Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 2000 - $190 - 1,511 - 75.55%
Level 2: 4000 - $130 - 3,628 - 90.71%
Level 3: 5000 - $85 - 4,504 - 90.09%
Level 4: 6000 - $44 - 5,575 - 92.92%
Luxury : 1000 - $283 - 911 - 91.05%
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 Left2
Average Attendance - %16,130 - 89.61%
Average Income per Game$2,450,533
Year to Date Revenue$95,570,768
Farm
Home Games Left2
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,226,625

Expense

Pro Players Total Salaries$75,991,333
Pro Players Total Average Salaries$75,991,333
Farm Players Total Salaries$18,105,246
Farm Players Total Average Salaries$18,105,246
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,937,262
Farm Year To Date Expenses$17,292,053
Pro Salary Cap Per Days$387,711
Pro Salary Cap To Date$69,937,262
Farm Salary Cap Per Days$92,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,901,065
Farm Estimated Season Revenue$216,750
Pro Remaining Season Days14
Pro Expenses Per Days$387,711
Pro Estimated Expenses$5,427,954
Farm Remaining Season Days14
Farm Expenses Per Days$92,374
Farm Estimated Expenses$1,293,236
Estimated Season Expenses$6,721,190
Estimated Season Salary Cap$75,365,216
Estimate Under Maximum Salary Cap of $83,500,000$8,134,784
Estimate Over Minimum Salary Cap of $63,500,000 $11,865,216
Current Bank Account$55,468,224
Projected Bank Account$53,864,849

Pro Players Salaries

Adam Fox (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $644,643
-Salary Average : $9,025,000
-Salary Average Remaining : $644,643
Matthew Tkachuk (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $644,643
-Salary Average : $9,025,000
-Salary Average Remaining : $644,643
Jack Hughes (1 Way Contract) $7,600,000 (4)
-Salary Remaining : $542,857
-Salary Average : $7,600,000
-Salary Average Remaining : $542,857
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $482,143
-Salary Average : $6,750,000
-Salary Average Remaining : $482,143
Mark Scheifele (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $437,500
-Salary Average : $6,125,000
-Salary Average Remaining : $437,500
Jake Guentzel (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $428,571
-Salary Average : $6,000,000
-Salary Average Remaining : $428,571
Mikko Rantanen (1 Way Contract) $4,625,000 (1)
-Salary Remaining : $330,357
-Salary Average : $4,625,000
-Salary Average Remaining : $330,357
Jakob Chychrun (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $328,571
-Salary Average : $4,600,000
-Salary Average Remaining : $328,571
Jake DeBrusk (1 Way Contract) $3,748,500 (2)
-Salary Remaining : $267,750
-Salary Average : $3,748,500
-Salary Average Remaining : $267,750
Mackenzie Blackwood (1 Way Contract) $3,060,000 (2)
-Salary Remaining : $218,571
-Salary Average : $3,060,000
-Salary Average Remaining : $218,571
Radko Gudas (1 Way Contract) $2,425,000 (1)
-Salary Remaining : $173,214
-Salary Average : $2,425,000
-Salary Average Remaining : $173,214
Ivan Barbashev (1 Way Contract) $2,407,500 (1)
-Salary Remaining : $171,964
-Salary Average : $2,407,500
-Salary Average Remaining : $171,964
Artturi Lehkonen (1 Way Contract) $2,392,000 (3)
-Salary Remaining : $170,857
-Salary Average : $2,392,000
-Salary Average Remaining : $170,857
Jani Hakanpaa (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $109,286
-Salary Average : $1,530,000
-Salary Average Remaining : $109,286
Noel Acciari (1 Way Contract) $1,187,500 (2)
-Salary Remaining : $84,821
-Salary Average : $1,187,500
-Salary Average Remaining : $84,821
Travis Dermott $1,125,000 (1)
-Salary Remaining : $80,357
-Salary Average : $1,125,000
-Salary Average Remaining : $80,357
Matt Villalta $962,000 (2)
-Salary Remaining : $68,714
-Salary Average : $962,000
-Salary Average Remaining : $68,714
Bobby McMann $869,250 (2)
-Salary Remaining : $62,089
-Salary Average : $869,250
-Salary Average Remaining : $62,089
Nathan Bastian $866,250 (2)
-Salary Remaining : $61,875
-Salary Average : $866,250
-Salary Average Remaining : $61,875
Mason Marchment $840,000 (3)
-Salary Remaining : $60,000
-Salary Average : $840,000
-Salary Average Remaining : $60,000
Ilya Solovyov $828,333 (1)
-Salary Remaining : $59,167
-Salary Average : $828,333
-Salary Average Remaining : $59,167
Total Pro Players21
Salary Commitment
Year 2024 : $75,991,333
Year 2025 : $39,575,500
Year 2026 : $10,832,000
Year 2027 : $7,600,000
Salary Average Commitment
Year 2024 : $75,991,333
Year 2025 : $39,575,500
Year 2026 : $10,832,000
Year 2027 : $7,600,000
Salary Cap with 1 Way Contract
Year 2024 : $75,991,333
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 : $78,750
Salary Average : $1,102,500
Salary Average Remaining : $78,750
Leon Gawanke $962,000 (2)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Pierre-Olivier Joseph $962,000 (2)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Marat Khusnutdinov $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
John Farinacci $910,000 (2)
Salary Remaining : $65,000
Salary Average : $910,000
Salary Average Remaining : $65,000
Mattias Norlinder $893,533 (3)
Salary Remaining : $63,824
Salary Average : $893,533
Salary Average Remaining : $63,824
Radim Zohorna $883,500 (3)
Salary Remaining : $63,107
Salary Average : $883,500
Salary Average Remaining : $63,107
Chase Priskie $883,500 (3)
Salary Remaining : $63,107
Salary Average : $883,500
Salary Average Remaining : $63,107
Corey Schueneman $883,500 (3)
Salary Remaining : $63,107
Salary Average : $883,500
Salary Average Remaining : $63,107
Carl Grundstrom $878,500 (2)
Salary Remaining : $62,750
Salary Average : $878,500
Salary Average Remaining : $62,750
Justus Annunen $871,000 (3)
Salary Remaining : $62,214
Salary Average : $871,000
Salary Average Remaining : $62,214
Zach Aston-Reese $840,630 (1)
Salary Remaining : $60,045
Salary Average : $840,630
Salary Average Remaining : $60,045
Austin Poganski $840,000 (1)
Salary Remaining : $60,000
Salary Average : $840,000
Salary Average Remaining : $60,000
Daemon Hunt $828,333 (1)
Salary Remaining : $59,167
Salary Average : $828,333
Salary Average Remaining : $59,167
Mac Hollowell $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Lukas Rousek $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Jeffrey Viel $813,750 (1)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Keaton Thompson $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
David Gust $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Mike Vecchione $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Xavier Parent $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players21
Salary Commitment
Year 2024 : $18,105,246
Year 2025 : $12,532,533
Year 2026 : $7,145,033
Year 2027 : $0
Salary Average Commitment
Year 2024 : $18,105,246
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 Left2
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$115,580,790
Farm
Home Games Left2
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,226,625

Expense

Pro Players Total Salaries$73,529,636
Pro Players Total Average Salaries$73,529,636
Farm Players Total Salaries$16,359,170
Farm Players Total Average Salaries$16,359,170
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,611,150
Farm Year To Date Expenses$15,577,708
Pro Salary Cap Per Days$365,585
Pro Salary Cap To Date$65,885,401
Farm Salary Cap Per Days$83,465
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,927,220
Farm Estimated Season Revenue$216,750
Pro Remaining Season Days14
Pro Expenses Per Days$375,151
Pro Estimated Expenses$5,252,114
Farm Remaining Season Days14
Farm Expenses Per Days$83,465
Farm Estimated Expenses$1,168,510
Estimated Season Expenses$6,420,624
Estimated Season Salary Cap$71,003,591
Estimate Under Maximum Salary Cap of $83,500,000$12,496,409
Estimate Over Minimum Salary Cap of $63,500,000 $7,503,591
Current Bank Account$90,207,264
Projected Bank Account$89,930,610

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (1)
-Salary Remaining : $831,633
-Salary Average : $11,642,857
-Salary Average Remaining : $831,633
Jamie Benn (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $678,571
-Salary Average : $9,500,000
-Salary Average Remaining : $678,571
Erik Johnson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $428,571
-Salary Average : $6,000,000
-Salary Average Remaining : $428,571
Nikita Zadorov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $357,143
-Salary Average : $5,000,000
-Salary Average Remaining : $357,143
Jason Zucker (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $357,143
-Salary Average : $5,000,000
-Salary Average Remaining : $357,143
Pavel Zacha (1 Way Contract) $4,512,500 (1)
-Salary Remaining : $322,321
-Salary Average : $4,512,500
-Salary Average Remaining : $322,321
Frederik Andersen (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $3,375,000
-1 Way Contract Salary Cap Remaining : $241,071
-Salary Remaining : $321,429
-Salary Average : $4,500,000
-Salary Average Remaining : $321,429
Andreas Athanasiou (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $303,571
-Salary Average : $4,250,000
-Salary Average Remaining : $303,571
Robby Fabbri (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $285,714
-Salary Average : $4,000,000
-Salary Average Remaining : $285,714
K'Andre Miller (1 Way Contract) $3,639,680 (3)
-Salary Remaining : $259,977
-Salary Average : $3,639,680
-Salary Average Remaining : $259,977
Semyon Varlamov (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $196,429
-Salary Average : $2,750,000
-Salary Average Remaining : $196,429
Denis Gurianov (1 Way Contract) $2,422,500 (1)
-Salary Remaining : $173,036
-Salary Average : $2,422,500
-Salary Average Remaining : $173,036
Jonas Johansson $952,750 (2)
-Salary Remaining : $68,054
-Salary Average : $952,750
-Salary Average Remaining : $68,054
Oliver Wahlstrom $947,500 (3)
-Salary Remaining : $67,679
-Salary Average : $947,500
-Salary Average Remaining : $67,679
Leo Carlsson $925,000 (3)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Jackson LaCombe $925,000 (2)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Arthur Kaliyev $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Gustav Forsling $900,349 (2)
-Salary Remaining : $64,311
-Salary Average : $900,349
-Salary Average Remaining : $64,311
Ian Mitchell $869,500 (2)
-Salary Remaining : $62,107
-Salary Average : $869,500
-Salary Average Remaining : $62,107
Ryan Lomberg $832,000 (2)
-Salary Remaining : $59,429
-Salary Average : $832,000
-Salary Average Remaining : $59,429
Jack St. Ivany $775,000 (1)
-Salary Remaining : $55,357
-Salary Average : $775,000
-Salary Average Remaining : $55,357
Givani Smith $760,000 (2)
-Salary Remaining : $54,286
-Salary Average : $760,000
-Salary Average Remaining : $54,286
Ryan Dzingel (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Michael Houser $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Colin Theisen $0 (0)
Total Pro Players25
Salary Commitment
Year 2024 : $73,529,636
Year 2025 : $31,751,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000
Salary Average Commitment
Year 2024 : $73,529,636
Year 2025 : $31,751,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000
Salary Cap with 1 Way Contract
Year 2024 : $71,654,632
Year 2025 : $31,751,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000

Farm Players Salaries

Dysin Mayo $969,000 (2)
Salary Remaining : $69,214
Salary Average : $969,000
Salary Average Remaining : $69,214
Rasmus Kupari $940,000 (3)
Salary Remaining : $67,143
Salary Average : $940,000
Salary Average Remaining : $67,143
Thomas Harley $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Aku Raty $896,250 (2)
Salary Remaining : $64,018
Salary Average : $896,250
Salary Average Remaining : $64,018
Scott Reedy $869,500 (2)
Salary Remaining : $62,107
Salary Average : $869,500
Salary Average Remaining : $62,107
Ty Smith $869,500 (3)
Salary Remaining : $62,107
Salary Average : $869,500
Salary Average Remaining : $62,107
Nicolas Beaudin $869,500 (3)
Salary Remaining : $62,107
Salary Average : $869,500
Salary Average Remaining : $62,107
Kyle Masters $865,000 (3)
Salary Remaining : $61,786
Salary Average : $865,000
Salary Average Remaining : $61,786
Josh Dunne $830,420 (1)
Salary Remaining : $59,316
Salary Average : $830,420
Salary Average Remaining : $59,316
Colton Dach $825,000 (3)
Salary Remaining : $58,929
Salary Average : $825,000
Salary Average Remaining : $58,929
Aaron Dell $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Brandon Gignac $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Brandon Hickey $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Matthew Wedman $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Hunter McDonald $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Dalton Smith $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Gavin Hain $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jett Jones $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Max Ellis $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Alex Gallant $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players20
Salary Commitment
Year 2024 : $16,359,170
Year 2025 : $7,103,750
Year 2026 : $4,369,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,359,170
Year 2025 : $7,103,750
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 Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$81,211,071
Pro Players Total Average Salaries$81,211,071
Farm Players Total Salaries$23,523,210
Farm Players Total Average Salaries$23,523,210
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,248,284
Farm Year To Date Expenses$21,109,054
Pro Salary Cap Per Days$414,342
Pro Salary Cap To Date$74,248,284
Farm Salary Cap Per Days$120,016
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days14
Pro Expenses Per Days$414,342
Pro Estimated Expenses$5,800,788
Farm Remaining Season Days14
Farm Expenses Per Days$120,016
Farm Estimated Expenses$1,680,224
Estimated Season Expenses$7,481,012
Estimated Season Salary Cap$80,049,072
Estimate Under Maximum Salary Cap of $83,500,000$3,450,928
Estimate Over Minimum Salary Cap of $63,500,000 $16,549,072
Current Bank Account$48,137,933
Projected Bank Account$52,944,861

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,075,000 (3)
-Salary Remaining : $576,786
-Salary Average : $8,075,000
-Salary Average Remaining : $576,786
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
-Salary Remaining : $541,071
-Salary Average : $7,575,000
-Salary Average Remaining : $541,071
Tage Thompson (1 Way Contract) $7,428,571 (5)
-Salary Remaining : $530,612
-Salary Average : $7,428,571
-Salary Average Remaining : $530,612
Mattias Ekholm (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $464,286
-Salary Average : $6,500,000
-Salary Average Remaining : $464,286
Jordan Eberle (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $392,857
-Salary Average : $5,500,000
-Salary Average Remaining : $392,857
Jared McCann (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $375,000
-Salary Average : $5,250,000
-Salary Average Remaining : $375,000
Blake Coleman (1 Way Contract) $5,096,000 (1)
-Salary Remaining : $364,000
-Salary Average : $5,096,000
-Salary Average Remaining : $364,000
J.T. Compher (1 Way Contract) $4,896,000 (4)
-Salary Remaining : $349,714
-Salary Average : $4,896,000
-Salary Average Remaining : $349,714
Linus Ullmark (1 Way Contract) $4,700,000 (5)
-Salary Remaining : $335,714
-Salary Average : $4,700,000
-Salary Average Remaining : $335,714
Lawson Crouse (1 Way Contract) $4,472,000 (4)
-Salary Remaining : $319,429
-Salary Average : $4,472,000
-Salary Average Remaining : $319,429
Filip Hronek (1 Way Contract) $4,180,000 (2)
-Salary Remaining : $298,571
-Salary Average : $4,180,000
-Salary Average Remaining : $298,571
Ryan Graves (1 Way Contract) $3,610,000 (2)
-Salary Remaining : $257,857
-Salary Average : $3,610,000
-Salary Average Remaining : $257,857
Claude Giroux (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $232,143
-Salary Average : $3,250,000
-Salary Average Remaining : $232,143
Casey Mittelstadt (1 Way Contract) $2,970,000 (2)
-Salary Remaining : $212,143
-Salary Average : $2,970,000
-Salary Average Remaining : $212,143
Jordan Martinook (1 Way Contract) $1,818,000 (1)
-Salary Remaining : $129,857
-Salary Average : $1,818,000
-Salary Average Remaining : $129,857
Cal Clutterbuck (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $125,000
-Salary Average : $1,750,000
-Salary Average Remaining : $125,000
Derek Forbort (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $107,143
-Salary Average : $1,500,000
-Salary Average Remaining : $107,143
Joey Daccord $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Ridly Greig $925,000 (2)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Luke Schenn $790,500 (2)
-Salary Remaining : $56,464
-Salary Average : $790,500
-Salary Average Remaining : $56,464
Nikita Pavlychev $0 (0)
Total Pro Players21
Salary Commitment
Year 2024 : $81,211,071
Year 2025 : $58,122,071
Year 2026 : $34,821,571
Year 2027 : $26,746,571
Salary Average Commitment
Year 2024 : $81,211,071
Year 2025 : $58,122,071
Year 2026 : $34,821,571
Year 2027 : $26,746,571
Salary Cap with 1 Way Contract
Year 2024 : $81,211,071
Year 2025 : $58,122,071
Year 2026 : $34,821,571
Year 2027 : $26,746,571

Farm Players Salaries

Victor Mete $962,000 (1)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Nikita Tolopilo $950,000 (2)
Salary Remaining : $67,857
Salary Average : $950,000
Salary Average Remaining : $67,857
Nikita Okhotiuk $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Cole Reinhardt $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Marco Kasper $918,333 (3)
Salary Remaining : $65,595
Salary Average : $918,333
Salary Average Remaining : $65,595
Simon Johansson $897,750 (3)
Salary Remaining : $64,125
Salary Average : $897,750
Salary Average Remaining : $64,125
Santtu Kinnunen $897,750 (3)
Salary Remaining : $64,125
Salary Average : $897,750
Salary Average Remaining : $64,125
Christian Wolanin $889,875 (1)
Salary Remaining : $63,563
Salary Average : $889,875
Salary Average Remaining : $63,563
Calle Rosen $876,875 (2)
Salary Remaining : $62,634
Salary Average : $876,875
Salary Average Remaining : $62,634
Jiri Smejkal $870,000 (1)
Salary Remaining : $62,143
Salary Average : $870,000
Salary Average Remaining : $62,143
Chase Stillman $863,334 (3)
Salary Remaining : $61,667
Salary Average : $863,334
Salary Average Remaining : $61,667
Dillon Heatherington $861,625 (1)
Salary Remaining : $61,545
Salary Average : $861,625
Salary Average Remaining : $61,545
Frederic Brunet $860,000 (3)
Salary Remaining : $61,429
Salary Average : $860,000
Salary Average Remaining : $61,429
Zack Ostapchuk $825,000 (3)
Salary Remaining : $58,929
Salary Average : $825,000
Salary Average Remaining : $58,929
Filip Roos $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Nick Abruzzese $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Fredrik Karlstrom $806,000 (1)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Matthew Robertson $797,500 (1)
Salary Remaining : $56,964
Salary Average : $797,500
Salary Average Remaining : $56,964
Nathan Legare $789,167 (1)
Salary Remaining : $56,369
Salary Average : $789,167
Salary Average Remaining : $56,369
Marian Studenic $780,000 (2)
Salary Remaining : $55,714
Salary Average : $780,000
Salary Average Remaining : $55,714
Nils Aman $775,500 (3)
Salary Remaining : $55,393
Salary Average : $775,500
Salary Average Remaining : $55,393
Michael Hutchinson $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Connor Brown $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Charles Hudon $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Chris Terry $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Max McCormick $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Malcolm Subban $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Logan Shaw $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Total Farm Players28
Salary Commitment
Year 2024 : $23,523,209
Year 2025 : $10,272,042
Year 2026 : $7,665,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $23,523,209
Year 2025 : $10,272,042
Year 2026 : $7,665,167
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 Left2
Average Attendance - %17,640 - 98.00%
Average Income per Game$2,904,338
Year to Date Revenue$113,269,182
Farm
Home Games Left2
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,226,625

Expense

Pro Players Total Salaries$82,590,623
Pro Players Total Average Salaries$82,590,623
Farm Players Total Salaries$16,694,000
Farm Players Total Average Salaries$16,694,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,251,357
Farm Year To Date Expenses$14,973,360
Pro Salary Cap Per Days$421,381
Pro Salary Cap To Date$76,216,464
Farm Salary Cap Per Days$85,173
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,808,676
Farm Estimated Season Revenue$216,750
Pro Remaining Season Days14
Pro Expenses Per Days$421,381
Pro Estimated Expenses$5,899,334
Farm Remaining Season Days14
Farm Expenses Per Days$85,173
Farm Estimated Expenses$1,192,422
Estimated Season Expenses$7,091,756
Estimated Season Salary Cap$82,115,798
Estimate Under Maximum Salary Cap of $83,500,000$1,384,202
Estimate Over Minimum Salary Cap of $63,500,000 $18,615,798
Current Bank Account$41,621,030
Projected Bank Account$40,554,700

Pro Players Salaries

Roman Josi (1 Way Contract) $8,877,820 (2)
-Salary Remaining : $634,130
-Salary Average : $8,877,820
-Salary Average Remaining : $634,130
Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $621,429
-Salary Average : $8,700,000
-Salary Average Remaining : $621,429
Brady Tkachuk (1 Way Contract) $7,795,428 (3)
-Salary Remaining : $556,816
-Salary Average : $7,795,428
-Salary Average Remaining : $556,816
Brad Marchand (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $437,500
-Salary Average : $6,125,000
-Salary Average Remaining : $437,500
Roope Hintz (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $417,857
-Salary Average : $5,850,000
-Salary Average Remaining : $417,857
Rasmus Dahlin (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $407,143
-Salary Average : $5,700,000
-Salary Average Remaining : $407,143
Drew Doughty (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $392,857
-Salary Average : $5,500,000
-Salary Average Remaining : $392,857
Joe Pavelski (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $392,857
-Salary Average : $5,500,000
-Salary Average Remaining : $392,857
Victor Hedman (1 Way Contract) $3,937,500 (1)
-Salary Remaining : $281,250
-Salary Average : $3,937,500
-Salary Average Remaining : $281,250
Patrick Kane (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $260,000
-Salary Average : $3,640,000
-Salary Average Remaining : $260,000
Evander Kane (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $250,000
-Salary Average : $3,500,000
-Salary Average Remaining : $250,000
Erik Haula (1 Way Contract) $3,024,000 (1)
-Salary Remaining : $216,000
-Salary Average : $3,024,000
-Salary Average Remaining : $216,000
Vincent Trocheck (1 Way Contract) $2,728,125 (2)
-Salary Remaining : $194,866
-Salary Average : $2,728,125
-Salary Average Remaining : $194,866
David Perron (1 Way Contract) $2,208,750 (1)
-Salary Remaining : $157,768
-Salary Average : $2,208,750
-Salary Average Remaining : $157,768
Ilya Samsonov (1 Way Contract) $2,060,000 (3)
-Salary Remaining : $147,143
-Salary Average : $2,060,000
-Salary Average Remaining : $147,143
Nick Bonino (1 Way Contract) $1,927,000 (1)
-Salary Remaining : $137,643
-Salary Average : $1,927,000
-Salary Average Remaining : $137,643
Mark Giordano (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $114,286
-Salary Average : $1,600,000
-Salary Average Remaining : $114,286
Parker Kelly $869,500 (2)
-Salary Remaining : $62,107
-Salary Average : $869,500
-Salary Average Remaining : $62,107
Stuart Skinner $787,500 (3)
-Salary Remaining : $56,250
-Salary Average : $787,500
-Salary Average Remaining : $56,250
Erik Gustafsson (1 Way Contract) $760,000 (2)
-Salary Remaining : $54,286
-Salary Average : $760,000
-Salary Average Remaining : $54,286
Tomas Suchanek $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Nick Seeler $750,000 (2)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Total Pro Players22
Salary Commitment
Year 2024 : $82,590,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0
Salary Average Commitment
Year 2024 : $82,590,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $82,590,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0

Farm Players Salaries

Wade Allison $971,250 (2)
Salary Remaining : $69,375
Salary Average : $971,250
Salary Average Remaining : $69,375
Curtis Douglas $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Curtis Hall $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Jack Rathbone $867,000 (4)
Salary Remaining : $61,929
Salary Average : $867,000
Salary Average Remaining : $61,929
Dmitry Ovchinnikov $835,000 (3)
Salary Remaining : $59,643
Salary Average : $835,000
Salary Average Remaining : $59,643
Marcus Bjork $806,000 (1)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Mark Kastelic $793,250 (3)
Salary Remaining : $56,661
Salary Average : $793,250
Salary Average Remaining : $56,661
Bokondji Imama $790,500 (2)
Salary Remaining : $56,464
Salary Average : $790,500
Salary Average Remaining : $56,464
Mark Pysyk $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Troy Stecher $756,000 (3)
Salary Remaining : $54,000
Salary Average : $756,000
Salary Average Remaining : $54,000
Mark Sinclair $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Samuel Bitten $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Cameron Gaunce $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Josh Maniscalco $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Navrin Mutter $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Marc Gatcomb $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Simon Pinard $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Hugo Ollas $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Travis Mitchell $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Ryan Fitzgerald $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Angus Crookshank $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players21
Salary Commitment
Year 2024 : $16,694,000
Year 2025 : $5,763,000
Year 2026 : $4,001,250
Year 2027 : $867,000
Salary Average Commitment
Year 2024 : $16,694,000
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 Left3
Average Attendance - %17,640 - 98.00%
Average Income per Game$1,839,852
Year to Date Revenue$69,914,376
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$21,675
Year to Date Revenue$823,650

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$68,852,813
Farm Year To Date Expenses$14,331,017
Pro Salary Cap Per Days$374,996
Pro Salary Cap To Date$67,825,503
Farm Salary Cap Per Days$79,556
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,519,556
Farm Estimated Season Revenue$65,025
Pro Remaining Season Days14
Pro Expenses Per Days$380,735
Pro Estimated Expenses$5,330,290
Farm Remaining Season Days14
Farm Expenses Per Days$79,556
Farm Estimated Expenses$1,113,784
Estimated Season Expenses$6,444,074
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$1,849,344
Projected Bank Account$989,851

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $11,445,000 (1)
-Salary Remaining : $817,500
-Salary Average : $11,445,000
-Salary Average Remaining : $817,500
Miro Heiskanen (1 Way Contract) $8,027,500 (3)
-Salary Remaining : $573,393
-Salary Average : $8,027,500
-Salary Average Remaining : $573,393
Sean Couturier $7,750,000 (5)
-Salary Remaining : $553,571
-Salary Average : $7,750,000
-Salary Average Remaining : $553,571
Brock Boeser (1 Way Contract) $6,916,000 (4)
-Salary Remaining : $494,000
-Salary Average : $6,916,000
-Salary Average Remaining : $494,000
Max Domi (1 Way Contract) $6,288,450 (1)
-Salary Remaining : $449,175
-Salary Average : $6,288,450
-Salary Average Remaining : $449,175
Jaccob Slavin (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $378,571
-Salary Average : $5,300,000
-Salary Average Remaining : $378,571
Joel Farabee (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $339,286
-Salary Average : $4,750,000
-Salary Average Remaining : $339,286
Carter Hart (1 Way Contract) $4,177,950 (3)
-Salary Remaining : $298,425
-Salary Average : $4,177,950
-Salary Average Remaining : $298,425
Brett Pesce (1 Way Contract) $4,025,000 (1)
-Salary Remaining : $287,500
-Salary Average : $4,025,000
-Salary Average Remaining : $287,500
Chandler Stephenson (1 Way Contract) $2,846,250 (2)
-Salary Remaining : $203,304
-Salary Average : $2,846,250
-Salary Average Remaining : $203,304
Oskar Lindblom (1 Way Contract) $2,625,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-1 Way Contract Salary Cap Remaining : $107,143
-Salary Remaining : $187,500
-Salary Average : $2,625,000
-Salary Average Remaining : $187,500
Mitchell Stephens $971,250 (1)
-Salary Remaining : $69,375
-Salary Average : $971,250
-Salary Average Remaining : $69,375
Ivan Prosvetov $962,000 (2)
-Salary Remaining : $68,714
-Salary Average : $962,000
-Salary Average Remaining : $68,714
Ryan McLeod $952,750 (2)
-Salary Remaining : $68,054
-Salary Average : $952,750
-Salary Average Remaining : $68,054
Mikael Pyyhtia $897,500 (3)
-Salary Remaining : $64,107
-Salary Average : $897,500
-Salary Average Remaining : $64,107
Ryder Rolston $895,000 (3)
-Salary Remaining : $63,929
-Salary Average : $895,000
-Salary Average Remaining : $63,929
Christian Kyrou $878,333 (3)
-Salary Remaining : $62,738
-Salary Average : $878,333
-Salary Average Remaining : $62,738
Maxwell Crozier $867,500 (2)
-Salary Remaining : $61,964
-Salary Average : $867,500
-Salary Average Remaining : $61,964
Hendrix Lapierre $863,334 (1)
-Salary Remaining : $61,667
-Salary Average : $863,334
-Salary Average Remaining : $61,667
Logan Stanley $846,000 (1)
-Salary Remaining : $60,429
-Salary Average : $846,000
-Salary Average Remaining : $60,429
Alexey Toropchenko $806,000 (2)
-Salary Remaining : $57,571
-Salary Average : $806,000
-Salary Average Remaining : $57,571
Dawson Barteaux $783,333 (3)
-Salary Remaining : $55,952
-Salary Average : $783,333
-Salary Average Remaining : $55,952
Luke Cavallin $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
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 : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Hunter Skinner $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Lassi Thomson $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Antti Saarela $896,250 (2)
Salary Remaining : $64,018
Salary Average : $896,250
Salary Average Remaining : $64,018
Joel Kiviranta $883,500 (3)
Salary Remaining : $63,107
Salary Average : $883,500
Salary Average Remaining : $63,107
Xavier Simoneau $880,650 (3)
Salary Remaining : $62,904
Salary Average : $880,650
Salary Average Remaining : $62,904
Ruslan Iskhakov $880,650 (3)
Salary Remaining : $62,904
Salary Average : $880,650
Salary Average Remaining : $62,904
Tyler Madden $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Gabriel Fortier $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Peter Abbandonato $787,500 (2)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Devante Stephens $787,500 (1)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Ryan Bednard $787,500 (1)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Wyatte Wylie $780,000 (3)
Salary Remaining : $55,714
Salary Average : $780,000
Salary Average Remaining : $55,714
Chad Nychuk $772,500 (3)
Salary Remaining : $55,179
Salary Average : $772,500
Salary Average Remaining : $55,179
Wyatt Aamodt $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Gabriel Carriere $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Skyler Brind'Amour $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Keaton Mastrodonato $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jason Polin $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
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 Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$74,760,845
Pro Players Total Average Salaries$74,760,845
Farm Players Total Salaries$17,922,084
Farm Players Total Average Salaries$17,922,084
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,943,202
Farm Year To Date Expenses$16,609,326
Pro Salary Cap Per Days$381,433
Pro Salary Cap To Date$68,885,806
Farm Salary Cap Per Days$91,439
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days14
Pro Expenses Per Days$381,433
Pro Estimated Expenses$5,340,062
Farm Remaining Season Days14
Farm Expenses Per Days$91,439
Farm Estimated Expenses$1,280,146
Estimated Season Expenses$6,620,208
Estimated Season Salary Cap$74,225,868
Estimate Under Maximum Salary Cap of $83,500,000$9,274,132
Estimate Over Minimum Salary Cap of $63,500,000 $10,725,868
Current Bank Account$104,162,656
Projected Bank Account$109,830,388

Pro Players Salaries

Quinn Hughes (1 Way Contract) $7,457,500 (3)
-Salary Remaining : $532,679
-Salary Average : $7,457,500
-Salary Average Remaining : $532,679
Neal Pionk (1 Way Contract) $5,992,500 (1)
-Salary Remaining : $428,036
-Salary Average : $5,992,500
-Salary Average Remaining : $428,036
William Karlsson (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $421,429
-Salary Average : $5,900,000
-Salary Average Remaining : $421,429
Juuse Saros (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $410,714
-Salary Average : $5,750,000
-Salary Average Remaining : $410,714
Shea Theodore (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $371,429
-Salary Average : $5,200,000
-Salary Average Remaining : $371,429
Jonathan Marchessault (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $357,143
-Salary Average : $5,000,000
-Salary Average Remaining : $357,143
Mike Matheson (1 Way Contract) $4,875,000 (1)
-Salary Remaining : $348,214
-Salary Average : $4,875,000
-Salary Average Remaining : $348,214
Jamie Oleksiak (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $328,571
-Salary Average : $4,600,000
-Salary Average Remaining : $328,571
Robert Thomas (1 Way Contract) $4,363,095 (3)
-Salary Remaining : $311,650
-Salary Average : $4,363,095
-Salary Average Remaining : $311,650
Viktor Arvidsson (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $303,571
-Salary Average : $4,250,000
-Salary Average Remaining : $303,571
Dominik Kubalik (1 Way Contract) $3,811,000 (2)
-Salary Remaining : $272,214
-Salary Average : $3,811,000
-Salary Average Remaining : $272,214
Tyler Bertuzzi (1 Way Contract) $3,640,000 (2)
-Salary Remaining : $260,000
-Salary Average : $3,640,000
-Salary Average Remaining : $260,000
Marcus Foligno (1 Way Contract) $3,038,000 (3)
-Salary Remaining : $217,000
-Salary Average : $3,038,000
-Salary Average Remaining : $217,000
Mason Appleton $2,513,334 (5)
-Salary Remaining : $179,524
-Salary Average : $2,513,334
-Salary Average Remaining : $179,524
James Reimer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $160,714
-Salary Average : $2,250,000
-Salary Average Remaining : $160,714
Connor McMichael $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
JJ Peterka $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Alex Laferriere $875,000 (3)
-Salary Remaining : $62,500
-Salary Average : $875,000
-Salary Average Remaining : $62,500
Matthew Poitras $870,000 (3)
-Salary Remaining : $62,143
-Salary Average : $870,000
-Salary Average Remaining : $62,143
Moritz Seider $863,333 (1)
-Salary Remaining : $61,667
-Salary Average : $863,333
-Salary Average Remaining : $61,667
Colin Blackwell $833,750 (1)
-Salary Remaining : $59,554
-Salary Average : $833,750
-Salary Average Remaining : $59,554
Dylan Garand $828,333 (1)
-Salary Remaining : $59,167
-Salary Average : $828,333
-Salary Average Remaining : $59,167
Total Pro Players22
Salary Commitment
Year 2024 : $74,760,845
Year 2025 : $36,917,929
Year 2026 : $29,466,929
Year 2027 : $2,513,334
Salary Average Commitment
Year 2024 : $74,760,845
Year 2025 : $36,917,929
Year 2026 : $29,466,929
Year 2027 : $2,513,334
Salary Cap with 1 Way Contract
Year 2024 : $74,760,845
Year 2025 : $36,917,929
Year 2026 : $29,466,929
Year 2027 : $2,513,334

Farm Players Salaries

Cayden Primeau $952,750 (2)
Salary Remaining : $68,054
Salary Average : $952,750
Salary Average Remaining : $68,054
Jean-Luc Foudy $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Mason Lohrei $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Isak Rosen $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Luca Del Bel Belluz $891,666 (3)
Salary Remaining : $63,690
Salary Average : $891,666
Salary Average Remaining : $63,690
Magnus Chrona $867,500 (2)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Zachary L'Heureux $863,334 (3)
Salary Remaining : $61,667
Salary Average : $863,334
Salary Average Remaining : $61,667
Sam Poulin $863,333 (1)
Salary Remaining : $61,667
Salary Average : $863,333
Salary Average Remaining : $61,667
Lukas Svejkovsky $859,167 (1)
Salary Remaining : $61,369
Salary Average : $859,167
Salary Average Remaining : $61,369
Akil Thomas $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Lukas Cormier $793,333 (1)
Salary Remaining : $56,667
Salary Average : $793,333
Salary Average Remaining : $56,667
Domenick Fensore $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Cameron Butler $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Casey Dornbach $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Colton Young $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Owen Headrick $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jeremie Bucheler $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Garret Sparks $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Roman Kinal $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Ryan Francis $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Evan Fitzpatrick $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Alex Swetlikoff $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players22
Salary Commitment
Year 2024 : $17,922,083
Year 2025 : $5,306,250
Year 2026 : $2,561,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,922,083
Year 2025 : $5,306,250
Year 2026 : $2,561,000
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 Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left5
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$3,901,500

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$74,678,347
Farm Year To Date Expenses$19,979,616
Pro Salary Cap Per Days$382,117
Pro Salary Cap To Date$69,661,769
Farm Salary Cap Per Days$109,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$541,875
Pro Remaining Season Days14
Pro Expenses Per Days$410,816
Pro Estimated Expenses$5,751,424
Farm Remaining Season Days14
Farm Expenses Per Days$109,332
Farm Estimated Expenses$1,530,648
Estimated Season Expenses$7,282,072
Estimated Season Salary Cap$75,011,407
Estimate Under Maximum Salary Cap of $83,500,000$8,488,593
Estimate Over Minimum Salary Cap of $63,500,000 $11,511,407
Current Bank Account$142,422,870
Projected Bank Account$150,500,723

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,650,000 (5)
-Salary Remaining : $760,714
-Salary Average : $10,650,000
-Salary Average Remaining : $760,714
Anders Lee (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $500,000
-Salary Average : $7,000,000
-Salary Average Remaining : $500,000
Nico Hischier (1 Way Contract) $6,887,500 (2)
-Salary Remaining : $491,964
-Salary Average : $6,887,500
-Salary Average Remaining : $491,964
Yanni Gourde (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $369,048
-Salary Average : $5,166,666
-Salary Average Remaining : $369,048
Rasmus Andersson (1 Way Contract) $4,322,500 (1)
-Salary Remaining : $308,750
-Salary Average : $4,322,500
-Salary Average Remaining : $308,750
Noah Dobson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $285,714
-Salary Average : $4,000,000
-Salary Average Remaining : $285,714
Kirill Marchenko (1 Way Contract) $3,950,000 (5)
-Salary Remaining : $282,143
-Salary Average : $3,950,000
-Salary Average Remaining : $282,143
Shane Pinto (1 Way Contract) $3,862,500 (5)
-Salary Remaining : $275,893
-Salary Average : $3,862,500
-Salary Average Remaining : $275,893
Jake Oettinger (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $271,429
-Salary Average : $3,800,000
-Salary Average Remaining : $271,429
Martin Necas (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $225,000
-Salary Average : $3,150,000
-Salary Average Remaining : $225,000
Alex Newhook (1 Way Contract) $2,952,500 (5)
-1 Way Contract Salary Cap : $1,827,500
-1 Way Contract Salary Cap Remaining : $130,536
-Salary Remaining : $210,893
-Salary Average : $2,952,500
-Salary Average Remaining : $210,893
Jesper Bratt (1 Way Contract) $2,612,500 (2)
-Salary Remaining : $186,607
-Salary Average : $2,612,500
-Salary Average Remaining : $186,607
Martin Fehervary (1 Way Contract) $2,558,750 (4)
-Salary Remaining : $182,768
-Salary Average : $2,558,750
-Salary Average Remaining : $182,768
Carson Soucy (1 Way Contract) $2,487,500 (3)
-Salary Remaining : $177,679
-Salary Average : $2,487,500
-Salary Average Remaining : $177,679
Philippe Myers (1 Way Contract) $2,427,500 (1)
-1 Way Contract Salary Cap : $1,302,500
-1 Way Contract Salary Cap Remaining : $93,036
-Salary Remaining : $173,393
-Salary Average : $2,427,500
-Salary Average Remaining : $173,393
Filip Chytil (1 Way Contract) $2,315,000 (3)
-Salary Remaining : $165,357
-Salary Average : $2,315,000
-Salary Average Remaining : $165,357
Yegor Chinakhov (1 Way Contract) $2,205,000 (5)
-Salary Remaining : $157,500
-Salary Average : $2,205,000
-Salary Average Remaining : $157,500
Kaapo Kakko (1 Way Contract) $2,005,000 (4)
-1 Way Contract Salary Cap : $880,000
-1 Way Contract Salary Cap Remaining : $62,857
-Salary Remaining : $143,214
-Salary Average : $2,005,000
-Salary Average Remaining : $143,214
Eric Robinson (1 Way Contract) $1,807,000 (3)
-1 Way Contract Salary Cap : $682,000
-1 Way Contract Salary Cap Remaining : $48,714
-Salary Remaining : $129,071
-Salary Average : $1,807,000
-Salary Average Remaining : $129,071
Blake Lizotte (1 Way Contract) $1,758,750 (2)
-1 Way Contract Salary Cap : $633,750
-1 Way Contract Salary Cap Remaining : $45,268
-Salary Remaining : $125,625
-Salary Average : $1,758,750
-Salary Average Remaining : $125,625
Kyle Burroughs (1 Way Contract) $1,144,000 (3)
-Salary Remaining : $81,714
-Salary Average : $1,144,000
-Salary Average Remaining : $81,714
Jake Sanderson $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Nick Bjugstad $864,000 (2)
-Salary Remaining : $61,714
-Salary Average : $864,000
-Salary Average Remaining : $61,714
Tyson Foerster $863,334 (1)
-Salary Remaining : $61,667
-Salary Average : $863,334
-Salary Average Remaining : $61,667
Logan Thompson $804,999 (1)
-Salary Remaining : $57,500
-Salary Average : $804,999
-Salary Average Remaining : $57,500
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 : $74,895,005
Year 2025 : $54,510,000
Year 2026 : $43,512,248
Year 2027 : $29,933,750

Farm Players Salaries

Caleb Jones $971,250 (1)
Salary Remaining : $69,375
Salary Average : $971,250
Salary Average Remaining : $69,375
Isaac Ratcliffe $962,000 (2)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Fedor Svechkov $925,000 (3)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Cole Guttman $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Drew Commesso $925,000 (3)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Devon Levi $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Henry Thrun $912,500 (2)
Salary Remaining : $65,179
Salary Average : $912,500
Salary Average Remaining : $65,179
Shakir Mukhamadullin $894,167 (1)
Salary Remaining : $63,869
Salary Average : $894,167
Salary Average Remaining : $63,869
Spencer Martin $876,875 (3)
Salary Remaining : $62,634
Salary Average : $876,875
Salary Average Remaining : $62,634
Erik Portillo $875,000 (2)
Salary Remaining : $62,500
Salary Average : $875,000
Salary Average Remaining : $62,500
Topi Niemela $856,667 (3)
Salary Remaining : $61,191
Salary Average : $856,667
Salary Average Remaining : $61,191
Matthew Seminoff $850,000 (3)
Salary Remaining : $60,714
Salary Average : $850,000
Salary Average Remaining : $60,714
Mikhail Maltsev $849,625 (2)
Salary Remaining : $60,688
Salary Average : $849,625
Salary Average Remaining : $60,688
Amadeus Lombardi $838,333 (3)
Salary Remaining : $59,881
Salary Average : $838,333
Salary Average Remaining : $59,881
Tyler Tullio $823,333 (1)
Salary Remaining : $58,810
Salary Average : $823,333
Salary Average Remaining : $58,810
Sammy Walker $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Carson Meyer $813,750 (2)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Jaxson Stauber $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Nick Blankenburg $813,750 (2)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Marc McLaughlin $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
John Ludvig $798,250 (3)
Salary Remaining : $57,018
Salary Average : $798,250
Salary Average Remaining : $57,018
Andre Lee $798,250 (3)
Salary Remaining : $57,018
Salary Average : $798,250
Salary Average Remaining : $57,018
Brandon Duhaime $787,500 (1)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Akito Hirose $787,500 (2)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Mark Friedman $786,833 (3)
Salary Remaining : $56,202
Salary Average : $786,833
Salary Average Remaining : $56,202
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 Left3
Average Attendance - %13,320 - 74.00%
Average Income per Game$2,193,071
Year to Date Revenue$83,336,698
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$76,613,258
Pro Players Total Average Salaries$76,613,259
Farm Players Total Salaries$16,641,309
Farm Players Total Average Salaries$16,641,309
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,561,517
Farm Year To Date Expenses$15,344,621
Pro Salary Cap Per Days$390,884
Pro Salary Cap To Date$69,181,039
Farm Salary Cap Per Days$84,905
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,579,213
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days14
Pro Expenses Per Days$390,884
Pro Estimated Expenses$5,472,376
Farm Remaining Season Days14
Farm Expenses Per Days$84,905
Farm Estimated Expenses$1,188,670
Estimated Season Expenses$6,661,046
Estimated Season Salary Cap$74,653,415
Estimate Under Maximum Salary Cap of $83,500,000$8,846,585
Estimate Over Minimum Salary Cap of $63,500,000 $11,153,415
Current Bank Account$9,298,809
Projected Bank Account$9,542,101

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $714,286
-Salary Average : $10,000,000
-Salary Average Remaining : $714,286
Bo Horvat (1 Way Contract) $8,075,000 (5)
-Salary Remaining : $576,786
-Salary Average : $8,075,000
-Salary Average Remaining : $576,786
Kevin Hayes (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $510,204
-Salary Average : $7,142,858
-Salary Average Remaining : $510,204
Jonas Brodin (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $450,000
-Salary Average : $6,300,000
-Salary Average Remaining : $450,000
Nate Schmidt (1 Way Contract) $5,950,000 (1)
-Salary Remaining : $425,000
-Salary Average : $5,950,000
-Salary Average Remaining : $425,000
Teuvo Teravainen (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $385,714
-Salary Average : $5,400,000
-Salary Average Remaining : $385,714
Ilya Mikheyev (1 Way Contract) $5,035,000 (4)
-Salary Remaining : $359,643
-Salary Average : $5,035,000
-Salary Average Remaining : $359,643
TJ Brodie (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $357,143
-Salary Average : $5,000,000
-Salary Average Remaining : $357,143
Petr Mrazek (1 Way Contract) $4,080,000 (2)
-Salary Remaining : $291,429
-Salary Average : $4,080,000
-Salary Average Remaining : $291,429
Vitek Vanecek (1 Way Contract) $3,604,000 (5)
-Salary Remaining : $257,429
-Salary Average : $3,604,000
-Salary Average Remaining : $257,429
Gustav Nyquist (1 Way Contract) $2,993,900 (2)
-Salary Remaining : $213,850
-Salary Average : $2,993,900
-Salary Average Remaining : $213,850
Calle Jarnkrok (1 Way Contract) $2,016,000 (1)
-Salary Remaining : $144,000
-Salary Average : $2,016,000
-Salary Average Remaining : $144,000
Tony DeAngelo (1 Way Contract) $1,775,500 (5)
-Salary Remaining : $126,821
-Salary Average : $1,775,500
-Salary Average Remaining : $126,821
Pius Suter (1 Way Contract) $1,696,000 (5)
-Salary Remaining : $121,143
-Salary Average : $1,696,000
-Salary Average Remaining : $121,143
Michael McLeod $1,000,000 (3)
-Salary Remaining : $71,429
-Salary Average : $1,000,000
-Salary Average Remaining : $71,429
Wyatt Kaiser $916,667 (3)
-Salary Remaining : $65,476
-Salary Average : $916,667
-Salary Average Remaining : $65,476
Ryker Evans $897,500 (1)
-Salary Remaining : $64,107
-Salary Average : $897,500
-Salary Average Remaining : $64,107
Dawson Mercer $894,167 (1)
-Salary Remaining : $63,869
-Salary Average : $894,167
-Salary Average Remaining : $63,869
Remi Poirier $836,667 (1)
-Salary Remaining : $59,762
-Salary Average : $836,667
-Salary Average Remaining : $59,762
Cameron Hughes $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Daniel Sprong $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Joseph Cecconi $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Jack Ahcan $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Total Pro Players23
Salary Commitment
Year 2024 : $76,613,258
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500
Salary Average Commitment
Year 2024 : $76,613,259
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500
Salary Cap with 1 Way Contract
Year 2024 : $76,613,259
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 : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Josh Lopina $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Georgii Merkulov $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
William Dufour $859,167 (1)
Salary Remaining : $61,369
Salary Average : $859,167
Salary Average Remaining : $61,369
Josh Bloom $836,667 (3)
Salary Remaining : $59,762
Salary Average : $836,667
Salary Average Remaining : $59,762
Blake McLaughlin $830,725 (3)
Salary Remaining : $59,338
Salary Average : $830,725
Salary Average Remaining : $59,338
Luke Philp $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Walker Duehr $783,750 (2)
Salary Remaining : $55,982
Salary Average : $783,750
Salary Average Remaining : $55,982
Cooper Black $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jackson Cates $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Benjamin Berard $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Chris Jandric $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jared Davidson $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Josh Healey $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Joona Koppanen $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Benjamin Kraws $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Quinn Schmiemann $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Tanner Fritz $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Matej Pekar $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Markus Niemelainen $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Aidan Fulp $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players21
Salary Commitment
Year 2024 : $16,641,309
Year 2025 : $5,682,142
Year 2026 : $3,223,392
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,641,309
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 Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left5
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$3,901,500

Expense

Pro Players Total Salaries$83,971,500
Pro Players Total Average Salaries$83,971,500
Farm Players Total Salaries$20,376,000
Farm Players Total Average Salaries$20,376,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$410,000
Pro Year To Date Expenses$74,461,804
Farm Year To Date Expenses$19,109,033
Pro Salary Cap Per Days$428,426
Pro Salary Cap To Date$74,461,804
Farm Salary Cap Per Days$103,959
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$541,875
Pro Remaining Season Days14
Pro Expenses Per Days$428,426
Pro Estimated Expenses$5,997,964
Farm Remaining Season Days14
Farm Expenses Per Days$103,959
Farm Estimated Expenses$1,455,426
Estimated Season Expenses$7,453,390
Estimated Season Salary Cap$80,869,768
Estimate Under Maximum Salary Cap of $83,500,000$2,630,232
Estimate Over Minimum Salary Cap of $63,500,000 $17,369,768
Current Bank Account$47,674,842
Projected Bank Account$55,581,377

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,454,000 (1)
-Salary Remaining : $603,857
-Salary Average : $8,454,000
-Salary Average Remaining : $603,857
Tomas Hertl (1 Way Contract) $7,812,000 (3)
-Salary Remaining : $558,000
-Salary Average : $7,812,000
-Salary Average Remaining : $558,000
Chris Kreider (1 Way Contract) $6,240,000 (2)
-Salary Remaining : $445,714
-Salary Average : $6,240,000
-Salary Average Remaining : $445,714
Adam Pelech (1 Way Contract) $5,980,000 (2)
-Salary Remaining : $427,143
-Salary Average : $5,980,000
-Salary Average Remaining : $427,143
Andrei Kuzmenko (1 Way Contract) $5,720,000 (3)
-Salary Remaining : $408,571
-Salary Average : $5,720,000
-Salary Average Remaining : $408,571
Zach Hyman (1 Way Contract) $5,555,000 (2)
-Salary Remaining : $396,786
-Salary Average : $5,555,000
-Salary Average Remaining : $396,786
Jean-Gabriel Pageau (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $378,571
-Salary Average : $5,300,000
-Salary Average Remaining : $378,571
Bryan Rust (1 Way Contract) $4,971,250 (1)
-Salary Remaining : $355,089
-Salary Average : $4,971,250
-Salary Average Remaining : $355,089
Michael Bunting (1 Way Contract) $4,635,000 (2)
-Salary Remaining : $331,071
-Salary Average : $4,635,000
-Salary Average Remaining : $331,071
Connor Murphy (1 Way Contract) $4,180,000 (3)
-Salary Remaining : $298,571
-Salary Average : $4,180,000
-Salary Average Remaining : $298,571
Warren Foegele (1 Way Contract) $3,955,000 (2)
-Salary Remaining : $282,500
-Salary Average : $3,955,000
-Salary Average Remaining : $282,500
Nino Niederreiter (1 Way Contract) $3,920,000 (1)
-Salary Remaining : $280,000
-Salary Average : $3,920,000
-Salary Average Remaining : $280,000
Brandon Carlo (1 Way Contract) $3,895,000 (1)
-Salary Remaining : $278,214
-Salary Average : $3,895,000
-Salary Average Remaining : $278,214
Ian Cole (1 Way Contract) $2,883,000 (2)
-Salary Remaining : $205,929
-Salary Average : $2,883,000
-Salary Average Remaining : $205,929
Brayden McNabb (1 Way Contract) $2,679,000 (2)
-Salary Remaining : $191,357
-Salary Average : $2,679,000
-Salary Average Remaining : $191,357
Garnet Hathaway (1 Way Contract) $2,232,500 (3)
-Salary Remaining : $159,464
-Salary Average : $2,232,500
-Salary Average Remaining : $159,464
Charlie Lindgren $1,067,000 (2)
-Salary Remaining : $76,214
-Salary Average : $1,067,000
-Salary Average Remaining : $76,214
Brendan Smith $1,034,000 (1)
-Salary Remaining : $73,857
-Salary Average : $1,034,000
-Salary Average Remaining : $73,857
Connor Ingram $971,250 (1)
-Salary Remaining : $69,375
-Salary Average : $971,250
-Salary Average Remaining : $69,375
Jayden Struble $925,000 (2)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Ryan Poehling $787,500 (3)
-Salary Remaining : $56,250
-Salary Average : $787,500
-Salary Average Remaining : $56,250
Jordan Oesterle $775,000 (1)
-Salary Remaining : $55,357
-Salary Average : $775,000
-Salary Average Remaining : $55,357
Total Pro Players22
Salary Commitment
Year 2024 : $83,971,500
Year 2025 : $59,951,000
Year 2026 : $20,732,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $83,971,500
Year 2025 : $59,951,000
Year 2026 : $20,732,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $83,971,500
Year 2025 : $59,951,000
Year 2026 : $20,732,000
Year 2027 : $0

Farm Players Salaries

Arvid Soderblom $1,001,000 (3)
Salary Remaining : $71,500
Salary Average : $1,001,000
Salary Average Remaining : $71,500
David Rittich $1,000,000 (1)
Salary Remaining : $71,429
Salary Average : $1,000,000
Salary Average Remaining : $71,429
Kyle Keyser $962,000 (2)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Clay Stevenson $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Isaak Phillips $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Brian Halonen $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Reid Schaefer $918,333 (3)
Salary Remaining : $65,595
Salary Average : $918,333
Salary Average Remaining : $65,595
Tyler Kleven $916,667 (3)
Salary Remaining : $65,476
Salary Average : $916,667
Salary Average Remaining : $65,476
Hudson Fasching $883,500 (3)
Salary Remaining : $63,107
Salary Average : $883,500
Salary Average Remaining : $63,107
Michael Carcone $883,500 (3)
Salary Remaining : $63,107
Salary Average : $883,500
Salary Average Remaining : $63,107
Nathan Todd $868,000 (1)
Salary Remaining : $62,000
Salary Average : $868,000
Salary Average Remaining : $62,000
Parker Wotherspoon $840,000 (2)
Salary Remaining : $60,000
Salary Average : $840,000
Salary Average Remaining : $60,000
Brett Harrison $836,667 (3)
Salary Remaining : $59,762
Salary Average : $836,667
Salary Average Remaining : $59,762
Reece Newkirk $828,333 (1)
Salary Remaining : $59,167
Salary Average : $828,333
Salary Average Remaining : $59,167
Adam Ginning $819,000 (3)
Salary Remaining : $58,500
Salary Average : $819,000
Salary Average Remaining : $58,500
Mitchell Chaffee $800,000 (1)
Salary Remaining : $57,143
Salary Average : $800,000
Salary Average Remaining : $57,143
Sam Gagner $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Trevor Carrick $767,250 (2)
Salary Remaining : $54,804
Salary Average : $767,250
Salary Average Remaining : $54,804
Jacob MacDonald $751,750 (2)
Salary Remaining : $53,696
Salary Average : $751,750
Salary Average Remaining : $53,696
Ryan Carpenter $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
T.J. Tynan $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jayson Megna $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Dmitry Zlodeyev $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Austin Czarnik $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players24
Salary Commitment
Year 2024 : $20,376,000
Year 2025 : $11,254,667
Year 2026 : $6,258,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,376,000
Year 2025 : $11,254,667
Year 2026 : $6,258,667
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 Left3
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$112,617,180
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$72,090,166
Pro Players Total Average Salaries$72,090,166
Farm Players Total Salaries$21,354,042
Farm Players Total Average Salaries$21,354,042
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,997,940
Farm Year To Date Expenses$19,140,861
Pro Salary Cap Per Days$358,113
Pro Salary Cap To Date$64,629,185
Farm Salary Cap Per Days$108,949
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days14
Pro Expenses Per Days$367,807
Pro Estimated Expenses$5,149,298
Farm Remaining Season Days14
Farm Expenses Per Days$108,949
Farm Estimated Expenses$1,525,286
Estimated Season Expenses$6,674,584
Estimated Season Salary Cap$69,642,767
Estimate Under Maximum Salary Cap of $83,500,000$13,857,233
Estimate Over Minimum Salary Cap of $63,500,000 $6,142,767
Current Bank Account$85,694,616
Projected Bank Account$88,235,987

Pro Players Salaries

Tim Stutzle (1 Way Contract) $7,392,500 (5)
-Salary Remaining : $528,036
-Salary Average : $7,392,500
-Salary Average Remaining : $528,036
Clayton Keller (1 Way Contract) $6,792,500 (3)
-Salary Remaining : $485,179
-Salary Average : $6,792,500
-Salary Average Remaining : $485,179
Damon Severson (1 Way Contract) $6,187,500 (2)
-Salary Remaining : $441,964
-Salary Average : $6,187,500
-Salary Average Remaining : $441,964
Adrian Kempe (1 Way Contract) $5,775,000 (5)
-Salary Remaining : $412,500
-Salary Average : $5,775,000
-Salary Average Remaining : $412,500
Jakob Silfverberg (1 Way Contract) $5,250,000 (1)
-1 Way Contract Salary Cap : $4,125,000
-1 Way Contract Salary Cap Remaining : $294,643
-Salary Remaining : $375,000
-Salary Average : $5,250,000
-Salary Average Remaining : $375,000
Kyle Palmieri (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $339,286
-Salary Average : $4,750,000
-Salary Average Remaining : $339,286
Brenden Dillon (1 Way Contract) $3,666,000 (2)
-Salary Remaining : $261,857
-Salary Average : $3,666,000
-Salary Average Remaining : $261,857
Marc-Andre Fleury (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $250,000
-Salary Average : $3,500,000
-Salary Average Remaining : $250,000
Cody Ceci (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $241,429
-Salary Average : $3,380,000
-Salary Average Remaining : $241,429
Connor Clifton (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $235,714
-Salary Average : $3,300,000
-Salary Average Remaining : $235,714
Dylan DeMelo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $225,000
-Salary Average : $3,150,000
-Salary Average Remaining : $225,000
Alex Nedeljkovic (1 Way Contract) $3,120,000 (3)
-Salary Remaining : $222,857
-Salary Average : $3,120,000
-Salary Average Remaining : $222,857
Henri Jokiharju (1 Way Contract) $2,375,000 (3)
-Salary Remaining : $169,643
-Salary Average : $2,375,000
-Salary Average Remaining : $169,643
Jake Bean (1 Way Contract) $2,216,666 (2)
-Salary Remaining : $158,333
-Salary Average : $2,216,666
-Salary Average Remaining : $158,333
Morgan Barron (1 Way Contract) $1,525,500 (5)
-Salary Remaining : $108,964
-Salary Average : $1,525,500
-Salary Average Remaining : $108,964
Dylan Samberg (1 Way Contract) $1,442,000 (5)
-Salary Remaining : $103,000
-Salary Average : $1,442,000
-Salary Average Remaining : $103,000
Anthony Beauvillier (1 Way Contract) $1,437,500 (5)
-Salary Remaining : $102,679
-Salary Average : $1,437,500
-Salary Average Remaining : $102,679
Nils Hoglander (1 Way Contract) $1,155,000 (5)
-Salary Remaining : $82,500
-Salary Average : $1,155,000
-Salary Average Remaining : $82,500
Kasperi Kapanen (1 Way Contract) $1,150,000 (5)
-Salary Remaining : $82,143
-Salary Average : $1,150,000
-Salary Average Remaining : $82,143
Justin Danforth $975,000 (2)
-Salary Remaining : $69,643
-Salary Average : $975,000
-Salary Average Remaining : $69,643
Matty Beniers $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Mason McTavish $925,000 (2)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Philip Tomasino $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Matt Martin (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $55,357
-Salary Average : $775,000
-Salary Average Remaining : $55,357
Total Pro Players24
Salary Commitment
Year 2024 : $72,090,166
Year 2025 : $54,185,166
Year 2026 : $35,465,000
Year 2027 : $19,877,500
Salary Average Commitment
Year 2024 : $72,090,166
Year 2025 : $54,185,166
Year 2026 : $35,465,000
Year 2027 : $19,877,500
Salary Cap with 1 Way Contract
Year 2024 : $70,190,168
Year 2025 : $54,185,166
Year 2026 : $35,465,000
Year 2027 : $19,877,500

Farm Players Salaries

Jansen Harkins $1,439,820 (1)
Salary Remaining : $102,844
Salary Average : $1,439,820
Salary Average Remaining : $102,844
Jack LaFontaine $956,454 (2)
Salary Remaining : $68,318
Salary Average : $956,454
Salary Average Remaining : $68,318
Michal Teply $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Nico Myatovic $925,000 (4)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Aleksandr Kisakov $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Karl Henriksson $896,100 (3)
Salary Remaining : $64,007
Salary Average : $896,100
Salary Average Remaining : $64,007
Alex Beaucage $878,333 (1)
Salary Remaining : $62,738
Salary Average : $878,333
Salary Average Remaining : $62,738
Daniel Torgersson $867,500 (1)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Tyler Boucher $863,334 (3)
Salary Remaining : $61,667
Salary Average : $863,334
Salary Average Remaining : $61,667
Nick DeSimone $861,625 (1)
Salary Remaining : $61,545
Salary Average : $861,625
Salary Average Remaining : $61,545
Artem Guryev $860,000 (3)
Salary Remaining : $61,429
Salary Average : $860,000
Salary Average Remaining : $61,429
Henri Nikkanen $859,167 (1)
Salary Remaining : $61,369
Salary Average : $859,167
Salary Average Remaining : $61,369
William Trudeau $859,167 (1)
Salary Remaining : $61,369
Salary Average : $859,167
Salary Average Remaining : $61,369
Isaac Poulter $836,875 (3)
Salary Remaining : $59,777
Salary Average : $836,875
Salary Average Remaining : $59,777
Tanner Dickinson $826,667 (3)
Salary Remaining : $59,048
Salary Average : $826,667
Salary Average Remaining : $59,048
Samuel Bolduc $824,000 (3)
Salary Remaining : $58,857
Salary Average : $824,000
Salary Average Remaining : $58,857
Cooper Walker $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Aleksei Kolosov $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Zach Jordan $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Mitchell Hoelscher $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Thomas Miller $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Travis Howe $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Ty Glover $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Zach Berzolla $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Tarun Fizer $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players25
Salary Commitment
Year 2024 : $21,354,042
Year 2025 : $7,913,430
Year 2026 : $6,031,976
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $21,354,042
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 - 1,414 - 70.69%
Level 2: 4000 - $140 - 2,806 - 70.15%
Level 3: 5000 - $90 - 3,517 - 70.35%
Level 4: 6000 - $49 - 4,253 - 70.89%
Luxury : 1000 - $295 - 707 - 70.72%
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 Left4
Average Attendance - %12,698 - 70.54%
Average Income per Game$2,089,188
Year to Date Revenue$77,299,949
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$71,438,950
Pro Players Total Average Salaries$71,438,950
Farm Players Total Salaries$17,627,278
Farm Players Total Average Salaries$17,627,278
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,491,982
Farm Year To Date Expenses$16,175,233
Pro Salary Cap Per Days$358,745
Pro Salary Cap To Date$64,470,281
Farm Salary Cap Per Days$89,935
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,356,751
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days14
Pro Expenses Per Days$364,484
Pro Estimated Expenses$5,102,776
Farm Remaining Season Days14
Farm Expenses Per Days$89,935
Farm Estimated Expenses$1,259,090
Estimated Season Expenses$6,361,866
Estimated Season Salary Cap$69,492,711
Estimate Under Maximum Salary Cap of $83,500,000$14,007,289
Estimate Over Minimum Salary Cap of $63,500,000 $5,992,711
Current Bank Account$21,285,558
Projected Bank Account$23,713,943

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (1)
-Salary Remaining : $703,571
-Salary Average : $9,850,000
-Salary Average Remaining : $703,571
James van Riemsdyk (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $500,000
-Salary Average : $7,000,000
-Salary Average Remaining : $500,000
Matt Boldy (1 Way Contract) $6,650,000 (5)
-Salary Remaining : $475,000
-Salary Average : $6,650,000
-Salary Average Remaining : $475,000
Andrew Mangiapane (1 Way Contract) $6,380,000 (5)
-Salary Remaining : $455,714
-Salary Average : $6,380,000
-Salary Average Remaining : $455,714
Oliver Bjorkstrand (1 Way Contract) $5,670,000 (3)
-Salary Remaining : $405,000
-Salary Average : $5,670,000
-Salary Average Remaining : $405,000
Mikael Backlund (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $382,143
-Salary Average : $5,350,000
-Salary Average Remaining : $382,143
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $357,143
-Salary Average : $5,000,000
-Salary Average Remaining : $357,143
Evgenii Dadonov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $357,143
-Salary Average : $5,000,000
-Salary Average Remaining : $357,143
Chris Driedger $3,955,000 (1)
-Salary Remaining : $282,500
-Salary Average : $3,955,000
-Salary Average Remaining : $282,500
Joel Armia (1 Way Contract) $3,298,000 (2)
-Salary Remaining : $235,571
-Salary Average : $3,298,000
-Salary Average Remaining : $235,571
Oliver Kylington $2,500,000 (2)
-Salary Remaining : $178,571
-Salary Average : $2,500,000
-Salary Average Remaining : $178,571
Kevin Rooney (1 Way Contract) $1,261,000 (2)
-1 Way Contract Salary Cap : $136,000
-1 Way Contract Salary Cap Remaining : $9,714
-Salary Remaining : $90,071
-Salary Average : $1,261,000
-Salary Average Remaining : $90,071
Connor Bedard $925,000 (3)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Yaroslav Askarov $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Owen Power $925,000 (2)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
David Jiricek $925,000 (3)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Gustav Olofsson $883,500 (2)
-Salary Remaining : $63,107
-Salary Average : $883,500
-Salary Average Remaining : $63,107
Robin Salo $876,200 (2)
-Salary Remaining : $62,586
-Salary Average : $876,200
-Salary Average Remaining : $62,586
Felix Sandstrom $870,000 (1)
-Salary Remaining : $62,143
-Salary Average : $870,000
-Salary Average Remaining : $62,143
MacKenzie Entwistle $860,250 (2)
-Salary Remaining : $61,446
-Salary Average : $860,250
-Salary Average Remaining : $61,446
Joshua Roy $835,000 (3)
-Salary Remaining : $59,643
-Salary Average : $835,000
-Salary Average Remaining : $59,643
Ryan MacKinnon $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Nick Wolff $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Hudson Elynuik $0 (0)
Total Pro Players24
Salary Commitment
Year 2024 : $71,438,950
Year 2025 : $43,988,950
Year 2026 : $21,385,000
Year 2027 : $13,030,000
Salary Average Commitment
Year 2024 : $71,438,950
Year 2025 : $43,988,950
Year 2026 : $21,385,000
Year 2027 : $13,030,000
Salary Cap with 1 Way Contract
Year 2024 : $70,313,950
Year 2025 : $42,863,950
Year 2026 : $21,385,000
Year 2027 : $13,030,000

Farm Players Salaries

William Lockwood $962,000 (1)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Cole Schwindt $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Aliaksei Protas $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Sean Farrell $897,500 (3)
Salary Remaining : $64,107
Salary Average : $897,500
Salary Average Remaining : $64,107
Brennan Othmann $863,334 (3)
Salary Remaining : $61,667
Salary Average : $863,334
Salary Average Remaining : $61,667
Adam Sykora $838,333 (3)
Salary Remaining : $59,881
Salary Average : $838,333
Salary Average Remaining : $59,881
Danil Gushchin $828,334 (1)
Salary Remaining : $59,167
Salary Average : $828,334
Salary Average Remaining : $59,167
Jan Mysak $828,333 (1)
Salary Remaining : $59,167
Salary Average : $828,333
Salary Average Remaining : $59,167
Mikhail Abramov $809,444 (1)
Salary Remaining : $57,817
Salary Average : $809,444
Salary Average Remaining : $57,817
Shawn Element $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Matthew Strome $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Kristian Reichel $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Libor Hajek $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jordan Papirny $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Paul LaDue $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jeremy Brodeur $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Riley Stillman $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Matteo Pietroniro $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Tobias Bjornfot $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Tyson Feist $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Benoit-Olivier Groulx $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Samuel Houde $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players22
Salary Commitment
Year 2024 : $17,627,278
Year 2025 : $6,349,167
Year 2026 : $4,099,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,627,278
Year 2025 : $6,349,167
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 - 791 - 79.10%
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 Left2
Average Attendance - %14,221 - 79.01%
Average Income per Game$2,341,713
Year to Date Revenue$91,326,826
Farm
Home Games Left2
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,226,625

Expense

Pro Players Total Salaries$63,958,753
Pro Players Total Average Salaries$63,958,754
Farm Players Total Salaries$22,939,838
Farm Players Total Average Salaries$22,939,838
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$232,500
Pro Year To Date Expenses$64,741,849
Farm Year To Date Expenses$20,357,879
Pro Salary Cap Per Days$314,841
Pro Salary Cap To Date$62,652,504
Farm Salary Cap Per Days$117,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,683,427
Farm Estimated Season Revenue$216,750
Pro Remaining Season Days14
Pro Expenses Per Days$326,320
Pro Estimated Expenses$4,568,480
Farm Remaining Season Days14
Farm Expenses Per Days$117,040
Farm Estimated Expenses$1,638,560
Estimated Season Expenses$6,207,040
Estimated Season Salary Cap$67,292,778
Estimate Under Maximum Salary Cap of $83,500,000$16,207,222
Estimate Over Minimum Salary Cap of $63,500,000 $3,792,778
Current Bank Account$39,770,905
Projected Bank Account$38,464,042

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $557,143
-Salary Average : $7,800,000
-Salary Average Remaining : $557,143
Ryan Suter (1 Way Contract) $7,538,461 (1)
-Salary Remaining : $538,462
-Salary Average : $7,538,462
-Salary Average Remaining : $538,462
Cole Caufield (1 Way Contract) $7,457,500 (5)
-Salary Remaining : $532,679
-Salary Average : $7,457,500
-Salary Average Remaining : $532,679
Dmitry Orlov (1 Way Contract) $7,440,000 (2)
-Salary Remaining : $531,429
-Salary Average : $7,440,000
-Salary Average Remaining : $531,429
Gabriel Vilardi (1 Way Contract) $4,800,000 (4)
-Salary Remaining : $342,857
-Salary Average : $4,800,000
-Salary Average Remaining : $342,857
Mikhail Sergachev (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $325,714
-Salary Average : $4,560,000
-Salary Average Remaining : $325,714
Sean Walker (1 Way Contract) $3,420,000 (5)
-Salary Remaining : $244,286
-Salary Average : $3,420,000
-Salary Average Remaining : $244,286
Adam Erne (1 Way Contract) $2,283,750 (2)
-1 Way Contract Salary Cap : $1,158,750
-1 Way Contract Salary Cap Remaining : $82,768
-Salary Remaining : $163,125
-Salary Average : $2,283,750
-Salary Average Remaining : $163,125
Alexis Lafreniere (1 Way Contract) $2,208,750 (5)
-Salary Remaining : $157,768
-Salary Average : $2,208,750
-Salary Average Remaining : $157,768
Luke Kunin (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $157,143
-Salary Average : $2,200,000
-Salary Average Remaining : $157,143
Matt Benning (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $142,857
-Salary Average : $2,000,000
-Salary Average Remaining : $142,857
Max Comtois (1 Way Contract) $1,935,625 (3)
-1 Way Contract Salary Cap : $810,625
-1 Way Contract Salary Cap Remaining : $57,902
-Salary Remaining : $138,259
-Salary Average : $1,935,625
-Salary Average Remaining : $138,259
Pavel Dorofeyev (1 Way Contract) $1,743,250 (5)
-Salary Remaining : $124,518
-Salary Average : $1,743,250
-Salary Average Remaining : $124,518
Michael Rasmussen $1,499,000 (3)
-Salary Remaining : $107,071
-Salary Average : $1,499,000
-Salary Average Remaining : $107,071
Brett Howden $1,425,000 (2)
-Salary Remaining : $101,786
-Salary Average : $1,425,000
-Salary Average Remaining : $101,786
Rafael Harvey-Pinard (1 Way Contract) $1,155,000 (3)
-Salary Remaining : $82,500
-Salary Average : $1,155,000
-Salary Average Remaining : $82,500
Kevin Bahl $987,000 (3)
-Salary Remaining : $70,500
-Salary Average : $987,000
-Salary Average Remaining : $70,500
Mathieu Joseph $971,250 (1)
-Salary Remaining : $69,375
-Salary Average : $971,250
-Salary Average Remaining : $69,375
Matthew Knies $925,000 (3)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Samuel Ersson $859,167 (1)
-Salary Remaining : $61,369
-Salary Average : $859,167
-Salary Average Remaining : $61,369
Calvin Pickard $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Strauss Mann $0 (0)
Total Pro Players22
Salary Commitment
Year 2024 : $63,958,753
Year 2025 : $46,039,875
Year 2026 : $26,131,125
Year 2027 : $19,629,500
Salary Average Commitment
Year 2024 : $63,958,754
Year 2025 : $46,039,875
Year 2026 : $26,131,125
Year 2027 : $19,629,500
Salary Cap with 1 Way Contract
Year 2024 : $61,708,755
Year 2025 : $43,789,874
Year 2026 : $25,006,126
Year 2027 : $19,629,500

Farm Players Salaries

Brett Murray $962,000 (2)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Emil Bemstrom $962,000 (2)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Jordy Bellerive $962,000 (2)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Brendan Brisson $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Dylan Holloway $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Simon Edvinsson $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Mackie Samoskevich $925,000 (3)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Nic Petan $912,713 (2)
Salary Remaining : $65,194
Salary Average : $912,713
Salary Average Remaining : $65,194
Yan Kuznetsov $870,000 (1)
Salary Remaining : $62,143
Salary Average : $870,000
Salary Average Remaining : $62,143
Carson Lambos $863,334 (3)
Salary Remaining : $61,667
Salary Average : $863,334
Salary Average Remaining : $61,667
Jesper Vikman $858,000 (3)
Salary Remaining : $61,286
Salary Average : $858,000
Salary Average Remaining : $61,286
Maxim Cajkovic $850,833 (3)
Salary Remaining : $60,774
Salary Average : $850,833
Salary Average Remaining : $60,774
Xavier Ouellet $848,125 (2)
Salary Remaining : $60,580
Salary Average : $848,125
Salary Average Remaining : $60,580
Daniil Chayka $847,500 (1)
Salary Remaining : $60,536
Salary Average : $847,500
Salary Average Remaining : $60,536
James Malatesta $841,666 (3)
Salary Remaining : $60,119
Salary Average : $841,666
Salary Average Remaining : $60,119
Elliot Desnoyers $825,000 (1)
Salary Remaining : $58,929
Salary Average : $825,000
Salary Average Remaining : $58,929
Jeremie Poirier $821,667 (1)
Salary Remaining : $58,691
Salary Average : $821,667
Salary Average Remaining : $58,691
Matt Rempe $820,000 (1)
Salary Remaining : $58,571
Salary Average : $820,000
Salary Average Remaining : $58,571
Riley Sutter $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Jesse Ylonen $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Derrick Pouliot $798,000 (1)
Salary Remaining : $57,000
Salary Average : $798,000
Salary Average Remaining : $57,000
Zayde Wisdom $797,500 (1)
Salary Remaining : $56,964
Salary Average : $797,500
Salary Average Remaining : $56,964
Casey Fitzgerald $787,500 (1)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Brett Brochu $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Nikolai Knyzhov $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Damien Giroux $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Collin Delia $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players27
Salary Commitment
Year 2024 : $22,939,838
Year 2025 : $12,847,671
Year 2026 : $6,700,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,939,838
Year 2025 : $12,847,671
Year 2026 : $6,700,833
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 Left2
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$115,580,790
Farm
Home Games Left2
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,226,625

Expense

Pro Players Total Salaries$70,722,867
Pro Players Total Average Salaries$70,722,867
Farm Players Total Salaries$17,779,664
Farm Players Total Average Salaries$17,779,664
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,232,092
Farm Year To Date Expenses$16,096,114
Pro Salary Cap Per Days$360,831
Pro Salary Cap To Date$67,081,170
Farm Salary Cap Per Days$90,713
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,927,220
Farm Estimated Season Revenue$216,750
Pro Remaining Season Days14
Pro Expenses Per Days$360,831
Pro Estimated Expenses$5,051,634
Farm Remaining Season Days14
Farm Expenses Per Days$90,713
Farm Estimated Expenses$1,269,982
Estimated Season Expenses$6,321,616
Estimated Season Salary Cap$72,132,804
Estimate Under Maximum Salary Cap of $83,500,000$11,367,196
Estimate Over Minimum Salary Cap of $63,500,000 $8,632,804
Current Bank Account$126,839,032
Projected Bank Account$126,661,386

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,356,000 (5)
-Salary Remaining : $954,000
-Salary Average : $13,356,000
-Salary Average Remaining : $954,000
Morgan Rielly (1 Way Contract) $7,275,000 (2)
-Salary Remaining : $519,643
-Salary Average : $7,275,000
-Salary Average Remaining : $519,643
John Gibson (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $457,143
-Salary Average : $6,400,000
-Salary Average Remaining : $457,143
Ryan Pulock (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $371,429
-Salary Average : $5,200,000
-Salary Average Remaining : $371,429
Elias Lindholm (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $346,429
-Salary Average : $4,850,000
-Salary Average Remaining : $346,429
Ryan Strome (1 Way Contract) $4,770,000 (3)
-Salary Remaining : $340,714
-Salary Average : $4,770,000
-Salary Average Remaining : $340,714
Samuel Girard (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $339,286
-Salary Average : $4,750,000
-Salary Average Remaining : $339,286
Devon Toews (1 Way Contract) $4,346,000 (3)
-Salary Remaining : $310,429
-Salary Average : $4,346,000
-Salary Average Remaining : $310,429
Alex Iafallo (1 Way Contract) $3,920,000 (2)
-Salary Remaining : $280,000
-Salary Average : $3,920,000
-Salary Average Remaining : $280,000
Erik Cernak (1 Way Contract) $2,802,500 (1)
-Salary Remaining : $200,179
-Salary Average : $2,802,500
-Salary Average Remaining : $200,179
Teddy Blueger (1 Way Contract) $2,141,700 (1)
-Salary Remaining : $152,979
-Salary Average : $2,141,700
-Salary Average Remaining : $152,979
Vincent Desharnais (1 Way Contract) $2,060,000 (2)
-Salary Remaining : $147,143
-Salary Average : $2,060,000
-Salary Average Remaining : $147,143
Martin Jones (1 Way Contract) $1,900,000 (1)
-Salary Remaining : $135,714
-Salary Average : $1,900,000
-Salary Average Remaining : $135,714
Tomas Nosek $1,325,000 (2)
-Salary Remaining : $94,643
-Salary Average : $1,325,000
-Salary Average Remaining : $94,643
Oskar Olausson $894,167 (1)
-Salary Remaining : $63,869
-Salary Average : $894,167
-Salary Average Remaining : $63,869
David Gustafsson $876,500 (2)
-Salary Remaining : $62,607
-Salary Average : $876,500
-Salary Average Remaining : $62,607
Arnaud Durandeau $807,750 (2)
-Salary Remaining : $57,696
-Salary Average : $807,750
-Salary Average Remaining : $57,696
Hunter Shepard $798,250 (2)
-Salary Remaining : $57,018
-Salary Average : $798,250
-Salary Average Remaining : $57,018
Taylor Ward $750,000 (2)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Jonah Gadjovich $750,000 (3)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Michael Eyssimont $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Total Pro Players21
Salary Commitment
Year 2024 : $70,722,867
Year 2025 : $50,984,500
Year 2026 : $23,222,000
Year 2027 : $13,356,000
Salary Average Commitment
Year 2024 : $70,722,867
Year 2025 : $50,984,500
Year 2026 : $23,222,000
Year 2027 : $13,356,000
Salary Cap with 1 Way Contract
Year 2024 : $70,722,867
Year 2025 : $50,984,500
Year 2026 : $23,222,000
Year 2027 : $13,356,000

Farm Players Salaries

Marcel Marcel $925,000 (4)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Mason Primeau $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Chase Wouters $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Carter Mazur $905,833 (3)
Salary Remaining : $64,702
Salary Average : $905,833
Salary Average Remaining : $64,702
Ty Emberson $893,000 (3)
Salary Remaining : $63,786
Salary Average : $893,000
Salary Average Remaining : $63,786
Filip Johansson $883,750 (2)
Salary Remaining : $63,125
Salary Average : $883,750
Salary Average Remaining : $63,125
Caedan Bankier $867,500 (3)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Connor Carrick $832,000 (1)
Salary Remaining : $59,429
Salary Average : $832,000
Salary Average Remaining : $59,429
Trent Miner $828,333 (3)
Salary Remaining : $59,167
Salary Average : $828,333
Salary Average Remaining : $59,167
Sheldon Dries $794,250 (1)
Salary Remaining : $56,732
Salary Average : $794,250
Salary Average Remaining : $56,732
Jake Massie $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Sam Malinski $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Dylan Wells $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Justin Kirkland $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jermaine Loewen $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Hunter Drew $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Lucas Condotta $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Samuel Morton $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Colin Felix $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Will MacKinnon $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Tory Dello $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jacob Peterson $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players22
Salary Commitment
Year 2024 : $17,779,666
Year 2025 : $7,553,416
Year 2026 : $5,919,666
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $17,779,666
Year 2025 : $7,553,416
Year 2026 : $5,919,666
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 Left3
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$112,617,180
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$74,302,143
Pro Players Total Average Salaries$74,302,143
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$68,329,901
Farm Year To Date Expenses$14,953,561
Pro Salary Cap Per Days$379,093
Pro Salary Cap To Date$68,329,901
Farm Salary Cap Per Days$82,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days14
Pro Expenses Per Days$379,093
Pro Estimated Expenses$5,307,302
Farm Remaining Season Days14
Farm Expenses Per Days$82,312
Farm Estimated Expenses$1,152,368
Estimated Season Expenses$6,459,670
Estimated Season Salary Cap$73,637,203
Estimate Under Maximum Salary Cap of $83,500,000$9,862,797
Estimate Over Minimum Salary Cap of $63,500,000 $10,137,203
Current Bank Account$76,761,968
Projected Bank Account$79,518,253

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (1)
-Salary Remaining : $831,000
-Salary Average : $11,634,000
-Salary Average Remaining : $831,000
Seth Jones (1 Way Contract) $10,070,000 (4)
-Salary Remaining : $719,286
-Salary Average : $10,070,000
-Salary Average Remaining : $719,286
Filip Forsberg (1 Way Contract) $9,010,000 (4)
-Salary Remaining : $643,571
-Salary Average : $9,010,000
-Salary Average Remaining : $643,571
Alex Pietrangelo (1 Way Contract) $8,096,000 (3)
-Salary Remaining : $578,286
-Salary Average : $8,096,000
-Salary Average Remaining : $578,286
Alex DeBrincat (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $517,857
-Salary Average : $7,250,000
-Salary Average Remaining : $517,857
T.J. Oshie (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $410,714
-Salary Average : $5,750,000
-Salary Average Remaining : $410,714
Elvis Merzlikins (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $300,000
-Salary Average : $4,200,000
-Salary Average Remaining : $300,000
Colton Sissons (1 Way Contract) $2,857,143 (1)
-Salary Remaining : $204,082
-Salary Average : $2,857,143
-Salary Average Remaining : $204,082
Noah Cates $2,493,750 (3)
-Salary Remaining : $178,125
-Salary Average : $2,493,750
-Salary Average Remaining : $178,125
Jake Evans $1,802,000 (5)
-Salary Remaining : $128,714
-Salary Average : $1,802,000
-Salary Average Remaining : $128,714
Ty Dellandrea $1,235,000 (5)
-Salary Remaining : $88,214
-Salary Average : $1,235,000
-Salary Average Remaining : $88,214
Casey DeSmith (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $71,429
-Salary Average : $1,000,000
-Salary Average Remaining : $71,429
Dustin Wolf $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Patrick Giles $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Brayden Tracey $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Karson Kuhlman $806,000 (3)
-Salary Remaining : $57,571
-Salary Average : $806,000
-Salary Average Remaining : $57,571
Michael McCarron $798,250 (2)
-Salary Remaining : $57,018
-Salary Average : $798,250
-Salary Average Remaining : $57,018
Robert Bortuzzo (1 Way Contract) $775,000 (1)
-Salary Remaining : $55,357
-Salary Average : $775,000
-Salary Average Remaining : $55,357
Kale Clague $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Dennis Cholowski $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Noah Juulsen $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Cale Fleury $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Brad Hunt $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Total Pro Players23
Salary Commitment
Year 2024 : $74,302,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000
Salary Average Commitment
Year 2024 : $74,302,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000
Salary Cap with 1 Way Contract
Year 2024 : $74,302,143
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 : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Dmitri Voronkov $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Timur Ibragimov $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Bogdan Trineyev $859,167 (3)
Salary Remaining : $61,369
Salary Average : $859,167
Salary Average Remaining : $61,369
Gavin White $857,500 (3)
Salary Remaining : $61,250
Salary Average : $857,500
Salary Average Remaining : $61,250
Ryan Hofer $851,667 (3)
Salary Remaining : $60,833
Salary Average : $851,667
Salary Average Remaining : $60,833
Oskar Back $850,833 (1)
Salary Remaining : $60,774
Salary Average : $850,833
Salary Average Remaining : $60,774
John Hayden $808,500 (2)
Salary Remaining : $57,750
Salary Average : $808,500
Salary Average Remaining : $57,750
Gage Quinney $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Billy Sweezey $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Keith Petruzzelli $768,450 (2)
Salary Remaining : $54,889
Salary Average : $768,450
Salary Average Remaining : $54,889
Austin Strand $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jake Bischoff $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Gustavs Grigals $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Riley Duran $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Robert Mastrosimone $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Ryan Sandelin $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jeremy McKenna $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Alex Green $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Anton Malmstrom $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
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 Left2
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,845,900
Year to Date Revenue$110,990,100
Farm
Home Games Left2
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,226,625

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$73,134,728
Farm Year To Date Expenses$21,326,509
Pro Salary Cap Per Days$390,136
Pro Salary Cap To Date$71,045,525
Farm Salary Cap Per Days$118,193
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,691,800
Farm Estimated Season Revenue$216,750
Pro Remaining Season Days14
Pro Expenses Per Days$401,615
Pro Estimated Expenses$5,622,610
Farm Remaining Season Days14
Farm Expenses Per Days$118,193
Farm Estimated Expenses$1,654,702
Estimated Season Expenses$7,277,312
Estimated Season Salary Cap$78,875,429
Estimate Under Maximum Salary Cap of $83,500,000$4,624,571
Estimate Over Minimum Salary Cap of $63,500,000 $15,375,429
Current Bank Account$53,672,155
Projected Bank Account$52,303,393

Pro Players Salaries

Timo Meier (1 Way Contract) $9,240,000 (5)
-Salary Remaining : $660,000
-Salary Average : $9,240,000
-Salary Average Remaining : $660,000
J.T. Miller (1 Way Contract) $7,440,000 (5)
-Salary Remaining : $531,429
-Salary Average : $7,440,000
-Salary Average Remaining : $531,429
Jason Robertson (1 Way Contract) $7,362,500 (4)
-Salary Remaining : $525,893
-Salary Average : $7,362,500
-Salary Average Remaining : $525,893
Nazem Kadri (1 Way Contract) $6,510,000 (3)
-Salary Remaining : $465,000
-Salary Average : $6,510,000
-Salary Average Remaining : $465,000
Pavel Buchnevich (1 Way Contract) $6,090,000 (3)
-Salary Remaining : $435,000
-Salary Average : $6,090,000
-Salary Average Remaining : $435,000
Igor Shesterkin (1 Way Contract) $5,893,334 (3)
-Salary Remaining : $420,952
-Salary Average : $5,893,334
-Salary Average Remaining : $420,952
Noah Hanifin (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $353,571
-Salary Average : $4,950,000
-Salary Average Remaining : $353,571
Carter Verhaeghe (1 Way Contract) $4,416,667 (5)
-Salary Remaining : $315,476
-Salary Average : $4,416,667
-Salary Average Remaining : $315,476
Mikey Anderson (1 Way Contract) $4,207,500 (4)
-Salary Remaining : $300,536
-Salary Average : $4,207,500
-Salary Average Remaining : $300,536
Adam Larsson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $285,714
-Salary Average : $4,000,000
-Salary Average Remaining : $285,714
Tyson Barrie (1 Way Contract) $3,562,500 (2)
-Salary Remaining : $254,464
-Salary Average : $3,562,500
-Salary Average Remaining : $254,464
Nicholas Paul (1 Way Contract) $3,276,000 (2)
-Salary Remaining : $234,000
-Salary Average : $3,276,000
-Salary Average Remaining : $234,000
Ethan Bear (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $775,000
-1 Way Contract Salary Cap Remaining : $55,357
-Salary Remaining : $135,714
-Salary Average : $1,900,000
-Salary Average Remaining : $135,714
Owen Tippett (1 Way Contract) $1,650,000 (4)
-Salary Remaining : $117,857
-Salary Average : $1,650,000
-Salary Average Remaining : $117,857
Austin Watson (1 Way Contract) $1,410,000 (2)
-1 Way Contract Salary Cap : $285,000
-1 Way Contract Salary Cap Remaining : $20,357
-Salary Remaining : $100,714
-Salary Average : $1,410,000
-Salary Average Remaining : $100,714
Eeli Tolvanen $1,377,500 (3)
-Salary Remaining : $98,393
-Salary Average : $1,377,500
-Salary Average Remaining : $98,393
Ryan Donato (1 Way Contract) $1,236,000 (2)
-Salary Remaining : $88,286
-Salary Average : $1,236,000
-Salary Average Remaining : $88,286
Martin Pospisil $943,500 (1)
-Salary Remaining : $67,393
-Salary Average : $943,500
-Salary Average Remaining : $67,393
Scott Perunovich $869,500 (2)
-Salary Remaining : $62,107
-Salary Average : $869,500
-Salary Average Remaining : $62,107
Filip Gustavsson $826,875 (2)
-Salary Remaining : $59,063
-Salary Average : $826,875
-Salary Average Remaining : $59,063
Jake Walman $804,750 (1)
-Salary Remaining : $57,482
-Salary Average : $804,750
-Salary Average Remaining : $57,482
Stefan Noesen $750,000 (2)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
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 : $118,714
Salary Average : $1,662,000
Salary Average Remaining : $118,714
Pheonix Copley $1,455,000 (1)
Salary Remaining : $103,929
Salary Average : $1,455,000
Salary Average Remaining : $103,929
Ross Johnston $1,056,000 (2)
Salary Remaining : $75,429
Salary Average : $1,056,000
Salary Average Remaining : $75,429
Jujhar Khaira $965,250 (1)
Salary Remaining : $68,946
Salary Average : $965,250
Salary Average Remaining : $68,946
Kurtis MacDermid $948,000 (2)
Salary Remaining : $67,714
Salary Average : $948,000
Salary Average Remaining : $67,714
Jesper Wallstedt $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Anthony Angello $883,500 (3)
Salary Remaining : $63,107
Salary Average : $883,500
Salary Average Remaining : $63,107
Mitchell Gibson $867,500 (1)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Eetu Liukas $867,500 (3)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Alexander Alexeyev $858,000 (3)
Salary Remaining : $61,286
Salary Average : $858,000
Salary Average Remaining : $61,286
Kaedan Korczak $849,750 (3)
Salary Remaining : $60,696
Salary Average : $849,750
Salary Average Remaining : $60,696
Isaiah Saville $849,667 (1)
Salary Remaining : $60,691
Salary Average : $849,667
Salary Average Remaining : $60,691
Devin Shore $841,000 (1)
Salary Remaining : $60,071
Salary Average : $841,000
Salary Average Remaining : $60,071
Aatu Raty $836,667 (1)
Salary Remaining : $59,762
Salary Average : $836,667
Salary Average Remaining : $59,762
Kyle Capobianco $813,750 (2)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Nick Caamano $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Reilly Walsh $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Albert Johansson $798,250 (3)
Salary Remaining : $57,018
Salary Average : $798,250
Salary Average Remaining : $57,018
Tye Felhaber $775,000 (2)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Mark Jankowski $767,250 (1)
Salary Remaining : $54,804
Salary Average : $767,250
Salary Average Remaining : $54,804
Will Butcher $767,250 (1)
Salary Remaining : $54,804
Salary Average : $767,250
Salary Average Remaining : $54,804
Chad Ruhwedel $752,000 (1)
Salary Remaining : $53,714
Salary Average : $752,000
Salary Average Remaining : $53,714
Justin Dowling $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Stephen Halliday $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Zac Dalpe $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Nathan Walker $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
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 Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$82,812,502
Pro Players Total Average Salaries$82,812,502
Farm Players Total Salaries$24,799,008
Farm Players Total Average Salaries$24,799,008
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,056,836
Farm Year To Date Expenses$22,730,445
Pro Salary Cap Per Days$422,513
Pro Salary Cap To Date$77,056,836
Farm Salary Cap Per Days$126,526
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days14
Pro Expenses Per Days$422,513
Pro Estimated Expenses$5,915,182
Farm Remaining Season Days14
Farm Expenses Per Days$126,526
Farm Estimated Expenses$1,771,364
Estimated Season Expenses$7,686,546
Estimated Season Salary Cap$82,972,018
Estimate Under Maximum Salary Cap of $83,500,000$527,982
Estimate Over Minimum Salary Cap of $63,500,000 $19,472,018
Current Bank Account$126,911,784
Projected Bank Account$131,513,178

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $607,143
-Salary Average : $8,500,000
-Salary Average Remaining : $607,143
Thomas Chabot (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $542,857
-Salary Average : $7,600,000
-Salary Average Remaining : $542,857
Andrei Svechnikov (1 Way Contract) $7,362,500 (3)
-Salary Remaining : $525,893
-Salary Average : $7,362,500
-Salary Average Remaining : $525,893
Dylan Cozens (1 Way Contract) $6,745,000 (5)
-Salary Remaining : $481,786
-Salary Average : $6,745,000
-Salary Average Remaining : $481,786
Hampus Lindholm (1 Way Contract) $6,240,000 (3)
-Salary Remaining : $445,714
-Salary Average : $6,240,000
-Salary Average Remaining : $445,714
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $428,571
-Salary Average : $6,000,000
-Salary Average Remaining : $428,571
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $428,571
-Salary Average : $6,000,000
-Salary Average Remaining : $428,571
Jacob Markstrom (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $428,571
-Salary Average : $6,000,000
-Salary Average Remaining : $428,571
Alex Tuch (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $339,286
-Salary Average : $4,750,000
-Salary Average Remaining : $339,286
Andrew Copp (1 Way Contract) $3,822,000 (3)
-Salary Remaining : $273,000
-Salary Average : $3,822,000
-Salary Average Remaining : $273,000
Boone Jenner (1 Way Contract) $3,675,000 (1)
-Salary Remaining : $262,500
-Salary Average : $3,675,000
-Salary Average Remaining : $262,500
Frank Vatrano (1 Way Contract) $3,540,500 (2)
-Salary Remaining : $252,893
-Salary Average : $3,540,500
-Salary Average Remaining : $252,893
MacKenzie Weegar (1 Way Contract) $3,412,500 (2)
-Salary Remaining : $243,750
-Salary Average : $3,412,500
-Salary Average Remaining : $243,750
Alexander Romanov (1 Way Contract) $2,375,000 (4)
-Salary Remaining : $169,643
-Salary Average : $2,375,000
-Salary Average Remaining : $169,643
Vladislav Namestnikov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $142,857
-Salary Average : $2,000,000
-Salary Average Remaining : $142,857
Lukas Dostal (1 Way Contract) $1,150,001 (5)
-Salary Remaining : $82,143
-Salary Average : $1,150,001
-Salary Average Remaining : $82,143
Evan Rodrigues $1,060,000 (3)
-Salary Remaining : $75,714
-Salary Average : $1,060,000
-Salary Average Remaining : $75,714
Trevor van Riemsdyk $902,500 (3)
-Salary Remaining : $64,464
-Salary Average : $902,500
-Salary Average Remaining : $64,464
Kaiden Guhle $863,334 (1)
-Salary Remaining : $61,667
-Salary Average : $863,334
-Salary Average Remaining : $61,667
Logan Stankoven $814,167 (3)
-Salary Remaining : $58,155
-Salary Average : $814,167
-Salary Average Remaining : $58,155
Total Pro Players20
Salary Commitment
Year 2024 : $82,812,502
Year 2025 : $45,424,168
Year 2026 : $30,471,168
Year 2027 : $10,270,001
Salary Average Commitment
Year 2024 : $82,812,502
Year 2025 : $45,424,168
Year 2026 : $30,471,168
Year 2027 : $10,270,001
Salary Cap with 1 Way Contract
Year 2024 : $82,812,502
Year 2025 : $45,424,168
Year 2026 : $30,471,168
Year 2027 : $10,270,001

Farm Players Salaries

Michael Milne $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Hunter McKown $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Robert Trivigno $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Vasily Ponomarev $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Nico Sturm $909,090 (2)
Salary Remaining : $64,935
Salary Average : $909,090
Salary Average Remaining : $64,935
Mavrik Bourque $894,167 (1)
Salary Remaining : $63,869
Salary Average : $894,167
Salary Average Remaining : $63,869
A.J. Greer $892,500 (1)
Salary Remaining : $63,750
Salary Average : $892,500
Salary Average Remaining : $63,750
Michael Callahan $883,750 (1)
Salary Remaining : $63,125
Salary Average : $883,750
Salary Average Remaining : $63,125
Calle Clang $878,333 (1)
Salary Remaining : $62,738
Salary Average : $878,333
Salary Average Remaining : $62,738
Nikita Chibrikov $875,833 (3)
Salary Remaining : $62,560
Salary Average : $875,833
Salary Average Remaining : $62,560
Hardy Haman Aktell $870,000 (1)
Salary Remaining : $62,143
Salary Average : $870,000
Salary Average Remaining : $62,143
Connor Dewar $869,500 (2)
Salary Remaining : $62,107
Salary Average : $869,500
Salary Average Remaining : $62,107
Jake Leschyshyn $869,500 (2)
Salary Remaining : $62,107
Salary Average : $869,500
Salary Average Remaining : $62,107
Jesper Boqvist $869,500 (2)
Salary Remaining : $62,107
Salary Average : $869,500
Salary Average Remaining : $62,107
Jordan Gross $862,500 (3)
Salary Remaining : $61,607
Salary Average : $862,500
Salary Average Remaining : $61,607
Lucas Edmonds $861,667 (1)
Salary Remaining : $61,548
Salary Average : $861,667
Salary Average Remaining : $61,548
Alexis Gendron $860,000 (3)
Salary Remaining : $61,429
Salary Average : $860,000
Salary Average Remaining : $61,429
Samuel Knazko $847,500 (1)
Salary Remaining : $60,536
Salary Average : $847,500
Salary Average Remaining : $60,536
Pavel Novak $846,667 (3)
Salary Remaining : $60,476
Salary Average : $846,667
Salary Average Remaining : $60,476
Dennis Hildeby $843,333 (3)
Salary Remaining : $60,238
Salary Average : $843,333
Salary Average Remaining : $60,238
Samuel Asselin $840,000 (2)
Salary Remaining : $60,000
Salary Average : $840,000
Salary Average Remaining : $60,000
Alex Steeves $834,167 (1)
Salary Remaining : $59,583
Salary Average : $834,167
Salary Average Remaining : $59,583
Arvid Holm $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Jakub Skarek $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Jett Woo $798,250 (3)
Salary Remaining : $57,018
Salary Average : $798,250
Salary Average Remaining : $57,018
Jack Finley $797,500 (1)
Salary Remaining : $56,964
Salary Average : $797,500
Salary Average Remaining : $56,964
Calen Addison $775,500 (3)
Salary Remaining : $55,393
Salary Average : $775,500
Salary Average Remaining : $55,393
Wyatt Newpower $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Brandon Bussi $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players29
Salary Commitment
Year 2024 : $24,799,007
Year 2025 : $15,364,423
Year 2026 : $7,481,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $24,799,007
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 Left3
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$112,617,180
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$63,558,848
Pro Players Total Average Salaries$63,558,848
Farm Players Total Salaries$22,615,474
Farm Players Total Average Salaries$22,615,474
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,975,000
Pro Year To Date Expenses$61,433,948
Farm Year To Date Expenses$20,315,502
Pro Salary Cap Per Days$324,280
Pro Salary Cap To Date$61,347,853
Farm Salary Cap Per Days$115,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days14
Pro Expenses Per Days$324,280
Pro Estimated Expenses$4,539,920
Farm Remaining Season Days14
Farm Expenses Per Days$115,385
Farm Estimated Expenses$1,615,390
Estimated Season Expenses$6,155,310
Estimated Season Salary Cap$73,862,773
Estimate Under Maximum Salary Cap of $83,500,000$9,637,227
Estimate Over Minimum Salary Cap of $63,500,000 $10,362,773
Current Bank Account$118,982,385
Projected Bank Account$122,043,030

Pro Players Salaries

Anthony Mantha (1 Way Contract) $5,928,000 (2)
-Salary Remaining : $423,429
-Salary Average : $5,928,000
-Salary Average Remaining : $423,429
Esa Lindell (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $414,286
-Salary Average : $5,800,000
-Salary Average Remaining : $414,286
Darcy Kuemper (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $375,000
-Salary Average : $5,250,000
-Salary Average Remaining : $375,000
Vladimir Tarasenko (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $339,286
-Salary Average : $4,750,000
-Salary Average Remaining : $339,286
Spencer Knight (1 Way Contract) $4,635,000 (5)
-Salary Remaining : $331,071
-Salary Average : $4,635,000
-Salary Average Remaining : $331,071
Josh Manson (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $321,429
-Salary Average : $4,500,000
-Salary Average Remaining : $321,429
Christian Dvorak (1 Way Contract) $4,450,000 (1)
-Salary Remaining : $317,857
-Salary Average : $4,450,000
-Salary Average Remaining : $317,857
Alexandre Carrier (1 Way Contract) $3,937,500 (5)
-Salary Remaining : $281,250
-Salary Average : $3,937,500
-Salary Average Remaining : $281,250
Craig Smith (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $221,429
-Salary Average : $3,100,000
-Salary Average Remaining : $221,429
Jordan Greenway (1 Way Contract) $3,060,000 (2)
-Salary Remaining : $218,571
-Salary Average : $3,060,000
-Salary Average Remaining : $218,571
Jesse Puljujarvi (1 Way Contract) $3,050,000 (2)
-Salary Remaining : $217,857
-Salary Average : $3,050,000
-Salary Average Remaining : $217,857
Sean Kuraly (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $178,571
-Salary Average : $2,500,000
-Salary Average Remaining : $178,571
Marcus Johansson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $142,857
-Salary Average : $2,000,000
-Salary Average Remaining : $142,857
Yakov Trenin (1 Way Contract) $1,768,000 (4)
-Salary Remaining : $126,286
-Salary Average : $1,768,000
-Salary Average Remaining : $126,286
Jack McBain $1,599,999 (4)
-Salary Remaining : $114,286
-Salary Average : $1,599,999
-Salary Average Remaining : $114,286
Cam York (1 Way Contract) $1,580,000 (5)
-Salary Remaining : $112,857
-Salary Average : $1,580,000
-Salary Average Remaining : $112,857
Nick Perbix (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $80,357
-Salary Average : $1,125,000
-Salary Average Remaining : $80,357
Jack Drury $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Bobby Brink $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Quinton Byfield $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Braden Schneider $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Simon Benoit $825,349 (1)
-Salary Remaining : $58,954
-Salary Average : $825,349
-Salary Average Remaining : $58,954
Alexander Peters $0 (0)
Justin Richards $0 (0)
Total Pro Players24
Salary Commitment
Year 2024 : $63,558,848
Year 2025 : $36,683,499
Year 2026 : $13,520,499
Year 2027 : $13,520,499
Salary Average Commitment
Year 2024 : $63,558,848
Year 2025 : $36,683,499
Year 2026 : $13,520,499
Year 2027 : $13,520,499
Salary Cap with 1 Way Contract
Year 2024 : $63,558,848
Year 2025 : $36,683,499
Year 2026 : $13,520,499
Year 2027 : $13,520,499

Farm Players Salaries

Jaret Anderson-Dolan $927,750 (2)
Salary Remaining : $66,268
Salary Average : $927,750
Salary Average Remaining : $66,268
Arturs Silovs $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Mads Sogaard $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Jack Quinn $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Donald Busdeker $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Graeme Clarke $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Chaz Lucius $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Peyton Krebs $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Luke Henman $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Matthew Kessel $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Ryan Johnson $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Clark Bishop $888,000 (1)
Salary Remaining : $63,429
Salary Average : $888,000
Salary Average Remaining : $63,429
Matthew Maggio $870,000 (3)
Salary Remaining : $62,143
Salary Average : $870,000
Salary Average Remaining : $62,143
Antti Tuomisto $867,500 (2)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
David Spacek $862,500 (3)
Salary Remaining : $61,607
Salary Average : $862,500
Salary Average Remaining : $61,607
Oskari Salminen $855,000 (3)
Salary Remaining : $61,071
Salary Average : $855,000
Salary Average Remaining : $61,071
Felix Robert $854,058 (2)
Salary Remaining : $61,004
Salary Average : $854,058
Salary Average Remaining : $61,004
Justin Sourdif $847,500 (1)
Salary Remaining : $60,536
Salary Average : $847,500
Salary Average Remaining : $60,536
Olen Zellweger $844,167 (3)
Salary Remaining : $60,298
Salary Average : $844,167
Salary Average Remaining : $60,298
Ryan Winterton $828,333 (3)
Salary Remaining : $59,167
Salary Average : $828,333
Salary Average Remaining : $59,167
Jack Thompson $828,333 (1)
Salary Remaining : $59,167
Salary Average : $828,333
Salary Average Remaining : $59,167
Ben McCartney $813,333 (1)
Salary Remaining : $58,095
Salary Average : $813,333
Salary Average Remaining : $58,095
Noah Gregor $787,500 (3)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Sean Day $770,750 (1)
Salary Remaining : $55,054
Salary Average : $770,750
Salary Average Remaining : $55,054
Tyler Benson $770,750 (1)
Salary Remaining : $55,054
Salary Average : $770,750
Salary Average Remaining : $55,054
Kieffer Bellows $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players26
Salary Commitment
Year 2024 : $22,615,474
Year 2025 : $10,296,808
Year 2026 : $5,047,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,615,474
Year 2025 : $10,296,808
Year 2026 : $5,047,500
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 Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

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$81,225,690
Farm Year To Date Expenses$15,047,396
Pro Salary Cap Per Days$423,336
Pro Salary Cap To Date$77,047,152
Farm Salary Cap Per Days$82,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days14
Pro Expenses Per Days$446,295
Pro Estimated Expenses$6,248,130
Farm Remaining Season Days14
Farm Expenses Per Days$82,678
Farm Estimated Expenses$1,157,492
Estimated Season Expenses$7,405,622
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$58,600,412
Projected Bank Account$63,482,730

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,880,000 (2)
-Salary Remaining : $705,714
-Salary Average : $9,880,000
-Salary Average Remaining : $705,714
Pierre-Luc Dubois (1 Way Contract) $8,925,000 (2)
-Salary Remaining : $637,500
-Salary Average : $8,925,000
-Salary Average Remaining : $637,500
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $589,286
-Salary Average : $8,250,000
-Salary Average Remaining : $589,286
Brandon Montour (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $510,204
-Salary Average : $7,142,857
-Salary Average Remaining : $510,204
Elias Pettersson (1 Way Contract) $6,982,500 (3)
-Salary Remaining : $498,750
-Salary Average : $6,982,500
-Salary Average Remaining : $498,750
Sam Reinhart (1 Way Contract) $5,876,000 (2)
-Salary Remaining : $419,714
-Salary Average : $5,876,000
-Salary Average Remaining : $419,714
Josh Anderson (1 Way Contract) $5,775,000 (2)
-Salary Remaining : $412,500
-Salary Average : $5,775,000
-Salary Average Remaining : $412,500
Ondrej Palat (1 Way Contract) $5,580,000 (2)
-Salary Remaining : $398,571
-Salary Average : $5,580,000
-Salary Average Remaining : $398,571
Reilly Smith (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $328,571
-Salary Average : $4,600,000
-Salary Average Remaining : $328,571
Bowen Byram $4,042,500 (5)
-Salary Remaining : $288,750
-Salary Average : $4,042,500
-Salary Average Remaining : $288,750
Jake Middleton (1 Way Contract) $2,842,000 (5)
-Salary Remaining : $203,000
-Salary Average : $2,842,000
-Salary Average Remaining : $203,000
Klim Kostin (1 Way Contract) $2,080,000 (2)
-1 Way Contract Salary Cap : $955,000
-1 Way Contract Salary Cap Remaining : $68,214
-Salary Remaining : $148,571
-Salary Average : $2,080,000
-Salary Average Remaining : $148,571
Max Pacioretty $2,000,000 (1)
-Salary Remaining : $142,857
-Salary Average : $2,000,000
-Salary Average Remaining : $142,857
Sean Monahan (1 Way Contract) $1,885,750 (5)
-Salary Remaining : $134,696
-Salary Average : $1,885,750
-Salary Average Remaining : $134,696
Antti Raanta (1 Way Contract) $1,860,000 (1)
-1 Way Contract Salary Cap : $735,000
-1 Way Contract Salary Cap Remaining : $52,500
-Salary Remaining : $132,857
-Salary Average : $1,860,000
-Salary Average Remaining : $132,857
Colin Miller (1 Way Contract) $1,757,500 (2)
-1 Way Contract Salary Cap : $632,500
-1 Way Contract Salary Cap Remaining : $45,179
-Salary Remaining : $125,536
-Salary Average : $1,757,500
-Salary Average Remaining : $125,536
Jon Merrill (1 Way Contract) $1,140,000 (2)
-1 Way Contract Salary Cap : $15,000
-1 Way Contract Salary Cap Remaining : $1,071
-Salary Remaining : $81,429
-Salary Average : $1,140,000
-Salary Average Remaining : $81,429
Kevin Shattenkirk $976,500 (2)
-Salary Remaining : $69,750
-Salary Average : $976,500
-Salary Average Remaining : $69,750
Zach Benson $925,000 (3)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Brock Faber $925,000 (3)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Marco Rossi $894,167 (1)
-Salary Remaining : $63,869
-Salary Average : $894,167
-Salary Average Remaining : $63,869
Johnathan Kovacevic $818,599 (2)
-Salary Remaining : $58,471
-Salary Average : $818,599
-Salary Average Remaining : $58,471
Dan Vladar $780,000 (1)
-Salary Remaining : $55,714
-Salary Average : $780,000
-Salary Average Remaining : $55,714
Jimmy Vesey $776,000 (1)
-Salary Remaining : $55,429
-Salary Average : $776,000
-Salary Average Remaining : $55,429
Phillip Di Giuseppe $759,500 (1)
-Salary Remaining : $54,250
-Salary Average : $759,500
-Salary Average Remaining : $54,250
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 : $69,375
Salary Average : $971,250
Salary Average Remaining : $69,375
Shane Bowers $952,750 (2)
Salary Remaining : $68,054
Salary Average : $952,750
Salary Average Remaining : $68,054
John Beecher $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Adam Klapka $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Ryan Suzuki $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Joe Hicketts $883,500 (3)
Salary Remaining : $63,107
Salary Average : $883,500
Salary Average Remaining : $63,107
Jayden Grubbe $867,500 (3)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Jakob Pelletier $863,333 (1)
Salary Remaining : $61,667
Salary Average : $863,333
Salary Average Remaining : $61,667
Roni Hirvonen $856,667 (3)
Salary Remaining : $61,191
Salary Average : $856,667
Salary Average Remaining : $61,191
Olof Lindbom $855,000 (2)
Salary Remaining : $61,071
Salary Average : $855,000
Salary Average Remaining : $61,071
Tyrel Bauer $850,000 (1)
Salary Remaining : $60,714
Salary Average : $850,000
Salary Average Remaining : $60,714
Topias Vilen $836,667 (3)
Salary Remaining : $59,762
Salary Average : $836,667
Salary Average Remaining : $59,762
Kyle MacLean $832,000 (2)
Salary Remaining : $59,429
Salary Average : $832,000
Salary Average Remaining : $59,429
Lias Andersson $807,849 (1)
Salary Remaining : $57,704
Salary Average : $807,849
Salary Average Remaining : $57,704
Grigori Denisenko $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Jeff Malott $797,334 (1)
Salary Remaining : $56,952
Salary Average : $797,334
Salary Average Remaining : $56,952
Blade Jenkins $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Dean Stewart $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Kevin Connauton $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
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 - 1,978 - 98.92%
Level 2: 4000 - $80 - 3,882 - 97.06%
Level 3: 5000 - $60 - 4,777 - 95.54%
Level 4: 6000 - $40 - 5,599 - 93.32%
Luxury : 1000 - $200 - 953 - 95.34%
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 Left2
Average Attendance - %17,190 - 95.50%
Average Income per Game$1,802,422
Year to Date Revenue$70,294,474
Farm
Home Games Left2
Average Attendance - %5,000 - 100.00%
Average Income per Game$21,675
Year to Date Revenue$845,325

Expense

Pro Players Total Salaries$64,420,759
Pro Players Total Average Salaries$64,420,759
Farm Players Total Salaries$18,976,668
Farm Players Total Average Salaries$18,976,668
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$9,575,000
Pro Year To Date Expenses$59,361,471
Farm Year To Date Expenses$18,078,983
Pro Salary Cap Per Days$299,978
Pro Salary Cap To Date$54,138,253
Farm Salary Cap Per Days$96,820
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,604,845
Farm Estimated Season Revenue$43,350
Pro Remaining Season Days14
Pro Expenses Per Days$328,677
Pro Estimated Expenses$4,601,478
Farm Remaining Season Days14
Farm Expenses Per Days$96,820
Farm Estimated Expenses$1,355,480
Estimated Season Expenses$5,956,958
Estimated Season Salary Cap$67,912,945
Estimate Under Maximum Salary Cap of $83,500,000$15,587,055
Estimate Over Minimum Salary Cap of $63,500,000 $4,412,945
Current Bank Account$51,604,549
Projected Bank Account$49,295,786

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 : $491,071
-Salary Remaining : $571,429
-Salary Average : $8,000,000
-Salary Average Remaining : $571,429
Ryan Johansen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $571,429
-Salary Average : $8,000,000
-Salary Average Remaining : $571,429
Ivan Provorov (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $482,143
-Salary Average : $6,750,000
-Salary Average Remaining : $482,143
Colin White (1 Way Contract) $4,750,000 (1)
-1 Way Contract Salary Cap : $3,625,000
-1 Way Contract Salary Cap Remaining : $258,929
-Salary Remaining : $339,286
-Salary Average : $4,750,000
-Salary Average Remaining : $339,286
Jesperi Kotkaniemi (1 Way Contract) $4,579,000 (3)
-Salary Remaining : $327,071
-Salary Average : $4,579,000
-Salary Average Remaining : $327,071
Mattias Samuelsson (1 Way Contract) $3,942,856 (1)
-Salary Remaining : $281,633
-Salary Average : $3,942,856
-Salary Average Remaining : $281,633
Marco Scandella (1 Way Contract) $3,275,000 (1)
-1 Way Contract Salary Cap : $2,150,000
-1 Way Contract Salary Cap Remaining : $153,571
-Salary Remaining : $233,929
-Salary Average : $3,275,000
-Salary Average Remaining : $233,929
Kaapo Kahkonen (1 Way Contract) $2,181,545 (1)
-Salary Remaining : $155,825
-Salary Average : $2,181,545
-Salary Average Remaining : $155,825
Pyotr Kochetkov (1 Way Contract) $2,080,000 (2)
-Salary Remaining : $148,571
-Salary Average : $2,080,000
-Salary Average Remaining : $148,571
Juuso Valimaki (1 Way Contract) $2,080,000 (2)
-Salary Remaining : $148,571
-Salary Average : $2,080,000
-Salary Average Remaining : $148,571
Jacob Bryson (1 Way Contract) $1,924,000 (1)
-1 Way Contract Salary Cap : $799,000
-1 Way Contract Salary Cap Remaining : $57,071
-Salary Remaining : $137,429
-Salary Average : $1,924,000
-Salary Average Remaining : $137,429
Egor Zamula (1 Way Contract) $1,768,000 (3)
-1 Way Contract Salary Cap : $643,000
-1 Way Contract Salary Cap Remaining : $45,929
-Salary Remaining : $126,286
-Salary Average : $1,768,000
-Salary Average Remaining : $126,286
Barrett Hayton $1,686,250 (4)
-Salary Remaining : $120,446
-Salary Average : $1,686,250
-Salary Average Remaining : $120,446
Sammy Blais (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $109,286
-Salary Average : $1,530,000
-Salary Average Remaining : $109,286
Morgan Frost $962,000 (2)
-Salary Remaining : $68,714
-Salary Average : $962,000
-Salary Average Remaining : $68,714
Logan Cooley $950,000 (3)
-Salary Remaining : $67,857
-Salary Average : $950,000
-Salary Average Remaining : $67,857
Cole Sillinger $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Simon Nemec $925,000 (3)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Adam Scheel $925,000 (2)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
J.J. Moser $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Cole Perfetti $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Dylan Guenther $925,000 (2)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Luke Hughes $925,000 (3)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Pavel Mintyukov $918,333 (3)
-Salary Remaining : $65,595
-Salary Average : $918,333
-Salary Average Remaining : $65,595
William Eklund $894,167 (1)
-Salary Remaining : $63,869
-Salary Average : $894,167
-Salary Average Remaining : $63,869
Juuso Parssinen $876,358 (3)
-Salary Remaining : $62,597
-Salary Average : $876,358
-Salary Average Remaining : $62,597
Paul Cotter $798,250 (2)
-Salary Remaining : $57,018
-Salary Average : $798,250
-Salary Average Remaining : $57,018
Lucas Johansen $0 (0)
Erik Kallgren $0 (0)
Riley Damiani $0 (0)
Ben Gleason $0 (0)
Jasper Weatherby $0 (0)
Total Pro Players32
Salary Commitment
Year 2024 : $64,420,759
Year 2025 : $20,398,191
Year 2026 : $12,627,941
Year 2027 : $1,686,250
Salary Average Commitment
Year 2024 : $64,420,759
Year 2025 : $20,398,191
Year 2026 : $12,627,941
Year 2027 : $1,686,250
Salary Cap with 1 Way Contract
Year 2024 : $58,795,758
Year 2025 : $19,273,191
Year 2026 : $11,502,941
Year 2027 : $1,686,250

Farm Players Salaries

Alexandre Texier $1,525,000 (2)
Salary Remaining : $108,929
Salary Average : $1,525,000
Salary Average Remaining : $108,929
Jack Studnicka $962,000 (2)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Urho Vaakanainen $962,000 (2)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Tyce Thompson $943,500 (1)
Salary Remaining : $67,393
Salary Average : $943,500
Salary Average Remaining : $67,393
Jiri Kulich $925,000 (3)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Victor Soderstrom $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Kent Johnson $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Joakim Kemell $925,000 (3)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Kole Lind $892,500 (3)
Salary Remaining : $63,750
Salary Average : $892,500
Salary Average Remaining : $63,750
Ronnie Attard $884,000 (2)
Salary Remaining : $63,143
Salary Average : $884,000
Salary Average Remaining : $63,143
Nikita Novikov $867,500 (3)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Ville Ottavainen $867,500 (3)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Keean Washkurak $862,500 (1)
Salary Remaining : $61,607
Salary Average : $862,500
Salary Average Remaining : $61,607
Ryan O'Rourke $855,834 (1)
Salary Remaining : $61,131
Salary Average : $855,834
Salary Average Remaining : $61,131
Akira Schmid $850,833 (1)
Salary Remaining : $60,774
Salary Average : $850,833
Salary Average Remaining : $60,774
Arshdeep Bains $816,667 (1)
Salary Remaining : $58,333
Salary Average : $816,667
Salary Average Remaining : $58,333
Maxence Guenette $813,333 (1)
Salary Remaining : $58,095
Salary Average : $813,333
Salary Average Remaining : $58,095
Valtteri Puustinen $806,000 (2)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Jon-Randall Avon $800,000 (3)
Salary Remaining : $57,143
Salary Average : $800,000
Salary Average Remaining : $57,143
Hunter Jones $787,500 (1)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Ben Jones $780,000 (2)
Salary Remaining : $55,714
Salary Average : $780,000
Salary Average Remaining : $55,714
Total Farm Players21
Salary Commitment
Year 2024 : $18,976,667
Year 2025 : $11,196,500
Year 2026 : $5,277,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $18,976,667
Year 2025 : $11,196,500
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 Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$60,881,962
Pro Players Total Average Salaries$60,881,962
Farm Players Total Salaries$15,216,500
Farm Players Total Average Salaries$15,216,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,708,750
Pro Year To Date Expenses$55,994,872
Farm Year To Date Expenses$13,988,027
Pro Salary Cap Per Days$310,622
Pro Salary Cap To Date$55,994,872
Farm Salary Cap Per Days$77,635
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days14
Pro Expenses Per Days$310,622
Pro Estimated Expenses$4,348,708
Farm Remaining Season Days14
Farm Expenses Per Days$77,635
Farm Estimated Expenses$1,086,890
Estimated Season Expenses$5,435,598
Estimated Season Salary Cap$66,052,330
Estimate Under Maximum Salary Cap of $83,500,000$17,447,670
Estimate Over Minimum Salary Cap of $63,500,000 $2,552,330
Current Bank Account$88,680,546
Projected Bank Account$95,532,888

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $9,360,000 (3)
-Salary Remaining : $668,571
-Salary Average : $9,360,000
-Salary Average Remaining : $668,571
Brent Burns (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $571,429
-Salary Average : $8,000,000
-Salary Average Remaining : $571,429
Jack Becker $8,000,000 (1)
-Salary Remaining : $571,429
-Salary Average : $8,000,000
-Salary Average Remaining : $571,429
Kris Letang (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $435,714
-Salary Average : $6,100,000
-Salary Average Remaining : $435,714
Rickard Rakell (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $339,286
-Salary Average : $4,750,000
-Salary Average Remaining : $339,286
Nikita Zaitsev (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $321,429
-Salary Average : $4,500,000
-Salary Average Remaining : $321,429
Anton Forsberg (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $196,429
-Salary Average : $2,750,000
-Salary Average Remaining : $196,429
Dillon Dube (1 Way Contract) $2,365,000 (3)
-Salary Remaining : $168,929
-Salary Average : $2,365,000
-Salary Average Remaining : $168,929
Kailer Yamamoto (1 Way Contract) $2,181,545 (3)
-Salary Remaining : $155,825
-Salary Average : $2,181,545
-Salary Average Remaining : $155,825
Vince Dunn (1 Way Contract) $1,893,750 (1)
-Salary Remaining : $135,268
-Salary Average : $1,893,750
-Salary Average Remaining : $135,268
Arber Xhekaj $1,235,000 (5)
-Salary Remaining : $88,214
-Salary Average : $1,235,000
-Salary Average Remaining : $88,214
Adin Hill $904,000 (2)
-Salary Remaining : $64,571
-Salary Average : $904,000
-Salary Average Remaining : $64,571
Sebastian Cossa $863,334 (3)
-Salary Remaining : $61,667
-Salary Average : $863,334
-Salary Average Remaining : $61,667
Vinni Lettieri $855,000 (2)
-Salary Remaining : $61,071
-Salary Average : $855,000
-Salary Average Remaining : $61,071
Adam Raska $848,333 (1)
-Salary Remaining : $60,595
-Salary Average : $848,333
-Salary Average Remaining : $60,595
Michael Pezzetta $836,875 (4)
-Salary Remaining : $59,777
-Salary Average : $836,875
-Salary Average Remaining : $59,777
Jordan Spence $820,000 (1)
-Salary Remaining : $58,571
-Salary Average : $820,000
-Salary Average Remaining : $58,571
Matt Nieto $816,000 (3)
-Salary Remaining : $58,286
-Salary Average : $816,000
-Salary Average Remaining : $58,286
Luke Evangelista $797,500 (1)
-Salary Remaining : $56,964
-Salary Average : $797,500
-Salary Average Remaining : $56,964
Zac Jones $755,625 (3)
-Salary Remaining : $53,973
-Salary Average : $755,625
-Salary Average Remaining : $53,973
Riley Bezeau $750,000 (3)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Bryce Kindopp $750,000 (3)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Brandon Baddock $750,000 (3)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Total Pro Players23
Salary Commitment
Year 2024 : $60,881,962
Year 2025 : $27,172,379
Year 2026 : $25,413,379
Year 2027 : $2,071,875
Salary Average Commitment
Year 2024 : $60,881,962
Year 2025 : $27,172,379
Year 2026 : $25,413,379
Year 2027 : $2,071,875
Salary Cap with 1 Way Contract
Year 2024 : $60,881,962
Year 2025 : $27,172,379
Year 2026 : $25,413,379
Year 2027 : $2,071,875

Farm Players Salaries

Logan Mailloux $875,000 (3)
Salary Remaining : $62,500
Salary Average : $875,000
Salary Average Remaining : $62,500
Gavin Bayreuther $816,500 (2)
Salary Remaining : $58,321
Salary Average : $816,500
Salary Average Remaining : $58,321
Evan Cormier $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Dante Giannuzzi $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Austin Osmanski $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jarid Lukosevicius $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jaxsen Wiebe $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Kevin Wall $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Kale Kessy $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Louis Boudon $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Lucas Ciona $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Mark Duarte $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Mark Rassell $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Mark Senden $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Matt Filipe $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Logan Nijhoff $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Marshall Rifai $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Riley Sawchuk $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Vincent Sevigny $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Andy Welinski $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players20
Salary Commitment
Year 2024 : $15,216,500
Year 2025 : $3,941,500
Year 2026 : $2,375,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,216,500
Year 2025 : $3,941,500
Year 2026 : $2,375,000
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 Left3
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$112,617,180
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$82,754,810
Pro Players Total Average Salaries$82,754,810
Farm Players Total Salaries$20,047,292
Farm Players Total Average Salaries$20,047,292
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,613,930
Farm Year To Date Expenses$17,844,342
Pro Salary Cap Per Days$422,218
Pro Salary Cap To Date$76,613,930
Farm Salary Cap Per Days$102,282
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days14
Pro Expenses Per Days$422,218
Pro Estimated Expenses$5,911,052
Farm Remaining Season Days14
Farm Expenses Per Days$102,282
Farm Estimated Expenses$1,431,948
Estimated Season Expenses$7,343,000
Estimated Season Salary Cap$82,524,982
Estimate Under Maximum Salary Cap of $83,500,000$975,018
Estimate Over Minimum Salary Cap of $63,500,000 $19,024,982
Current Bank Account$29,924,985
Projected Bank Account$31,797,940

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,360,000 (4)
-Salary Remaining : $668,571
-Salary Average : $9,360,000
-Salary Average Remaining : $668,571
Dylan Larkin (1 Way Contract) $8,625,000 (1)
-Salary Remaining : $616,071
-Salary Average : $8,625,000
-Salary Average Remaining : $616,071
Nick Suzuki (1 Way Contract) $7,481,250 (4)
-Salary Remaining : $534,375
-Salary Average : $7,481,250
-Salary Average Remaining : $534,375
Patrik Laine (1 Way Contract) $7,125,000 (2)
-Salary Remaining : $508,929
-Salary Average : $7,125,000
-Salary Average Remaining : $508,929
Troy Terry $6,650,000 (2)
-Salary Remaining : $475,000
-Salary Average : $6,650,000
-Salary Average Remaining : $475,000
Darnell Nurse (1 Way Contract) $5,824,000 (2)
-Salary Remaining : $416,000
-Salary Average : $5,824,000
-Salary Average Remaining : $416,000
Jeff Petry (1 Way Contract) $5,812,500 (1)
-Salary Remaining : $415,179
-Salary Average : $5,812,500
-Salary Average Remaining : $415,179
Tristan Jarry (1 Way Contract) $5,213,750 (3)
-Salary Remaining : $372,411
-Salary Average : $5,213,750
-Salary Average Remaining : $372,411
Andre Burakovsky (1 Way Contract) $5,096,000 (2)
-Salary Remaining : $364,000
-Salary Average : $5,096,000
-Salary Average Remaining : $364,000
Joel Edmundson (1 Way Contract) $3,430,000 (1)
-Salary Remaining : $245,000
-Salary Average : $3,430,000
-Salary Average Remaining : $245,000
Adam Lowry (1 Way Contract) $3,354,166 (2)
-Salary Remaining : $239,583
-Salary Average : $3,354,166
-Salary Average Remaining : $239,583
Mario Ferraro (1 Way Contract) $3,087,500 (3)
-Salary Remaining : $220,536
-Salary Average : $3,087,500
-Salary Average Remaining : $220,536
Dante Fabbro (1 Way Contract) $2,280,000 (2)
-Salary Remaining : $162,857
-Salary Average : $2,280,000
-Salary Average Remaining : $162,857
Laurent Brossoit (1 Way Contract) $1,662,500 (2)
-Salary Remaining : $118,750
-Salary Average : $1,662,500
-Salary Average Remaining : $118,750
David Kampf (1 Way Contract) $1,575,000 (3)
-Salary Remaining : $112,500
-Salary Average : $1,575,000
-Salary Average Remaining : $112,500
Eetu Luostarinen $1,425,000 (3)
-Salary Remaining : $101,786
-Salary Average : $1,425,000
-Salary Average Remaining : $101,786
Sebastien Aho $1,087,060 (2)
-Salary Remaining : $77,647
-Salary Average : $1,087,060
-Salary Average Remaining : $77,647
Morgan Geekie $952,750 (1)
-Salary Remaining : $68,054
-Salary Average : $952,750
-Salary Average Remaining : $68,054
Lukas Reichel $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Anton Lundell $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Brandt Clarke $863,334 (3)
-Salary Remaining : $61,667
-Salary Average : $863,334
-Salary Average Remaining : $61,667
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 : $70,763
Salary Average : $990,675
Salary Average Remaining : $70,763
William Bitten $952,750 (1)
Salary Remaining : $68,054
Salary Average : $952,750
Salary Average Remaining : $68,054
Mike Hardman $952,750 (1)
Salary Remaining : $68,054
Salary Average : $952,750
Salary Average Remaining : $68,054
Max Jones $950,000 (2)
Salary Remaining : $67,857
Salary Average : $950,000
Salary Average Remaining : $67,857
Ivan Miroshnichenko $950,000 (3)
Salary Remaining : $67,857
Salary Average : $950,000
Salary Average Remaining : $67,857
Valtteri Pulli $950,000 (2)
Salary Remaining : $67,857
Salary Average : $950,000
Salary Average Remaining : $67,857
Declan Chisholm $940,000 (3)
Salary Remaining : $67,143
Salary Average : $940,000
Salary Average Remaining : $67,143
Aidan McDonough $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Ville Heinola $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Reese Johnson $907,258 (1)
Salary Remaining : $64,804
Salary Average : $907,258
Salary Average Remaining : $64,804
Trevor Kuntar $867,500 (2)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Santeri Hatakka $850,833 (3)
Salary Remaining : $60,774
Salary Average : $850,833
Salary Average Remaining : $60,774
Nico Daws $850,833 (1)
Salary Remaining : $60,774
Salary Average : $850,833
Salary Average Remaining : $60,774
Simon Lundmark $850,833 (1)
Salary Remaining : $60,774
Salary Average : $850,833
Salary Average Remaining : $60,774
Mikko Kokkonen $846,667 (1)
Salary Remaining : $60,476
Salary Average : $846,667
Salary Average Remaining : $60,476
Chase De Leo $840,000 (1)
Salary Remaining : $60,000
Salary Average : $840,000
Salary Average Remaining : $60,000
Mason Millman $818,333 (3)
Salary Remaining : $58,452
Salary Average : $818,333
Salary Average Remaining : $58,452
William Villeneuve $817,778 (1)
Salary Remaining : $58,413
Salary Average : $817,778
Salary Average Remaining : $58,413
Axel Jonsson-Fjallby $813,750 (2)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Joseph Woll $797,333 (2)
Salary Remaining : $56,952
Salary Average : $797,333
Salary Average Remaining : $56,952
Ales Stezka $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Brett Budgell $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Travis Barron $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players23
Salary Commitment
Year 2024 : $20,047,293
Year 2025 : $10,603,424
Year 2026 : $4,309,166
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,047,293
Year 2025 : $10,603,424
Year 2026 : $4,309,166
Year 2027 : $0

Oilers



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 Left3
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$112,617,180
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$85,141,902
Pro Players Total Average Salaries$85,141,903
Farm Players Total Salaries$21,078,332
Farm Players Total Average Salaries$21,078,332
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,558,812
Farm Year To Date Expenses$19,427,637
Pro Salary Cap Per Days$384,015
Pro Salary Cap To Date$77,098,203
Farm Salary Cap Per Days$107,543
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days14
Pro Expenses Per Days$434,397
Pro Estimated Expenses$6,081,558
Farm Remaining Season Days14
Farm Expenses Per Days$107,543
Farm Estimated Expenses$1,505,602
Estimated Season Expenses$7,587,160
Estimated Season Salary Cap$82,474,413
Estimate Under Maximum Salary Cap of $83,500,000$1,025,587
Estimate Over Minimum Salary Cap of $63,500,000 $18,974,413
Current Bank Account$100,368,340
Projected Bank Account$101,997,135

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $785,714
-Salary Average : $11,000,000
-Salary Average Remaining : $785,714
Brayden Point (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $714,286
-Salary Average : $10,000,000
-Salary Average Remaining : $714,286
Ilya Sorokin (Out of Payroll) $8,750,000 (5)
-Salary Remaining : $625,000
-Salary Average : $8,750,000
-Salary Average Remaining : $625,000
Steven Stamkos (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $607,143
-Salary Average : $8,500,000
-Salary Average Remaining : $607,143
Kevin Fiala (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $571,429
-Salary Average : $8,000,000
-Salary Average Remaining : $571,429
Kyle Connor (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $510,204
-Salary Average : $7,142,858
-Salary Average Remaining : $510,204
Vladislav Gavrikov (1 Way Contract) $6,250,000 (5)
-Salary Remaining : $446,429
-Salary Average : $6,250,000
-Salary Average Remaining : $446,429
Drake Batherson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $357,143
-Salary Average : $5,000,000
-Salary Average Remaining : $357,143
David Savard (1 Way Contract) $3,605,000 (1)
-Salary Remaining : $257,500
-Salary Average : $3,605,000
-Salary Average Remaining : $257,500
Nicolas Roy (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $214,286
-Salary Average : $3,000,000
-Salary Average Remaining : $214,286
Brett Kulak (1 Way Contract) $2,612,500 (3)
-Salary Remaining : $186,607
-Salary Average : $2,612,500
-Salary Average Remaining : $186,607
Tommy Novak $2,181,545 (1)
-Salary Remaining : $155,825
-Salary Average : $2,181,545
-Salary Average Remaining : $155,825
Jack Campbell (1 Way Contract) $1,650,000 (1)
-1 Way Contract Salary Cap : $525,000
-1 Way Contract Salary Cap Remaining : $37,500
-Salary Remaining : $117,857
-Salary Average : $1,650,000
-Salary Average Remaining : $117,857
Zach Whitecloud $950,000 (1)
-Salary Remaining : $67,857
-Salary Average : $950,000
-Salary Average Remaining : $67,857
Daniil Miromanov $950,000 (2)
-Salary Remaining : $67,857
-Salary Average : $950,000
-Salary Average Remaining : $67,857
Tye Kartye $925,000 (2)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Brogan Rafferty $875,000 (2)
-Salary Remaining : $62,500
-Salary Average : $875,000
-Salary Average Remaining : $62,500
Jan Jenik $750,000 (3)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Alex Stalock $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Gerry Mayhew $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Cooper Marody $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Thomas Milic $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Total Pro Players22
Salary Commitment
Year 2024 : $85,141,902
Year 2025 : $36,112,500
Year 2026 : $28,362,500
Year 2027 : $25,000,000
Salary Average Commitment
Year 2024 : $85,141,903
Year 2025 : $36,112,500
Year 2026 : $28,362,500
Year 2027 : $25,000,000
Salary Cap with 1 Way Contract
Year 2024 : $84,016,904
Year 2025 : $36,112,500
Year 2026 : $28,362,500
Year 2027 : $25,000,000

Farm Players Salaries

Owen Sillinger $970,000 (2)
Salary Remaining : $69,286
Salary Average : $970,000
Salary Average Remaining : $69,286
Tanner Laczynski $950,000 (1)
Salary Remaining : $67,857
Salary Average : $950,000
Salary Average Remaining : $67,857
Connor Mackey $950,000 (1)
Salary Remaining : $67,857
Salary Average : $950,000
Salary Average Remaining : $67,857
Wyatt Kalynuk $950,000 (1)
Salary Remaining : $67,857
Salary Average : $950,000
Salary Average Remaining : $67,857
Lucas Raymond $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Nikita Nesterenko $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Jonatan Berggren $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Carter Savoie $925,000 (3)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Maximus Wanner $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Drew Helleson $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Nikolas Matinpalo $885,000 (1)
Salary Remaining : $63,214
Salary Average : $885,000
Salary Average Remaining : $63,214
Matthew Highmore $875,000 (3)
Salary Remaining : $62,500
Salary Average : $875,000
Salary Average Remaining : $62,500
Helge Grans $870,000 (1)
Salary Remaining : $62,143
Salary Average : $870,000
Salary Average Remaining : $62,143
Daniil Misyul $867,500 (2)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Brett Berard $867,500 (3)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Oskar Pettersson $865,000 (3)
Salary Remaining : $61,786
Salary Average : $865,000
Salary Average Remaining : $61,786
Dmitri Samorukov $850,000 (2)
Salary Remaining : $60,714
Salary Average : $850,000
Salary Average Remaining : $60,714
Brady Keeper $850,000 (2)
Salary Remaining : $60,714
Salary Average : $850,000
Salary Average Remaining : $60,714
Jakub Brabenec $828,333 (3)
Salary Remaining : $59,167
Salary Average : $828,333
Salary Average Remaining : $59,167
Alex Limoges $800,000 (2)
Salary Remaining : $57,143
Salary Average : $800,000
Salary Average Remaining : $57,143
Jacob Larsson $800,000 (1)
Salary Remaining : $57,143
Salary Average : $800,000
Salary Average Remaining : $57,143
Pontus Holmberg $800,000 (3)
Salary Remaining : $57,143
Salary Average : $800,000
Salary Average Remaining : $57,143
Devin Cooley $800,000 (1)
Salary Remaining : $57,143
Salary Average : $800,000
Salary Average Remaining : $57,143
Jeremy Davies $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players24
Salary Commitment
Year 2024 : $21,078,333
Year 2025 : $12,273,333
Year 2026 : $5,160,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $21,078,333
Year 2025 : $12,273,333
Year 2026 : $5,160,833
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 Left4
Average Attendance - %12,780 - 71.00%
Average Income per Game$2,104,163
Year to Date Revenue$77,854,031
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$82,066,750
Pro Players Total Average Salaries$82,066,750
Farm Players Total Salaries$17,519,916
Farm Players Total Average Salaries$17,519,916
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,147,590
Farm Year To Date Expenses$16,159,497
Pro Salary Cap Per Days$398,851
Pro Salary Cap To Date$74,590,196
Farm Salary Cap Per Days$89,387
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,416,652
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days14
Pro Expenses Per Days$418,708
Pro Estimated Expenses$5,861,912
Farm Remaining Season Days14
Farm Expenses Per Days$89,387
Farm Estimated Expenses$1,251,418
Estimated Season Expenses$7,113,330
Estimated Season Salary Cap$80,174,110
Estimate Under Maximum Salary Cap of $83,500,000$3,325,890
Estimate Over Minimum Salary Cap of $63,500,000 $16,674,110
Current Bank Account$15,146,930
Projected Bank Account$16,883,752

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $678,571
-Salary Average : $9,500,000
-Salary Average Remaining : $678,571
Aaron Ekblad (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $535,714
-Salary Average : $7,500,000
-Salary Average Remaining : $535,714
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $500,000
-Salary Average : $7,000,000
-Salary Average Remaining : $500,000
Brayden Schenn (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $464,286
-Salary Average : $6,500,000
-Salary Average Remaining : $464,286
Jeff Carter (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $446,429
-Salary Average : $6,250,000
-Salary Average Remaining : $446,429
Trevor Zegras $5,980,000 (4)
-Salary Remaining : $427,143
-Salary Average : $5,980,000
-Salary Average Remaining : $427,143
John Klingberg (1 Way Contract) $3,984,000 (2)
-Salary Remaining : $284,571
-Salary Average : $3,984,000
-Salary Average Remaining : $284,571
Jeremy Swayman (Out of Payroll) $3,892,000 (4)
-Salary Remaining : $278,000
-Salary Average : $3,892,000
-Salary Average Remaining : $278,000
Mike Hoffman (1 Way Contract) $3,760,000 (1)
-Salary Remaining : $268,571
-Salary Average : $3,760,000
-Salary Average Remaining : $268,571
Mike Reilly (1 Way Contract) $3,480,000 (3)
-Salary Remaining : $248,571
-Salary Average : $3,480,000
-Salary Average Remaining : $248,571
Radek Faksa (1 Way Contract) $3,405,000 (1)
-Salary Remaining : $243,214
-Salary Average : $3,405,000
-Salary Average Remaining : $243,214
Shayne Gostisbehere (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $228,571
-Salary Average : $3,200,000
-Salary Average Remaining : $228,571
Karel Vejmelka (1 Way Contract) $2,861,250 (4)
-Salary Remaining : $204,375
-Salary Average : $2,861,250
-Salary Average Remaining : $204,375
Justin Schultz (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $203,571
-Salary Average : $2,850,000
-Salary Average Remaining : $203,571
Alexander Barabanov (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $185,714
-Salary Average : $2,600,000
-Salary Average Remaining : $185,714
Artem Zub (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $182,143
-Salary Average : $2,550,000
-Salary Average Remaining : $182,143
Tyler Motte $1,566,000 (4)
-Salary Remaining : $111,857
-Salary Average : $1,566,000
-Salary Average Remaining : $111,857
Pat Maroon $1,000,000 (1)
-Salary Remaining : $71,429
-Salary Average : $1,000,000
-Salary Average Remaining : $71,429
Joel Blomqvist $886,667 (3)
-Salary Remaining : $63,333
-Salary Average : $886,667
-Salary Average Remaining : $63,333
Cole Smith $883,500 (2)
-Salary Remaining : $63,107
-Salary Average : $883,500
-Salary Average Remaining : $63,107
Julien Gauthier $840,000 (2)
-Salary Remaining : $60,000
-Salary Average : $840,000
-Salary Average Remaining : $60,000
Will Cuylle $828,333 (1)
-Salary Remaining : $59,167
-Salary Average : $828,333
-Salary Average Remaining : $59,167
Radim Simek (1 Way Contract) $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Jonathan Gruden $0 (0)
Total Pro Players24
Salary Commitment
Year 2024 : $82,066,750
Year 2025 : $34,073,417
Year 2026 : $21,865,917
Year 2027 : $14,299,250
Salary Average Commitment
Year 2024 : $82,066,750
Year 2025 : $34,073,417
Year 2026 : $21,865,917
Year 2027 : $14,299,250
Salary Cap with 1 Way Contract
Year 2024 : $82,066,750
Year 2025 : $34,073,417
Year 2026 : $21,865,917
Year 2027 : $14,299,250

Farm Players Salaries

Logan O'Connor $1,176,000 (2)
Salary Remaining : $84,000
Salary Average : $1,176,000
Salary Average Remaining : $84,000
Zack MacEwen $971,250 (1)
Salary Remaining : $69,375
Salary Average : $971,250
Salary Average Remaining : $69,375
Brad Lambert $925,000 (3)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Philip Broberg $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Jamieson Rees $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Leo Loof $867,500 (3)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Ethan Cardwell $867,500 (3)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Kim Nousiainen $859,167 (1)
Salary Remaining : $61,369
Salary Average : $859,167
Salary Average Remaining : $61,369
Jakub Lauko $819,000 (3)
Salary Remaining : $58,500
Salary Average : $819,000
Salary Average Remaining : $58,500
Zemgus Girgensons $816,000 (3)
Salary Remaining : $58,286
Salary Average : $816,000
Salary Average Remaining : $58,286
Emilio Pettersen $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Tim Gettinger $787,500 (2)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Brendan Lemieux $775,000 (3)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Julian Junca $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Byron Froese $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Justin Hryckowian $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Dennis Cesana $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jacob Murray $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jacob Barczewski $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Mitchell Vande Sompel $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Alex Jefferies $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players21
Salary Commitment
Year 2024 : $17,519,917
Year 2025 : $7,839,500
Year 2026 : $5,876,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,519,917
Year 2025 : $7,839,500
Year 2026 : $5,876,000
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 Left3
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$86,715,240
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$68,283,875
Pro Players Total Average Salaries$68,283,875
Farm Players Total Salaries$17,625,750
Farm Players Total Average Salaries$17,625,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,834,777
Farm Year To Date Expenses$14,566,059
Pro Salary Cap Per Days$342,647
Pro Salary Cap To Date$60,446,751
Farm Salary Cap Per Days$89,927
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,845,940
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days14
Pro Expenses Per Days$348,387
Pro Estimated Expenses$4,877,418
Farm Remaining Season Days14
Farm Expenses Per Days$89,927
Farm Estimated Expenses$1,258,978
Estimated Season Expenses$6,136,396
Estimated Season Salary Cap$65,243,809
Estimate Under Maximum Salary Cap of $83,500,000$18,256,191
Estimate Over Minimum Salary Cap of $63,500,000 $1,743,809
Current Bank Account$52,063,673
Projected Bank Account$53,098,342

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $714,286
-Salary Average : $10,000,000
-Salary Average Remaining : $714,286
Taylor Hall (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $542,857
-Salary Average : $7,600,000
-Salary Average Remaining : $542,857
Cam Fowler (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $464,286
-Salary Average : $6,500,000
-Salary Average Remaining : $464,286
Cam Atkinson $5,875,000 (5)
-Salary Remaining : $419,643
-Salary Average : $5,875,000
-Salary Average Remaining : $419,643
Rasmus Ristolainen (1 Way Contract) $5,616,000 (2)
-Salary Remaining : $401,143
-Salary Average : $5,616,000
-Salary Average Remaining : $401,143
Jaden Schwartz (1 Way Contract) $5,610,000 (2)
-Salary Remaining : $400,714
-Salary Average : $5,610,000
-Salary Average Remaining : $400,714
Nick Leddy (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $271,429
-Salary Average : $3,800,000
-Salary Average Remaining : $271,429
Miles Wood (1 Way Contract) $2,650,000 (5)
-Salary Remaining : $189,286
-Salary Average : $2,650,000
-Salary Average Remaining : $189,286
Mattias Janmark (1 Way Contract) $2,438,000 (2)
-Salary Remaining : $174,143
-Salary Average : $2,438,000
-Salary Average Remaining : $174,143
Cody Glass (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $167,857
-Salary Average : $2,350,000
-Salary Average Remaining : $167,857
Jack Roslovic (1 Way Contract) $2,115,000 (1)
-Salary Remaining : $151,071
-Salary Average : $2,115,000
-Salary Average Remaining : $151,071
Sonny Milano (1 Way Contract) $2,014,000 (5)
-Salary Remaining : $143,857
-Salary Average : $2,014,000
-Salary Average Remaining : $143,857
Erik Brannstrom (1 Way Contract) $1,860,000 (2)
-Salary Remaining : $132,857
-Salary Average : $1,860,000
-Salary Average Remaining : $132,857
Anders Bjork (1 Way Contract) $1,520,000 (1)
-1 Way Contract Salary Cap : $395,000
-1 Way Contract Salary Cap Remaining : $28,214
-Salary Remaining : $108,571
-Salary Average : $1,520,000
-Salary Average Remaining : $108,571
Andreas Englund (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $80,714
-Salary Average : $1,130,000
-Salary Average Remaining : $80,714
Oskar Steen $878,750 (2)
-Salary Remaining : $62,768
-Salary Average : $878,750
-Salary Average Remaining : $62,768
Drew O'Connor $878,750 (2)
-Salary Remaining : $62,768
-Salary Average : $878,750
-Salary Average Remaining : $62,768
Ukko-Pekka Luukkonen $869,500 (2)
-Salary Remaining : $62,107
-Salary Average : $869,500
-Salary Average Remaining : $62,107
Joel Hanley $826,875 (1)
-Salary Remaining : $59,063
-Salary Average : $826,875
-Salary Average Remaining : $59,063
Tyler Tucker $752,000 (3)
-Salary Remaining : $53,714
-Salary Average : $752,000
-Salary Average Remaining : $53,714
Olle Lycksell $750,000 (3)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
James Hamblin $750,000 (3)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Brendan Warren (1 Way Contract) $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
John Lethemon $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Total Pro Players24
Salary Commitment
Year 2024 : $68,283,875
Year 2025 : $50,892,000
Year 2026 : $12,791,000
Year 2027 : $10,539,000
Salary Average Commitment
Year 2024 : $68,283,875
Year 2025 : $50,892,000
Year 2026 : $12,791,000
Year 2027 : $10,539,000
Salary Cap with 1 Way Contract
Year 2024 : $67,158,875
Year 2025 : $50,892,000
Year 2026 : $12,791,000
Year 2027 : $10,539,000

Farm Players Salaries

Dylan Coghlan $962,000 (2)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Glenn Gawdin $950,000 (1)
Salary Remaining : $67,857
Salary Average : $950,000
Salary Average Remaining : $67,857
Sam Montembeault $950,000 (1)
Salary Remaining : $67,857
Salary Average : $950,000
Salary Average Remaining : $67,857
Tyler Angle $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Layton Ahac $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Brandon Biro $878,750 (2)
Salary Remaining : $62,768
Salary Average : $878,750
Salary Average Remaining : $62,768
Jacob Ingham $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Lucas Carlsson $760,000 (2)
Salary Remaining : $54,286
Salary Average : $760,000
Salary Average Remaining : $54,286
William Riedell $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Tanner Kaspick $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Matt Luff $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Wilmer Skoog $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Brenden Miller $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Blake Hillman $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Mathias Laferriere $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Ilya Nikolaev $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Grant Cruikshank $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Zachary Massicotte $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Ethan de Jong $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Cole Koepke $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Danil Zhilkin $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Cam Morrison $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players22
Salary Commitment
Year 2024 : $17,625,750
Year 2025 : $4,100,750
Year 2026 : $750,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,625,750
Year 2025 : $4,100,750
Year 2026 : $750,000
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 Left4
Average Attendance - %12,780 - 71.00%
Average Income per Game$1,351,996
Year to Date Revenue$50,023,852
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$80,744,835
Pro Players Total Average Salaries$80,744,836
Farm Players Total Salaries$18,028,668
Farm Players Total Average Salaries$18,028,668
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,327,938
Farm Year To Date Expenses$16,384,819
Pro Salary Cap Per Days$406,224
Pro Salary Cap To Date$73,311,975
Farm Salary Cap Per Days$91,983
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,407,984
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days14
Pro Expenses Per Days$411,963
Pro Estimated Expenses$5,767,482
Farm Remaining Season Days14
Farm Expenses Per Days$91,983
Farm Estimated Expenses$1,287,762
Estimated Season Expenses$7,055,244
Estimated Season Salary Cap$78,999,111
Estimate Under Maximum Salary Cap of $83,500,000$4,500,889
Estimate Over Minimum Salary Cap of $63,500,000 $15,499,111
Current Bank Account($22,879,033)
Projected Bank Account($24,092,793)

Pro Players Salaries

Mitchell Marner (1 Way Contract) $10,893,000 (1)
-Salary Remaining : $778,071
-Salary Average : $10,893,000
-Salary Average Remaining : $778,071
Dougie Hamilton (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $642,857
-Salary Average : $9,000,000
-Salary Average Remaining : $642,857
Matt Duchene (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $571,429
-Salary Average : $8,000,000
-Salary Average Remaining : $571,429
Zach Parise (1 Way Contract) $7,538,461 (1)
-Salary Remaining : $538,462
-Salary Average : $7,538,462
-Salary Average Remaining : $538,462
Valeri Nichushkin (1 Way Contract) $7,105,000 (4)
-Salary Remaining : $507,500
-Salary Average : $7,105,000
-Salary Average Remaining : $507,500
Tom Wilson (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $369,048
-Salary Average : $5,166,666
-Salary Average Remaining : $369,048
Ville Husso (1 Way Contract) $4,892,500 (1)
-1 Way Contract Salary Cap : $3,767,500
-1 Way Contract Salary Cap Remaining : $269,107
-Salary Remaining : $349,464
-Salary Average : $4,892,500
-Salary Average Remaining : $349,464
Nick Foligno (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $321,429
-Salary Average : $4,500,000
-Salary Average Remaining : $321,429
Alexandar Georgiev (1 Way Contract) $3,910,000 (4)
-Salary Remaining : $279,286
-Salary Average : $3,910,000
-Salary Average Remaining : $279,286
Matt Dumba (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $257,143
-Salary Average : $3,600,000
-Salary Average Remaining : $257,143
Nicolas Hague (1 Way Contract) $2,410,000 (3)
-Salary Remaining : $172,143
-Salary Average : $2,410,000
-Salary Average Remaining : $172,143
Lars Eller (1 Way Contract) $2,278,500 (2)
-Salary Remaining : $162,750
-Salary Average : $2,278,500
-Salary Average Remaining : $162,750
Tomas Tatar (1 Way Contract) $1,674,000 (3)
-Salary Remaining : $119,571
-Salary Average : $1,674,000
-Salary Average Remaining : $119,571
Nick Cousins (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $111,429
-Salary Average : $1,560,000
-Salary Average Remaining : $111,429
Jordan Harris (1 Way Contract) $1,330,000 (5)
-Salary Remaining : $95,000
-Salary Average : $1,330,000
-Salary Average Remaining : $95,000
Jonathan Quick (1 Way Contract) $1,275,000 (1)
-Salary Remaining : $91,071
-Salary Average : $1,275,000
-Salary Average Remaining : $91,071
Haydn Fleury $1,265,000 (1)
-Salary Remaining : $90,357
-Salary Average : $1,265,000
-Salary Average Remaining : $90,357
Philipp Kurashev $952,750 (2)
-Salary Remaining : $68,054
-Salary Average : $952,750
-Salary Average Remaining : $68,054
Michael Kesselring $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Kevin Korchinski $918,333 (3)
-Salary Remaining : $65,595
-Salary Average : $918,333
-Salary Average Remaining : $65,595
Beck Malenstyn $800,625 (2)
-Salary Remaining : $57,188
-Salary Average : $800,625
-Salary Average Remaining : $57,188
Brandon Halverson $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Dino Kambeitz $0 (0)
Montana Onyebuchi $0 (0)
Jonathan Aspirot $0 (0)
Filip Engaras $0 (0)
Cole Clayton $0 (0)
Adam Wilsby $0 (0)
Total Pro Players28
Salary Commitment
Year 2024 : $80,744,835
Year 2025 : $33,979,208
Year 2026 : $29,947,333
Year 2027 : $15,945,000
Salary Average Commitment
Year 2024 : $80,744,836
Year 2025 : $33,979,208
Year 2026 : $29,947,333
Year 2027 : $15,945,000
Salary Cap with 1 Way Contract
Year 2024 : $79,619,836
Year 2025 : $33,979,208
Year 2026 : $29,947,333
Year 2027 : $15,945,000

Farm Players Salaries

Zach Sawchenko $971,250 (2)
Salary Remaining : $69,375
Salary Average : $971,250
Salary Average Remaining : $69,375
Jonas Rondbjerg $962,000 (2)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Alexander Holtz $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Nick Cicek $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Alex Turcotte $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Adam Beckman $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Declan Carlile $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Nathan Gaucher $918,333 (3)
Salary Remaining : $65,595
Salary Average : $918,333
Salary Average Remaining : $65,595
Rasmus Asplund $866,250 (2)
Salary Remaining : $61,875
Salary Average : $866,250
Salary Average Remaining : $61,875
Zachary Bolduc $863,334 (3)
Salary Remaining : $61,667
Salary Average : $863,334
Salary Average Remaining : $61,667
Ethan Del Mastro $855,833 (3)
Salary Remaining : $61,131
Salary Average : $855,833
Salary Average Remaining : $61,131
Rory Kerins $846,667 (3)
Salary Remaining : $60,476
Salary Average : $846,667
Salary Average Remaining : $60,476
Judd Caulfield $837,500 (2)
Salary Remaining : $59,821
Salary Average : $837,500
Salary Average Remaining : $59,821
Ozzy Wiesblatt $835,834 (1)
Salary Remaining : $59,702
Salary Average : $835,834
Salary Average Remaining : $59,702
Stanislav Svozil $825,000 (3)
Salary Remaining : $58,929
Salary Average : $825,000
Salary Average Remaining : $58,929
Martin Chromiak $820,000 (1)
Salary Remaining : $58,571
Salary Average : $820,000
Salary Average Remaining : $58,571
Jack Matier $801,667 (3)
Salary Remaining : $57,262
Salary Average : $801,667
Salary Average Remaining : $57,262
Nate Clurman $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jake Wise $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Cory Conacher $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Dominik Shine $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players21
Salary Commitment
Year 2024 : $18,028,668
Year 2025 : $8,747,834
Year 2026 : $5,110,834
Year 2027 : $0
Salary Average Commitment
Year 2024 : $18,028,668
Year 2025 : $8,747,834
Year 2026 : $5,110,834
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 Left3
Average Attendance - %12,960 - 72.00%
Average Income per Game$2,133,799
Year to Date Revenue$81,084,362
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$68,842,562
Pro Players Total Average Salaries$68,842,562
Farm Players Total Salaries$24,092,334
Farm Players Total Average Salaries$24,092,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,887,125
Pro Year To Date Expenses$63,975,854
Farm Year To Date Expenses$23,019,962
Pro Salary Cap Per Days$351,238
Pro Salary Cap To Date$63,861,064
Farm Salary Cap Per Days$122,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,401,397
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days14
Pro Expenses Per Days$351,238
Pro Estimated Expenses$4,917,332
Farm Remaining Season Days14
Farm Expenses Per Days$122,920
Farm Estimated Expenses$1,720,880
Estimated Season Expenses$6,638,212
Estimated Season Salary Cap$71,665,521
Estimate Under Maximum Salary Cap of $83,500,000$11,834,479
Estimate Over Minimum Salary Cap of $63,500,000 $8,165,521
Current Bank Account$29,054,526
Projected Bank Account$29,142,836

Pro Players Salaries

Jacob Trouba (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $571,429
-Salary Average : $8,000,000
-Salary Average Remaining : $571,429
Mathew Barzal (1 Way Contract) $6,650,000 (1)
-Salary Remaining : $475,000
-Salary Average : $6,650,000
-Salary Average Remaining : $475,000
Josh Morrissey (1 Way Contract) $6,625,000 (4)
-Salary Remaining : $473,214
-Salary Average : $6,625,000
-Salary Average Remaining : $473,214
Jakub Vrana (1 Way Contract) $5,880,000 (1)
-Salary Remaining : $420,000
-Salary Average : $5,880,000
-Salary Average Remaining : $420,000
Conor Garland (1 Way Contract) $5,643,000 (3)
-Salary Remaining : $403,071
-Salary Average : $5,643,000
-Salary Average Remaining : $403,071
John Marino (1 Way Contract) $4,772,000 (3)
-Salary Remaining : $340,857
-Salary Average : $4,772,000
-Salary Average Remaining : $340,857
Anthony Cirelli (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $325,714
-Salary Average : $4,560,000
-Salary Average Remaining : $325,714
Erik Gudbranson (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $271,429
-Salary Average : $3,800,000
-Salary Average Remaining : $271,429
Pierre Engvall (1 Way Contract) $3,360,000 (1)
-Salary Remaining : $240,000
-Salary Average : $3,360,000
-Salary Average Remaining : $240,000
Brock McGinn (1 Way Contract) $2,887,500 (2)
-Salary Remaining : $206,250
-Salary Average : $2,887,500
-Salary Average Remaining : $206,250
Dylan Strome (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $203,571
-Salary Average : $2,850,000
-Salary Average Remaining : $203,571
Filip Zadina (1 Way Contract) $1,697,250 (2)
-Salary Remaining : $121,232
-Salary Average : $1,697,250
-Salary Average Remaining : $121,232
Olivier Rodrigue (1 Way Contract) $1,511,812 (5)
-Salary Remaining : $107,987
-Salary Average : $1,511,812
-Salary Average Remaining : $107,987
Frederick Gaudreau (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $107,143
-Salary Average : $1,500,000
-Salary Average Remaining : $107,143
William Carrier $1,456,000 (2)
-Salary Remaining : $104,000
-Salary Average : $1,456,000
-Salary Average Remaining : $104,000
Sam Steel (1 Way Contract) $1,260,000 (2)
-Salary Remaining : $90,000
-Salary Average : $1,260,000
-Salary Average Remaining : $90,000
Nic Dowd (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $85,429
-Salary Average : $1,196,000
-Salary Average Remaining : $85,429
Scott Wedgewood $1,000,000 (1)
-Salary Remaining : $71,429
-Salary Average : $1,000,000
-Salary Average Remaining : $71,429
Nils Lundkvist $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Spencer Stastney $858,000 (3)
-Salary Remaining : $61,286
-Salary Average : $858,000
-Salary Average Remaining : $61,286
Kiefer Sherwood $840,000 (1)
-Salary Remaining : $60,000
-Salary Average : $840,000
-Salary Average Remaining : $60,000
Brayden Pachal $806,000 (3)
-Salary Remaining : $57,571
-Salary Average : $806,000
-Salary Average Remaining : $57,571
Taylor Raddysh $765,000 (3)
-Salary Remaining : $54,643
-Salary Average : $765,000
-Salary Average Remaining : $54,643
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 : $68,842,562
Year 2025 : $35,537,562
Year 2026 : $22,176,812
Year 2027 : $8,136,812
Salary Average Commitment
Year 2024 : $68,842,562
Year 2025 : $35,537,562
Year 2026 : $22,176,812
Year 2027 : $8,136,812
Salary Cap with 1 Way Contract
Year 2024 : $68,842,562
Year 2025 : $35,537,562
Year 2026 : $22,176,812
Year 2027 : $8,136,812

Farm Players Salaries

Lian Bichsel $950,000 (3)
Salary Remaining : $67,857
Salary Average : $950,000
Salary Average Remaining : $67,857
Matt Coronato $925,000 (3)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Tyson Kozak $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
William Wallinder $925,000 (3)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Connor Zary $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Justin Barron $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Donovan Sebrango $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Jet Greaves $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Shane Wright $918,333 (3)
Salary Remaining : $65,595
Salary Average : $918,333
Salary Average Remaining : $65,595
Ryan McAllister $896,667 (3)
Salary Remaining : $64,048
Salary Average : $896,667
Salary Average Remaining : $64,048
Fabian Lysell $894,167 (1)
Salary Remaining : $63,869
Salary Average : $894,167
Salary Average Remaining : $63,869
Henrik Tikkanen $883,500 (3)
Salary Remaining : $63,107
Salary Average : $883,500
Salary Average Remaining : $63,107
Joel Teasdale $860,250 (1)
Salary Remaining : $61,446
Salary Average : $860,250
Salary Average Remaining : $61,446
John Leonard $860,250 (1)
Salary Remaining : $61,446
Salary Average : $860,250
Salary Average Remaining : $61,446
Cross Hanas $859,167 (1)
Salary Remaining : $61,369
Salary Average : $859,167
Salary Average Remaining : $61,369
Ethan Samson $846,667 (3)
Salary Remaining : $60,476
Salary Average : $846,667
Salary Average Remaining : $60,476
Vincent Iorio $845,000 (1)
Salary Remaining : $60,357
Salary Average : $845,000
Salary Average Remaining : $60,357
Riley Kidney $836,667 (3)
Salary Remaining : $59,762
Salary Average : $836,667
Salary Average Remaining : $59,762
Nolan Allan $825,000 (3)
Salary Remaining : $58,929
Salary Average : $825,000
Salary Average Remaining : $58,929
Sasha Pastujov $825,000 (3)
Salary Remaining : $58,929
Salary Average : $825,000
Salary Average Remaining : $58,929
Leevi Merilainen $820,000 (3)
Salary Remaining : $58,571
Salary Average : $820,000
Salary Average Remaining : $58,571
Artem Grushnikov $814,167 (3)
Salary Remaining : $58,155
Salary Average : $814,167
Salary Average Remaining : $58,155
Samuel Fagemo $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Raphael Lavoie $798,250 (3)
Salary Remaining : $57,018
Salary Average : $798,250
Salary Average Remaining : $57,018
Linus Karlsson $796,250 (2)
Salary Remaining : $56,875
Salary Average : $796,250
Salary Average Remaining : $56,875
Justin Bailey $782,000 (2)
Salary Remaining : $55,857
Salary Average : $782,000
Salary Average Remaining : $55,857
Ben King $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Anthony Richard $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players28
Salary Commitment
Year 2024 : $24,092,335
Year 2025 : $13,648,501
Year 2026 : $12,070,251
Year 2027 : $0
Salary Average Commitment
Year 2024 : $24,092,335
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 Left3
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$112,617,180
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$72,399,189
Pro Players Total Average Salaries$72,399,189
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$62,300,961
Farm Year To Date Expenses$20,341,999
Pro Salary Cap Per Days$363,644
Pro Salary Cap To Date$61,526,173
Farm Salary Cap Per Days$112,669
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days14
Pro Expenses Per Days$369,384
Pro Estimated Expenses$5,171,376
Farm Remaining Season Days14
Farm Expenses Per Days$112,669
Farm Estimated Expenses$1,577,366
Estimated Season Expenses$6,748,742
Estimated Season Salary Cap$68,867,189
Estimate Under Maximum Salary Cap of $83,500,000$14,632,811
Estimate Over Minimum Salary Cap of $63,500,000 $5,367,189
Current Bank Account$95,458,153
Projected Bank Account$97,925,366

Pro Players Salaries

Blake Wheeler (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $589,286
-Salary Average : $8,250,000
-Salary Average Remaining : $589,286
Torey Krug (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $464,286
-Salary Average : $6,500,000
-Salary Average Remaining : $464,286
Brendan Gallagher (1 Way Contract) $6,110,000 (2)
-Salary Remaining : $436,429
-Salary Average : $6,110,000
-Salary Average Remaining : $436,429
Brady Skjei (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $375,000
-Salary Average : $5,250,000
-Salary Average Remaining : $375,000
Jason Dickinson (1 Way Contract) $4,637,500 (4)
-Salary Remaining : $331,250
-Salary Average : $4,637,500
-Salary Average Remaining : $331,250
Brandon Saad (1 Way Contract) $4,365,000 (2)
-Salary Remaining : $311,786
-Salary Average : $4,365,000
-Salary Average Remaining : $311,786
Alex Wennberg (1 Way Contract) $4,365,000 (3)
-Salary Remaining : $311,786
-Salary Average : $4,365,000
-Salary Average Remaining : $311,786
Nick Jensen (1 Way Contract) $3,847,500 (2)
-Salary Remaining : $274,821
-Salary Average : $3,847,500
-Salary Average Remaining : $274,821
Joonas Korpisalo (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $271,429
-Salary Average : $3,800,000
-Salary Average Remaining : $271,429
Tanner Pearson (1 Way Contract) $3,250,000 (2)
-1 Way Contract Salary Cap : $2,125,000
-1 Way Contract Salary Cap Remaining : $151,786
-Salary Remaining : $232,143
-Salary Average : $3,250,000
-Salary Average Remaining : $232,143
Will Borgen $3,024,000 (2)
-Salary Remaining : $216,000
-Salary Average : $3,024,000
-Salary Average Remaining : $216,000
Michael Amadio (1 Way Contract) $2,740,000 (4)
-Salary Remaining : $195,714
-Salary Average : $2,740,000
-Salary Average Remaining : $195,714
Jan Rutta (1 Way Contract) $2,612,500 (1)
-Salary Remaining : $186,607
-Salary Average : $2,612,500
-Salary Average Remaining : $186,607
Casey Cizikas (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $178,571
-Salary Average : $2,500,000
-Salary Average Remaining : $178,571
Danton Heinen (1 Way Contract) $2,362,500 (4)
-Salary Remaining : $168,750
-Salary Average : $2,362,500
-Salary Average Remaining : $168,750
Jesper Fast (1 Way Contract) $2,256,000 (3)
-Salary Remaining : $161,143
-Salary Average : $2,256,000
-Salary Average Remaining : $161,143
Vinnie Hinostroza (1 Way Contract) $1,710,000 (1)
-Salary Remaining : $122,143
-Salary Average : $1,710,000
-Salary Average Remaining : $122,143
Jarred Tinordi (1 Way Contract) $1,175,000 (2)
-Salary Remaining : $83,929
-Salary Average : $1,175,000
-Salary Average Remaining : $83,929
Juraj Slafkovsky $925,000 (2)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Jakub Dobes $925,000 (2)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Alex Nylander $917,831 (2)
-Salary Remaining : $65,559
-Salary Average : $917,831
-Salary Average Remaining : $65,559
Louis Crevier $876,358 (3)
-Salary Remaining : $62,597
-Salary Average : $876,358
-Salary Average Remaining : $62,597
Total Pro Players22
Salary Commitment
Year 2024 : $72,399,189
Year 2025 : $54,576,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000
Salary Average Commitment
Year 2024 : $72,399,189
Year 2025 : $54,576,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000
Salary Cap with 1 Way Contract
Year 2024 : $71,274,189
Year 2025 : $53,451,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000

Farm Players Salaries

Alex Kannok-Leipert $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
David Reinbacher $925,000 (4)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Nikita Alexandrov $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Pavol Regenda $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Milos Kelemen $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Samuel Helenius $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Landon Slaggert $912,500 (2)
Salary Remaining : $65,179
Salary Average : $912,500
Salary Average Remaining : $65,179
Elmer Soderblom $878,333 (1)
Salary Remaining : $62,738
Salary Average : $878,333
Salary Average Remaining : $62,738
Tobie Bisson $875,750 (3)
Salary Remaining : $62,554
Salary Average : $875,750
Salary Average Remaining : $62,554
Maxim Groshev $867,500 (3)
Salary Remaining : $61,964
Salary Average : $867,500
Salary Average Remaining : $61,964
Maksymilian Szuber $859,167 (3)
Salary Remaining : $61,369
Salary Average : $859,167
Salary Average Remaining : $61,369
Ryder Korczak $859,167 (3)
Salary Remaining : $61,369
Salary Average : $859,167
Salary Average Remaining : $61,369
Roland McKeown $854,000 (1)
Salary Remaining : $61,000
Salary Average : $854,000
Salary Average Remaining : $61,000
Alex Barre-Boulet $849,333 (2)
Salary Remaining : $60,667
Salary Average : $849,333
Salary Average Remaining : $60,667
Eric Comrie $840,000 (1)
Salary Remaining : $60,000
Salary Average : $840,000
Salary Average Remaining : $60,000
Dryden Hunt $840,000 (1)
Salary Remaining : $60,000
Salary Average : $840,000
Salary Average Remaining : $60,000
Tyson Hinds $829,444 (3)
Salary Remaining : $59,246
Salary Average : $829,444
Salary Average Remaining : $59,246
Eetu Makiniemi $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Tristen Robins $797,501 (1)
Salary Remaining : $56,964
Salary Average : $797,501
Salary Average Remaining : $56,964
Artemi Kniazev $789,167 (1)
Salary Remaining : $56,369
Salary Average : $789,167
Salary Average Remaining : $56,369
Mason Shaw $787,500 (3)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Dennis Gilbert $787,500 (1)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Alexander True $787,500 (2)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Maxime Lajoie $780,000 (1)
Salary Remaining : $55,714
Salary Average : $780,000
Salary Average Remaining : $55,714
Grant Hutton $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Joseph Duszak $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
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 Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left5
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$3,901,500

Expense

Pro Players Total Salaries$86,051,532
Pro Players Total Average Salaries$86,051,532
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$79,236,592
Farm Year To Date Expenses$19,855,706
Pro Salary Cap Per Days$429,345
Pro Salary Cap To Date$77,326,400
Farm Salary Cap Per Days$109,083
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$541,875
Pro Remaining Season Days14
Pro Expenses Per Days$439,038
Pro Estimated Expenses$6,146,532
Farm Remaining Season Days14
Farm Expenses Per Days$109,083
Farm Estimated Expenses$1,527,162
Estimated Season Expenses$7,673,694
Estimated Season Salary Cap$83,337,230
Estimate Under Maximum Salary Cap of $83,500,000$162,770
Estimate Over Minimum Salary Cap of $63,500,000 $19,837,230
Current Bank Account$54,080,264
Projected Bank Account$61,766,495

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $714,286
-Salary Average : $10,000,000
-Salary Average Remaining : $714,286
Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $678,571
-Salary Average : $9,500,000
-Salary Average Remaining : $678,571
Cale Makar (1 Way Contract) $8,550,000 (3)
-Salary Remaining : $610,714
-Salary Average : $8,550,000
-Salary Average Remaining : $610,714
William Nylander (1 Way Contract) $6,962,366 (1)
-Salary Remaining : $497,312
-Salary Average : $6,962,366
-Salary Average Remaining : $497,312
Colton Parayko (1 Way Contract) $6,175,000 (3)
-Salary Remaining : $441,071
-Salary Average : $6,175,000
-Salary Average Remaining : $441,071
Connor Hellebuyck (1 Way Contract) $6,166,666 (1)
-Salary Remaining : $440,476
-Salary Average : $6,166,666
-Salary Average Remaining : $440,476
Travis Konecny (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $392,857
-Salary Average : $5,500,000
-Salary Average Remaining : $392,857
Alec Martinez (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $375,000
-Salary Average : $5,250,000
-Salary Average Remaining : $375,000
Ryan Nugent-Hopkins (1 Way Contract) $5,176,250 (2)
-Salary Remaining : $369,732
-Salary Average : $5,176,250
-Salary Average Remaining : $369,732
Joel Eriksson Ek (1 Way Contract) $4,987,500 (1)
-Salary Remaining : $356,250
-Salary Average : $4,987,500
-Salary Average Remaining : $356,250
Alexander Kerfoot (1 Way Contract) $3,465,000 (2)
-Salary Remaining : $247,500
-Salary Average : $3,465,000
-Salary Average Remaining : $247,500
Scott Laughton (1 Way Contract) $2,880,000 (3)
-Salary Remaining : $205,714
-Salary Average : $2,880,000
-Salary Average Remaining : $205,714
Timothy Liljegren (1 Way Contract) $1,470,000 (3)
-Salary Remaining : $105,000
-Salary Average : $1,470,000
-Salary Average Remaining : $105,000
Brandon Hagel $1,425,000 (3)
-Salary Remaining : $101,786
-Salary Average : $1,425,000
-Salary Average Remaining : $101,786
Conor Sheary (1 Way Contract) $1,410,000 (3)
-Salary Remaining : $100,714
-Salary Average : $1,410,000
-Salary Average Remaining : $100,714
Victor Olofsson (1 Way Contract) $1,204,000 (2)
-1 Way Contract Salary Cap : $79,000
-1 Way Contract Salary Cap Remaining : $5,643
-Salary Remaining : $86,000
-Salary Average : $1,204,000
-Salary Average Remaining : $86,000
Jonas Siegenthaler $971,250 (1)
-Salary Remaining : $69,375
-Salary Average : $971,250
-Salary Average Remaining : $69,375
Jeremy Lauzon $878,750 (1)
-Salary Remaining : $62,768
-Salary Average : $878,750
-Salary Average Remaining : $62,768
Isac Lundestrom $878,500 (3)
-Salary Remaining : $62,750
-Salary Average : $878,500
-Salary Average Remaining : $62,750
Alex Lyon $862,500 (1)
-Salary Remaining : $61,607
-Salary Average : $862,500
-Salary Average Remaining : $61,607
Justin Brazeau $813,750 (2)
-Salary Remaining : $58,125
-Salary Average : $813,750
-Salary Average Remaining : $58,125
Jack Johnson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $55,357
-Salary Average : $775,000
-Salary Average Remaining : $55,357
Dustin Tokarski $750,000 (1)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Total Pro Players23
Salary Commitment
Year 2024 : $86,051,532
Year 2025 : $33,447,500
Year 2026 : $22,788,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $86,051,532
Year 2025 : $33,447,500
Year 2026 : $22,788,500
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $84,151,536
Year 2025 : $32,322,500
Year 2026 : $22,788,500
Year 2027 : $0

Farm Players Salaries

Kevin Stenlund $1,102,500 (1)
Salary Remaining : $78,750
Salary Average : $1,102,500
Salary Average Remaining : $78,750
Conor Timmins $1,045,000 (3)
Salary Remaining : $74,643
Salary Average : $1,045,000
Salary Average Remaining : $74,643
Ian McKinnon $971,250 (2)
Salary Remaining : $69,375
Salary Average : $971,250
Salary Average Remaining : $69,375
Trey Fix-Wolansky $962,000 (2)
Salary Remaining : $68,714
Salary Average : $962,000
Salary Average Remaining : $68,714
Luke Krys $925,000 (3)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Roby Jarventie $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Simon Holmstrom $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Fredrik Olofsson $883,500 (3)
Salary Remaining : $63,107
Salary Average : $883,500
Salary Average Remaining : $63,107
Josh Mahura $878,750 (2)
Salary Remaining : $62,768
Salary Average : $878,750
Salary Average Remaining : $62,768
Jakub Demek $851,683 (3)
Salary Remaining : $60,835
Salary Average : $851,683
Salary Average Remaining : $60,835
Eemil Viro $828,333 (1)
Salary Remaining : $59,167
Salary Average : $828,333
Salary Average Remaining : $59,167
Gage Goncalves $820,000 (1)
Salary Remaining : $58,571
Salary Average : $820,000
Salary Average Remaining : $58,571
Noel Hoefenmayer $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Ethen Frank $813,750 (2)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Josiah Slavin $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Ben Meyers $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Matthew Murray $813,750 (2)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Ronan Seeley $810,000 (1)
Salary Remaining : $57,857
Salary Average : $810,000
Salary Average Remaining : $57,857
Jaycob Megna $793,000 (3)
Salary Remaining : $56,643
Salary Average : $793,000
Salary Average Remaining : $56,643
Jacob Moverare $793,000 (2)
Salary Remaining : $56,643
Salary Average : $793,000
Salary Average Remaining : $56,643
Dakota Mermis $775,000 (1)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Mitchell Weeks $772,500 (3)
Salary Remaining : $55,179
Salary Average : $772,500
Salary Average Remaining : $55,179
Nolan Maier $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Otto Koivula $750,000 (3)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Garrett Pilon $750,000 (2)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
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 Left6
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$103,726,350
Farm
Home Games Left6
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$3,793,125

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$68,189,208
Farm Year To Date Expenses$14,412,516
Pro Salary Cap Per Days$369,380
Pro Salary Cap To Date$67,075,652
Farm Salary Cap Per Days$80,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,781,660
Farm Estimated Season Revenue$650,250
Pro Remaining Season Days14
Pro Expenses Per Days$375,120
Pro Estimated Expenses$5,251,680
Farm Remaining Season Days14
Farm Expenses Per Days$80,026
Farm Estimated Expenses$1,120,364
Estimated Season Expenses$6,372,044
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$27,803,519
Projected Bank Account$39,863,385

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $678,571
-Salary Average : $9,500,000
-Salary Average Remaining : $678,571
Erik Karlsson (1 Way Contract) $7,425,000 (1)
-Salary Remaining : $530,357
-Salary Average : $7,425,000
-Salary Average Remaining : $530,357
Josh Norris $7,393,500 (1)
-Salary Remaining : $528,107
-Salary Average : $7,393,500
-Salary Average Remaining : $528,107
Jordan Binnington (1 Way Contract) $6,360,000 (3)
-Salary Remaining : $454,286
-Salary Average : $6,360,000
-Salary Average Remaining : $454,286
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $435,714
-Salary Average : $6,100,000
-Salary Average Remaining : $435,714
Mats Zuccarello (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $385,714
-Salary Average : $5,400,000
-Salary Average Remaining : $385,714
Mikael Granlund (1 Way Contract) $4,650,000 (3)
-Salary Remaining : $332,143
-Salary Average : $4,650,000
-Salary Average Remaining : $332,143
Yegor Sharangovich (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $289,286
-Salary Average : $4,050,000
-Salary Average Remaining : $289,286
Ryan Hartman (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $271,429
-Salary Average : $3,800,000
-Salary Average Remaining : $271,429
Jake Allen (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $258,500
-Salary Average : $3,619,000
-Salary Average Remaining : $258,500
Brandon Tanev (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $250,000
-Salary Average : $3,500,000
-Salary Average Remaining : $250,000
Justin Holl (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $62,500
-Salary Remaining : $142,857
-Salary Average : $2,000,000
-Salary Average Remaining : $142,857
Rasmus Sandin (1 Way Contract) $1,442,000 (2)
-Salary Remaining : $103,000
-Salary Average : $1,442,000
-Salary Average Remaining : $103,000
Josh Brown (1 Way Contract) $1,249,500 (1)
-Salary Remaining : $89,250
-Salary Average : $1,249,500
-Salary Average Remaining : $89,250
Darren Raddysh $1,111,500 (3)
-Salary Remaining : $79,393
-Salary Average : $1,111,500
-Salary Average Remaining : $79,393
Dakota Joshua $932,250 (2)
-Salary Remaining : $66,589
-Salary Average : $932,250
-Salary Average Remaining : $66,589
Tristen Nielsen $904,800 (3)
-Salary Remaining : $64,629
-Salary Average : $904,800
-Salary Average Remaining : $64,629
Joel L'Esperance $855,000 (3)
-Salary Remaining : $61,071
-Salary Average : $855,000
-Salary Average Remaining : $61,071
Jake Neighbours $835,834 (1)
-Salary Remaining : $59,702
-Salary Average : $835,834
-Salary Average Remaining : $59,702
Jacob Bernard-Docker $829,150 (2)
-Salary Remaining : $59,225
-Salary Average : $829,150
-Salary Average Remaining : $59,225
Calvin de Haan (1 Way Contract) $816,000 (1)
-Salary Remaining : $58,286
-Salary Average : $816,000
-Salary Average Remaining : $58,286
Andrew Peeke $750,000 (2)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
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 : $69,375
Salary Average : $971,250
Salary Average Remaining : $69,375
Griffin Mendel $952,750 (1)
Salary Remaining : $68,054
Salary Average : $952,750
Salary Average Remaining : $68,054
Pierrick Dube $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Peetro Seppala $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Luke Toporowski $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Daniel D'Amato $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Louie Belpedio $899,000 (3)
Salary Remaining : $64,214
Salary Average : $899,000
Salary Average Remaining : $64,214
Philip Kemp $813,750 (3)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Luke Glendening $800,000 (1)
Salary Remaining : $57,143
Salary Average : $800,000
Salary Average Remaining : $57,143
Kevin Mandolese $798,250 (3)
Salary Remaining : $57,018
Salary Average : $798,250
Salary Average Remaining : $57,018
Peyton Jones $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Matthew Brown $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Bryan Yoon $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Justin Addamo $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Graham McPhee $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jimmy Lambert $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Kyle Betts $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Kyle Marino $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Brett Kemp $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
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 Left3
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$112,617,180
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$82,761,350
Pro Players Total Average Salaries$82,761,350
Farm Players Total Salaries$18,570,250
Farm Players Total Average Salaries$18,570,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$390,000
Pro Year To Date Expenses$75,873,412
Farm Year To Date Expenses$18,147,519
Pro Salary Cap Per Days$422,252
Pro Salary Cap To Date$75,873,412
Farm Salary Cap Per Days$94,746
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days14
Pro Expenses Per Days$422,252
Pro Estimated Expenses$5,911,528
Farm Remaining Season Days14
Farm Expenses Per Days$94,746
Farm Estimated Expenses$1,326,444
Estimated Season Expenses$7,237,972
Estimated Season Salary Cap$82,174,940
Estimate Under Maximum Salary Cap of $83,500,000$1,325,060
Estimate Over Minimum Salary Cap of $63,500,000 $18,674,940
Current Bank Account$59,495,909
Projected Bank Account$61,473,892

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (1)
-Salary Remaining : $892,857
-Salary Average : $12,500,000
-Salary Average Remaining : $892,857
Charlie McAvoy (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $644,643
-Salary Average : $9,025,000
-Salary Average Remaining : $644,643
Jeff Skinner (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $642,857
-Salary Average : $9,000,000
-Salary Average Remaining : $642,857
Travis Sanheim (1 Way Contract) $6,625,000 (5)
-Salary Remaining : $473,214
-Salary Average : $6,625,000
-Salary Average Remaining : $473,214
Nick Schmaltz (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $417,857
-Salary Average : $5,850,000
-Salary Average Remaining : $417,857
Thatcher Demko (1 Way Contract) $5,565,000 (5)
-Salary Remaining : $397,500
-Salary Average : $5,565,000
-Salary Average Remaining : $397,500
Phillip Danault (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $392,857
-Salary Average : $5,500,000
-Salary Average Remaining : $392,857
Sam Bennett (1 Way Contract) $4,690,500 (5)
-Salary Remaining : $335,036
-Salary Average : $4,690,500
-Salary Average Remaining : $335,036
Ryan O'Reilly (1 Way Contract) $4,140,000 (4)
-Salary Remaining : $295,714
-Salary Average : $4,140,000
-Salary Average Remaining : $295,714
Evan Bouchard (1 Way Contract) $3,705,000 (4)
-Salary Remaining : $264,643
-Salary Average : $3,705,000
-Salary Average Remaining : $264,643
Ryan Lindgren (1 Way Contract) $2,990,000 (2)
-Salary Remaining : $213,571
-Salary Average : $2,990,000
-Salary Average Remaining : $213,571
Jordan Kyrou (1 Way Contract) $2,765,000 (2)
-Salary Remaining : $197,500
-Salary Average : $2,765,000
-Salary Average Remaining : $197,500
Sean Durzi (1 Way Contract) $1,615,000 (3)
-Salary Remaining : $115,357
-Salary Average : $1,615,000
-Salary Average Remaining : $115,357
Jiri Patera $971,250 (3)
-Salary Remaining : $69,375
-Salary Average : $971,250
-Salary Average Remaining : $69,375
Josh Doan $952,750 (3)
-Salary Remaining : $68,054
-Salary Average : $952,750
-Salary Average Remaining : $68,054
Emil Andrae $930,433 (3)
-Salary Remaining : $66,460
-Salary Average : $930,433
-Salary Average Remaining : $66,460
Seth Jarvis $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Alex Vlasic $916,667 (1)
-Salary Remaining : $65,476
-Salary Average : $916,667
-Salary Average Remaining : $65,476
Adam Ruzicka $869,500 (2)
-Salary Remaining : $62,107
-Salary Average : $869,500
-Salary Average Remaining : $62,107
Liam Foudy $860,250 (2)
-Salary Remaining : $61,446
-Salary Average : $860,250
-Salary Average Remaining : $61,446
Tanner Jeannot $840,000 (1)
-Salary Remaining : $60,000
-Salary Average : $840,000
-Salary Average Remaining : $60,000
Michael Dipietro $775,000 (1)
-Salary Remaining : $55,357
-Salary Average : $775,000
-Salary Average Remaining : $55,357
Brendan Gaunce $750,000 (4)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
Total Pro Players23
Salary Commitment
Year 2024 : $82,761,350
Year 2025 : $51,954,683
Year 2026 : $35,444,933
Year 2027 : $25,475,500
Salary Average Commitment
Year 2024 : $82,761,350
Year 2025 : $51,954,683
Year 2026 : $35,444,933
Year 2027 : $25,475,500
Salary Cap with 1 Way Contract
Year 2024 : $82,761,350
Year 2025 : $51,954,683
Year 2026 : $35,444,933
Year 2027 : $25,475,500

Farm Players Salaries

Egor Sokolov $971,250 (3)
Salary Remaining : $69,375
Salary Average : $971,250
Salary Average Remaining : $69,375
Mack Guzda $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Michael Vukojevic $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Adam Gaudette $902,500 (1)
Salary Remaining : $64,464
Salary Average : $902,500
Salary Average Remaining : $64,464
William Stromgren $900,833 (3)
Salary Remaining : $64,345
Salary Average : $900,833
Salary Average Remaining : $64,345
Emil Heineman $897,500 (1)
Salary Remaining : $64,107
Salary Average : $897,500
Salary Average Remaining : $64,107
Matt Kiersted $878,750 (2)
Salary Remaining : $62,768
Salary Average : $878,750
Salary Average Remaining : $62,768
Logan Morrison $870,000 (1)
Salary Remaining : $62,143
Salary Average : $870,000
Salary Average Remaining : $62,143
Christoffer Sedoff $870,000 (1)
Salary Remaining : $62,143
Salary Average : $870,000
Salary Average Remaining : $62,143
Hugh McGing $869,500 (2)
Salary Remaining : $62,107
Salary Average : $869,500
Salary Average Remaining : $62,107
Colten Ellis $850,833 (3)
Salary Remaining : $60,774
Salary Average : $850,833
Salary Average Remaining : $60,774
Adam Edstrom $846,667 (1)
Salary Remaining : $60,476
Salary Average : $846,667
Salary Average Remaining : $60,476
Ivan Ivan $845,000 (1)
Salary Remaining : $60,357
Salary Average : $845,000
Salary Average Remaining : $60,357
Francesco Pinelli $845,000 (3)
Salary Remaining : $60,357
Salary Average : $845,000
Salary Average Remaining : $60,357
Kenneth Appleby $793,000 (2)
Salary Remaining : $56,643
Salary Average : $793,000
Salary Average Remaining : $56,643
Egor Afanasyev $789,167 (1)
Salary Remaining : $56,369
Salary Average : $789,167
Salary Average Remaining : $56,369
Matthew Phillips $787,500 (2)
Salary Remaining : $56,250
Salary Average : $787,500
Salary Average Remaining : $56,250
Spencer Smallman $777,750 (2)
Salary Remaining : $55,554
Salary Average : $777,750
Salary Average Remaining : $55,554
Jake Livingstone $775,000 (2)
Salary Remaining : $55,357
Salary Average : $775,000
Salary Average Remaining : $55,357
Luka Profaca $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Dmitry Kuzmin $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Dmitry Osipov $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Total Farm Players22
Salary Commitment
Year 2024 : $18,570,250
Year 2025 : $8,449,416
Year 2026 : $3,567,916
Year 2027 : $0
Salary Average Commitment
Year 2024 : $18,570,250
Year 2025 : $8,449,416
Year 2026 : $3,567,916
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 Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

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$58,961,586
Farm Year To Date Expenses$19,584,594
Pro Salary Cap Per Days$327,050
Pro Salary Cap To Date$58,961,586
Farm Salary Cap Per Days$105,111
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days14
Pro Expenses Per Days$327,050
Pro Estimated Expenses$4,578,700
Farm Remaining Season Days14
Farm Expenses Per Days$105,111
Farm Estimated Expenses$1,471,554
Estimated Season Expenses$6,050,254
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$92,124,804
Projected Bank Account$98,362,490

Pro Players Salaries

Zach Werenski (1 Way Contract) $10,062,500 (2)
-Salary Remaining : $718,750
-Salary Average : $10,062,499
-Salary Average Remaining : $718,750
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $571,429
-Salary Average : $8,000,000
-Salary Average Remaining : $571,429
Philipp Grubauer (1 Way Contract) $6,136,000 (1)
-Salary Remaining : $438,286
-Salary Average : $6,136,000
-Salary Average Remaining : $438,286
Justin Faulk (1 Way Contract) $6,110,000 (3)
-Salary Remaining : $436,429
-Salary Average : $6,110,000
-Salary Average Remaining : $436,429
Tyler Myers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $428,571
-Salary Average : $6,000,000
-Salary Average Remaining : $428,571
Matias Maccelli (1 Way Contract) $3,596,250 (5)
-Salary Remaining : $256,875
-Salary Average : $3,596,250
-Salary Average Remaining : $256,875
Matt Roy (1 Way Contract) $3,055,500 (3)
-Salary Remaining : $218,250
-Salary Average : $3,055,500
-Salary Average Remaining : $218,250
Adam Boqvist (1 Way Contract) $2,470,000 (4)
-Salary Remaining : $176,429
-Salary Average : $2,470,000
-Salary Average Remaining : $176,429
Jonathan Drouin (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $171,429
-Salary Average : $2,400,000
-Salary Average Remaining : $171,429
Jamie Drysdale $2,300,000 (3)
-Salary Remaining : $164,286
-Salary Average : $2,300,000
-Salary Average Remaining : $164,286
Nicolas Aube-Kubel $1,695,000 (2)
-Salary Remaining : $121,071
-Salary Average : $1,695,000
-Salary Average Remaining : $121,071
Fabian Zetterlund $1,508,000 (3)
-Salary Remaining : $107,714
-Salary Average : $1,508,000
-Salary Average Remaining : $107,714
Keegan Kolesar (1 Way Contract) $1,470,000 (1)
-Salary Remaining : $105,000
-Salary Average : $1,470,000
-Salary Average Remaining : $105,000
Mathieu Olivier $1,232,000 (2)
-Salary Remaining : $88,000
-Salary Average : $1,232,000
-Salary Average Remaining : $88,000
Trent Frederic $1,060,500 (2)
-Salary Remaining : $75,750
-Salary Average : $1,060,500
-Salary Average Remaining : $75,750
Nicholas Robertson $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Joe Veleno $925,000 (1)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Adam Fantilli $925,000 (3)
-Salary Remaining : $66,071
-Salary Average : $925,000
-Salary Average Remaining : $66,071
Thomas Bordeleau $900,349 (3)
-Salary Remaining : $64,311
-Salary Average : $900,349
-Salary Average Remaining : $64,311
Wyatt Johnston $894,167 (1)
-Salary Remaining : $63,869
-Salary Average : $894,167
-Salary Average Remaining : $63,869
Hugo Alnefelt $850,833 (1)
-Salary Remaining : $60,774
-Salary Average : $850,833
-Salary Average Remaining : $60,774
Joel Hofer $798,250 (3)
-Salary Remaining : $57,018
-Salary Average : $798,250
-Salary Average Remaining : $57,018
Alex Whelan $787,500 (2)
-Salary Remaining : $56,250
-Salary Average : $787,500
-Salary Average Remaining : $56,250
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 : $102,844
Salary Average : $1,439,820
Salary Average Remaining : $102,844
Christian Fischer $1,181,250 (1)
Salary Remaining : $84,375
Salary Average : $1,181,250
Salary Average Remaining : $84,375
Jakub Zboril $1,156,250 (1)
Salary Remaining : $82,589
Salary Average : $1,156,250
Salary Average Remaining : $82,589
Vasily Podkolzin $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Patrick Khodorenko $925,000 (3)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Vladislav Kolyachonok $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Xavier Bourgault $925,000 (1)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Kyle McDonald $925,000 (3)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Viktor Neuchev $870,000 (3)
Salary Remaining : $62,143
Salary Average : $870,000
Salary Average Remaining : $62,143
Chase Wheatcroft $862,500 (3)
Salary Remaining : $61,607
Salary Average : $862,500
Salary Average Remaining : $61,607
Logan Day $847,500 (2)
Salary Remaining : $60,536
Salary Average : $847,500
Salary Average Remaining : $60,536
Antonio Stranges $846,667 (1)
Salary Remaining : $60,476
Salary Average : $846,667
Salary Average Remaining : $60,476
Raivis Ansons $844,167 (1)
Salary Remaining : $60,298
Salary Average : $844,167
Salary Average Remaining : $60,298
Brandon Coe $838,137 (3)
Salary Remaining : $59,867
Salary Average : $838,137
Salary Average Remaining : $59,867
Samu Tuomaala $830,834 (3)
Salary Remaining : $59,345
Salary Average : $830,834
Salary Average Remaining : $59,345
Jacob Melanson $826,111 (3)
Salary Remaining : $59,008
Salary Average : $826,111
Salary Average Remaining : $59,008
Callahan Burke $813,750 (1)
Salary Remaining : $58,125
Salary Average : $813,750
Salary Average Remaining : $58,125
Matej Blumel $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Alec Regula $798,250 (3)
Salary Remaining : $57,018
Salary Average : $798,250
Salary Average Remaining : $57,018
Colton White $765,500 (1)
Salary Remaining : $54,679
Salary Average : $765,500
Salary Average Remaining : $54,679
Anson Thornton $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Cam Dineen $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Jared Moe $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
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 Left3
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$86,715,240
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

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$80,983,488
Farm Year To Date Expenses$14,975,327
Pro Salary Cap Per Days$428,331
Pro Salary Cap To Date$76,976,989
Farm Salary Cap Per Days$82,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,845,940
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days14
Pro Expenses Per Days$445,551
Pro Estimated Expenses$6,237,714
Farm Remaining Season Days14
Farm Expenses Per Days$82,288
Farm Estimated Expenses$1,152,032
Estimated Season Expenses$7,389,746
Estimated Season Salary Cap$82,973,623
Estimate Under Maximum Salary Cap of $83,500,000$526,377
Estimate Over Minimum Salary Cap of $63,500,000 $19,473,623
Current Bank Account($2,464,574)
Projected Bank Account($2,683,255)

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,925,000 (5)
-Salary Remaining : $851,786
-Salary Average : $11,925,000
-Salary Average Remaining : $851,786
Alex Killorn (1 Way Contract) $5,875,000 (2)
-Salary Remaining : $419,643
-Salary Average : $5,875,000
-Salary Average Remaining : $419,643
Adam Henrique (1 Way Contract) $5,825,000 (1)
-Salary Remaining : $416,071
-Salary Average : $5,825,000
-Salary Average Remaining : $416,071
Charlie Coyle (1 Way Contract) $5,040,000 (1)
-Salary Remaining : $360,000
-Salary Average : $5,040,000
-Salary Average Remaining : $360,000
Tyler Toffoli (1 Way Contract) $4,802,500 (2)
-Salary Remaining : $343,036
-Salary Average : $4,802,500
-Salary Average Remaining : $343,036
Chris Tanev (1 Way Contract) $4,635,000 (2)
-Salary Remaining : $331,071
-Salary Average : $4,635,000
-Salary Average Remaining : $331,071
Ben Chiarot (1 Way Contract) $4,512,500 (1)
-Salary Remaining : $322,321
-Salary Average : $4,512,500
-Salary Average Remaining : $322,321
Trevor Moore (1 Way Contract) $4,368,000 (2)
-Salary Remaining : $312,000
-Salary Average : $4,368,000
-Salary Average Remaining : $312,000
Jake McCabe (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $300,000
-Salary Average : $4,200,000
-Salary Average Remaining : $300,000
Marcus Pettersson (1 Way Contract) $4,186,182 (3)
-Salary Remaining : $299,013
-Salary Average : $4,186,182
-Salary Average Remaining : $299,013
Ross Colton (1 Way Contract) $4,120,000 (3)
-Salary Remaining : $294,286
-Salary Average : $4,120,000
-Salary Average Remaining : $294,286
Anthony Duclair (1 Way Contract) $3,675,000 (4)
-Salary Remaining : $262,500
-Salary Average : $3,675,000
-Salary Average Remaining : $262,500
Cam Talbot (1 Way Contract) $3,666,667 (1)
-Salary Remaining : $261,905
-Salary Average : $3,666,667
-Salary Average Remaining : $261,905
Barclay Goodrow (1 Way Contract) $3,641,667 (3)
-1 Way Contract Salary Cap : $2,516,667
-1 Way Contract Salary Cap Remaining : $179,762
-Salary Remaining : $260,119
-Salary Average : $3,641,667
-Salary Average Remaining : $260,119
Jordan Staal (1 Way Contract) $2,697,000 (2)
-Salary Remaining : $192,643
-Salary Average : $2,697,000
-Salary Average Remaining : $192,643
Niko Mikkola (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $185,714
-Salary Average : $2,600,000
-Salary Average Remaining : $185,714
Kyle Okposo (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $1,375,000
-1 Way Contract Salary Cap Remaining : $98,214
-Salary Remaining : $178,571
-Salary Average : $2,500,000
-Salary Average Remaining : $178,571
Kevin Lankinen (1 Way Contract) $2,060,000 (1)
-Salary Remaining : $147,143
-Salary Average : $2,060,000
-Salary Average Remaining : $147,143
Robert Hagg (1 Way Contract) $1,730,400 (1)
-1 Way Contract Salary Cap : $605,400
-1 Way Contract Salary Cap Remaining : $43,243
-Salary Remaining : $123,600
-Salary Average : $1,730,400
-Salary Average Remaining : $123,600
Ilya Lyubushkin $1,485,000 (2)
-Salary Remaining : $106,071
-Salary Average : $1,485,000
-Salary Average Remaining : $106,071
Curtis Lazar (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $80,714
-Salary Average : $1,130,000
-Salary Average Remaining : $80,714
Anthony Stolarz $1,007,000 (3)
-Salary Remaining : $71,929
-Salary Average : $1,007,000
-Salary Average Remaining : $71,929
Joey Anderson $896,000 (3)
-Salary Remaining : $64,000
-Salary Average : $896,000
-Salary Average Remaining : $64,000
Boris Katchouk $750,000 (2)
-Salary Remaining : $53,571
-Salary Average : $750,000
-Salary Average Remaining : $53,571
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 : $83,952,912
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 : $77,250
Salary Average : $1,081,500
Salary Average Remaining : $77,250
Danila Klimovich $925,000 (2)
Salary Remaining : $66,071
Salary Average : $925,000
Salary Average Remaining : $66,071
Dylan Gambrell $888,360 (3)
Salary Remaining : $63,454
Salary Average : $888,360
Salary Average Remaining : $63,454
Mitch Reinke $883,500 (3)
Salary Remaining : $63,107
Salary Average : $883,500
Salary Average Remaining : $63,107
Ryan Shea $875,750 (3)
Salary Remaining : $62,554
Salary Average : $875,750
Salary Average Remaining : $62,554
Tucker Robertson $870,000 (3)
Salary Remaining : $62,143
Salary Average : $870,000
Salary Average Remaining : $62,143
Brett Leason $869,500 (2)
Salary Remaining : $62,107
Salary Average : $869,500
Salary Average Remaining : $62,107
Linus Weissbach $868,000 (3)
Salary Remaining : $62,000
Salary Average : $868,000
Salary Average Remaining : $62,000
Taylor Gauthier $859,167 (1)
Salary Remaining : $61,369
Salary Average : $859,167
Salary Average Remaining : $61,369
Zach Dean $852,500 (3)
Salary Remaining : $60,893
Salary Average : $852,500
Salary Average Remaining : $60,893
Vadim Zherenko $846,667 (1)
Salary Remaining : $60,476
Salary Average : $846,667
Salary Average Remaining : $60,476
Carsen Twarynski $840,000 (3)
Salary Remaining : $60,000
Salary Average : $840,000
Salary Average Remaining : $60,000
Joe Snively $824,000 (2)
Salary Remaining : $58,857
Salary Average : $824,000
Salary Average Remaining : $58,857
Ben Hutton $816,000 (3)
Salary Remaining : $58,286
Salary Average : $816,000
Salary Average Remaining : $58,286
Jake Christiansen $806,000 (3)
Salary Remaining : $57,571
Salary Average : $806,000
Salary Average Remaining : $57,571
Cale Morris $772,500 (2)
Salary Remaining : $55,179
Salary Average : $772,500
Salary Average Remaining : $55,179
Brian Pinho $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Bradley Marek $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
Robbie Russo $750,000 (1)
Salary Remaining : $53,571
Salary Average : $750,000
Salary Average Remaining : $53,571
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 $55,468,224 $75,365,216 $8,134,784 $11,865,216 $18,585,289 $64,914,711 212142
Blackhawks $90,207,264 $71,003,591 $12,496,409 $7,503,591 $16,746,218 $66,753,782 252045
Blue Jackets $48,137,933 $80,049,072 $3,450,928 $16,549,072 $22,789,278 $60,710,722 212849
Blues $41,621,030 $82,115,798 $1,384,202 $18,615,798 $16,165,782 $67,334,218 222143
Bruins $1,849,344 $73,075,447 $10,424,553 $9,575,447 $15,444,801 $68,055,199 231942
Canadiens $104,162,656 $74,225,868 $9,274,132 $10,725,868 $17,889,472 $65,610,528 222244
Canucks $142,422,870 $75,011,407 $8,488,593 $11,511,407 $21,510,264 $61,989,736 262551
Capitals $9,298,809 $74,653,415 $8,846,585 $11,153,415 $16,533,291 $66,966,709 232144
Devils $47,674,842 $80,869,768 $2,630,232 $17,369,768 $20,564,459 $62,935,541 222446
Ducks $85,694,616 $69,642,767 $13,857,233 $6,142,767 $20,666,147 $62,833,853 242549
Flames $21,285,558 $69,492,711 $14,007,289 $5,992,711 $17,434,323 $66,065,677 242246
Flyers $39,770,905 $67,292,778 $16,207,222 $3,792,778 $21,996,439 $61,503,561 222749
Golden Knights $126,839,032 $72,132,804 $11,367,196 $8,632,804 $17,366,096 $66,133,904 212243
Hockey Club $76,761,968 $73,637,203 $9,862,797 $10,137,203 $16,105,929 $67,394,071 232043
Hurricanes $53,672,155 $78,875,429 $4,624,571 $15,375,429 $22,981,211 $60,518,789 222648
Islanders $126,911,784 $82,972,018 $527,982 $19,472,018 $24,501,809 $58,998,191 202949
Jets $118,982,385 $73,862,773 $9,637,227 $10,362,773 $21,930,892 $61,569,108 242650
Kings $58,600,412 $83,351,006 $148,994 $19,851,006 $16,204,888 $67,295,112 261945
Kraken $51,604,549 $67,912,945 $15,587,055 $4,412,945 $19,434,463 $64,065,537 322153
Lightning $88,680,546 $66,052,330 $17,447,670 $2,552,330 $15,074,917 $68,425,083 232043
Maple Leafs $29,924,985 $82,524,982 $975,018 $19,024,982 $19,276,290 $64,223,710 212344
Oilers $100,368,340 $82,474,413 $1,025,587 $18,974,413 $20,933,239 $62,566,761 222446
Panthers $15,146,930 $80,174,110 $3,325,890 $16,674,110 $17,410,915 $66,089,085 242145
Penguins $52,063,673 $65,243,809 $18,256,191 $1,743,809 $15,825,037 $67,674,963 242246
Predators ($22,879,033) $78,999,111 $4,500,889 $15,499,111 $17,672,581 $65,827,419 282149
Rangers $29,054,526 $71,665,521 $11,834,479 $8,165,521 $24,740,842 $58,759,158 292857
Red Wings $95,458,153 $68,867,189 $14,632,811 $5,367,189 $21,919,365 $61,580,635 222648
Sabres $54,080,264 $83,337,230 $162,770 $19,837,230 $21,382,868 $62,117,132 232548
Senators $27,803,519 $72,246,972 $11,253,028 $8,746,972 $15,532,880 $67,967,120 221941
Sharks $59,495,909 $82,174,940 $1,325,060 $18,674,940 $19,473,963 $64,026,037 232245
Stars $92,124,804 $67,477,786 $16,022,214 $3,977,786 $21,056,148 $62,443,852 232346
Wild ($2,464,574) $82,973,623 $526,377 $19,473,623 $16,127,359 $67,372,641 241943