,804,834
Year 2026 : $3,238,334
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,329,834
Year 2025 : $4,804,834
Year 2026 : $3,238,334
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$26,672,490
Farm
Home Games Left32
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$975,375

Expense

Pro Players Total Salaries$82,754,810
Pro Players Total Average Salaries$82,754,810
Farm Players Total Salaries$19,297,292
Farm Players Total Average Salaries$19,297,292
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,268,952
Farm Year To Date Expenses$3,615,070
Pro Salary Cap Per Days$422,218
Pro Salary Cap To Date$15,268,952
Farm Salary Cap Per Days$98,456
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,835,520
Farm Estimated Season Revenue$3,468,000
Pro Remaining Season Days159
Pro Expenses Per Days$422,218
Pro Estimated Expenses$67,132,662
Farm Remaining Season Days159
Farm Expenses Per Days$98,456
Farm Estimated Expenses$15,654,504
Estimated Season Expenses$82,787,166
Estimated Season Salary Cap$82,401,614
Estimate Under Maximum Salary Cap of $83,500,000$1,098,386
Estimate Over Minimum Salary Cap of $63,500,000 $18,901,614
Current Bank Account$37,893,843
Projected Bank Account$53,410,197

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,360,000 (4)
-Salary Remaining : $7,593,061
-Salary Average : $9,360,000
-Salary Average Remaining : $7,593,061
Dylan Larkin (1 Way Contract) $8,625,000 (1)
-Salary Remaining : $6,996,811
-Salary Average : $8,625,000
-Salary Average Remaining : $6,996,811
Nick Suzuki (1 Way Contract) $7,481,250 (4)
-Salary Remaining : $6,068,973
-Salary Average : $7,481,250
-Salary Average Remaining : $6,068,973
Patrik Laine (1 Way Contract) $7,125,000 (2)
-Salary Remaining : $5,779,974
-Salary Average : $7,125,000
-Salary Average Remaining : $5,779,974
Troy Terry $6,650,000 (2)
-Salary Remaining : $5,394,643
-Salary Average : $6,650,000
-Salary Average Remaining : $5,394,643
Darnell Nurse (1 Way Contract) $5,824,000 (2)
-Salary Remaining : $4,724,571
-Salary Average : $5,824,000
-Salary Average Remaining : $4,724,571
Jeff Petry (1 Way Contract) $5,812,500 (1)
-Salary Remaining : $4,715,242
-Salary Average : $5,812,500
-Salary Average Remaining : $4,715,242
Tristan Jarry (1 Way Contract) $5,213,750 (3)
-Salary Remaining : $4,229,522
-Salary Average : $5,213,750
-Salary Average Remaining : $4,229,522
Andre Burakovsky (1 Way Contract) $5,096,000 (2)
-Salary Remaining : $4,134,000
-Salary Average : $5,096,000
-Salary Average Remaining : $4,134,000
Joel Edmundson (1 Way Contract) $3,430,000 (1)
-Salary Remaining : $2,782,500
-Salary Average : $3,430,000
-Salary Average Remaining : $2,782,500
Adam Lowry (1 Way Contract) $3,354,166 (2)
-Salary Remaining : $2,720,982
-Salary Average : $3,354,166
-Salary Average Remaining : $2,720,982
Mario Ferraro (1 Way Contract) $3,087,500 (3)
-Salary Remaining : $2,504,656
-Salary Average : $3,087,500
-Salary Average Remaining : $2,504,656
Dante Fabbro (1 Way Contract) $2,280,000 (2)
-Salary Remaining : $1,849,592
-Salary Average : $2,280,000
-Salary Average Remaining : $1,849,592
Laurent Brossoit (1 Way Contract) $1,662,500 (2)
-Salary Remaining : $1,348,661
-Salary Average : $1,662,500
-Salary Average Remaining : $1,348,661
David Kampf (1 Way Contract) $1,575,000 (3)
-Salary Remaining : $1,277,679
-Salary Average : $1,575,000
-Salary Average Remaining : $1,277,679
Eetu Luostarinen $1,425,000 (3)
-Salary Remaining : $1,155,995
-Salary Average : $1,425,000
-Salary Average Remaining : $1,155,995
Sebastien Aho $1,087,060 (2)
-Salary Remaining : $881,850
-Salary Average : $1,087,060
-Salary Average Remaining : $881,850
Morgan Geekie $952,750 (1)
-Salary Remaining : $772,894
-Salary Average : $952,750
-Salary Average Remaining : $772,894
Lukas Reichel $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Anton Lundell $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Brandt Clarke $863,334 (3)
-Salary Remaining : $700,358
-Salary Average : $863,334
-Salary Average Remaining : $700,358
Total Pro Players21
Salary Commitment
Year 2024 : $82,754,810
Year 2025 : $62,084,560
Year 2026 : $29,005,834
Year 2027 : $16,841,250
Salary Average Commitment
Year 2024 : $82,754,810
Year 2025 : $62,084,560
Year 2026 : $29,005,834
Year 2027 : $16,841,250
Salary Cap with 1 Way Contract
Year 2024 : $82,754,810
Year 2025 : $62,084,560
Year 2026 : $29,005,834
Year 2027 : $16,841,250

Farm Players Salaries

Lane Pederson $990,675 (2)
Salary Remaining : $803,660
Salary Average : $990,675
Salary Average Remaining : $803,660
Mike Hardman $952,750 (1)
Salary Remaining : $772,894
Salary Average : $952,750
Salary Average Remaining : $772,894
William Bitten $952,750 (1)
Salary Remaining : $772,894
Salary Average : $952,750
Salary Average Remaining : $772,894
Ivan Miroshnichenko $950,000 (3)
Salary Remaining : $770,663
Salary Average : $950,000
Salary Average Remaining : $770,663
Valtteri Pulli $950,000 (2)
Salary Remaining : $770,663
Salary Average : $950,000
Salary Average Remaining : $770,663
Max Jones $950,000 (2)
Salary Remaining : $770,663
Salary Average : $950,000
Salary Average Remaining : $770,663
Declan Chisholm $940,000 (3)
Salary Remaining : $762,551
Salary Average : $940,000
Salary Average Remaining : $762,551
Aidan McDonough $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Ville Heinola $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Reese Johnson $907,258 (1)
Salary Remaining : $735,990
Salary Average : $907,258
Salary Average Remaining : $735,990
Trevor Kuntar $867,500 (2)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Simon Lundmark $850,833 (1)
Salary Remaining : $690,217
Salary Average : $850,833
Salary Average Remaining : $690,217
Nico Daws $850,833 (1)
Salary Remaining : $690,217
Salary Average : $850,833
Salary Average Remaining : $690,217
Santeri Hatakka $850,833 (3)
Salary Remaining : $690,217
Salary Average : $850,833
Salary Average Remaining : $690,217
Mikko Kokkonen $846,667 (1)
Salary Remaining : $686,837
Salary Average : $846,667
Salary Average Remaining : $686,837
Chase De Leo $840,000 (1)
Salary Remaining : $681,429
Salary Average : $840,000
Salary Average Remaining : $681,429
Mason Millman $818,333 (3)
Salary Remaining : $663,852
Salary Average : $818,333
Salary Average Remaining : $663,852
William Villeneuve $817,778 (1)
Salary Remaining : $663,402
Salary Average : $817,778
Salary Average Remaining : $663,402
Axel Jonsson-Fjallby $813,750 (2)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Joseph Woll $797,333 (2)
Salary Remaining : $646,816
Salary Average : $797,333
Salary Average Remaining : $646,816
Travis Barron $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Brett Budgell $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players22
Salary Commitment
Year 2024 : $19,297,293
Year 2025 : $10,603,424
Year 2026 : $4,309,166
Year 2027 : $0
Salary Average Commitment
Year 2024 : $19,297,293
Year 2025 : $10,603,424
Year 2026 : $4,309,166
Year 2027 : $0

Oilers

Oilers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$23,708,880
Farm
Home Games Left33
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$867,000

Expense

Pro Players Total Salaries$84,791,902
Pro Players Total Average Salaries$84,791,903
Farm Players Total Salaries$20,678,332
Farm Players Total Average Salaries$20,678,332
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,843,630
Farm Year To Date Expenses$4,066,587
Pro Salary Cap Per Days$426,872
Pro Salary Cap To Date$15,671,430
Farm Salary Cap Per Days$105,502
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,799,130
Farm Estimated Season Revenue$3,576,375
Pro Remaining Season Days159
Pro Expenses Per Days$432,612
Pro Estimated Expenses$68,785,308
Farm Remaining Season Days159
Farm Expenses Per Days$105,502
Farm Estimated Expenses$16,774,818
Estimated Season Expenses$85,560,126
Estimated Season Salary Cap$83,544,078
Estimate Under Maximum Salary Cap of $83,500,000-$44,078
Estimate Over Minimum Salary Cap of $63,500,000 $20,044,078
Current Bank Account$86,285,022
Projected Bank Account$102,100,401

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $8,923,469
-Salary Average : $11,000,000
-Salary Average Remaining : $8,923,469
Brayden Point (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $8,112,245
-Salary Average : $10,000,000
-Salary Average Remaining : $8,112,245
Ilya Sorokin (1 Way Contract) $8,750,000 (5)
-Salary Remaining : $7,098,214
-Salary Average : $8,750,000
-Salary Average Remaining : $7,098,214
Steven Stamkos (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $6,895,408
-Salary Average : $8,500,000
-Salary Average Remaining : $6,895,408
Kevin Fiala (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,489,796
-Salary Average : $8,000,000
-Salary Average Remaining : $6,489,796
Kyle Connor (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $5,794,461
-Salary Average : $7,142,858
-Salary Average Remaining : $5,794,461
Vladislav Gavrikov (1 Way Contract) $6,250,000 (5)
-Salary Remaining : $5,070,153
-Salary Average : $6,250,000
-Salary Average Remaining : $5,070,153
Drake Batherson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,056,122
-Salary Average : $5,000,000
-Salary Average Remaining : $4,056,122
David Savard (1 Way Contract) $3,605,000 (1)
-Salary Remaining : $2,924,464
-Salary Average : $3,605,000
-Salary Average Remaining : $2,924,464
Nicolas Roy (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,433,673
-Salary Average : $3,000,000
-Salary Average Remaining : $2,433,673
Brett Kulak (1 Way Contract) $2,612,500 (3)
-Salary Remaining : $2,119,324
-Salary Average : $2,612,500
-Salary Average Remaining : $2,119,324
Tommy Novak $2,181,545 (1)
-Salary Remaining : $1,769,723
-Salary Average : $2,181,545
-Salary Average Remaining : $1,769,723
Jack Campbell (1 Way Contract) $1,650,000 (1)
-1 Way Contract Salary Cap : $525,000
-1 Way Contract Salary Cap Remaining : $425,893
-Salary Remaining : $1,338,520
-Salary Average : $1,650,000
-Salary Average Remaining : $1,338,520
Zach Whitecloud $950,000 (1)
-Salary Remaining : $770,663
-Salary Average : $950,000
-Salary Average Remaining : $770,663
Daniil Miromanov $950,000 (2)
-Salary Remaining : $770,663
-Salary Average : $950,000
-Salary Average Remaining : $770,663
Jonatan Berggren $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Lucas Raymond $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Tye Kartye $925,000 (2)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Brogan Rafferty $875,000 (2)
-Salary Remaining : $709,821
-Salary Average : $875,000
-Salary Average Remaining : $709,821
Pontus Holmberg $800,000 (3)
-Salary Remaining : $648,980
-Salary Average : $800,000
-Salary Average Remaining : $648,980
Thomas Milic $750,000 (1)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players21
Salary Commitment
Year 2024 : $84,791,902
Year 2025 : $36,162,500
Year 2026 : $28,412,500
Year 2027 : $25,000,000
Salary Average Commitment
Year 2024 : $84,791,903
Year 2025 : $36,162,500
Year 2026 : $28,412,500
Year 2027 : $25,000,000
Salary Cap with 1 Way Contract
Year 2024 : $83,666,904
Year 2025 : $36,162,500
Year 2026 : $28,412,500
Year 2027 : $25,000,000

Farm Players Salaries

Owen Sillinger $970,000 (2)
Salary Remaining : $786,888
Salary Average : $970,000
Salary Average Remaining : $786,888
Tanner Laczynski $950,000 (1)
Salary Remaining : $770,663
Salary Average : $950,000
Salary Average Remaining : $770,663
Connor Mackey $950,000 (1)
Salary Remaining : $770,663
Salary Average : $950,000
Salary Average Remaining : $770,663
Wyatt Kalynuk $950,000 (1)
Salary Remaining : $770,663
Salary Average : $950,000
Salary Average Remaining : $770,663
Drew Helleson $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Carter Savoie $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Nikita Nesterenko $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Maximus Wanner $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Nikolas Matinpalo $885,000 (1)
Salary Remaining : $717,934
Salary Average : $885,000
Salary Average Remaining : $717,934
Matthew Highmore $875,000 (3)
Salary Remaining : $709,821
Salary Average : $875,000
Salary Average Remaining : $709,821
Helge Grans $870,000 (1)
Salary Remaining : $705,765
Salary Average : $870,000
Salary Average Remaining : $705,765
Daniil Misyul $867,500 (2)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Brett Berard $867,500 (3)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Oskar Pettersson $865,000 (3)
Salary Remaining : $701,709
Salary Average : $865,000
Salary Average Remaining : $701,709
Dmitri Samorukov $850,000 (2)
Salary Remaining : $689,541
Salary Average : $850,000
Salary Average Remaining : $689,541
Brady Keeper $850,000 (2)
Salary Remaining : $689,541
Salary Average : $850,000
Salary Average Remaining : $689,541
Jakub Brabenec $828,333 (3)
Salary Remaining : $671,964
Salary Average : $828,333
Salary Average Remaining : $671,964
Alex Limoges $800,000 (2)
Salary Remaining : $648,980
Salary Average : $800,000
Salary Average Remaining : $648,980
Jacob Larsson $800,000 (1)
Salary Remaining : $648,980
Salary Average : $800,000
Salary Average Remaining : $648,980
Devin Cooley $800,000 (1)
Salary Remaining : $648,980
Salary Average : $800,000
Salary Average Remaining : $648,980
Jeremy Davies $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Gerry Mayhew $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jan Jenik $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Cooper Marody $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players24
Salary Commitment
Year 2024 : $20,678,333
Year 2025 : $12,223,333
Year 2026 : $5,110,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,678,333
Year 2025 : $12,223,333
Year 2026 : $5,110,833
Year 2027 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 2000 - $195 - 1,420 - 71.00%
Level 2: 4000 - $140 - 2,840 - 71.00%
Level 3: 5000 - $90 - 3,550 - 71.00%
Level 4: 6000 - $49 - 4,260 - 71.00%
Luxury : 1000 - $295 - 710 - 71.00%
Total Capacity :18000
Team Popularity : 50.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %12,780 - 71.00%
Average Income per Game$2,104,163
Year to Date Revenue$14,729,141
Farm
Home Games Left34
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$758,625

Expense

Pro Players Total Salaries$80,430,083
Pro Players Total Average Salaries$80,430,083
Farm Players Total Salaries$17,656,584
Farm Players Total Average Salaries$17,656,584
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$15,217,116
Farm Year To Date Expenses$3,112,528
Pro Salary Cap Per Days$410,358
Pro Salary Cap To Date$15,096,576
Farm Salary Cap Per Days$90,085
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,541,542
Farm Estimated Season Revenue$3,684,750
Pro Remaining Season Days159
Pro Expenses Per Days$410,358
Pro Estimated Expenses$65,246,922
Farm Remaining Season Days159
Farm Expenses Per Days$90,085
Farm Estimated Expenses$14,323,515
Estimated Season Expenses$79,570,437
Estimated Season Salary Cap$80,343,498
Estimate Under Maximum Salary Cap of $83,500,000$3,156,502
Estimate Over Minimum Salary Cap of $63,500,000 $16,843,498
Current Bank Account$21,748,233
Projected Bank Account$17,404,088

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $7,706,633
-Salary Average : $9,500,000
-Salary Average Remaining : $7,706,633
Aaron Ekblad (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,084,184
-Salary Average : $7,500,000
-Salary Average Remaining : $6,084,184
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $5,678,571
-Salary Average : $7,000,000
-Salary Average Remaining : $5,678,571
Brayden Schenn (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,272,959
-Salary Average : $6,500,000
-Salary Average Remaining : $5,272,959
Jeff Carter (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $5,070,153
-Salary Average : $6,250,000
-Salary Average Remaining : $5,070,153
Trevor Zegras $5,980,000 (4)
-Salary Remaining : $4,851,122
-Salary Average : $5,980,000
-Salary Average Remaining : $4,851,122
John Klingberg (1 Way Contract) $3,984,000 (2)
-Salary Remaining : $3,231,918
-Salary Average : $3,984,000
-Salary Average Remaining : $3,231,918
Jeremy Swayman (1 Way Contract) $3,892,000 (4)
-Salary Remaining : $3,157,286
-Salary Average : $3,892,000
-Salary Average Remaining : $3,157,286
Mike Hoffman (1 Way Contract) $3,760,000 (1)
-Salary Remaining : $3,050,204
-Salary Average : $3,760,000
-Salary Average Remaining : $3,050,204
Mike Reilly (1 Way Contract) $3,480,000 (3)
-Salary Remaining : $2,823,061
-Salary Average : $3,480,000
-Salary Average Remaining : $2,823,061
Radek Faksa (1 Way Contract) $3,405,000 (1)
-Salary Remaining : $2,762,219
-Salary Average : $3,405,000
-Salary Average Remaining : $2,762,219
Shayne Gostisbehere (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $2,595,918
-Salary Average : $3,200,000
-Salary Average Remaining : $2,595,918
Karel Vejmelka (1 Way Contract) $2,861,250 (4)
-Salary Remaining : $2,321,116
-Salary Average : $2,861,250
-Salary Average Remaining : $2,321,116
Justin Schultz (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,311,990
-Salary Average : $2,850,000
-Salary Average Remaining : $2,311,990
Alexander Barabanov (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,109,184
-Salary Average : $2,600,000
-Salary Average Remaining : $2,109,184
Artem Zub (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $2,068,622
-Salary Average : $2,550,000
-Salary Average Remaining : $2,068,622
Tyler Motte $1,566,000 (4)
-Salary Remaining : $1,270,378
-Salary Average : $1,566,000
-Salary Average Remaining : $1,270,378
Pat Maroon $1,000,000 (1)
-Salary Remaining : $811,224
-Salary Average : $1,000,000
-Salary Average Remaining : $811,224
Cole Smith $883,500 (2)
-Salary Remaining : $716,717
-Salary Average : $883,500
-Salary Average Remaining : $716,717
Julien Gauthier $840,000 (2)
-Salary Remaining : $681,429
-Salary Average : $840,000
-Salary Average Remaining : $681,429
Will Cuylle $828,333 (1)
-Salary Remaining : $671,964
-Salary Average : $828,333
-Salary Average Remaining : $671,964
Jonathan Gruden $0 (0)
Total Pro Players22
Salary Commitment
Year 2024 : $80,430,083
Year 2025 : $33,186,750
Year 2026 : $20,979,250
Year 2027 : $14,299,250
Salary Average Commitment
Year 2024 : $80,430,083
Year 2025 : $33,186,750
Year 2026 : $20,979,250
Year 2027 : $14,299,250
Salary Cap with 1 Way Contract
Year 2024 : $80,430,083
Year 2025 : $33,186,750
Year 2026 : $20,979,250
Year 2027 : $14,299,250

Farm Players Salaries

Logan O'Connor $1,176,000 (2)
Salary Remaining : $954,000
Salary Average : $1,176,000
Salary Average Remaining : $954,000
Zack MacEwen $971,250 (1)
Salary Remaining : $787,902
Salary Average : $971,250
Salary Average Remaining : $787,902
Brad Lambert $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Philip Broberg $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Jamieson Rees $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Joel Blomqvist $886,667 (3)
Salary Remaining : $719,286
Salary Average : $886,667
Salary Average Remaining : $719,286
Leo Loof $867,500 (3)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Ethan Cardwell $867,500 (3)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Kim Nousiainen $859,167 (1)
Salary Remaining : $696,977
Salary Average : $859,167
Salary Average Remaining : $696,977
Jakub Lauko $819,000 (3)
Salary Remaining : $664,393
Salary Average : $819,000
Salary Average Remaining : $664,393
Zemgus Girgensons $816,000 (3)
Salary Remaining : $661,959
Salary Average : $816,000
Salary Average Remaining : $661,959
Emilio Pettersen $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Tim Gettinger $787,500 (2)
Salary Remaining : $638,839
Salary Average : $787,500
Salary Average Remaining : $638,839
Brendan Lemieux $775,000 (3)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Byron Froese $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Justin Hryckowian $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Dennis Cesana $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jacob Murray $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jacob Barczewski $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Mitchell Vande Sompel $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Alex Jefferies $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players21
Salary Commitment
Year 2024 : $17,656,584
Year 2025 : $8,726,167
Year 2026 : $6,762,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,656,584
Year 2025 : $8,726,167
Year 2026 : $6,762,667
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 2000 - $195 - 1,540 - 77.00%
Level 2: 4000 - $140 - 3,080 - 77.00%
Level 3: 5000 - $90 - 3,850 - 77.00%
Level 4: 6000 - $49 - 4,620 - 77.00%
Luxury : 1000 - $295 - 770 - 77.00%
Total Capacity :18000
Team Popularity : 50.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$13,691,880
Farm
Home Games Left35
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$650,250

Expense

Pro Players Total Salaries$66,031,875
Pro Players Total Average Salaries$66,031,875
Farm Players Total Salaries$15,377,750
Farm Players Total Average Salaries$15,377,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$12,471,570
Farm Year To Date Expenses$2,776,765
Pro Salary Cap Per Days$331,158
Pro Salary Cap To Date$12,259,225
Farm Salary Cap Per Days$78,458
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$79,869,300
Farm Estimated Season Revenue$3,793,125
Pro Remaining Season Days159
Pro Expenses Per Days$336,897
Pro Estimated Expenses$53,566,623
Farm Remaining Season Days159
Farm Expenses Per Days$78,458
Farm Estimated Expenses$12,474,822
Estimated Season Expenses$66,041,445
Estimated Season Salary Cap$64,913,347
Estimate Under Maximum Salary Cap of $83,500,000$18,586,653
Estimate Over Minimum Salary Cap of $63,500,000 $1,413,347
Current Bank Account$36,724,814
Projected Bank Account$54,345,794

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $8,112,245
-Salary Average : $10,000,000
-Salary Average Remaining : $8,112,245
Taylor Hall (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $6,165,306
-Salary Average : $7,600,000
-Salary Average Remaining : $6,165,306
Cam Fowler (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,272,959
-Salary Average : $6,500,000
-Salary Average Remaining : $5,272,959
Cam Atkinson $5,875,000 (5)
-Salary Remaining : $4,765,944
-Salary Average : $5,875,000
-Salary Average Remaining : $4,765,944
Rasmus Ristolainen (1 Way Contract) $5,616,000 (2)
-Salary Remaining : $4,555,837
-Salary Average : $5,616,000
-Salary Average Remaining : $4,555,837
Jaden Schwartz (1 Way Contract) $5,610,000 (2)
-Salary Remaining : $4,550,969
-Salary Average : $5,610,000
-Salary Average Remaining : $4,550,969
Nick Leddy (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,082,653
-Salary Average : $3,800,000
-Salary Average Remaining : $3,082,653
Miles Wood (1 Way Contract) $2,650,000 (5)
-Salary Remaining : $2,149,745
-Salary Average : $2,650,000
-Salary Average Remaining : $2,149,745
Mattias Janmark (1 Way Contract) $2,438,000 (2)
-Salary Remaining : $1,977,765
-Salary Average : $2,438,000
-Salary Average Remaining : $1,977,765
Cody Glass (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $1,906,378
-Salary Average : $2,350,000
-Salary Average Remaining : $1,906,378
Jack Roslovic (1 Way Contract) $2,115,000 (1)
-Salary Remaining : $1,715,740
-Salary Average : $2,115,000
-Salary Average Remaining : $1,715,740
Sonny Milano (1 Way Contract) $2,014,000 (5)
-Salary Remaining : $1,633,806
-Salary Average : $2,014,000
-Salary Average Remaining : $1,633,806
Erik Brannstrom (1 Way Contract) $1,860,000 (2)
-Salary Remaining : $1,508,878
-Salary Average : $1,860,000
-Salary Average Remaining : $1,508,878
Anders Bjork (1 Way Contract) $1,520,000 (1)
-1 Way Contract Salary Cap : $395,000
-1 Way Contract Salary Cap Remaining : $320,434
-Salary Remaining : $1,233,061
-Salary Average : $1,520,000
-Salary Average Remaining : $1,233,061
Andreas Englund (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $916,684
-Salary Average : $1,130,000
-Salary Average Remaining : $916,684
Oskar Steen $878,750 (2)
-Salary Remaining : $712,864
-Salary Average : $878,750
-Salary Average Remaining : $712,864
Drew O'Connor $878,750 (2)
-Salary Remaining : $712,864
-Salary Average : $878,750
-Salary Average Remaining : $712,864
Ukko-Pekka Luukkonen $869,500 (2)
-Salary Remaining : $705,360
-Salary Average : $869,500
-Salary Average Remaining : $705,360
Joel Hanley $826,875 (1)
-Salary Remaining : $670,781
-Salary Average : $826,875
-Salary Average Remaining : $670,781
Olle Lycksell $750,000 (3)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
James Hamblin $750,000 (3)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players21
Salary Commitment
Year 2024 : $66,031,875
Year 2025 : $50,140,000
Year 2026 : $12,039,000
Year 2027 : $10,539,000
Salary Average Commitment
Year 2024 : $66,031,875
Year 2025 : $50,140,000
Year 2026 : $12,039,000
Year 2027 : $10,539,000
Salary Cap with 1 Way Contract
Year 2024 : $64,906,875
Year 2025 : $50,140,000
Year 2026 : $12,039,000
Year 2027 : $10,539,000

Farm Players Salaries

Dylan Coghlan $962,000 (2)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Sam Montembeault $950,000 (1)
Salary Remaining : $770,663
Salary Average : $950,000
Salary Average Remaining : $770,663
Glenn Gawdin $950,000 (1)
Salary Remaining : $770,663
Salary Average : $950,000
Salary Average Remaining : $770,663
Layton Ahac $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Tyler Angle $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Brandon Biro $878,750 (2)
Salary Remaining : $712,864
Salary Average : $878,750
Salary Average Remaining : $712,864
Jacob Ingham $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Lucas Carlsson $760,000 (2)
Salary Remaining : $616,531
Salary Average : $760,000
Salary Average Remaining : $616,531
Tyler Tucker $752,000 (3)
Salary Remaining : $610,041
Salary Average : $752,000
Salary Average Remaining : $610,041
Grant Cruikshank $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Danil Zhilkin $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Ethan de Jong $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Matt Luff $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Ilya Nikolaev $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Mathias Laferriere $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
William Riedell $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Zachary Massicotte $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Cole Koepke $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Cam Morrison $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players19
Salary Commitment
Year 2024 : $15,377,750
Year 2025 : $4,852,750
Year 2026 : $1,502,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,377,750
Year 2025 : $4,852,750
Year 2026 : $1,502,000
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 2000 - $160 - 1,420 - 71.00%
Level 2: 4000 - $100 - 2,840 - 71.00%
Level 3: 5000 - $40 - 3,550 - 71.00%
Level 4: 6000 - $23 - 4,260 - 71.00%
Luxury : 1000 - $220 - 710 - 71.00%
Total Capacity :18000
Team Popularity : 55.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left31
Average Attendance - %12,780 - 71.00%
Average Income per Game$1,351,996
Year to Date Revenue$13,519,960
Farm
Home Games Left31
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,083,750

Expense

Pro Players Total Salaries$79,593,169
Pro Players Total Average Salaries$79,593,170
Farm Players Total Salaries$17,680,334
Farm Players Total Average Salaries$17,680,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$14,958,877
Farm Year To Date Expenses$3,274,740
Pro Salary Cap Per Days$400,348
Pro Salary Cap To Date$14,775,197
Farm Salary Cap Per Days$90,206
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,911,876
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days159
Pro Expenses Per Days$406,088
Pro Estimated Expenses$64,567,992
Farm Remaining Season Days159
Farm Expenses Per Days$90,206
Farm Estimated Expenses$14,342,754
Estimated Season Expenses$78,910,746
Estimated Season Salary Cap$78,430,529
Estimate Under Maximum Salary Cap of $83,500,000$5,069,471
Estimate Over Minimum Salary Cap of $63,500,000 $14,930,529
Current Bank Account$10,170,090
Projected Bank Account($23,469,155)

Pro Players Salaries

Mitchell Marner (1 Way Contract) $10,893,000 (1)
-Salary Remaining : $8,836,668
-Salary Average : $10,893,000
-Salary Average Remaining : $8,836,668
Dougie Hamilton (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $7,301,020
-Salary Average : $9,000,000
-Salary Average Remaining : $7,301,020
Matt Duchene (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,489,796
-Salary Average : $8,000,000
-Salary Average Remaining : $6,489,796
Zach Parise (1 Way Contract) $7,538,461 (1)
-Salary Remaining : $6,115,384
-Salary Average : $7,538,462
-Salary Average Remaining : $6,115,385
Valeri Nichushkin (1 Way Contract) $7,105,000 (4)
-Salary Remaining : $5,763,750
-Salary Average : $7,105,000
-Salary Average Remaining : $5,763,750
Tom Wilson (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $4,191,326
-Salary Average : $5,166,666
-Salary Average Remaining : $4,191,326
Ville Husso (1 Way Contract) $4,892,500 (1)
-1 Way Contract Salary Cap : $3,767,500
-1 Way Contract Salary Cap Remaining : $3,056,288
-Salary Remaining : $3,968,916
-Salary Average : $4,892,500
-Salary Average Remaining : $3,968,916
Nick Foligno (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,650,510
-Salary Average : $4,500,000
-Salary Average Remaining : $3,650,510
Alexandar Georgiev (1 Way Contract) $3,910,000 (4)
-Salary Remaining : $3,171,888
-Salary Average : $3,910,000
-Salary Average Remaining : $3,171,888
Matt Dumba (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $2,920,408
-Salary Average : $3,600,000
-Salary Average Remaining : $2,920,408
Nicolas Hague (1 Way Contract) $2,410,000 (3)
-Salary Remaining : $1,955,051
-Salary Average : $2,410,000
-Salary Average Remaining : $1,955,051
Lars Eller (1 Way Contract) $2,278,500 (2)
-Salary Remaining : $1,848,375
-Salary Average : $2,278,500
-Salary Average Remaining : $1,848,375
Tomas Tatar (1 Way Contract) $1,674,000 (3)
-Salary Remaining : $1,357,990
-Salary Average : $1,674,000
-Salary Average Remaining : $1,357,990
Nick Cousins (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $1,265,510
-Salary Average : $1,560,000
-Salary Average Remaining : $1,265,510
Jordan Harris (1 Way Contract) $1,330,000 (5)
-Salary Remaining : $1,078,929
-Salary Average : $1,330,000
-Salary Average Remaining : $1,078,929
Jonathan Quick (1 Way Contract) $1,275,000 (1)
-Salary Remaining : $1,034,311
-Salary Average : $1,275,000
-Salary Average Remaining : $1,034,311
Philipp Kurashev $952,750 (2)
-Salary Remaining : $772,894
-Salary Average : $952,750
-Salary Average Remaining : $772,894
Michael Kesselring $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Kevin Korchinski $918,333 (3)
-Salary Remaining : $744,974
-Salary Average : $918,333
-Salary Average Remaining : $744,974
Zachary Bolduc $863,334 (3)
-Salary Remaining : $700,358
-Salary Average : $863,334
-Salary Average Remaining : $700,358
Beck Malenstyn $800,625 (2)
-Salary Remaining : $649,487
-Salary Average : $800,625
-Salary Average Remaining : $649,487
Montana Onyebuchi $0 (0)
Cole Clayton $0 (0)
Filip Engaras $0 (0)
Jonathan Aspirot $0 (0)
Dino Kambeitz $0 (0)
Adam Wilsby $0 (0)
Total Pro Players27
Salary Commitment
Year 2024 : $79,593,169
Year 2025 : $34,842,542
Year 2026 : $30,810,667
Year 2027 : $15,945,000
Salary Average Commitment
Year 2024 : $79,593,170
Year 2025 : $34,842,542
Year 2026 : $30,810,667
Year 2027 : $15,945,000
Salary Cap with 1 Way Contract
Year 2024 : $78,468,170
Year 2025 : $34,842,542
Year 2026 : $30,810,667
Year 2027 : $15,945,000

Farm Players Salaries

Haydn Fleury $1,265,000 (1)
Salary Remaining : $1,026,199
Salary Average : $1,265,000
Salary Average Remaining : $1,026,199
Zach Sawchenko $971,250 (2)
Salary Remaining : $787,902
Salary Average : $971,250
Salary Average Remaining : $787,902
Jonas Rondbjerg $962,000 (2)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Alexander Holtz $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Alex Turcotte $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Adam Beckman $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Nick Cicek $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Declan Carlile $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Nathan Gaucher $918,333 (3)
Salary Remaining : $744,974
Salary Average : $918,333
Salary Average Remaining : $744,974
Rasmus Asplund $866,250 (2)
Salary Remaining : $702,723
Salary Average : $866,250
Salary Average Remaining : $702,723
Ethan Del Mastro $855,833 (3)
Salary Remaining : $694,273
Salary Average : $855,833
Salary Average Remaining : $694,273
Rory Kerins $846,667 (3)
Salary Remaining : $686,837
Salary Average : $846,667
Salary Average Remaining : $686,837
Judd Caulfield $837,500 (2)
Salary Remaining : $679,401
Salary Average : $837,500
Salary Average Remaining : $679,401
Ozzy Wiesblatt $835,834 (1)
Salary Remaining : $678,049
Salary Average : $835,834
Salary Average Remaining : $678,049
Stanislav Svozil $825,000 (3)
Salary Remaining : $669,260
Salary Average : $825,000
Salary Average Remaining : $669,260
Martin Chromiak $820,000 (1)
Salary Remaining : $665,204
Salary Average : $820,000
Salary Average Remaining : $665,204
Jack Matier $801,667 (3)
Salary Remaining : $650,332
Salary Average : $801,667
Salary Average Remaining : $650,332
Jake Wise $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Cory Conacher $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Dominik Shine $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players20
Salary Commitment
Year 2024 : $17,680,334
Year 2025 : $7,884,500
Year 2026 : $4,247,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,680,334
Year 2025 : $7,884,500
Year 2026 : $4,247,500
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 2000 - $195 - 1,440 - 72.00%
Level 2: 4000 - $140 - 2,880 - 72.00%
Level 3: 5000 - $90 - 3,600 - 72.00%
Level 4: 6000 - $49 - 4,320 - 72.00%
Luxury : 1000 - $295 - 720 - 72.00%
Total Capacity :18000
Team Popularity : 65.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %12,960 - 72.00%
Average Income per Game$2,133,799
Year to Date Revenue$14,936,593
Farm
Home Games Left34
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$758,625

Expense

Pro Players Total Salaries$68,909,562
Pro Players Total Average Salaries$68,909,562
Farm Players Total Salaries$25,092,334
Farm Players Total Average Salaries$25,092,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,887,125
Pro Year To Date Expenses$13,018,083
Farm Year To Date Expenses$4,650,648
Pro Salary Cap Per Days$351,579
Pro Salary Cap To Date$12,903,293
Farm Salary Cap Per Days$128,022
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,549,166
Farm Estimated Season Revenue$3,684,750
Pro Remaining Season Days159
Pro Expenses Per Days$351,579
Pro Estimated Expenses$55,901,061
Farm Remaining Season Days159
Farm Expenses Per Days$128,022
Farm Estimated Expenses$20,355,498
Estimated Season Expenses$76,256,559
Estimated Season Salary Cap$71,691,479
Estimate Under Maximum Salary Cap of $83,500,000$11,808,521
Estimate Over Minimum Salary Cap of $63,500,000 $8,191,479
Current Bank Account$28,874,217
Projected Bank Account$28,851,574

Pro Players Salaries

Jacob Trouba (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,489,796
-Salary Average : $8,000,000
-Salary Average Remaining : $6,489,796
Mathew Barzal (1 Way Contract) $6,650,000 (1)
-Salary Remaining : $5,394,643
-Salary Average : $6,650,000
-Salary Average Remaining : $5,394,643
Josh Morrissey (1 Way Contract) $6,625,000 (4)
-Salary Remaining : $5,374,362
-Salary Average : $6,625,000
-Salary Average Remaining : $5,374,362
Jakub Vrana (1 Way Contract) $5,880,000 (1)
-Salary Remaining : $4,770,000
-Salary Average : $5,880,000
-Salary Average Remaining : $4,770,000
Conor Garland (1 Way Contract) $5,643,000 (3)
-Salary Remaining : $4,577,740
-Salary Average : $5,643,000
-Salary Average Remaining : $4,577,740
John Marino (1 Way Contract) $4,772,000 (3)
-Salary Remaining : $3,871,163
-Salary Average : $4,772,000
-Salary Average Remaining : $3,871,163
Anthony Cirelli (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $3,699,184
-Salary Average : $4,560,000
-Salary Average Remaining : $3,699,184
Erik Gudbranson (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,082,653
-Salary Average : $3,800,000
-Salary Average Remaining : $3,082,653
Pierre Engvall (1 Way Contract) $3,360,000 (1)
-Salary Remaining : $2,725,714
-Salary Average : $3,360,000
-Salary Average Remaining : $2,725,714
Brock McGinn (1 Way Contract) $2,887,500 (2)
-Salary Remaining : $2,342,411
-Salary Average : $2,887,500
-Salary Average Remaining : $2,342,411
Dylan Strome (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,311,990
-Salary Average : $2,850,000
-Salary Average Remaining : $2,311,990
Filip Zadina (1 Way Contract) $1,697,250 (2)
-Salary Remaining : $1,376,851
-Salary Average : $1,697,250
-Salary Average Remaining : $1,376,851
Olivier Rodrigue (1 Way Contract) $1,511,812 (5)
-Salary Remaining : $1,226,419
-Salary Average : $1,511,812
-Salary Average Remaining : $1,226,419
Frederick Gaudreau (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,216,837
-Salary Average : $1,500,000
-Salary Average Remaining : $1,216,837
William Carrier $1,456,000 (2)
-Salary Remaining : $1,181,143
-Salary Average : $1,456,000
-Salary Average Remaining : $1,181,143
Sam Steel (1 Way Contract) $1,260,000 (2)
-Salary Remaining : $1,022,143
-Salary Average : $1,260,000
-Salary Average Remaining : $1,022,143
Nic Dowd (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $970,224
-Salary Average : $1,196,000
-Salary Average Remaining : $970,224
Charlie Lindgren $1,067,000 (2)
-Salary Remaining : $865,577
-Salary Average : $1,067,000
-Salary Average Remaining : $865,577
Nils Lundkvist $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Spencer Stastney $858,000 (3)
-Salary Remaining : $696,031
-Salary Average : $858,000
-Salary Average Remaining : $696,031
Kiefer Sherwood $840,000 (1)
-Salary Remaining : $681,429
-Salary Average : $840,000
-Salary Average Remaining : $681,429
Brayden Pachal $806,000 (3)
-Salary Remaining : $653,847
-Salary Average : $806,000
-Salary Average Remaining : $653,847
Taylor Raddysh $765,000 (3)
-Salary Remaining : $620,587
-Salary Average : $765,000
-Salary Average Remaining : $620,587
Patrick Guay $0 (0)
Calle Sjalin $0 (0)
Ville Petman $0 (0)
Filip Cederqvist $0 (0)
Pavel Cajan $0 (0)
Jared McIsaac $0 (0)
Total Pro Players29
Salary Commitment
Year 2024 : $68,909,562
Year 2025 : $36,604,562
Year 2026 : $22,176,812
Year 2027 : $8,136,812
Salary Average Commitment
Year 2024 : $68,909,562
Year 2025 : $36,604,562
Year 2026 : $22,176,812
Year 2027 : $8,136,812
Salary Cap with 1 Way Contract
Year 2024 : $68,909,562
Year 2025 : $36,604,562
Year 2026 : $22,176,812
Year 2027 : $8,136,812

Farm Players Salaries

Scott Wedgewood $1,000,000 (1)
Salary Remaining : $811,224
Salary Average : $1,000,000
Salary Average Remaining : $811,224
Lian Bichsel $950,000 (3)
Salary Remaining : $770,663
Salary Average : $950,000
Salary Average Remaining : $770,663
Matt Coronato $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Tyson Kozak $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Connor Zary $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
William Wallinder $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Justin Barron $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Donovan Sebrango $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Jet Greaves $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Shane Wright $918,333 (3)
Salary Remaining : $744,974
Salary Average : $918,333
Salary Average Remaining : $744,974
Ryan McAllister $896,667 (3)
Salary Remaining : $727,398
Salary Average : $896,667
Salary Average Remaining : $727,398
Fabian Lysell $894,167 (1)
Salary Remaining : $725,370
Salary Average : $894,167
Salary Average Remaining : $725,370
Henrik Tikkanen $883,500 (3)
Salary Remaining : $716,717
Salary Average : $883,500
Salary Average Remaining : $716,717
Joel Teasdale $860,250 (1)
Salary Remaining : $697,856
Salary Average : $860,250
Salary Average Remaining : $697,856
John Leonard $860,250 (1)
Salary Remaining : $697,856
Salary Average : $860,250
Salary Average Remaining : $697,856
Cross Hanas $859,167 (1)
Salary Remaining : $696,977
Salary Average : $859,167
Salary Average Remaining : $696,977
Ethan Samson $846,667 (3)
Salary Remaining : $686,837
Salary Average : $846,667
Salary Average Remaining : $686,837
Vincent Iorio $845,000 (1)
Salary Remaining : $685,485
Salary Average : $845,000
Salary Average Remaining : $685,485
Riley Kidney $836,667 (3)
Salary Remaining : $678,725
Salary Average : $836,667
Salary Average Remaining : $678,725
Sasha Pastujov $825,000 (3)
Salary Remaining : $669,260
Salary Average : $825,000
Salary Average Remaining : $669,260
Nolan Allan $825,000 (3)
Salary Remaining : $669,260
Salary Average : $825,000
Salary Average Remaining : $669,260
Leevi Merilainen $820,000 (3)
Salary Remaining : $665,204
Salary Average : $820,000
Salary Average Remaining : $665,204
Artem Grushnikov $814,167 (3)
Salary Remaining : $660,472
Salary Average : $814,167
Salary Average Remaining : $660,472
Samuel Fagemo $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Raphael Lavoie $798,250 (3)
Salary Remaining : $647,560
Salary Average : $798,250
Salary Average Remaining : $647,560
Linus Karlsson $796,250 (2)
Salary Remaining : $645,938
Salary Average : $796,250
Salary Average Remaining : $645,938
Justin Bailey $782,000 (2)
Salary Remaining : $634,378
Salary Average : $782,000
Salary Average Remaining : $634,378
Ben King $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Anthony Richard $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players29
Salary Commitment
Year 2024 : $25,092,335
Year 2025 : $13,648,501
Year 2026 : $12,070,251
Year 2027 : $0
Salary Average Commitment
Year 2024 : $25,092,335
Year 2025 : $13,648,501
Year 2026 : $12,070,251
Year 2027 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$23,708,880
Farm
Home Games Left33
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$867,000

Expense

Pro Players Total Salaries$65,899,189
Pro Players Total Average Salaries$65,899,189
Farm Players Total Salaries$22,083,114
Farm Players Total Average Salaries$22,083,114
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$12,464,248
Farm Year To Date Expenses$4,144,645
Pro Salary Cap Per Days$330,481
Pro Salary Cap To Date$12,211,725
Farm Salary Cap Per Days$112,669
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,799,130
Farm Estimated Season Revenue$3,576,375
Pro Remaining Season Days159
Pro Expenses Per Days$336,220
Pro Estimated Expenses$53,458,980
Farm Remaining Season Days159
Farm Expenses Per Days$112,669
Farm Estimated Expenses$17,914,371
Estimated Season Expenses$71,373,351
Estimated Season Salary Cap$67,008,204
Estimate Under Maximum Salary Cap of $83,500,000$16,491,796
Estimate Over Minimum Salary Cap of $63,500,000 $3,508,204
Current Bank Account$69,332,670
Projected Bank Account$99,334,824

Pro Players Salaries

Blake Wheeler (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $6,692,602
-Salary Average : $8,250,000
-Salary Average Remaining : $6,692,602
Brendan Gallagher (1 Way Contract) $6,110,000 (2)
-Salary Remaining : $4,956,582
-Salary Average : $6,110,000
-Salary Average Remaining : $4,956,582
Brady Skjei (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,258,929
-Salary Average : $5,250,000
-Salary Average Remaining : $4,258,929
Jason Dickinson (1 Way Contract) $4,637,500 (4)
-Salary Remaining : $3,762,054
-Salary Average : $4,637,500
-Salary Average Remaining : $3,762,054
Brandon Saad (1 Way Contract) $4,365,000 (2)
-Salary Remaining : $3,540,995
-Salary Average : $4,365,000
-Salary Average Remaining : $3,540,995
Alex Wennberg (1 Way Contract) $4,365,000 (3)
-Salary Remaining : $3,540,995
-Salary Average : $4,365,000
-Salary Average Remaining : $3,540,995
Nick Jensen (1 Way Contract) $3,847,500 (2)
-Salary Remaining : $3,121,186
-Salary Average : $3,847,500
-Salary Average Remaining : $3,121,186
Joonas Korpisalo (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $3,082,653
-Salary Average : $3,800,000
-Salary Average Remaining : $3,082,653
Tanner Pearson (1 Way Contract) $3,250,000 (2)
-1 Way Contract Salary Cap : $2,125,000
-1 Way Contract Salary Cap Remaining : $1,723,852
-Salary Remaining : $2,636,480
-Salary Average : $3,250,000
-Salary Average Remaining : $2,636,480
Will Borgen $3,024,000 (2)
-Salary Remaining : $2,453,143
-Salary Average : $3,024,000
-Salary Average Remaining : $2,453,143
Michael Amadio (1 Way Contract) $2,740,000 (4)
-Salary Remaining : $2,222,755
-Salary Average : $2,740,000
-Salary Average Remaining : $2,222,755
Jan Rutta (1 Way Contract) $2,612,500 (1)
-Salary Remaining : $2,119,324
-Salary Average : $2,612,500
-Salary Average Remaining : $2,119,324
Casey Cizikas (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,028,061
-Salary Average : $2,500,000
-Salary Average Remaining : $2,028,061
Danton Heinen (1 Way Contract) $2,362,500 (4)
-Salary Remaining : $1,916,518
-Salary Average : $2,362,500
-Salary Average Remaining : $1,916,518
Jesper Fast (1 Way Contract) $2,256,000 (3)
-Salary Remaining : $1,830,122
-Salary Average : $2,256,000
-Salary Average Remaining : $1,830,122
Vinnie Hinostroza (1 Way Contract) $1,710,000 (1)
-Salary Remaining : $1,387,194
-Salary Average : $1,710,000
-Salary Average Remaining : $1,387,194
Jarred Tinordi (1 Way Contract) $1,175,000 (2)
-Salary Remaining : $953,189
-Salary Average : $1,175,000
-Salary Average Remaining : $953,189
Juraj Slafkovsky $925,000 (2)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Jakub Dobes $925,000 (2)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Alex Nylander $917,831 (2)
-Salary Remaining : $744,567
-Salary Average : $917,831
-Salary Average Remaining : $744,567
Louis Crevier $876,358 (3)
-Salary Remaining : $710,923
-Salary Average : $876,358
-Salary Average Remaining : $710,923
Total Pro Players21
Salary Commitment
Year 2024 : $65,899,189
Year 2025 : $48,076,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000
Salary Average Commitment
Year 2024 : $65,899,189
Year 2025 : $48,076,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000
Salary Cap with 1 Way Contract
Year 2024 : $64,774,189
Year 2025 : $46,951,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000

Farm Players Salaries

Alex Kannok-Leipert $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
David Reinbacher $925,000 (4)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Nikita Alexandrov $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Pavol Regenda $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Milos Kelemen $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Samuel Helenius $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Landon Slaggert $912,500 (2)
Salary Remaining : $740,242
Salary Average : $912,500
Salary Average Remaining : $740,242
Elmer Soderblom $878,333 (1)
Salary Remaining : $712,525
Salary Average : $878,333
Salary Average Remaining : $712,525
Tobie Bisson $875,750 (3)
Salary Remaining : $710,430
Salary Average : $875,750
Salary Average Remaining : $710,430
Maxim Groshev $867,500 (3)
Salary Remaining : $703,737
Salary Average : $867,500
Salary Average Remaining : $703,737
Maksymilian Szuber $859,167 (3)
Salary Remaining : $696,977
Salary Average : $859,167
Salary Average Remaining : $696,977
Ryder Korczak $859,167 (3)
Salary Remaining : $696,977
Salary Average : $859,167
Salary Average Remaining : $696,977
Roland McKeown $854,000 (1)
Salary Remaining : $692,786
Salary Average : $854,000
Salary Average Remaining : $692,786
Alex Barre-Boulet $849,333 (2)
Salary Remaining : $689,000
Salary Average : $849,333
Salary Average Remaining : $689,000
Eric Comrie $840,000 (1)
Salary Remaining : $681,429
Salary Average : $840,000
Salary Average Remaining : $681,429
Dryden Hunt $840,000 (1)
Salary Remaining : $681,429
Salary Average : $840,000
Salary Average Remaining : $681,429
Tyson Hinds $829,444 (3)
Salary Remaining : $672,865
Salary Average : $829,444
Salary Average Remaining : $672,865
Eetu Makiniemi $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Tristen Robins $797,501 (1)
Salary Remaining : $646,952
Salary Average : $797,501
Salary Average Remaining : $646,952
Artemi Kniazev $789,167 (1)
Salary Remaining : $640,192
Salary Average : $789,167
Salary Average Remaining : $640,192
Mason Shaw $787,500 (3)
Salary Remaining : $638,839
Salary Average : $787,500
Salary Average Remaining : $638,839
Dennis Gilbert $787,500 (1)
Salary Remaining : $638,839
Salary Average : $787,500
Salary Average Remaining : $638,839
Alexander True $787,500 (2)
Salary Remaining : $638,839
Salary Average : $787,500
Salary Average Remaining : $638,839
Maxime Lajoie $780,000 (1)
Salary Remaining : $632,755
Salary Average : $780,000
Salary Average Remaining : $632,755
Grant Hutton $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Joseph Duszak $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players26
Salary Commitment
Year 2024 : $22,083,112
Year 2025 : $9,366,611
Year 2026 : $6,817,278
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $22,083,112
Year 2025 : $9,366,611
Year 2026 : $6,817,278
Year 2027 : $925,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$26,672,490
Farm
Home Games Left32
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$975,375

Expense

Pro Players Total Salaries$85,301,532
Pro Players Total Average Salaries$85,301,532
Farm Players Total Salaries$21,380,266
Farm Players Total Average Salaries$21,380,266
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,100,244
Farm Year To Date Expenses$4,038,671
Pro Salary Cap Per Days$425,518
Pro Salary Cap To Date$15,741,566
Farm Salary Cap Per Days$109,083
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,835,520
Farm Estimated Season Revenue$3,468,000
Pro Remaining Season Days159
Pro Expenses Per Days$435,212
Pro Estimated Expenses$69,198,708
Farm Remaining Season Days159
Farm Expenses Per Days$109,083
Farm Estimated Expenses$17,344,197
Estimated Season Expenses$86,542,905
Estimated Season Salary Cap$83,398,928
Estimate Under Maximum Salary Cap of $83,500,000$101,072
Estimate Over Minimum Salary Cap of $63,500,000 $19,898,928
Current Bank Account$50,090,052
Projected Bank Account$61,850,667

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $8,112,245
-Salary Average : $10,000,000
-Salary Average Remaining : $8,112,245
Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $7,706,633
-Salary Average : $9,500,000
-Salary Average Remaining : $7,706,633
Cale Makar (1 Way Contract) $8,550,000 (3)
-Salary Remaining : $6,935,969
-Salary Average : $8,550,000
-Salary Average Remaining : $6,935,969
William Nylander (1 Way Contract) $6,962,366 (1)
-Salary Remaining : $5,648,042
-Salary Average : $6,962,366
-Salary Average Remaining : $5,648,042
Colton Parayko (1 Way Contract) $6,175,000 (3)
-Salary Remaining : $5,009,311
-Salary Average : $6,175,000
-Salary Average Remaining : $5,009,311
Connor Hellebuyck (1 Way Contract) $6,166,666 (1)
-Salary Remaining : $5,002,550
-Salary Average : $6,166,666
-Salary Average Remaining : $5,002,550
Travis Konecny (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,461,735
-Salary Average : $5,500,000
-Salary Average Remaining : $4,461,735
Alec Martinez (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,258,929
-Salary Average : $5,250,000
-Salary Average Remaining : $4,258,929
Ryan Nugent-Hopkins (1 Way Contract) $5,176,250 (2)
-Salary Remaining : $4,199,101
-Salary Average : $5,176,250
-Salary Average Remaining : $4,199,101
Joel Eriksson Ek (1 Way Contract) $4,987,500 (1)
-Salary Remaining : $4,045,982
-Salary Average : $4,987,500
-Salary Average Remaining : $4,045,982
Alexander Kerfoot (1 Way Contract) $3,465,000 (2)
-Salary Remaining : $2,810,893
-Salary Average : $3,465,000
-Salary Average Remaining : $2,810,893
Scott Laughton (1 Way Contract) $2,880,000 (3)
-Salary Remaining : $2,336,327
-Salary Average : $2,880,000
-Salary Average Remaining : $2,336,327
Timothy Liljegren (1 Way Contract) $1,470,000 (3)
-Salary Remaining : $1,192,500
-Salary Average : $1,470,000
-Salary Average Remaining : $1,192,500
Brandon Hagel $1,425,000 (3)
-Salary Remaining : $1,155,995
-Salary Average : $1,425,000
-Salary Average Remaining : $1,155,995
Conor Sheary (1 Way Contract) $1,410,000 (3)
-Salary Remaining : $1,143,827
-Salary Average : $1,410,000
-Salary Average Remaining : $1,143,827
Victor Olofsson (1 Way Contract) $1,204,000 (2)
-1 Way Contract Salary Cap : $79,000
-1 Way Contract Salary Cap Remaining : $64,087
-Salary Remaining : $976,714
-Salary Average : $1,204,000
-Salary Average Remaining : $976,714
Jonas Siegenthaler $971,250 (1)
-Salary Remaining : $787,902
-Salary Average : $971,250
-Salary Average Remaining : $787,902
Jeremy Lauzon $878,750 (1)
-Salary Remaining : $712,864
-Salary Average : $878,750
-Salary Average Remaining : $712,864
Isac Lundestrom $878,500 (3)
-Salary Remaining : $712,661
-Salary Average : $878,500
-Salary Average Remaining : $712,661
Alex Lyon $862,500 (1)
-Salary Remaining : $699,681
-Salary Average : $862,500
-Salary Average Remaining : $699,681
Justin Brazeau $813,750 (2)
-Salary Remaining : $660,134
-Salary Average : $813,750
-Salary Average Remaining : $660,134
Jack Johnson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $628,699
-Salary Average : $775,000
-Salary Average Remaining : $628,699
Total Pro Players22
Salary Commitment
Year 2024 : $85,301,532
Year 2025 : $33,447,500
Year 2026 : $22,788,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $85,301,532
Year 2025 : $33,447,500
Year 2026 : $22,788,500
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $83,401,536
Year 2025 : $32,322,500
Year 2026 : $22,788,500
Year 2027 : $0

Farm Players Salaries

Kevin Stenlund $1,102,500 (1)
Salary Remaining : $894,375
Salary Average : $1,102,500
Salary Average Remaining : $894,375
Conor Timmins $1,045,000 (3)
Salary Remaining : $847,730
Salary Average : $1,045,000
Salary Average Remaining : $847,730
Ian McKinnon $971,250 (2)
Salary Remaining : $787,902
Salary Average : $971,250
Salary Average Remaining : $787,902
Trey Fix-Wolansky $962,000 (2)
Salary Remaining : $780,398
Salary Average : $962,000
Salary Average Remaining : $780,398
Luke Krys $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Roby Jarventie $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Simon Holmstrom $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Fredrik Olofsson $883,500 (3)
Salary Remaining : $716,717
Salary Average : $883,500
Salary Average Remaining : $716,717
Josh Mahura $878,750 (2)
Salary Remaining : $712,864
Salary Average : $878,750
Salary Average Remaining : $712,864
Jakub Demek $851,683 (3)
Salary Remaining : $690,906
Salary Average : $851,683
Salary Average Remaining : $690,906
Eemil Viro $828,333 (1)
Salary Remaining : $671,964
Salary Average : $828,333
Salary Average Remaining : $671,964
Gage Goncalves $820,000 (1)
Salary Remaining : $665,204
Salary Average : $820,000
Salary Average Remaining : $665,204
Noel Hoefenmayer $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Ethen Frank $813,750 (2)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Josiah Slavin $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Ben Meyers $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Matthew Murray $813,750 (2)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Ronan Seeley $810,000 (1)
Salary Remaining : $657,092
Salary Average : $810,000
Salary Average Remaining : $657,092
Jaycob Megna $793,000 (3)
Salary Remaining : $643,301
Salary Average : $793,000
Salary Average Remaining : $643,301
Jacob Moverare $793,000 (2)
Salary Remaining : $643,301
Salary Average : $793,000
Salary Average Remaining : $643,301
Dakota Mermis $775,000 (1)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Mitchell Weeks $772,500 (3)
Salary Remaining : $626,671
Salary Average : $772,500
Salary Average Remaining : $626,671
Nolan Maier $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Otto Koivula $750,000 (3)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Garrett Pilon $750,000 (2)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players25
Salary Commitment
Year 2024 : $21,380,266
Year 2025 : $14,444,433
Year 2026 : $8,461,933
Year 2027 : $0
Salary Average Commitment
Year 2024 : $21,380,266
Year 2025 : $14,444,433
Year 2026 : $8,461,933
Year 2027 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$20,745,270
Farm
Home Games Left34
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$758,625

Expense

Pro Players Total Salaries$73,523,534
Pro Players Total Average Salaries$73,523,534
Farm Players Total Salaries$15,685,000
Farm Players Total Average Salaries$15,685,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$13,796,808
Farm Year To Date Expenses$2,808,746
Pro Salary Cap Per Days$369,380
Pro Salary Cap To Date$13,515,552
Farm Salary Cap Per Days$80,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,762,740
Farm Estimated Season Revenue$3,684,750
Pro Remaining Season Days159
Pro Expenses Per Days$375,120
Pro Estimated Expenses$59,644,080
Farm Remaining Season Days159
Farm Expenses Per Days$80,026
Farm Estimated Expenses$12,724,134
Estimated Season Expenses$72,368,214
Estimated Season Salary Cap$72,246,972
Estimate Under Maximum Salary Cap of $83,500,000$11,253,028
Estimate Over Minimum Salary Cap of $63,500,000 $8,746,972
Current Bank Account$7,784,109
Projected Bank Account$39,863,385

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $7,706,633
-Salary Average : $9,500,000
-Salary Average Remaining : $7,706,633
Erik Karlsson (1 Way Contract) $7,425,000 (1)
-Salary Remaining : $6,023,342
-Salary Average : $7,425,000
-Salary Average Remaining : $6,023,342
Josh Norris $7,393,500 (1)
-Salary Remaining : $5,997,788
-Salary Average : $7,393,500
-Salary Average Remaining : $5,997,788
Jordan Binnington (1 Way Contract) $6,360,000 (3)
-Salary Remaining : $5,159,388
-Salary Average : $6,360,000
-Salary Average Remaining : $5,159,388
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $4,948,469
-Salary Average : $6,100,000
-Salary Average Remaining : $4,948,469
Mats Zuccarello (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $4,380,612
-Salary Average : $5,400,000
-Salary Average Remaining : $4,380,612
Mikael Granlund (1 Way Contract) $4,650,000 (3)
-Salary Remaining : $3,772,194
-Salary Average : $4,650,000
-Salary Average Remaining : $3,772,194
Yegor Sharangovich (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $3,285,459
-Salary Average : $4,050,000
-Salary Average Remaining : $3,285,459
Ryan Hartman (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $3,082,653
-Salary Average : $3,800,000
-Salary Average Remaining : $3,082,653
Jake Allen (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $2,935,821
-Salary Average : $3,619,000
-Salary Average Remaining : $2,935,821
Brandon Tanev (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,839,286
-Salary Average : $3,500,000
-Salary Average Remaining : $2,839,286
Justin Holl (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $709,821
-Salary Remaining : $1,622,449
-Salary Average : $2,000,000
-Salary Average Remaining : $1,622,449
Rasmus Sandin (1 Way Contract) $1,442,000 (2)
-Salary Remaining : $1,169,786
-Salary Average : $1,442,000
-Salary Average Remaining : $1,169,786
Josh Brown (1 Way Contract) $1,249,500 (1)
-Salary Remaining : $1,013,625
-Salary Average : $1,249,500
-Salary Average Remaining : $1,013,625
Darren Raddysh $1,111,500 (3)
-Salary Remaining : $901,676
-Salary Average : $1,111,500
-Salary Average Remaining : $901,676
Dakota Joshua $932,250 (2)
-Salary Remaining : $756,264
-Salary Average : $932,250
-Salary Average Remaining : $756,264
Tristen Nielsen $904,800 (3)
-Salary Remaining : $733,996
-Salary Average : $904,800
-Salary Average Remaining : $733,996
Joel L'Esperance $855,000 (3)
-Salary Remaining : $693,597
-Salary Average : $855,000
-Salary Average Remaining : $693,597
Jake Neighbours $835,834 (1)
-Salary Remaining : $678,049
-Salary Average : $835,834
-Salary Average Remaining : $678,049
Jacob Bernard-Docker $829,150 (2)
-Salary Remaining : $672,627
-Salary Average : $829,150
-Salary Average Remaining : $672,627
Calvin de Haan (1 Way Contract) $816,000 (1)
-Salary Remaining : $661,959
-Salary Average : $816,000
-Salary Average Remaining : $661,959
Andrew Peeke $750,000 (2)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players22
Salary Commitment
Year 2024 : $73,523,534
Year 2025 : $44,203,700
Year 2026 : $23,081,300
Year 2027 : $3,800,000
Salary Average Commitment
Year 2024 : $73,523,534
Year 2025 : $44,203,700
Year 2026 : $23,081,300
Year 2027 : $3,800,000
Salary Cap with 1 Way Contract
Year 2024 : $72,398,534
Year 2025 : $44,203,700
Year 2026 : $23,081,300
Year 2027 : $3,800,000

Farm Players Salaries

Tyson Jost $971,250 (2)
Salary Remaining : $787,902
Salary Average : $971,250
Salary Average Remaining : $787,902
Griffin Mendel $952,750 (1)
Salary Remaining : $772,894
Salary Average : $952,750
Salary Average Remaining : $772,894
Pierrick Dube $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Peetro Seppala $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Luke Toporowski $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Daniel D'Amato $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Louie Belpedio $899,000 (3)
Salary Remaining : $729,291
Salary Average : $899,000
Salary Average Remaining : $729,291
Philip Kemp $813,750 (3)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Luke Glendening $800,000 (1)
Salary Remaining : $648,980
Salary Average : $800,000
Salary Average Remaining : $648,980
Kevin Mandolese $798,250 (3)
Salary Remaining : $647,560
Salary Average : $798,250
Salary Average Remaining : $647,560
Peyton Jones $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Matthew Brown $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Bryan Yoon $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Justin Addamo $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Graham McPhee $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jimmy Lambert $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Kyle Betts $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Kyle Marino $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Brett Kemp $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players19
Salary Commitment
Year 2024 : $15,685,000
Year 2025 : $6,257,250
Year 2026 : $2,511,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,685,000
Year 2025 : $6,257,250
Year 2026 : $2,511,000
Year 2027 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$23,708,880
Farm
Home Games Left33
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$867,000

Expense

Pro Players Total Salaries$81,790,100
Pro Players Total Average Salaries$81,790,100
Farm Players Total Salaries$19,541,500
Farm Players Total Average Salaries$19,541,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$390,000
Pro Year To Date Expenses$15,221,768
Farm Year To Date Expenses$3,834,453
Pro Salary Cap Per Days$417,296
Pro Salary Cap To Date$15,221,768
Farm Salary Cap Per Days$99,702
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,799,130
Farm Estimated Season Revenue$3,576,375
Pro Remaining Season Days159
Pro Expenses Per Days$417,296
Pro Estimated Expenses$66,350,064
Farm Remaining Season Days159
Farm Expenses Per Days$99,702
Farm Estimated Expenses$15,852,618
Estimated Season Expenses$82,202,682
Estimated Season Salary Cap$81,961,832
Estimate Under Maximum Salary Cap of $83,500,000$1,538,168
Estimate Over Minimum Salary Cap of $63,500,000 $18,461,832
Current Bank Account$42,301,069
Projected Bank Account$61,473,892

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (1)
-Salary Remaining : $10,140,306
-Salary Average : $12,500,000
-Salary Average Remaining : $10,140,306
Charlie McAvoy (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $7,321,301
-Salary Average : $9,025,000
-Salary Average Remaining : $7,321,301
Jeff Skinner (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $7,301,020
-Salary Average : $9,000,000
-Salary Average Remaining : $7,301,020
Travis Sanheim (1 Way Contract) $6,625,000 (5)
-Salary Remaining : $5,374,362
-Salary Average : $6,625,000
-Salary Average Remaining : $5,374,362
Nick Schmaltz (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $4,745,663
-Salary Average : $5,850,000
-Salary Average Remaining : $4,745,663
Thatcher Demko (1 Way Contract) $5,565,000 (5)
-Salary Remaining : $4,514,464
-Salary Average : $5,565,000
-Salary Average Remaining : $4,514,464
Phillip Danault (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,461,735
-Salary Average : $5,500,000
-Salary Average Remaining : $4,461,735
Sam Bennett (1 Way Contract) $4,690,500 (5)
-Salary Remaining : $3,805,048
-Salary Average : $4,690,500
-Salary Average Remaining : $3,805,048
Ryan O'Reilly (1 Way Contract) $4,140,000 (4)
-Salary Remaining : $3,358,469
-Salary Average : $4,140,000
-Salary Average Remaining : $3,358,469
Evan Bouchard (1 Way Contract) $3,705,000 (4)
-Salary Remaining : $3,005,587
-Salary Average : $3,705,000
-Salary Average Remaining : $3,005,587
Ryan Lindgren (1 Way Contract) $2,990,000 (2)
-Salary Remaining : $2,425,561
-Salary Average : $2,990,000
-Salary Average Remaining : $2,425,561
Jordan Kyrou (1 Way Contract) $2,765,000 (2)
-Salary Remaining : $2,243,036
-Salary Average : $2,765,000
-Salary Average Remaining : $2,243,036
Sean Durzi (1 Way Contract) $1,615,000 (3)
-Salary Remaining : $1,310,128
-Salary Average : $1,615,000
-Salary Average Remaining : $1,310,128
Josh Doan $952,750 (3)
-Salary Remaining : $772,894
-Salary Average : $952,750
-Salary Average Remaining : $772,894
Emil Andrae $930,433 (3)
-Salary Remaining : $754,790
-Salary Average : $930,433
-Salary Average Remaining : $754,790
Seth Jarvis $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Alex Vlasic $916,667 (1)
-Salary Remaining : $743,623
-Salary Average : $916,667
-Salary Average Remaining : $743,623
Adam Ruzicka $869,500 (2)
-Salary Remaining : $705,360
-Salary Average : $869,500
-Salary Average Remaining : $705,360
Liam Foudy $860,250 (2)
-Salary Remaining : $697,856
-Salary Average : $860,250
-Salary Average Remaining : $697,856
Tanner Jeannot $840,000 (1)
-Salary Remaining : $681,429
-Salary Average : $840,000
-Salary Average Remaining : $681,429
Michael Dipietro $775,000 (1)
-Salary Remaining : $628,699
-Salary Average : $775,000
-Salary Average Remaining : $628,699
Brendan Gaunce $750,000 (4)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players22
Salary Commitment
Year 2024 : $81,790,100
Year 2025 : $50,983,433
Year 2026 : $34,473,683
Year 2027 : $25,475,500
Salary Average Commitment
Year 2024 : $81,790,100
Year 2025 : $50,983,433
Year 2026 : $34,473,683
Year 2027 : $25,475,500
Salary Cap with 1 Way Contract
Year 2024 : $81,790,100
Year 2025 : $50,983,433
Year 2026 : $34,473,683
Year 2027 : $25,475,500

Farm Players Salaries

Jiri Patera $971,250 (3)
Salary Remaining : $787,902
Salary Average : $971,250
Salary Average Remaining : $787,902
Egor Sokolov $971,250 (3)
Salary Remaining : $787,902
Salary Average : $971,250
Salary Average Remaining : $787,902
Michael Vukojevic $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Mack Guzda $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Adam Gaudette $902,500 (1)
Salary Remaining : $732,130
Salary Average : $902,500
Salary Average Remaining : $732,130
William Stromgren $900,833 (3)
Salary Remaining : $730,778
Salary Average : $900,833
Salary Average Remaining : $730,778
Emil Heineman $897,500 (1)
Salary Remaining : $728,074
Salary Average : $897,500
Salary Average Remaining : $728,074
Matt Kiersted $878,750 (2)
Salary Remaining : $712,864
Salary Average : $878,750
Salary Average Remaining : $712,864
Christoffer Sedoff $870,000 (1)
Salary Remaining : $705,765
Salary Average : $870,000
Salary Average Remaining : $705,765
Logan Morrison $870,000 (1)
Salary Remaining : $705,765
Salary Average : $870,000
Salary Average Remaining : $705,765
Hugh McGing $869,500 (2)
Salary Remaining : $705,360
Salary Average : $869,500
Salary Average Remaining : $705,360
Colten Ellis $850,833 (3)
Salary Remaining : $690,217
Salary Average : $850,833
Salary Average Remaining : $690,217
Adam Edstrom $846,667 (1)
Salary Remaining : $686,837
Salary Average : $846,667
Salary Average Remaining : $686,837
Ivan Ivan $845,000 (1)
Salary Remaining : $685,485
Salary Average : $845,000
Salary Average Remaining : $685,485
Francesco Pinelli $845,000 (3)
Salary Remaining : $685,485
Salary Average : $845,000
Salary Average Remaining : $685,485
Kenneth Appleby $793,000 (2)
Salary Remaining : $643,301
Salary Average : $793,000
Salary Average Remaining : $643,301
Egor Afanasyev $789,167 (1)
Salary Remaining : $640,192
Salary Average : $789,167
Salary Average Remaining : $640,192
Matthew Phillips $787,500 (2)
Salary Remaining : $638,839
Salary Average : $787,500
Salary Average Remaining : $638,839
Spencer Smallman $777,750 (2)
Salary Remaining : $630,930
Salary Average : $777,750
Salary Average Remaining : $630,930
Jake Livingstone $775,000 (2)
Salary Remaining : $628,699
Salary Average : $775,000
Salary Average Remaining : $628,699
Luka Profaca $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Dmitry Kuzmin $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Dmitry Osipov $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players23
Salary Commitment
Year 2024 : $19,541,500
Year 2025 : $9,420,666
Year 2026 : $4,539,166
Year 2027 : $0
Salary Average Commitment
Year 2024 : $19,541,500
Year 2025 : $9,420,666
Year 2026 : $4,539,166
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 2000 - $195 - 2,000 - 100.00%
Level 2: 4000 - $140 - 4,000 - 100.00%
Level 3: 5000 - $90 - 5,000 - 100.00%
Level 4: 6000 - $49 - 6,000 - 100.00%
Luxury : 1000 - $295 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$20,745,270
Farm
Home Games Left34
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$758,625

Expense

Pro Players Total Salaries$64,101,848
Pro Players Total Average Salaries$64,101,848
Farm Players Total Salaries$20,601,736
Farm Players Total Average Salaries$20,601,736
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,937,500
Pro Year To Date Expenses$11,539,336
Farm Year To Date Expenses$4,343,499
Pro Salary Cap Per Days$327,050
Pro Salary Cap To Date$11,539,336
Farm Salary Cap Per Days$105,111
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,762,740
Farm Estimated Season Revenue$3,684,750
Pro Remaining Season Days159
Pro Expenses Per Days$327,050
Pro Estimated Expenses$52,000,950
Farm Remaining Season Days159
Farm Expenses Per Days$105,111
Farm Estimated Expenses$16,712,649
Estimated Season Expenses$68,713,599
Estimated Season Salary Cap$67,477,786
Estimate Under Maximum Salary Cap of $83,500,000$16,022,214
Estimate Over Minimum Salary Cap of $63,500,000 $3,977,786
Current Bank Account$62,628,599
Projected Bank Account$98,362,490

Pro Players Salaries

Zach Werenski (1 Way Contract) $10,062,500 (2)
-Salary Remaining : $8,162,946
-Salary Average : $10,062,499
-Salary Average Remaining : $8,162,946
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,489,796
-Salary Average : $8,000,000
-Salary Average Remaining : $6,489,796
Philipp Grubauer (1 Way Contract) $6,136,000 (1)
-Salary Remaining : $4,977,673
-Salary Average : $6,136,000
-Salary Average Remaining : $4,977,673
Justin Faulk (1 Way Contract) $6,110,000 (3)
-Salary Remaining : $4,956,582
-Salary Average : $6,110,000
-Salary Average Remaining : $4,956,582
Tyler Myers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,867,347
-Salary Average : $6,000,000
-Salary Average Remaining : $4,867,347
Matias Maccelli (1 Way Contract) $3,596,250 (5)
-Salary Remaining : $2,917,366
-Salary Average : $3,596,250
-Salary Average Remaining : $2,917,366
Matt Roy (1 Way Contract) $3,055,500 (3)
-Salary Remaining : $2,478,696
-Salary Average : $3,055,500
-Salary Average Remaining : $2,478,696
Adam Boqvist (1 Way Contract) $2,470,000 (4)
-Salary Remaining : $2,003,724
-Salary Average : $2,470,000
-Salary Average Remaining : $2,003,724
Jonathan Drouin (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $1,946,939
-Salary Average : $2,400,000
-Salary Average Remaining : $1,946,939
Jamie Drysdale $2,300,000 (3)
-Salary Remaining : $1,865,816
-Salary Average : $2,300,000
-Salary Average Remaining : $1,865,816
Nicolas Aube-Kubel $1,695,000 (2)
-Salary Remaining : $1,375,026
-Salary Average : $1,695,000
-Salary Average Remaining : $1,375,026
Fabian Zetterlund $1,508,000 (3)
-Salary Remaining : $1,223,327
-Salary Average : $1,508,000
-Salary Average Remaining : $1,223,327
Keegan Kolesar (1 Way Contract) $1,470,000 (1)
-Salary Remaining : $1,192,500
-Salary Average : $1,470,000
-Salary Average Remaining : $1,192,500
Mathieu Olivier $1,232,000 (2)
-Salary Remaining : $999,429
-Salary Average : $1,232,000
-Salary Average Remaining : $999,429
Trent Frederic $1,060,500 (2)
-Salary Remaining : $860,304
-Salary Average : $1,060,500
-Salary Average Remaining : $860,304
Nicholas Robertson $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Joe Veleno $925,000 (1)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Adam Fantilli $925,000 (3)
-Salary Remaining : $750,383
-Salary Average : $925,000
-Salary Average Remaining : $750,383
Thomas Bordeleau $900,349 (3)
-Salary Remaining : $730,385
-Salary Average : $900,349
-Salary Average Remaining : $730,385
Wyatt Johnston $894,167 (1)
-Salary Remaining : $725,370
-Salary Average : $894,167
-Salary Average Remaining : $725,370
Hugo Alnefelt $850,833 (1)
-Salary Remaining : $690,217
-Salary Average : $850,833
-Salary Average Remaining : $690,217
Joel Hofer $798,250 (3)
-Salary Remaining : $647,560
-Salary Average : $798,250
-Salary Average Remaining : $647,560
Alex Whelan $787,500 (2)
-Salary Remaining : $638,839
-Salary Average : $787,500
-Salary Average Remaining : $638,839
Total Pro Players23
Salary Commitment
Year 2024 : $64,101,848
Year 2025 : $38,900,848
Year 2026 : $24,063,349
Year 2027 : $8,466,250
Salary Average Commitment
Year 2024 : $64,101,848
Year 2025 : $38,900,848
Year 2026 : $24,063,349
Year 2027 : $8,466,250
Salary Cap with 1 Way Contract
Year 2024 : $64,101,848
Year 2025 : $38,900,848
Year 2026 : $24,063,349
Year 2027 : $8,466,250

Farm Players Salaries

Gustav Lindstrom $1,439,820 (3)
Salary Remaining : $1,168,017
Salary Average : $1,439,820
Salary Average Remaining : $1,168,017
Christian Fischer $1,181,250 (1)
Salary Remaining : $958,259
Salary Average : $1,181,250
Salary Average Remaining : $958,259
Jakub Zboril $1,156,250 (1)
Salary Remaining : $937,978
Salary Average : $1,156,250
Salary Average Remaining : $937,978
Vasily Podkolzin $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Patrick Khodorenko $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Vladislav Kolyachonok $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Xavier Bourgault $925,000 (1)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Kyle McDonald $925,000 (3)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Viktor Neuchev $870,000 (3)
Salary Remaining : $705,765
Salary Average : $870,000
Salary Average Remaining : $705,765
Chase Wheatcroft $862,500 (3)
Salary Remaining : $699,681
Salary Average : $862,500
Salary Average Remaining : $699,681
Logan Day $847,500 (2)
Salary Remaining : $687,513
Salary Average : $847,500
Salary Average Remaining : $687,513
Antonio Stranges $846,667 (1)
Salary Remaining : $686,837
Salary Average : $846,667
Salary Average Remaining : $686,837
Raivis Ansons $844,167 (1)
Salary Remaining : $684,809
Salary Average : $844,167
Salary Average Remaining : $684,809
Brandon Coe $838,137 (3)
Salary Remaining : $679,917
Salary Average : $838,137
Salary Average Remaining : $679,917
Samu Tuomaala $830,834 (3)
Salary Remaining : $673,993
Salary Average : $830,834
Salary Average Remaining : $673,993
Jacob Melanson $826,111 (3)
Salary Remaining : $670,161
Salary Average : $826,111
Salary Average Remaining : $670,161
Callahan Burke $813,750 (1)
Salary Remaining : $660,134
Salary Average : $813,750
Salary Average Remaining : $660,134
Matej Blumel $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Alec Regula $798,250 (3)
Salary Remaining : $647,560
Salary Average : $798,250
Salary Average Remaining : $647,560
Colton White $765,500 (1)
Salary Remaining : $620,992
Salary Average : $765,500
Salary Average Remaining : $620,992
Anson Thornton $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Cam Dineen $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Jared Moe $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players23
Salary Commitment
Year 2024 : $20,601,736
Year 2025 : $9,969,152
Year 2026 : $9,121,652
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,601,736
Year 2025 : $9,969,152
Year 2026 : $9,121,652
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 2000 - $195 - 1,540 - 77.00%
Level 2: 4000 - $140 - 3,080 - 77.00%
Level 3: 5000 - $90 - 3,850 - 77.00%
Level 4: 6000 - $49 - 4,620 - 77.00%
Luxury : 1000 - $295 - 770 - 77.00%
Total Capacity :18000
Team Popularity : 80.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$11,409,900
Farm
Home Games Left36
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$541,875

Expense

Pro Players Total Salaries$87,327,916
Pro Players Total Average Salaries$87,327,916
Farm Players Total Salaries$16,128,444
Farm Players Total Average Salaries$16,128,444
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,344,126
Farm Year To Date Expenses$3,078,041
Pro Salary Cap Per Days$422,591
Pro Salary Cap To Date$15,655,339
Farm Salary Cap Per Days$82,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$82,151,280
Farm Estimated Season Revenue$3,901,500
Pro Remaining Season Days159
Pro Expenses Per Days$445,551
Pro Estimated Expenses$70,842,609
Farm Remaining Season Days159
Farm Expenses Per Days$82,288
Farm Estimated Expenses$13,083,792
Estimated Season Expenses$83,926,401
Estimated Season Salary Cap$82,847,308
Estimate Under Maximum Salary Cap of $83,500,000$652,692
Estimate Over Minimum Salary Cap of $63,500,000 $19,347,308
Current Bank Account($4,809,641)
Projected Bank Account($2,683,262)

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,925,000 (5)
-Salary Remaining : $9,673,852
-Salary Average : $11,925,000
-Salary Average Remaining : $9,673,852
Alex Killorn (1 Way Contract) $5,875,000 (2)
-Salary Remaining : $4,765,944
-Salary Average : $5,875,000
-Salary Average Remaining : $4,765,944
Adam Henrique (1 Way Contract) $5,825,000 (1)
-Salary Remaining : $4,725,383
-Salary Average : $5,825,000
-Salary Average Remaining : $4,725,383
Charlie Coyle (1 Way Contract) $5,040,000 (1)
-Salary Remaining : $4,088,571
-Salary Average : $5,040,000
-Salary Average Remaining : $4,088,571
Tyler Toffoli (1 Way Contract) $4,802,500 (2)
-Salary Remaining : $3,895,906
-Salary Average : $4,802,500
-Salary Average Remaining : $3,895,906
Chris Tanev (1 Way Contract) $4,635,000 (2)
-Salary Remaining : $3,760,026
-Salary Average : $4,635,000
-Salary Average Remaining : $3,760,026
Ben Chiarot (1 Way Contract) $4,512,500 (1)
-Salary Remaining : $3,660,651
-Salary Average : $4,512,500
-Salary Average Remaining : $3,660,651
Trevor Moore (1 Way Contract) $4,368,000 (2)
-Salary Remaining : $3,543,429
-Salary Average : $4,368,000
-Salary Average Remaining : $3,543,429
Jake McCabe (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $3,407,143
-Salary Average : $4,200,000
-Salary Average Remaining : $3,407,143
Marcus Pettersson (1 Way Contract) $4,186,182 (3)
-Salary Remaining : $3,395,933
-Salary Average : $4,186,182
-Salary Average Remaining : $3,395,933
Ross Colton (1 Way Contract) $4,120,000 (3)
-Salary Remaining : $3,342,245
-Salary Average : $4,120,000
-Salary Average Remaining : $3,342,245
Anthony Duclair (1 Way Contract) $3,675,000 (4)
-Salary Remaining : $2,981,250
-Salary Average : $3,675,000
-Salary Average Remaining : $2,981,250
Cam Talbot (1 Way Contract) $3,666,667 (1)
-Salary Remaining : $2,974,490
-Salary Average : $3,666,667
-Salary Average Remaining : $2,974,490
Barclay Goodrow (1 Way Contract) $3,641,667 (3)
-1 Way Contract Salary Cap : $2,516,667
-1 Way Contract Salary Cap Remaining : $2,041,582
-Salary Remaining : $2,954,209
-Salary Average : $3,641,667
-Salary Average Remaining : $2,954,209
Jordan Staal (1 Way Contract) $2,697,000 (2)
-Salary Remaining : $2,187,872
-Salary Average : $2,697,000
-Salary Average Remaining : $2,187,872
Niko Mikkola (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $2,109,184
-Salary Average : $2,600,000
-Salary Average Remaining : $2,109,184
Kyle Okposo (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $1,375,000
-1 Way Contract Salary Cap Remaining : $1,115,434
-Salary Remaining : $2,028,061
-Salary Average : $2,500,000
-Salary Average Remaining : $2,028,061
Kevin Lankinen (1 Way Contract) $2,060,000 (1)
-1 Way Contract Salary Cap : $935,000
-1 Way Contract Salary Cap Remaining : $758,495
-Salary Remaining : $1,671,122
-Salary Average : $2,060,000
-Salary Average Remaining : $1,671,122
Robert Hagg (1 Way Contract) $1,730,400 (1)
-1 Way Contract Salary Cap : $605,400
-1 Way Contract Salary Cap Remaining : $491,115
-Salary Remaining : $1,403,743
-Salary Average : $1,730,400
-Salary Average Remaining : $1,403,743
Ilya Lyubushkin $1,485,000 (2)
-Salary Remaining : $1,204,668
-Salary Average : $1,485,000
-Salary Average Remaining : $1,204,668
Curtis Lazar (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $916,684
-Salary Average : $1,130,000
-Salary Average Remaining : $916,684
Anthony Stolarz $1,007,000 (3)
-Salary Remaining : $816,903
-Salary Average : $1,007,000
-Salary Average Remaining : $816,903
Joey Anderson $896,000 (3)
-Salary Remaining : $726,857
-Salary Average : $896,000
-Salary Average Remaining : $726,857
Boris Katchouk $750,000 (2)
-Salary Remaining : $608,418
-Salary Average : $750,000
-Salary Average Remaining : $608,418
Total Pro Players24
Salary Commitment
Year 2024 : $87,327,916
Year 2025 : $60,863,349
Year 2026 : $36,250,849
Year 2027 : $15,600,000
Salary Average Commitment
Year 2024 : $87,327,916
Year 2025 : $60,863,349
Year 2026 : $36,250,849
Year 2027 : $15,600,000
Salary Cap with 1 Way Contract
Year 2024 : $82,827,912
Year 2025 : $59,738,348
Year 2026 : $35,125,848
Year 2027 : $15,600,000

Farm Players Salaries

Steven Lorentz $1,081,500 (2)
Salary Remaining : $877,339
Salary Average : $1,081,500
Salary Average Remaining : $877,339
Danila Klimovich $925,000 (2)
Salary Remaining : $750,383
Salary Average : $925,000
Salary Average Remaining : $750,383
Dylan Gambrell $888,360 (3)
Salary Remaining : $720,659
Salary Average : $888,360
Salary Average Remaining : $720,659
Mitch Reinke $883,500 (3)
Salary Remaining : $716,717
Salary Average : $883,500
Salary Average Remaining : $716,717
Ryan Shea $875,750 (3)
Salary Remaining : $710,430
Salary Average : $875,750
Salary Average Remaining : $710,430
Tucker Robertson $870,000 (3)
Salary Remaining : $705,765
Salary Average : $870,000
Salary Average Remaining : $705,765
Brett Leason $869,500 (2)
Salary Remaining : $705,360
Salary Average : $869,500
Salary Average Remaining : $705,360
Linus Weissbach $868,000 (3)
Salary Remaining : $704,143
Salary Average : $868,000
Salary Average Remaining : $704,143
Taylor Gauthier $859,167 (1)
Salary Remaining : $696,977
Salary Average : $859,167
Salary Average Remaining : $696,977
Zach Dean $852,500 (3)
Salary Remaining : $691,569
Salary Average : $852,500
Salary Average Remaining : $691,569
Vadim Zherenko $846,667 (1)
Salary Remaining : $686,837
Salary Average : $846,667
Salary Average Remaining : $686,837
Carsen Twarynski $840,000 (3)
Salary Remaining : $681,429
Salary Average : $840,000
Salary Average Remaining : $681,429
Joe Snively $824,000 (2)
Salary Remaining : $668,449
Salary Average : $824,000
Salary Average Remaining : $668,449
Ben Hutton $816,000 (3)
Salary Remaining : $661,959
Salary Average : $816,000
Salary Average Remaining : $661,959
Jake Christiansen $806,000 (3)
Salary Remaining : $653,847
Salary Average : $806,000
Salary Average Remaining : $653,847
Cale Morris $772,500 (2)
Salary Remaining : $626,671
Salary Average : $772,500
Salary Average Remaining : $626,671
Brian Pinho $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Bradley Marek $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Robbie Russo $750,000 (1)
Salary Remaining : $608,418
Salary Average : $750,000
Salary Average Remaining : $608,418
Total Farm Players19
Salary Commitment
Year 2024 : $16,128,444
Year 2025 : $12,172,610
Year 2026 : $7,700,110
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,128,444
Year 2025 : $12,172,610
Year 2026 : $7,700,110
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$63,500,000

Farm Salary Cap

Under Maximum of
$83,500,000

Pro Players

Farm Players

Total Players

Avalanche $47,914,547 $75,132,786 $8,367,214 $11,632,786 $18,817,719 $64,682,281 202242
Blackhawks $52,125,228 $70,218,927 $13,281,073 $6,718,927 $17,056,458 $66,443,542 232144
Blue Jackets $32,167,908 $78,737,295 $4,762,705 $15,237,295 $22,800,309 $60,699,691 212748
Blues $21,133,894 $81,821,119 $1,678,881 $18,321,119 $15,786,997 $67,713,003 212041
Bruins $14,607,256 $73,075,447 $10,424,553 $9,575,447 $15,444,801 $68,055,199 231942
Canadiens $83,380,061 $73,834,124 $9,665,876 $10,334,124 $17,934,352 $65,565,648 212243
Canucks $125,675,807 $75,864,160 $7,635,840 $12,364,160 $21,510,264 $61,989,736 262551
Capitals $10,532,244 $74,206,697 $9,293,303 $10,706,697 $16,549,203 $66,950,797 202141
Devils $36,393,029 $79,927,984 $3,572,016 $16,427,984 $20,267,576 $63,232,424 212445
Ducks $56,015,056 $67,663,480 $15,836,520 $4,163,480 $20,391,353 $63,108,647 222446
Flames $20,614,885 $69,676,053 $13,823,947 $6,176,053 $17,331,475 $66,168,525 242145
Flyers $26,525,162 $68,358,196 $15,141,804 $4,858,196 $22,272,836 $61,227,164 232649
Golden Knights $98,721,886 $73,600,742 $9,899,258 $10,100,742 $16,891,878 $66,608,122 222143
Hockey Club $45,075,148 $73,315,735 $10,184,265 $9,815,735 $16,105,929 $67,394,071 222042
Hurricanes $31,553,262 $78,780,059 $4,719,941 $15,280,059 $23,076,581 $60,423,419 222648
Islanders $114,362,845 $83,406,288 $93,712 $19,906,288 $24,067,424 $59,432,576 212849
Jets $96,202,691 $70,735,201 $12,764,799 $7,235,201 $20,999,636 $62,500,364 252449
Kings $40,069,962 $83,351,006 $148,994 $19,851,006 $16,204,888 $67,295,112 261945
Kraken $54,751,821 $67,445,764 $16,054,236 $3,945,764 $19,901,644 $63,598,356 312253
Lightning $52,676,662 $65,514,920 $17,985,080 $2,014,920 $15,145,433 $68,354,567 222042
Maple Leafs $37,893,843 $82,401,614 $1,098,386 $18,901,614 $19,269,574 $64,230,426 212243
Oilers $86,285,022 $83,544,078 -$44,078 $20,044,078 $20,841,405 $62,658,595 212445
Panthers $21,748,233 $80,343,498 $3,156,502 $16,843,498 $17,436,043 $66,063,957 222143
Penguins $36,724,814 $64,913,347 $18,586,653 $1,413,347 $15,251,587 $68,248,413 211940
Predators $10,170,090 $78,430,529 $5,069,471 $14,930,529 $17,617,494 $65,882,506 272047
Rangers $28,874,217 $71,691,479 $11,808,521 $8,191,479 $25,006,146 $58,493,854 292958
Red Wings $69,332,670 $67,008,204 $16,491,796 $3,508,204 $22,059,016 $61,440,984 212647
Sabres $50,090,052 $83,398,928 $101,072 $19,898,928 $21,382,868 $62,117,132 222547
Senators $7,784,109 $72,246,972 $11,253,028 $8,746,972 $15,532,880 $67,967,120 221941
Sharks $42,301,069 $81,961,832 $1,538,168 $18,461,832 $19,687,071 $63,812,929 222345
Stars $62,628,599 $67,477,786 $16,022,214 $3,977,786 $21,056,148 $62,443,852 232346
Wild ($4,809,641) $82,847,308 $652,692 $19,347,308 $16,161,833 $67,338,167 241943