Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 2000 - $190 - 1,471 - 73.56%
Level 2: 4000 - $130 - 3,441 - 86.01%
Level 3: 5000 - $85 - 4,388 - 87.75%
Level 4: 6000 - $44 - 5,502 - 91.69%
Luxury : 1000 - $283 - 882 - 88.15%
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 Left37
Average Attendance - %15,682 - 87.12%
Average Income per Game$2,370,993
Year to Date Revenue$9,483,972
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

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$7,644,115
Farm Year To Date Expenses$1,811,431
Pro Salary Cap Per Days$387,711
Pro Salary Cap To Date$7,644,115
Farm Salary Cap Per Days$92,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$87,726,741
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days176
Pro Expenses Per Days$387,711
Pro Estimated Expenses$68,237,136
Farm Remaining Season Days176
Farm Expenses Per Days$92,374
Farm Estimated Expenses$16,257,824
Estimated Season Expenses$84,494,960
Estimated Season Salary Cap$75,881,251
Estimate Under Maximum Salary Cap of $83,500,000$7,618,749
Estimate Over Minimum Salary Cap of $63,500,000 $12,381,251
Current Bank Account$43,362,072
Projected Bank Account$50,603,728

Pro Players Salaries

Adam Fox (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $8,104,082
-Salary Average : $9,025,000
-Salary Average Remaining : $8,104,082
Matthew Tkachuk (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $8,104,082
-Salary Average : $9,025,000
-Salary Average Remaining : $8,104,082
Jack Hughes (1 Way Contract) $7,600,000 (4)
-Salary Remaining : $6,824,490
-Salary Average : $7,600,000
-Salary Average Remaining : $6,824,490
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,061,224
-Salary Average : $6,750,000
-Salary Average Remaining : $6,061,224
Mark Scheifele (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $5,500,000
-Salary Average : $6,125,000
-Salary Average Remaining : $5,500,000
Jake Guentzel (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,387,755
-Salary Average : $6,000,000
-Salary Average Remaining : $5,387,755
Mikko Rantanen (1 Way Contract) $4,625,000 (1)
-Salary Remaining : $4,153,061
-Salary Average : $4,625,000
-Salary Average Remaining : $4,153,061
Jakob Chychrun (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $4,130,612
-Salary Average : $4,600,000
-Salary Average Remaining : $4,130,612
Jake DeBrusk (1 Way Contract) $3,748,500 (2)
-Salary Remaining : $3,366,000
-Salary Average : $3,748,500
-Salary Average Remaining : $3,366,000
Mackenzie Blackwood (1 Way Contract) $3,060,000 (2)
-Salary Remaining : $2,747,755
-Salary Average : $3,060,000
-Salary Average Remaining : $2,747,755
Radko Gudas (1 Way Contract) $2,425,000 (1)
-Salary Remaining : $2,177,551
-Salary Average : $2,425,000
-Salary Average Remaining : $2,177,551
Ivan Barbashev (1 Way Contract) $2,407,500 (1)
-Salary Remaining : $2,161,837
-Salary Average : $2,407,500
-Salary Average Remaining : $2,161,837
Artturi Lehkonen (1 Way Contract) $2,392,000 (3)
-Salary Remaining : $2,147,918
-Salary Average : $2,392,000
-Salary Average Remaining : $2,147,918
Jani Hakanpaa (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $1,373,878
-Salary Average : $1,530,000
-Salary Average Remaining : $1,373,878
Noel Acciari (1 Way Contract) $1,187,500 (2)
-Salary Remaining : $1,066,327
-Salary Average : $1,187,500
-Salary Average Remaining : $1,066,327
Travis Dermott $1,125,000 (1)
-Salary Remaining : $1,010,204
-Salary Average : $1,125,000
-Salary Average Remaining : $1,010,204
Matt Villalta $962,000 (2)
-Salary Remaining : $863,837
-Salary Average : $962,000
-Salary Average Remaining : $863,837
Bobby McMann $869,250 (2)
-Salary Remaining : $780,551
-Salary Average : $869,250
-Salary Average Remaining : $780,551
Nathan Bastian $866,250 (2)
-Salary Remaining : $777,857
-Salary Average : $866,250
-Salary Average Remaining : $777,857
Mason Marchment $840,000 (3)
-Salary Remaining : $754,286
-Salary Average : $840,000
-Salary Average Remaining : $754,286
Ilya Solovyov $828,333 (1)
-Salary Remaining : $743,809
-Salary Average : $828,333
-Salary Average Remaining : $743,809
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 : $990,000
Salary Average : $1,102,500
Salary Average Remaining : $990,000
Leon Gawanke $962,000 (2)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Pierre-Olivier Joseph $962,000 (2)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Marat Khusnutdinov $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
John Farinacci $910,000 (2)
Salary Remaining : $817,143
Salary Average : $910,000
Salary Average Remaining : $817,143
Mattias Norlinder $893,533 (3)
Salary Remaining : $802,356
Salary Average : $893,533
Salary Average Remaining : $802,356
Radim Zohorna $883,500 (3)
Salary Remaining : $793,347
Salary Average : $883,500
Salary Average Remaining : $793,347
Chase Priskie $883,500 (3)
Salary Remaining : $793,347
Salary Average : $883,500
Salary Average Remaining : $793,347
Corey Schueneman $883,500 (3)
Salary Remaining : $793,347
Salary Average : $883,500
Salary Average Remaining : $793,347
Carl Grundstrom $878,500 (2)
Salary Remaining : $788,857
Salary Average : $878,500
Salary Average Remaining : $788,857
Justus Annunen $871,000 (3)
Salary Remaining : $782,122
Salary Average : $871,000
Salary Average Remaining : $782,122
Zach Aston-Reese $840,630 (1)
Salary Remaining : $754,851
Salary Average : $840,630
Salary Average Remaining : $754,851
Austin Poganski $840,000 (1)
Salary Remaining : $754,286
Salary Average : $840,000
Salary Average Remaining : $754,286
Daemon Hunt $828,333 (1)
Salary Remaining : $743,809
Salary Average : $828,333
Salary Average Remaining : $743,809
Mac Hollowell $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Lukas Rousek $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Jeffrey Viel $813,750 (1)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Keaton Thompson $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
David Gust $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Mike Vecchione $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Xavier Parent $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
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 Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$8,890,830
Farm
Home Games Left38
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$325,125

Expense

Pro Players Total Salaries$72,019,636
Pro Players Total Average Salaries$72,019,636
Farm Players Total Salaries$17,119,170
Farm Players Total Average Salaries$17,119,170
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,407,884
Farm Year To Date Expenses$1,684,090
Pro Salary Cap Per Days$357,881
Pro Salary Cap To Date$7,231,871
Farm Salary Cap Per Days$87,343
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$112,617,180
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days176
Pro Expenses Per Days$367,447
Pro Estimated Expenses$64,670,672
Farm Remaining Season Days176
Farm Expenses Per Days$87,343
Farm Estimated Expenses$15,372,368
Estimated Season Expenses$80,043,040
Estimated Season Salary Cap$70,218,927
Estimate Under Maximum Salary Cap of $83,500,000$13,281,073
Estimate Over Minimum Salary Cap of $63,500,000 $6,718,927
Current Bank Account$53,712,688
Projected Bank Account$90,405,078

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (1)
-Salary Remaining : $10,454,810
-Salary Average : $11,642,857
-Salary Average Remaining : $10,454,810
Jamie Benn (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $8,530,612
-Salary Average : $9,500,000
-Salary Average Remaining : $8,530,612
Erik Johnson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,387,755
-Salary Average : $6,000,000
-Salary Average Remaining : $5,387,755
Nikita Zadorov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,489,796
-Salary Average : $5,000,000
-Salary Average Remaining : $4,489,796
Jason Zucker (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,489,796
-Salary Average : $5,000,000
-Salary Average Remaining : $4,489,796
Pavel Zacha (1 Way Contract) $4,512,500 (1)
-Salary Remaining : $4,052,041
-Salary Average : $4,512,500
-Salary Average Remaining : $4,052,041
Frederik Andersen (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $3,375,000
-1 Way Contract Salary Cap Remaining : $3,030,612
-Salary Remaining : $4,040,816
-Salary Average : $4,500,000
-Salary Average Remaining : $4,040,816
Andreas Athanasiou (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $3,816,327
-Salary Average : $4,250,000
-Salary Average Remaining : $3,816,327
Robby Fabbri (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,591,837
-Salary Average : $4,000,000
-Salary Average Remaining : $3,591,837
K'Andre Miller (1 Way Contract) $3,639,680 (3)
-Salary Remaining : $3,268,284
-Salary Average : $3,639,680
-Salary Average Remaining : $3,268,284
Semyon Varlamov (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,469,388
-Salary Average : $2,750,000
-Salary Average Remaining : $2,469,388
Denis Gurianov (1 Way Contract) $2,422,500 (1)
-Salary Remaining : $2,175,306
-Salary Average : $2,422,500
-Salary Average Remaining : $2,175,306
Jonas Johansson $952,750 (2)
-Salary Remaining : $855,531
-Salary Average : $952,750
-Salary Average Remaining : $855,531
Oliver Wahlstrom $947,500 (3)
-Salary Remaining : $850,816
-Salary Average : $947,500
-Salary Average Remaining : $850,816
Leo Carlsson $925,000 (3)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Jackson LaCombe $925,000 (2)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Arthur Kaliyev $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Gustav Forsling $900,349 (2)
-Salary Remaining : $808,477
-Salary Average : $900,349
-Salary Average Remaining : $808,477
Ian Mitchell $869,500 (2)
-Salary Remaining : $780,776
-Salary Average : $869,500
-Salary Average Remaining : $780,776
Ryan Lomberg $832,000 (2)
-Salary Remaining : $747,102
-Salary Average : $832,000
-Salary Average Remaining : $747,102
Jack St. Ivany $775,000 (1)
-Salary Remaining : $695,918
-Salary Average : $775,000
-Salary Average Remaining : $695,918
Ryan Dzingel (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Colin Theisen $0 (0)
Total Pro Players23
Salary Commitment
Year 2024 : $72,019,636
Year 2025 : $30,991,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000
Salary Average Commitment
Year 2024 : $72,019,636
Year 2025 : $30,991,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000
Salary Cap with 1 Way Contract
Year 2024 : $70,144,632
Year 2025 : $30,991,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000

Farm Players Salaries

Dysin Mayo $969,000 (2)
Salary Remaining : $870,122
Salary Average : $969,000
Salary Average Remaining : $870,122
Rasmus Kupari $940,000 (3)
Salary Remaining : $844,082
Salary Average : $940,000
Salary Average Remaining : $844,082
Thomas Harley $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Aku Raty $896,250 (2)
Salary Remaining : $804,796
Salary Average : $896,250
Salary Average Remaining : $804,796
Scott Reedy $869,500 (2)
Salary Remaining : $780,776
Salary Average : $869,500
Salary Average Remaining : $780,776
Ty Smith $869,500 (3)
Salary Remaining : $780,776
Salary Average : $869,500
Salary Average Remaining : $780,776
Nicolas Beaudin $869,500 (3)
Salary Remaining : $780,776
Salary Average : $869,500
Salary Average Remaining : $780,776
Kyle Masters $865,000 (3)
Salary Remaining : $776,735
Salary Average : $865,000
Salary Average Remaining : $776,735
Josh Dunne $830,420 (1)
Salary Remaining : $745,683
Salary Average : $830,420
Salary Average Remaining : $745,683
Colton Dach $825,000 (3)
Salary Remaining : $740,816
Salary Average : $825,000
Salary Average Remaining : $740,816
Givani Smith $760,000 (2)
Salary Remaining : $682,449
Salary Average : $760,000
Salary Average Remaining : $682,449
Aaron Dell $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Brandon Gignac $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Brandon Hickey $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Matthew Wedman $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Hunter McDonald $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Dalton Smith $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Gavin Hain $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jett Jones $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Max Ellis $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Alex Gallant $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players21
Salary Commitment
Year 2024 : $17,119,170
Year 2025 : $7,863,750
Year 2026 : $4,369,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,119,170
Year 2025 : $7,863,750
Year 2026 : $4,369,000
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$11,854,440
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$78,736,571
Pro Players Total Average Salaries$78,736,571
Farm Players Total Salaries$22,801,042
Farm Players Total Average Salaries$22,801,042
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,035,103
Farm Year To Date Expenses$2,325,877
Pro Salary Cap Per Days$401,717
Pro Salary Cap To Date$8,035,103
Farm Salary Cap Per Days$116,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days176
Pro Expenses Per Days$401,717
Pro Estimated Expenses$70,702,192
Farm Remaining Season Days176
Farm Expenses Per Days$116,332
Farm Estimated Expenses$20,474,432
Estimated Season Expenses$91,176,624
Estimated Season Salary Cap$78,737,295
Estimate Under Maximum Salary Cap of $83,500,000$4,762,705
Estimate Over Minimum Salary Cap of $63,500,000 $15,237,295
Current Bank Account$31,758,786
Projected Bank Account$54,245,607

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,075,000 (3)
-Salary Remaining : $7,251,020
-Salary Average : $8,075,000
-Salary Average Remaining : $7,251,020
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
-Salary Remaining : $6,802,041
-Salary Average : $7,575,000
-Salary Average Remaining : $6,802,041
Tage Thompson (1 Way Contract) $7,428,571 (5)
-Salary Remaining : $6,670,554
-Salary Average : $7,428,571
-Salary Average Remaining : $6,670,554
Mattias Ekholm (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,836,735
-Salary Average : $6,500,000
-Salary Average Remaining : $5,836,735
Jordan Eberle (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,938,776
-Salary Average : $5,500,000
-Salary Average Remaining : $4,938,776
Jared McCann (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $4,714,286
-Salary Average : $5,250,000
-Salary Average Remaining : $4,714,286
Blake Coleman (1 Way Contract) $5,096,000 (1)
-Salary Remaining : $4,576,000
-Salary Average : $5,096,000
-Salary Average Remaining : $4,576,000
J.T. Compher (1 Way Contract) $4,896,000 (4)
-Salary Remaining : $4,396,408
-Salary Average : $4,896,000
-Salary Average Remaining : $4,396,408
Linus Ullmark (1 Way Contract) $4,700,000 (5)
-Salary Remaining : $4,220,408
-Salary Average : $4,700,000
-Salary Average Remaining : $4,220,408
Lawson Crouse (1 Way Contract) $4,472,000 (4)
-Salary Remaining : $4,015,673
-Salary Average : $4,472,000
-Salary Average Remaining : $4,015,673
Filip Hronek (1 Way Contract) $4,180,000 (2)
-Salary Remaining : $3,753,469
-Salary Average : $4,180,000
-Salary Average Remaining : $3,753,469
Ryan Graves (1 Way Contract) $3,610,000 (2)
-Salary Remaining : $3,241,633
-Salary Average : $3,610,000
-Salary Average Remaining : $3,241,633
Casey Mittelstadt (1 Way Contract) $2,970,000 (2)
-Salary Remaining : $2,666,939
-Salary Average : $2,970,000
-Salary Average Remaining : $2,666,939
Jordan Martinook (1 Way Contract) $1,818,000 (1)
-Salary Remaining : $1,632,490
-Salary Average : $1,818,000
-Salary Average Remaining : $1,632,490
Cal Clutterbuck (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,571,429
-Salary Average : $1,750,000
-Salary Average Remaining : $1,571,429
Derek Forbort (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,346,939
-Salary Average : $1,500,000
-Salary Average Remaining : $1,346,939
Joey Daccord $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Ridly Greig $925,000 (2)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Luke Schenn $790,500 (2)
-Salary Remaining : $709,837
-Salary Average : $790,500
-Salary Average Remaining : $709,837
Nils Aman $775,500 (3)
-Salary Remaining : $696,367
-Salary Average : $775,500
-Salary Average Remaining : $696,367
Nikita Pavlychev $0 (0)
Total Pro Players21
Salary Commitment
Year 2024 : $78,736,571
Year 2025 : $55,647,571
Year 2026 : $35,597,071
Year 2027 : $26,746,571
Salary Average Commitment
Year 2024 : $78,736,571
Year 2025 : $55,647,571
Year 2026 : $35,597,071
Year 2027 : $26,746,571
Salary Cap with 1 Way Contract
Year 2024 : $78,736,571
Year 2025 : $55,647,571
Year 2026 : $35,597,071
Year 2027 : $26,746,571

Farm Players Salaries

Victor Mete $962,000 (1)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Nikita Tolopilo $950,000 (2)
Salary Remaining : $853,061
Salary Average : $950,000
Salary Average Remaining : $853,061
Nikita Okhotiuk $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Cole Reinhardt $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Marco Kasper $918,333 (3)
Salary Remaining : $824,626
Salary Average : $918,333
Salary Average Remaining : $824,626
Simon Johansson $897,750 (3)
Salary Remaining : $806,143
Salary Average : $897,750
Salary Average Remaining : $806,143
Santtu Kinnunen $897,750 (3)
Salary Remaining : $806,143
Salary Average : $897,750
Salary Average Remaining : $806,143
Christian Wolanin $889,875 (1)
Salary Remaining : $799,071
Salary Average : $889,875
Salary Average Remaining : $799,071
Calle Rosen $876,875 (2)
Salary Remaining : $787,398
Salary Average : $876,875
Salary Average Remaining : $787,398
Jiri Smejkal $870,000 (1)
Salary Remaining : $781,224
Salary Average : $870,000
Salary Average Remaining : $781,224
Chase Stillman $863,334 (3)
Salary Remaining : $775,239
Salary Average : $863,334
Salary Average Remaining : $775,239
Dillon Heatherington $861,625 (1)
Salary Remaining : $773,704
Salary Average : $861,625
Salary Average Remaining : $773,704
Frederic Brunet $860,000 (3)
Salary Remaining : $772,245
Salary Average : $860,000
Salary Average Remaining : $772,245
Ryan Winterton $828,333 (3)
Salary Remaining : $743,809
Salary Average : $828,333
Salary Average Remaining : $743,809
Zack Ostapchuk $825,000 (3)
Salary Remaining : $740,816
Salary Average : $825,000
Salary Average Remaining : $740,816
Nick Abruzzese $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Filip Roos $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Fredrik Karlstrom $806,000 (1)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Matthew Robertson $797,500 (1)
Salary Remaining : $716,122
Salary Average : $797,500
Salary Average Remaining : $716,122
Nathan Legare $789,167 (1)
Salary Remaining : $708,640
Salary Average : $789,167
Salary Average Remaining : $708,640
Marian Studenic $780,000 (2)
Salary Remaining : $700,408
Salary Average : $780,000
Salary Average Remaining : $700,408
Connor Brown $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Charles Hudon $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Chris Terry $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Malcolm Subban $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Max McCormick $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Logan Shaw $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Total Farm Players27
Salary Commitment
Year 2024 : $22,801,042
Year 2025 : $10,324,875
Year 2026 : $7,718,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,801,042
Year 2025 : $10,324,875
Year 2026 : $7,718,000
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left37
Average Attendance - %17,640 - 98.00%
Average Income per Game$2,904,338
Year to Date Revenue$11,617,352
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$81,840,623
Pro Players Total Average Salaries$81,840,623
Farm Players Total Salaries$15,944,000
Farm Players Total Average Salaries$15,944,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,366,508
Farm Year To Date Expenses$1,469,925
Pro Salary Cap Per Days$417,554
Pro Salary Cap To Date$8,331,615
Farm Salary Cap Per Days$81,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$107,460,506
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days176
Pro Expenses Per Days$417,554
Pro Estimated Expenses$73,489,504
Farm Remaining Season Days176
Farm Expenses Per Days$81,347
Farm Estimated Expenses$14,317,072
Estimated Season Expenses$87,806,576
Estimated Season Salary Cap$81,821,119
Estimate Under Maximum Salary Cap of $83,500,000$1,678,881
Estimate Over Minimum Salary Cap of $63,500,000 $18,321,119
Current Bank Account$17,564,359
Projected Bank Account$41,228,164

Pro Players Salaries

Roman Josi (1 Way Contract) $8,877,820 (2)
-Salary Remaining : $7,971,920
-Salary Average : $8,877,820
-Salary Average Remaining : $7,971,920
Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $7,812,245
-Salary Average : $8,700,000
-Salary Average Remaining : $7,812,245
Brady Tkachuk (1 Way Contract) $7,795,428 (3)
-Salary Remaining : $6,999,976
-Salary Average : $7,795,428
-Salary Average Remaining : $6,999,976
Brad Marchand (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $5,500,000
-Salary Average : $6,125,000
-Salary Average Remaining : $5,500,000
Roope Hintz (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $5,253,061
-Salary Average : $5,850,000
-Salary Average Remaining : $5,253,061
Rasmus Dahlin (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $5,118,367
-Salary Average : $5,700,000
-Salary Average Remaining : $5,118,367
Drew Doughty (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,938,776
-Salary Average : $5,500,000
-Salary Average Remaining : $4,938,776
Joe Pavelski (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,938,776
-Salary Average : $5,500,000
-Salary Average Remaining : $4,938,776
Victor Hedman (1 Way Contract) $3,937,500 (1)
-Salary Remaining : $3,535,714
-Salary Average : $3,937,500
-Salary Average Remaining : $3,535,714
Patrick Kane (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $3,268,571
-Salary Average : $3,640,000
-Salary Average Remaining : $3,268,571
Evander Kane (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,142,857
-Salary Average : $3,500,000
-Salary Average Remaining : $3,142,857
Erik Haula (1 Way Contract) $3,024,000 (1)
-Salary Remaining : $2,715,429
-Salary Average : $3,024,000
-Salary Average Remaining : $2,715,429
Vincent Trocheck (1 Way Contract) $2,728,125 (2)
-Salary Remaining : $2,449,745
-Salary Average : $2,728,125
-Salary Average Remaining : $2,449,745
David Perron (1 Way Contract) $2,208,750 (1)
-Salary Remaining : $1,983,367
-Salary Average : $2,208,750
-Salary Average Remaining : $1,983,367
Ilya Samsonov (1 Way Contract) $2,060,000 (3)
-Salary Remaining : $1,849,796
-Salary Average : $2,060,000
-Salary Average Remaining : $1,849,796
Nick Bonino (1 Way Contract) $1,927,000 (1)
-Salary Remaining : $1,730,367
-Salary Average : $1,927,000
-Salary Average Remaining : $1,730,367
Mark Giordano (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,436,735
-Salary Average : $1,600,000
-Salary Average Remaining : $1,436,735
Parker Kelly $869,500 (2)
-Salary Remaining : $780,776
-Salary Average : $869,500
-Salary Average Remaining : $780,776
Stuart Skinner $787,500 (3)
-Salary Remaining : $707,143
-Salary Average : $787,500
-Salary Average Remaining : $707,143
Erik Gustafsson (1 Way Contract) $760,000 (2)
-Salary Remaining : $682,449
-Salary Average : $760,000
-Salary Average Remaining : $682,449
Nick Seeler $750,000 (2)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Total Pro Players21
Salary Commitment
Year 2024 : $81,840,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0
Salary Average Commitment
Year 2024 : $81,840,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $81,840,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0

Farm Players Salaries

Wade Allison $971,250 (2)
Salary Remaining : $872,143
Salary Average : $971,250
Salary Average Remaining : $872,143
Curtis Douglas $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Curtis Hall $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Jack Rathbone $867,000 (4)
Salary Remaining : $778,531
Salary Average : $867,000
Salary Average Remaining : $778,531
Dmitry Ovchinnikov $835,000 (3)
Salary Remaining : $749,796
Salary Average : $835,000
Salary Average Remaining : $749,796
Marcus Bjork $806,000 (1)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Mark Kastelic $793,250 (3)
Salary Remaining : $712,306
Salary Average : $793,250
Salary Average Remaining : $712,306
Bokondji Imama $790,500 (2)
Salary Remaining : $709,837
Salary Average : $790,500
Salary Average Remaining : $709,837
Mark Pysyk $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Troy Stecher $756,000 (3)
Salary Remaining : $678,857
Salary Average : $756,000
Salary Average Remaining : $678,857
Tomas Suchanek $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Samuel Bitten $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Cameron Gaunce $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Navrin Mutter $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Marc Gatcomb $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Simon Pinard $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Hugo Ollas $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Travis Mitchell $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Ryan Fitzgerald $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Angus Crookshank $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players20
Salary Commitment
Year 2024 : $15,944,000
Year 2025 : $5,763,000
Year 2026 : $4,001,250
Year 2027 : $867,000
Salary Average Commitment
Year 2024 : $15,944,000
Year 2025 : $5,763,000
Year 2026 : $4,001,250
Year 2027 : $867,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left38
Average Attendance - %17,640 - 98.00%
Average Income per Game$1,839,852
Year to Date Revenue$5,519,556
Farm
Home Games Left38
Average Attendance - %5,000 - 100.00%
Average Income per Game$21,675
Year to Date Revenue$65,025

Expense

Pro Players Total Salaries$72,995,817
Pro Players Total Average Salaries$72,995,817
Farm Players Total Salaries$15,721,383
Farm Players Total Average Salaries$15,721,383
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,246,645
Farm Year To Date Expenses$1,431,258
Pro Salary Cap Per Days$366,688
Pro Salary Cap To Date$7,149,065
Farm Salary Cap Per Days$80,211
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,914,376
Farm Estimated Season Revenue$823,650
Pro Remaining Season Days176
Pro Expenses Per Days$372,428
Pro Estimated Expenses$65,547,328
Farm Remaining Season Days176
Farm Expenses Per Days$80,211
Farm Estimated Expenses$14,117,136
Estimated Season Expenses$79,664,464
Estimated Season Salary Cap$71,686,153
Estimate Under Maximum Salary Cap of $83,500,000$11,813,847
Estimate Over Minimum Salary Cap of $63,500,000 $8,186,153
Current Bank Account$11,201,826
Projected Bank Account$2,275,388

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $11,445,000 (1)
-Salary Remaining : $10,277,143
-Salary Average : $11,445,000
-Salary Average Remaining : $10,277,143
Miro Heiskanen (1 Way Contract) $8,027,500 (3)
-Salary Remaining : $7,208,367
-Salary Average : $8,027,500
-Salary Average Remaining : $7,208,367
Sean Couturier $7,750,000 (5)
-Salary Remaining : $6,959,184
-Salary Average : $7,750,000
-Salary Average Remaining : $6,959,184
Brock Boeser (1 Way Contract) $6,916,000 (4)
-Salary Remaining : $6,210,286
-Salary Average : $6,916,000
-Salary Average Remaining : $6,210,286
Max Domi (1 Way Contract) $6,288,450 (1)
-Salary Remaining : $5,646,771
-Salary Average : $6,288,450
-Salary Average Remaining : $5,646,771
Jaccob Slavin (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $4,759,184
-Salary Average : $5,300,000
-Salary Average Remaining : $4,759,184
Joel Farabee (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $4,265,306
-Salary Average : $4,750,000
-Salary Average Remaining : $4,265,306
Carter Hart (1 Way Contract) $4,177,950 (3)
-Salary Remaining : $3,751,629
-Salary Average : $4,177,950
-Salary Average Remaining : $3,751,629
Brett Pesce (1 Way Contract) $4,025,000 (1)
-Salary Remaining : $3,614,286
-Salary Average : $4,025,000
-Salary Average Remaining : $3,614,286
Chandler Stephenson (1 Way Contract) $2,846,250 (2)
-Salary Remaining : $2,555,816
-Salary Average : $2,846,250
-Salary Average Remaining : $2,555,816
Oskar Lindblom (1 Way Contract) $2,625,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-1 Way Contract Salary Cap Remaining : $1,346,939
-Salary Remaining : $2,357,143
-Salary Average : $2,625,000
-Salary Average Remaining : $2,357,143
Mitchell Stephens $971,250 (1)
-Salary Remaining : $872,143
-Salary Average : $971,250
-Salary Average Remaining : $872,143
Ivan Prosvetov $962,000 (2)
-Salary Remaining : $863,837
-Salary Average : $962,000
-Salary Average Remaining : $863,837
Ryan McLeod $952,750 (2)
-Salary Remaining : $855,531
-Salary Average : $952,750
-Salary Average Remaining : $855,531
Mikael Pyyhtia $897,500 (3)
-Salary Remaining : $805,918
-Salary Average : $897,500
-Salary Average Remaining : $805,918
Ryder Rolston $895,000 (3)
-Salary Remaining : $803,673
-Salary Average : $895,000
-Salary Average Remaining : $803,673
Maxwell Crozier $867,500 (2)
-Salary Remaining : $778,980
-Salary Average : $867,500
-Salary Average Remaining : $778,980
Hendrix Lapierre $863,334 (1)
-Salary Remaining : $775,239
-Salary Average : $863,334
-Salary Average Remaining : $775,239
Logan Stanley $846,000 (1)
-Salary Remaining : $759,673
-Salary Average : $846,000
-Salary Average Remaining : $759,673
Alexey Toropchenko $806,000 (2)
-Salary Remaining : $723,755
-Salary Average : $806,000
-Salary Average Remaining : $723,755
Dawson Barteaux $783,333 (3)
-Salary Remaining : $703,401
-Salary Average : $783,333
-Salary Average Remaining : $703,401
Total Pro Players21
Salary Commitment
Year 2024 : $72,995,817
Year 2025 : $40,631,783
Year 2026 : $34,197,283
Year 2027 : $19,416,000
Salary Average Commitment
Year 2024 : $72,995,817
Year 2025 : $40,631,783
Year 2026 : $34,197,283
Year 2027 : $19,416,000
Salary Cap with 1 Way Contract
Year 2024 : $71,870,819
Year 2025 : $40,631,783
Year 2026 : $34,197,283
Year 2027 : $19,416,000

Farm Players Salaries

Jacob Perreault $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Lassi Thomson $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Hunter Skinner $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Antti Saarela $896,250 (2)
Salary Remaining : $804,796
Salary Average : $896,250
Salary Average Remaining : $804,796
Joel Kiviranta $883,500 (3)
Salary Remaining : $793,347
Salary Average : $883,500
Salary Average Remaining : $793,347
Ruslan Iskhakov $880,650 (3)
Salary Remaining : $790,788
Salary Average : $880,650
Salary Average Remaining : $790,788
Xavier Simoneau $880,650 (3)
Salary Remaining : $790,788
Salary Average : $880,650
Salary Average Remaining : $790,788
Christian Kyrou $878,333 (3)
Salary Remaining : $788,707
Salary Average : $878,333
Salary Average Remaining : $788,707
Tyler Madden $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Gabriel Fortier $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Peter Abbandonato $787,500 (2)
Salary Remaining : $707,143
Salary Average : $787,500
Salary Average Remaining : $707,143
Devante Stephens $787,500 (1)
Salary Remaining : $707,143
Salary Average : $787,500
Salary Average Remaining : $707,143
Ryan Bednard $787,500 (1)
Salary Remaining : $707,143
Salary Average : $787,500
Salary Average Remaining : $707,143
Wyatte Wylie $780,000 (3)
Salary Remaining : $700,408
Salary Average : $780,000
Salary Average Remaining : $700,408
Chad Nychuk $772,500 (3)
Salary Remaining : $693,673
Salary Average : $772,500
Salary Average Remaining : $693,673
Gabriel Carriere $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Skyler Brind'Amour $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Keaton Mastrodonato $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jason Polin $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players19
Salary Commitment
Year 2024 : $15,721,383
Year 2025 : $8,371,383
Year 2026 : $6,687,633
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,721,383
Year 2025 : $8,371,383
Year 2026 : $6,687,633
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 Left36
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$14,818,050
Farm
Home Games Left36
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$541,875

Expense

Pro Players Total Salaries$73,946,262
Pro Players Total Average Salaries$73,946,262
Farm Players Total Salaries$17,986,666
Farm Players Total Average Salaries$17,986,666
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,490,768
Farm Year To Date Expenses$1,783,008
Pro Salary Cap Per Days$377,277
Pro Salary Cap To Date$7,433,372
Farm Salary Cap Per Days$91,769
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,689,960
Farm Estimated Season Revenue$3,901,500
Pro Remaining Season Days176
Pro Expenses Per Days$377,277
Pro Estimated Expenses$66,400,752
Farm Remaining Season Days176
Farm Expenses Per Days$91,769
Farm Estimated Expenses$16,151,344
Estimated Season Expenses$82,552,096
Estimated Season Salary Cap$73,834,124
Estimate Under Maximum Salary Cap of $83,500,000$9,665,876
Estimate Over Minimum Salary Cap of $63,500,000 $10,334,124
Current Bank Account$82,137,888
Projected Bank Account$110,177,252

Pro Players Salaries

Quinn Hughes (1 Way Contract) $7,457,500 (3)
-Salary Remaining : $6,696,531
-Salary Average : $7,457,500
-Salary Average Remaining : $6,696,531
Neal Pionk (1 Way Contract) $5,992,500 (1)
-Salary Remaining : $5,381,020
-Salary Average : $5,992,500
-Salary Average Remaining : $5,381,020
William Karlsson (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $5,297,959
-Salary Average : $5,900,000
-Salary Average Remaining : $5,297,959
Juuse Saros (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $5,163,265
-Salary Average : $5,750,000
-Salary Average Remaining : $5,163,265
Shea Theodore (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $4,669,388
-Salary Average : $5,200,000
-Salary Average Remaining : $4,669,388
Jonathan Marchessault (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,489,796
-Salary Average : $5,000,000
-Salary Average Remaining : $4,489,796
Mike Matheson (1 Way Contract) $4,875,000 (1)
-Salary Remaining : $4,377,551
-Salary Average : $4,875,000
-Salary Average Remaining : $4,377,551
Jamie Oleksiak (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $4,130,612
-Salary Average : $4,600,000
-Salary Average Remaining : $4,130,612
Robert Thomas (1 Way Contract) $4,363,095 (3)
-Salary Remaining : $3,917,881
-Salary Average : $4,363,095
-Salary Average Remaining : $3,917,881
Viktor Arvidsson (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,816,327
-Salary Average : $4,250,000
-Salary Average Remaining : $3,816,327
Dominik Kubalik (1 Way Contract) $3,811,000 (2)
-Salary Remaining : $3,422,122
-Salary Average : $3,811,000
-Salary Average Remaining : $3,422,122
Tyler Bertuzzi (1 Way Contract) $3,640,000 (2)
-Salary Remaining : $3,268,571
-Salary Average : $3,640,000
-Salary Average Remaining : $3,268,571
Marcus Foligno (1 Way Contract) $3,038,000 (3)
-Salary Remaining : $2,728,000
-Salary Average : $3,038,000
-Salary Average Remaining : $2,728,000
Mason Appleton $2,513,334 (5)
-Salary Remaining : $2,256,871
-Salary Average : $2,513,334
-Salary Average Remaining : $2,256,871
James Reimer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,020,408
-Salary Average : $2,250,000
-Salary Average Remaining : $2,020,408
Cayden Primeau $952,750 (2)
-Salary Remaining : $855,531
-Salary Average : $952,750
-Salary Average Remaining : $855,531
JJ Peterka $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Connor McMichael $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Moritz Seider $863,333 (1)
-Salary Remaining : $775,238
-Salary Average : $863,333
-Salary Average Remaining : $775,238
Colin Blackwell $833,750 (1)
-Salary Remaining : $748,673
-Salary Average : $833,750
-Salary Average Remaining : $748,673
Akil Thomas $806,000 (3)
-Salary Remaining : $723,755
-Salary Average : $806,000
-Salary Average Remaining : $723,755
Total Pro Players21
Salary Commitment
Year 2024 : $73,946,262
Year 2025 : $36,931,679
Year 2026 : $28,527,929
Year 2027 : $2,513,334
Salary Average Commitment
Year 2024 : $73,946,262
Year 2025 : $36,931,679
Year 2026 : $28,527,929
Year 2027 : $2,513,334
Salary Cap with 1 Way Contract
Year 2024 : $73,946,262
Year 2025 : $36,931,679
Year 2026 : $28,527,929
Year 2027 : $2,513,334

Farm Players Salaries

Jean-Luc Foudy $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Isak Rosen $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Mason Lohrei $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Luca Del Bel Belluz $891,666 (3)
Salary Remaining : $800,680
Salary Average : $891,666
Salary Average Remaining : $800,680
Alex Laferriere $875,000 (3)
Salary Remaining : $785,714
Salary Average : $875,000
Salary Average Remaining : $785,714
Matthew Poitras $870,000 (3)
Salary Remaining : $781,224
Salary Average : $870,000
Salary Average Remaining : $781,224
Magnus Chrona $867,500 (2)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Zachary L'Heureux $863,334 (3)
Salary Remaining : $775,239
Salary Average : $863,334
Salary Average Remaining : $775,239
Sam Poulin $863,333 (1)
Salary Remaining : $775,238
Salary Average : $863,333
Salary Average Remaining : $775,238
Lukas Svejkovsky $859,167 (1)
Salary Remaining : $771,497
Salary Average : $859,167
Salary Average Remaining : $771,497
Dylan Garand $828,333 (1)
Salary Remaining : $743,809
Salary Average : $828,333
Salary Average Remaining : $743,809
Lukas Cormier $793,333 (1)
Salary Remaining : $712,381
Salary Average : $793,333
Salary Average Remaining : $712,381
Ryan Francis $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Roman Kinal $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Owen Headrick $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Garret Sparks $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Evan Fitzpatrick $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jeremie Bucheler $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Domenick Fensore $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Colton Young $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Casey Dornbach $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Cameron Butler $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players22
Salary Commitment
Year 2024 : $17,986,666
Year 2025 : $5,292,500
Year 2026 : $3,500,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,986,666
Year 2025 : $5,292,500
Year 2026 : $3,500,000
Year 2027 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$5,927,220
Farm
Home Games Left39
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$216,750

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$8,135,128
Farm Year To Date Expenses$2,267,832
Pro Salary Cap Per Days$387,857
Pro Salary Cap To Date$7,601,328
Farm Salary Cap Per Days$109,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$115,580,790
Farm Estimated Season Revenue$4,226,625
Pro Remaining Season Days176
Pro Expenses Per Days$410,816
Pro Estimated Expenses$72,303,616
Farm Remaining Season Days176
Farm Expenses Per Days$109,332
Farm Estimated Expenses$19,242,432
Estimated Season Expenses$91,546,048
Estimated Season Salary Cap$75,864,160
Estimate Under Maximum Salary Cap of $83,500,000$7,635,840
Estimate Over Minimum Salary Cap of $63,500,000 $12,364,160
Current Bank Account$122,230,383
Projected Bank Account$150,491,750

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,650,000 (5)
-Salary Remaining : $9,563,265
-Salary Average : $10,650,000
-Salary Average Remaining : $9,563,265
Anders Lee (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,285,714
-Salary Average : $7,000,000
-Salary Average Remaining : $6,285,714
Nico Hischier (1 Way Contract) $6,887,500 (2)
-Salary Remaining : $6,184,694
-Salary Average : $6,887,500
-Salary Average Remaining : $6,184,694
Yanni Gourde (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $4,639,455
-Salary Average : $5,166,666
-Salary Average Remaining : $4,639,455
Rasmus Andersson (1 Way Contract) $4,322,500 (1)
-Salary Remaining : $3,881,429
-Salary Average : $4,322,500
-Salary Average Remaining : $3,881,429
Noah Dobson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,591,837
-Salary Average : $4,000,000
-Salary Average Remaining : $3,591,837
Kirill Marchenko (1 Way Contract) $3,950,000 (5)
-Salary Remaining : $3,546,939
-Salary Average : $3,950,000
-Salary Average Remaining : $3,546,939
Shane Pinto (1 Way Contract) $3,862,500 (5)
-Salary Remaining : $3,468,367
-Salary Average : $3,862,500
-Salary Average Remaining : $3,468,367
Jake Oettinger (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $3,412,245
-Salary Average : $3,800,000
-Salary Average Remaining : $3,412,245
Martin Necas (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $2,828,571
-Salary Average : $3,150,000
-Salary Average Remaining : $2,828,571
Alex Newhook (1 Way Contract) $2,952,500 (5)
-1 Way Contract Salary Cap : $1,827,500
-1 Way Contract Salary Cap Remaining : $1,641,020
-Salary Remaining : $2,651,224
-Salary Average : $2,952,500
-Salary Average Remaining : $2,651,224
Jesper Bratt (1 Way Contract) $2,612,500 (2)
-Salary Remaining : $2,345,918
-Salary Average : $2,612,500
-Salary Average Remaining : $2,345,918
Martin Fehervary (1 Way Contract) $2,558,750 (4)
-Salary Remaining : $2,297,653
-Salary Average : $2,558,750
-Salary Average Remaining : $2,297,653
Carson Soucy (1 Way Contract) $2,487,500 (3)
-Salary Remaining : $2,233,673
-Salary Average : $2,487,500
-Salary Average Remaining : $2,233,673
Philippe Myers (1 Way Contract) $2,427,500 (1)
-1 Way Contract Salary Cap : $1,302,500
-1 Way Contract Salary Cap Remaining : $1,169,592
-Salary Remaining : $2,179,796
-Salary Average : $2,427,500
-Salary Average Remaining : $2,179,796
Filip Chytil (1 Way Contract) $2,315,000 (3)
-Salary Remaining : $2,078,776
-Salary Average : $2,315,000
-Salary Average Remaining : $2,078,776
Yegor Chinakhov (1 Way Contract) $2,205,000 (5)
-Salary Remaining : $1,980,000
-Salary Average : $2,205,000
-Salary Average Remaining : $1,980,000
Kaapo Kakko (1 Way Contract) $2,005,000 (4)
-1 Way Contract Salary Cap : $880,000
-1 Way Contract Salary Cap Remaining : $790,204
-Salary Remaining : $1,800,408
-Salary Average : $2,005,000
-Salary Average Remaining : $1,800,408
Eric Robinson (1 Way Contract) $1,807,000 (3)
-1 Way Contract Salary Cap : $682,000
-1 Way Contract Salary Cap Remaining : $612,408
-Salary Remaining : $1,622,612
-Salary Average : $1,807,000
-Salary Average Remaining : $1,622,612
Blake Lizotte (1 Way Contract) $1,758,750 (2)
-Salary Remaining : $1,579,286
-Salary Average : $1,758,750
-Salary Average Remaining : $1,579,286
Kyle Burroughs (1 Way Contract) $1,144,000 (3)
-Salary Remaining : $1,027,265
-Salary Average : $1,144,000
-Salary Average Remaining : $1,027,265
Jake Sanderson $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Nick Bjugstad $864,000 (2)
-Salary Remaining : $775,837
-Salary Average : $864,000
-Salary Average Remaining : $775,837
Tyson Foerster $863,334 (1)
-Salary Remaining : $775,239
-Salary Average : $863,334
-Salary Average Remaining : $775,239
Logan Thompson $804,999 (1)
-Salary Remaining : $722,856
-Salary Average : $804,999
-Salary Average Remaining : $722,856
Peter DiLiberatore $0 (0)
Total Pro Players26
Salary Commitment
Year 2024 : $80,519,999
Year 2025 : $59,010,000
Year 2026 : $46,887,250
Year 2027 : $32,183,750
Salary Average Commitment
Year 2024 : $80,519,999
Year 2025 : $59,010,000
Year 2026 : $46,887,250
Year 2027 : $32,183,750
Salary Cap with 1 Way Contract
Year 2024 : $76,020,003
Year 2025 : $55,634,998
Year 2026 : $43,512,248
Year 2027 : $29,933,750

Farm Players Salaries

Caleb Jones $971,250 (1)
Salary Remaining : $872,143
Salary Average : $971,250
Salary Average Remaining : $872,143
Isaac Ratcliffe $962,000 (2)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Fedor Svechkov $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Cole Guttman $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Drew Commesso $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Devon Levi $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Henry Thrun $912,500 (2)
Salary Remaining : $819,388
Salary Average : $912,500
Salary Average Remaining : $819,388
Shakir Mukhamadullin $894,167 (1)
Salary Remaining : $802,925
Salary Average : $894,167
Salary Average Remaining : $802,925
Spencer Martin $876,875 (3)
Salary Remaining : $787,398
Salary Average : $876,875
Salary Average Remaining : $787,398
Erik Portillo $875,000 (2)
Salary Remaining : $785,714
Salary Average : $875,000
Salary Average Remaining : $785,714
Topi Niemela $856,667 (3)
Salary Remaining : $769,252
Salary Average : $856,667
Salary Average Remaining : $769,252
Matthew Seminoff $850,000 (3)
Salary Remaining : $763,265
Salary Average : $850,000
Salary Average Remaining : $763,265
Mikhail Maltsev $849,625 (2)
Salary Remaining : $762,929
Salary Average : $849,625
Salary Average Remaining : $762,929
Amadeus Lombardi $838,333 (3)
Salary Remaining : $752,789
Salary Average : $838,333
Salary Average Remaining : $752,789
Tyler Tullio $823,333 (1)
Salary Remaining : $739,319
Salary Average : $823,333
Salary Average Remaining : $739,319
Sammy Walker $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Carson Meyer $813,750 (2)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Jaxson Stauber $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Nick Blankenburg $813,750 (2)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Marc McLaughlin $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
John Ludvig $798,250 (3)
Salary Remaining : $716,796
Salary Average : $798,250
Salary Average Remaining : $716,796
Andre Lee $798,250 (3)
Salary Remaining : $716,796
Salary Average : $798,250
Salary Average Remaining : $716,796
Brandon Duhaime $787,500 (1)
Salary Remaining : $707,143
Salary Average : $787,500
Salary Average Remaining : $707,143
Akito Hirose $787,500 (2)
Salary Remaining : $707,143
Salary Average : $787,500
Salary Average Remaining : $707,143
Mark Friedman $786,833 (3)
Salary Remaining : $706,544
Salary Average : $786,833
Salary Average Remaining : $706,544
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 Left37
Average Attendance - %13,320 - 74.00%
Average Income per Game$2,193,071
Year to Date Revenue$8,772,284
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$74,276,591
Pro Players Total Average Salaries$74,276,592
Farm Players Total Salaries$16,727,976
Farm Players Total Average Salaries$16,727,976
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,509,385
Farm Year To Date Expenses$1,528,131
Pro Salary Cap Per Days$378,962
Pro Salary Cap To Date$7,509,385
Farm Salary Cap Per Days$85,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,143,627
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days176
Pro Expenses Per Days$378,962
Pro Estimated Expenses$66,697,312
Farm Remaining Season Days176
Farm Expenses Per Days$85,347
Farm Estimated Expenses$15,021,072
Estimated Season Expenses$81,718,384
Estimated Season Salary Cap$74,206,697
Estimate Under Maximum Salary Cap of $83,500,000$9,293,303
Estimate Over Minimum Salary Cap of $63,500,000 $10,706,697
Current Bank Account$6,918,267
Projected Bank Account$10,353,385

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $8,979,592
-Salary Average : $10,000,000
-Salary Average Remaining : $8,979,592
Bo Horvat (1 Way Contract) $8,075,000 (5)
-Salary Remaining : $7,251,020
-Salary Average : $8,075,000
-Salary Average Remaining : $7,251,020
Kevin Hayes (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $6,413,994
-Salary Average : $7,142,858
-Salary Average Remaining : $6,413,995
Jonas Brodin (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $5,657,143
-Salary Average : $6,300,000
-Salary Average Remaining : $5,657,143
Nate Schmidt (1 Way Contract) $5,950,000 (1)
-Salary Remaining : $5,342,857
-Salary Average : $5,950,000
-Salary Average Remaining : $5,342,857
Teuvo Teravainen (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $4,848,980
-Salary Average : $5,400,000
-Salary Average Remaining : $4,848,980
Ilya Mikheyev (1 Way Contract) $5,035,000 (4)
-Salary Remaining : $4,521,224
-Salary Average : $5,035,000
-Salary Average Remaining : $4,521,224
TJ Brodie (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,489,796
-Salary Average : $5,000,000
-Salary Average Remaining : $4,489,796
Petr Mrazek (1 Way Contract) $4,080,000 (2)
-Salary Remaining : $3,663,673
-Salary Average : $4,080,000
-Salary Average Remaining : $3,663,673
Vitek Vanecek (1 Way Contract) $3,604,000 (5)
-Salary Remaining : $3,236,245
-Salary Average : $3,604,000
-Salary Average Remaining : $3,236,245
Gustav Nyquist (1 Way Contract) $2,993,900 (2)
-Salary Remaining : $2,688,400
-Salary Average : $2,993,900
-Salary Average Remaining : $2,688,400
Calle Jarnkrok (1 Way Contract) $2,016,000 (1)
-Salary Remaining : $1,810,286
-Salary Average : $2,016,000
-Salary Average Remaining : $1,810,286
Tony DeAngelo (1 Way Contract) $1,775,500 (5)
-Salary Remaining : $1,594,327
-Salary Average : $1,775,500
-Salary Average Remaining : $1,594,327
Pius Suter (1 Way Contract) $1,696,000 (5)
-Salary Remaining : $1,522,939
-Salary Average : $1,696,000
-Salary Average Remaining : $1,522,939
Michael McLeod $1,000,000 (3)
-Salary Remaining : $897,959
-Salary Average : $1,000,000
-Salary Average Remaining : $897,959
Wyatt Kaiser $916,667 (3)
-Salary Remaining : $823,130
-Salary Average : $916,667
-Salary Average Remaining : $823,130
Ryker Evans $897,500 (1)
-Salary Remaining : $805,918
-Salary Average : $897,500
-Salary Average Remaining : $805,918
Dawson Mercer $894,167 (1)
-Salary Remaining : $802,925
-Salary Average : $894,167
-Salary Average Remaining : $802,925
Daniel Sprong $750,000 (1)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Cameron Hughes $750,000 (1)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Total Pro Players20
Salary Commitment
Year 2024 : $74,276,591
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500
Salary Average Commitment
Year 2024 : $74,276,592
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500
Salary Cap with 1 Way Contract
Year 2024 : $74,276,592
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500

Farm Players Salaries

Marc Del Gaizo $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Josh Lopina $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Georgii Merkulov $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
William Dufour $859,167 (1)
Salary Remaining : $771,497
Salary Average : $859,167
Salary Average Remaining : $771,497
Remi Poirier $836,667 (1)
Salary Remaining : $751,293
Salary Average : $836,667
Salary Average Remaining : $751,293
Josh Bloom $836,667 (3)
Salary Remaining : $751,293
Salary Average : $836,667
Salary Average Remaining : $751,293
Blake McLaughlin $830,725 (3)
Salary Remaining : $745,957
Salary Average : $830,725
Salary Average Remaining : $745,957
Luke Philp $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Walker Duehr $783,750 (2)
Salary Remaining : $703,776
Salary Average : $783,750
Salary Average Remaining : $703,776
Jackson Cates $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Benjamin Berard $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Chris Jandric $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jared Davidson $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Joseph Cecconi $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Joona Koppanen $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Cooper Black $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Tanner Fritz $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Matej Pekar $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jack Ahcan $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Markus Niemelainen $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Aidan Fulp $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players21
Salary Commitment
Year 2024 : $16,727,976
Year 2025 : $5,682,142
Year 2026 : $3,223,392
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,727,976
Year 2025 : $5,682,142
Year 2026 : $3,223,392
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$79,518,000
Pro Players Total Average Salaries$79,518,000
Farm Players Total Salaries$20,267,500
Farm Players Total Average Salaries$20,267,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$410,000
Pro Year To Date Expenses$8,114,080
Farm Year To Date Expenses$2,068,120
Pro Salary Cap Per Days$405,704
Pro Salary Cap To Date$8,114,080
Farm Salary Cap Per Days$103,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,689,960
Farm Estimated Season Revenue$3,901,500
Pro Remaining Season Days176
Pro Expenses Per Days$405,704
Pro Estimated Expenses$71,403,904
Farm Remaining Season Days176
Farm Expenses Per Days$103,406
Farm Estimated Expenses$18,199,456
Estimated Season Expenses$89,603,360
Estimated Season Salary Cap$79,927,984
Estimate Under Maximum Salary Cap of $83,500,000$3,572,016
Estimate Over Minimum Salary Cap of $63,500,000 $16,427,984
Current Bank Account$35,831,944
Projected Bank Account$56,820,044

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,454,000 (1)
-Salary Remaining : $7,591,347
-Salary Average : $8,454,000
-Salary Average Remaining : $7,591,347
Tomas Hertl (1 Way Contract) $7,812,000 (3)
-Salary Remaining : $7,014,857
-Salary Average : $7,812,000
-Salary Average Remaining : $7,014,857
Chris Kreider (1 Way Contract) $6,240,000 (2)
-Salary Remaining : $5,603,265
-Salary Average : $6,240,000
-Salary Average Remaining : $5,603,265
Adam Pelech (1 Way Contract) $5,980,000 (2)
-Salary Remaining : $5,369,796
-Salary Average : $5,980,000
-Salary Average Remaining : $5,369,796
Andrei Kuzmenko (1 Way Contract) $5,720,000 (3)
-Salary Remaining : $5,136,327
-Salary Average : $5,720,000
-Salary Average Remaining : $5,136,327
Jean-Gabriel Pageau (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $4,759,184
-Salary Average : $5,300,000
-Salary Average Remaining : $4,759,184
Bryan Rust (1 Way Contract) $4,971,250 (1)
-Salary Remaining : $4,463,980
-Salary Average : $4,971,250
-Salary Average Remaining : $4,463,980
Michael Bunting (1 Way Contract) $4,635,000 (2)
-Salary Remaining : $4,162,041
-Salary Average : $4,635,000
-Salary Average Remaining : $4,162,041
Connor Murphy (1 Way Contract) $4,180,000 (3)
-Salary Remaining : $3,753,469
-Salary Average : $4,180,000
-Salary Average Remaining : $3,753,469
Warren Foegele (1 Way Contract) $3,955,000 (2)
-Salary Remaining : $3,551,429
-Salary Average : $3,955,000
-Salary Average Remaining : $3,551,429
Nino Niederreiter (1 Way Contract) $3,920,000 (1)
-Salary Remaining : $3,520,000
-Salary Average : $3,920,000
-Salary Average Remaining : $3,520,000
Brandon Carlo (1 Way Contract) $3,895,000 (1)
-Salary Remaining : $3,497,551
-Salary Average : $3,895,000
-Salary Average Remaining : $3,497,551
Ian Cole (1 Way Contract) $2,883,000 (2)
-Salary Remaining : $2,588,816
-Salary Average : $2,883,000
-Salary Average Remaining : $2,588,816
Brayden McNabb (1 Way Contract) $2,679,000 (2)
-Salary Remaining : $2,405,633
-Salary Average : $2,679,000
-Salary Average Remaining : $2,405,633
Garnet Hathaway (1 Way Contract) $2,232,500 (3)
-Salary Remaining : $2,004,694
-Salary Average : $2,232,500
-Salary Average Remaining : $2,004,694
Vincent Desharnais (1 Way Contract) $2,060,000 (2)
-Salary Remaining : $1,849,796
-Salary Average : $2,060,000
-Salary Average Remaining : $1,849,796
Brendan Smith $1,034,000 (1)
-Salary Remaining : $928,490
-Salary Average : $1,034,000
-Salary Average Remaining : $928,490
Connor Ingram $971,250 (1)
-Salary Remaining : $872,143
-Salary Average : $971,250
-Salary Average Remaining : $872,143
Clay Stevenson $925,000 (2)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Michael Carcone $883,500 (3)
-Salary Remaining : $793,347
-Salary Average : $883,500
-Salary Average Remaining : $793,347
Ryan Poehling $787,500 (3)
-Salary Remaining : $707,143
-Salary Average : $787,500
-Salary Average Remaining : $707,143
Total Pro Players21
Salary Commitment
Year 2024 : $79,518,000
Year 2025 : $56,272,500
Year 2026 : $21,615,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $79,518,000
Year 2025 : $56,272,500
Year 2026 : $21,615,500
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $79,518,000
Year 2025 : $56,272,500
Year 2026 : $21,615,500
Year 2027 : $0

Farm Players Salaries

Arvid Soderblom $1,001,000 (3)
Salary Remaining : $898,857
Salary Average : $1,001,000
Salary Average Remaining : $898,857
David Rittich $1,000,000 (1)
Salary Remaining : $897,959
Salary Average : $1,000,000
Salary Average Remaining : $897,959
Kyle Keyser $962,000 (2)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Isaak Phillips $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Jayden Struble $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Brian Halonen $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Reid Schaefer $918,333 (3)
Salary Remaining : $824,626
Salary Average : $918,333
Salary Average Remaining : $824,626
Tyler Kleven $916,667 (3)
Salary Remaining : $823,130
Salary Average : $916,667
Salary Average Remaining : $823,130
Hudson Fasching $883,500 (3)
Salary Remaining : $793,347
Salary Average : $883,500
Salary Average Remaining : $793,347
Nathan Todd $868,000 (1)
Salary Remaining : $779,429
Salary Average : $868,000
Salary Average Remaining : $779,429
Parker Wotherspoon $840,000 (2)
Salary Remaining : $754,286
Salary Average : $840,000
Salary Average Remaining : $754,286
Brett Harrison $836,667 (3)
Salary Remaining : $751,293
Salary Average : $836,667
Salary Average Remaining : $751,293
Reece Newkirk $828,333 (1)
Salary Remaining : $743,809
Salary Average : $828,333
Salary Average Remaining : $743,809
Adam Ginning $819,000 (3)
Salary Remaining : $735,429
Salary Average : $819,000
Salary Average Remaining : $735,429
Mitchell Chaffee $800,000 (1)
Salary Remaining : $718,367
Salary Average : $800,000
Salary Average Remaining : $718,367
Jordan Oesterle $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Sam Gagner $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Trevor Carrick $767,250 (2)
Salary Remaining : $688,959
Salary Average : $767,250
Salary Average Remaining : $688,959
Jacob MacDonald $751,750 (2)
Salary Remaining : $675,041
Salary Average : $751,750
Salary Average Remaining : $675,041
Jayson Megna $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Dmitry Zlodeyev $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Ryan Carpenter $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Austin Czarnik $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
T.J. Tynan $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players24
Salary Commitment
Year 2024 : $20,267,500
Year 2025 : $10,371,167
Year 2026 : $5,375,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,267,500
Year 2025 : $10,371,167
Year 2026 : $5,375,167
Year 2027 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$8,890,830
Farm
Home Games Left38
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$325,125

Expense

Pro Players Total Salaries$68,015,166
Pro Players Total Average Salaries$68,015,166
Farm Players Total Salaries$19,854,042
Farm Players Total Average Salaries$19,854,042
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,938,775
Farm Year To Date Expenses$1,947,110
Pro Salary Cap Per Days$335,537
Pro Salary Cap To Date$6,726,412
Farm Salary Cap Per Days$101,296
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$112,617,180
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days176
Pro Expenses Per Days$347,016
Pro Estimated Expenses$61,074,816
Farm Remaining Season Days176
Farm Expenses Per Days$101,296
Farm Estimated Expenses$17,828,096
Estimated Season Expenses$78,902,912
Estimated Season Salary Cap$65,780,924
Estimate Under Maximum Salary Cap of $83,500,000$17,719,076
Estimate Over Minimum Salary Cap of $63,500,000 $2,280,924
Current Bank Account$54,428,059
Projected Bank Account$92,260,577

Pro Players Salaries

Tim Stutzle (1 Way Contract) $7,392,500 (5)
-Salary Remaining : $6,638,163
-Salary Average : $7,392,500
-Salary Average Remaining : $6,638,163
Clayton Keller (1 Way Contract) $6,792,500 (3)
-Salary Remaining : $6,099,388
-Salary Average : $6,792,500
-Salary Average Remaining : $6,099,388
Damon Severson (1 Way Contract) $6,187,500 (2)
-Salary Remaining : $5,556,122
-Salary Average : $6,187,500
-Salary Average Remaining : $5,556,122
Adrian Kempe (1 Way Contract) $5,775,000 (5)
-Salary Remaining : $5,185,714
-Salary Average : $5,775,000
-Salary Average Remaining : $5,185,714
Jakob Silfverberg (1 Way Contract) $5,250,000 (1)
-1 Way Contract Salary Cap : $4,125,000
-1 Way Contract Salary Cap Remaining : $3,704,082
-Salary Remaining : $4,714,286
-Salary Average : $5,250,000
-Salary Average Remaining : $4,714,286
Kyle Palmieri (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,265,306
-Salary Average : $4,750,000
-Salary Average Remaining : $4,265,306
Brenden Dillon (1 Way Contract) $3,666,000 (2)
-Salary Remaining : $3,291,918
-Salary Average : $3,666,000
-Salary Average Remaining : $3,291,918
Marc-Andre Fleury (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,142,857
-Salary Average : $3,500,000
-Salary Average Remaining : $3,142,857
Cody Ceci (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $3,035,102
-Salary Average : $3,380,000
-Salary Average Remaining : $3,035,102
Dylan DeMelo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,828,571
-Salary Average : $3,150,000
-Salary Average Remaining : $2,828,571
Alex Nedeljkovic (1 Way Contract) $3,120,000 (3)
-Salary Remaining : $2,801,633
-Salary Average : $3,120,000
-Salary Average Remaining : $2,801,633
Henri Jokiharju (1 Way Contract) $2,375,000 (3)
-Salary Remaining : $2,132,653
-Salary Average : $2,375,000
-Salary Average Remaining : $2,132,653
Jake Bean (1 Way Contract) $2,216,666 (2)
-1 Way Contract Salary Cap : $1,091,666
-1 Way Contract Salary Cap Remaining : $980,272
-Salary Remaining : $1,990,476
-Salary Average : $2,216,666
-Salary Average Remaining : $1,990,476
Morgan Barron (1 Way Contract) $1,525,500 (5)
-Salary Remaining : $1,369,837
-Salary Average : $1,525,500
-Salary Average Remaining : $1,369,837
Dylan Samberg (1 Way Contract) $1,442,000 (5)
-Salary Remaining : $1,294,857
-Salary Average : $1,442,000
-Salary Average Remaining : $1,294,857
Anthony Beauvillier (1 Way Contract) $1,437,500 (5)
-Salary Remaining : $1,290,816
-Salary Average : $1,437,500
-Salary Average Remaining : $1,290,816
Nils Hoglander (1 Way Contract) $1,155,000 (5)
-Salary Remaining : $1,037,143
-Salary Average : $1,155,000
-Salary Average Remaining : $1,037,143
Kasperi Kapanen (1 Way Contract) $1,150,000 (5)
-Salary Remaining : $1,032,653
-Salary Average : $1,150,000
-Salary Average Remaining : $1,032,653
Justin Danforth $975,000 (2)
-Salary Remaining : $875,510
-Salary Average : $975,000
-Salary Average Remaining : $875,510
Matty Beniers $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Mason McTavish $925,000 (2)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Philip Tomasino $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Total Pro Players22
Salary Commitment
Year 2024 : $68,015,166
Year 2025 : $50,885,166
Year 2026 : $32,165,000
Year 2027 : $19,877,500
Salary Average Commitment
Year 2024 : $68,015,166
Year 2025 : $50,885,166
Year 2026 : $32,165,000
Year 2027 : $19,877,500
Salary Cap with 1 Way Contract
Year 2024 : $65,765,168
Year 2025 : $49,760,168
Year 2026 : $32,165,000
Year 2027 : $19,877,500

Farm Players Salaries

Jansen Harkins $1,439,820 (1)
Salary Remaining : $1,292,900
Salary Average : $1,439,820
Salary Average Remaining : $1,292,900
Jack LaFontaine $956,454 (2)
Salary Remaining : $858,857
Salary Average : $956,454
Salary Average Remaining : $858,857
Michal Teply $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Nico Myatovic $925,000 (4)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Aleksandr Kisakov $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Karl Henriksson $896,100 (3)
Salary Remaining : $804,661
Salary Average : $896,100
Salary Average Remaining : $804,661
Alex Beaucage $878,333 (1)
Salary Remaining : $788,707
Salary Average : $878,333
Salary Average Remaining : $788,707
Daniel Torgersson $867,500 (1)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Tyler Boucher $863,334 (3)
Salary Remaining : $775,239
Salary Average : $863,334
Salary Average Remaining : $775,239
Nick DeSimone $861,625 (1)
Salary Remaining : $773,704
Salary Average : $861,625
Salary Average Remaining : $773,704
Artem Guryev $860,000 (3)
Salary Remaining : $772,245
Salary Average : $860,000
Salary Average Remaining : $772,245
Henri Nikkanen $859,167 (1)
Salary Remaining : $771,497
Salary Average : $859,167
Salary Average Remaining : $771,497
William Trudeau $859,167 (1)
Salary Remaining : $771,497
Salary Average : $859,167
Salary Average Remaining : $771,497
Isaac Poulter $836,875 (3)
Salary Remaining : $751,480
Salary Average : $836,875
Salary Average Remaining : $751,480
Tanner Dickinson $826,667 (3)
Salary Remaining : $742,313
Salary Average : $826,667
Salary Average Remaining : $742,313
Samuel Bolduc $824,000 (3)
Salary Remaining : $739,918
Salary Average : $824,000
Salary Average Remaining : $739,918
Zach Jordan $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Zach Berzolla $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Mitchell Hoelscher $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Tarun Fizer $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Travis Howe $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Cooper Walker $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Ty Glover $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players23
Salary Commitment
Year 2024 : $19,854,042
Year 2025 : $7,913,430
Year 2026 : $6,031,976
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $19,854,042
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 - 1,421 - 71.07%
Level 2: 4000 - $140 - 2,776 - 69.39%
Level 3: 5000 - $90 - 3,537 - 70.74%
Level 4: 6000 - $49 - 4,366 - 72.77%
Luxury : 1000 - $295 - 703 - 70.30%
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 Left38
Average Attendance - %12,803 - 71.13%
Average Income per Game$2,094,074
Year to Date Revenue$6,282,222
Farm
Home Games Left38
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$325,125

Expense

Pro Players Total Salaries$66,075,450
Pro Players Total Average Salaries$66,075,450
Farm Players Total Salaries$21,490,778
Farm Players Total Average Salaries$21,490,778
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,827,916
Farm Year To Date Expenses$2,015,583
Pro Salary Cap Per Days$331,380
Pro Salary Cap To Date$6,736,077
Farm Salary Cap Per Days$109,647
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$79,574,812
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days176
Pro Expenses Per Days$337,120
Pro Estimated Expenses$59,333,120
Farm Remaining Season Days176
Farm Expenses Per Days$109,647
Farm Estimated Expenses$19,297,872
Estimated Season Expenses$78,630,992
Estimated Season Salary Cap$65,058,957
Estimate Under Maximum Salary Cap of $83,500,000$18,441,043
Estimate Over Minimum Salary Cap of $63,500,000 $1,558,957
Current Bank Account$19,406,797
Projected Bank Account$24,468,867

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (1)
-Salary Remaining : $8,844,898
-Salary Average : $9,850,000
-Salary Average Remaining : $8,844,898
James van Riemsdyk (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,285,714
-Salary Average : $7,000,000
-Salary Average Remaining : $6,285,714
Matt Boldy (1 Way Contract) $6,650,000 (5)
-Salary Remaining : $5,971,429
-Salary Average : $6,650,000
-Salary Average Remaining : $5,971,429
Andrew Mangiapane (1 Way Contract) $6,380,000 (5)
-Salary Remaining : $5,728,980
-Salary Average : $6,380,000
-Salary Average Remaining : $5,728,980
Oliver Bjorkstrand (1 Way Contract) $5,670,000 (3)
-Salary Remaining : $5,091,429
-Salary Average : $5,670,000
-Salary Average Remaining : $5,091,429
Mikael Backlund (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $4,804,082
-Salary Average : $5,350,000
-Salary Average Remaining : $4,804,082
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,489,796
-Salary Average : $5,000,000
-Salary Average Remaining : $4,489,796
Evgenii Dadonov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,489,796
-Salary Average : $5,000,000
-Salary Average Remaining : $4,489,796
Chris Driedger $3,955,000 (1)
-Salary Remaining : $3,551,429
-Salary Average : $3,955,000
-Salary Average Remaining : $3,551,429
Joel Armia (1 Way Contract) $3,298,000 (2)
-Salary Remaining : $2,961,469
-Salary Average : $3,298,000
-Salary Average Remaining : $2,961,469
Oliver Kylington $2,500,000 (2)
-Salary Remaining : $2,244,898
-Salary Average : $2,500,000
-Salary Average Remaining : $2,244,898
Kevin Rooney (1 Way Contract) $1,261,000 (2)
-1 Way Contract Salary Cap : $136,000
-1 Way Contract Salary Cap Remaining : $122,122
-Salary Remaining : $1,132,327
-Salary Average : $1,261,000
-Salary Average Remaining : $1,132,327
Owen Power $925,000 (2)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Robin Salo $876,200 (2)
-Salary Remaining : $786,792
-Salary Average : $876,200
-Salary Average Remaining : $786,792
MacKenzie Entwistle $860,250 (2)
-Salary Remaining : $772,469
-Salary Average : $860,250
-Salary Average Remaining : $772,469
Paul LaDue $750,000 (1)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Riley Stillman $750,000 (1)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Hudson Elynuik $0 (0)
Total Pro Players18
Salary Commitment
Year 2024 : $66,075,450
Year 2025 : $40,420,450
Year 2026 : $18,700,000
Year 2027 : $13,030,000
Salary Average Commitment
Year 2024 : $66,075,450
Year 2025 : $40,420,450
Year 2026 : $18,700,000
Year 2027 : $13,030,000
Salary Cap with 1 Way Contract
Year 2024 : $64,950,450
Year 2025 : $39,295,450
Year 2026 : $18,700,000
Year 2027 : $13,030,000

Farm Players Salaries

William Lockwood $962,000 (1)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Yaroslav Askarov $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Cole Schwindt $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Aliaksei Protas $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Connor Bedard $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
David Jiricek $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Sean Farrell $897,500 (3)
Salary Remaining : $805,918
Salary Average : $897,500
Salary Average Remaining : $805,918
Gustav Olofsson $883,500 (2)
Salary Remaining : $793,347
Salary Average : $883,500
Salary Average Remaining : $793,347
Felix Sandstrom $870,000 (1)
Salary Remaining : $781,224
Salary Average : $870,000
Salary Average Remaining : $781,224
Brennan Othmann $863,334 (3)
Salary Remaining : $775,239
Salary Average : $863,334
Salary Average Remaining : $775,239
Adam Sykora $838,333 (3)
Salary Remaining : $752,789
Salary Average : $838,333
Salary Average Remaining : $752,789
Joshua Roy $835,000 (3)
Salary Remaining : $749,796
Salary Average : $835,000
Salary Average Remaining : $749,796
Danil Gushchin $828,334 (1)
Salary Remaining : $743,810
Salary Average : $828,334
Salary Average Remaining : $743,810
Jan Mysak $828,333 (1)
Salary Remaining : $743,809
Salary Average : $828,333
Salary Average Remaining : $743,809
Mikhail Abramov $809,444 (1)
Salary Remaining : $726,848
Salary Average : $809,444
Salary Average Remaining : $726,848
Matthew Strome $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jordan Papirny $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Kristian Reichel $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Libor Hajek $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Shawn Element $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Samuel Houde $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Matteo Pietroniro $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Tobias Bjornfot $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Tyson Feist $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Benoit-Olivier Groulx $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Ryan MacKinnon $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players26
Salary Commitment
Year 2024 : $21,490,778
Year 2025 : $9,917,667
Year 2026 : $6,784,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $21,490,778
Year 2025 : $9,917,667
Year 2026 : $6,784,167
Year 2027 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left39
Average Attendance - %14,220 - 79.00%
Average Income per Game$2,341,252
Year to Date Revenue$4,682,504
Farm
Home Games Left39
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$216,750

Expense

Pro Players Total Salaries$70,433,753
Pro Players Total Average Salaries$70,433,754
Farm Players Total Salaries$22,214,838
Farm Players Total Average Salaries$22,214,838
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$232,500
Pro Year To Date Expenses$7,129,113
Farm Year To Date Expenses$2,324,820
Pro Salary Cap Per Days$347,876
Pro Salary Cap To Date$6,899,520
Farm Salary Cap Per Days$113,341
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,308,828
Farm Estimated Season Revenue$4,226,625
Pro Remaining Season Days176
Pro Expenses Per Days$359,356
Pro Estimated Expenses$63,246,656
Farm Remaining Season Days176
Farm Expenses Per Days$113,341
Farm Estimated Expenses$19,948,016
Estimated Season Expenses$83,194,672
Estimated Season Salary Cap$68,358,196
Estimate Under Maximum Salary Cap of $83,500,000$15,141,804
Estimate Over Minimum Salary Cap of $63,500,000 $4,858,196
Current Bank Account$24,762,503
Projected Bank Account$37,103,284

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $7,004,082
-Salary Average : $7,800,000
-Salary Average Remaining : $7,004,082
Ryan Suter (1 Way Contract) $7,538,461 (1)
-Salary Remaining : $6,769,230
-Salary Average : $7,538,462
-Salary Average Remaining : $6,769,231
Cole Caufield (1 Way Contract) $7,457,500 (5)
-Salary Remaining : $6,696,531
-Salary Average : $7,457,500
-Salary Average Remaining : $6,696,531
Dmitry Orlov (1 Way Contract) $7,440,000 (2)
-Salary Remaining : $6,680,816
-Salary Average : $7,440,000
-Salary Average Remaining : $6,680,816
Torey Krug (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,836,735
-Salary Average : $6,500,000
-Salary Average Remaining : $5,836,735
Gabriel Vilardi (1 Way Contract) $4,800,000 (4)
-Salary Remaining : $4,310,204
-Salary Average : $4,800,000
-Salary Average Remaining : $4,310,204
Mikhail Sergachev (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $4,094,694
-Salary Average : $4,560,000
-Salary Average Remaining : $4,094,694
Sean Walker (1 Way Contract) $3,420,000 (5)
-Salary Remaining : $3,071,020
-Salary Average : $3,420,000
-Salary Average Remaining : $3,071,020
Adam Erne (1 Way Contract) $2,283,750 (2)
-1 Way Contract Salary Cap : $1,158,750
-1 Way Contract Salary Cap Remaining : $1,040,510
-Salary Remaining : $2,050,714
-Salary Average : $2,283,750
-Salary Average Remaining : $2,050,714
Alexis Lafreniere (1 Way Contract) $2,208,750 (5)
-Salary Remaining : $1,983,367
-Salary Average : $2,208,750
-Salary Average Remaining : $1,983,367
Luke Kunin (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,975,510
-Salary Average : $2,200,000
-Salary Average Remaining : $1,975,510
Matt Benning (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,795,918
-Salary Average : $2,000,000
-Salary Average Remaining : $1,795,918
Max Comtois (1 Way Contract) $1,935,625 (3)
-1 Way Contract Salary Cap : $810,625
-1 Way Contract Salary Cap Remaining : $727,908
-Salary Remaining : $1,738,112
-Salary Average : $1,935,625
-Salary Average Remaining : $1,738,112
Pavel Dorofeyev (1 Way Contract) $1,743,250 (5)
-Salary Remaining : $1,565,367
-Salary Average : $1,743,250
-Salary Average Remaining : $1,565,367
Michael Rasmussen $1,499,000 (3)
-Salary Remaining : $1,346,041
-Salary Average : $1,499,000
-Salary Average Remaining : $1,346,041
Brett Howden $1,425,000 (2)
-Salary Remaining : $1,279,592
-Salary Average : $1,425,000
-Salary Average Remaining : $1,279,592
Rafael Harvey-Pinard (1 Way Contract) $1,155,000 (3)
-Salary Remaining : $1,037,143
-Salary Average : $1,155,000
-Salary Average Remaining : $1,037,143
Mathieu Joseph $971,250 (1)
-Salary Remaining : $872,143
-Salary Average : $971,250
-Salary Average Remaining : $872,143
Emil Bemstrom $962,000 (2)
-Salary Remaining : $863,837
-Salary Average : $962,000
-Salary Average Remaining : $863,837
Matthew Knies $925,000 (3)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Samuel Ersson $859,167 (1)
-Salary Remaining : $771,497
-Salary Average : $859,167
-Salary Average Remaining : $771,497
Calvin Pickard $750,000 (1)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Strauss Mann $0 (0)
Total Pro Players23
Salary Commitment
Year 2024 : $70,433,753
Year 2025 : $52,514,875
Year 2026 : $25,144,125
Year 2027 : $19,629,500
Salary Average Commitment
Year 2024 : $70,433,754
Year 2025 : $52,514,875
Year 2026 : $25,144,125
Year 2027 : $19,629,500
Salary Cap with 1 Way Contract
Year 2024 : $68,183,755
Year 2025 : $50,264,874
Year 2026 : $24,019,126
Year 2027 : $19,629,500

Farm Players Salaries

Kevin Bahl $987,000 (3)
Salary Remaining : $886,286
Salary Average : $987,000
Salary Average Remaining : $886,286
Brett Murray $962,000 (2)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Jordy Bellerive $962,000 (2)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Brendan Brisson $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Dylan Holloway $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Simon Edvinsson $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Mackie Samoskevich $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Nic Petan $912,713 (2)
Salary Remaining : $819,579
Salary Average : $912,713
Salary Average Remaining : $819,579
Yan Kuznetsov $870,000 (1)
Salary Remaining : $781,224
Salary Average : $870,000
Salary Average Remaining : $781,224
Carson Lambos $863,334 (3)
Salary Remaining : $775,239
Salary Average : $863,334
Salary Average Remaining : $775,239
Jesper Vikman $858,000 (3)
Salary Remaining : $770,449
Salary Average : $858,000
Salary Average Remaining : $770,449
Maxim Cajkovic $850,833 (3)
Salary Remaining : $764,013
Salary Average : $850,833
Salary Average Remaining : $764,013
Xavier Ouellet $848,125 (2)
Salary Remaining : $761,582
Salary Average : $848,125
Salary Average Remaining : $761,582
Daniil Chayka $847,500 (1)
Salary Remaining : $761,020
Salary Average : $847,500
Salary Average Remaining : $761,020
James Malatesta $841,666 (3)
Salary Remaining : $755,782
Salary Average : $841,666
Salary Average Remaining : $755,782
Elliot Desnoyers $825,000 (1)
Salary Remaining : $740,816
Salary Average : $825,000
Salary Average Remaining : $740,816
Jeremie Poirier $821,667 (1)
Salary Remaining : $737,823
Salary Average : $821,667
Salary Average Remaining : $737,823
Matt Rempe $820,000 (1)
Salary Remaining : $736,327
Salary Average : $820,000
Salary Average Remaining : $736,327
Riley Sutter $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Jesse Ylonen $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Derrick Pouliot $798,000 (1)
Salary Remaining : $716,571
Salary Average : $798,000
Salary Average Remaining : $716,571
Zayde Wisdom $797,500 (1)
Salary Remaining : $716,122
Salary Average : $797,500
Salary Average Remaining : $716,122
Casey Fitzgerald $787,500 (1)
Salary Remaining : $707,143
Salary Average : $787,500
Salary Average Remaining : $707,143
Collin Delia $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Nikolai Knyzhov $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Damien Giroux $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players26
Salary Commitment
Year 2024 : $22,214,838
Year 2025 : $12,872,671
Year 2026 : $7,687,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,214,838
Year 2025 : $12,872,671
Year 2026 : $7,687,833
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$11,854,440
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$75,122,533
Pro Players Total Average Salaries$75,122,533
Farm Players Total Salaries$16,125,000
Farm Players Total Average Salaries$16,125,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,624,722
Farm Year To Date Expenses$1,617,374
Pro Salary Cap Per Days$370,778
Pro Salary Cap To Date$7,462,602
Farm Salary Cap Per Days$82,270
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days176
Pro Expenses Per Days$383,278
Pro Estimated Expenses$67,456,928
Farm Remaining Season Days176
Farm Expenses Per Days$82,270
Farm Estimated Expenses$14,479,520
Estimated Season Expenses$81,936,448
Estimated Season Salary Cap$72,719,530
Estimate Under Maximum Salary Cap of $83,500,000$10,780,470
Estimate Over Minimum Salary Cap of $63,500,000 $9,219,530
Current Bank Account$94,405,667
Projected Bank Account$126,132,664

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,356,000 (5)
-Salary Remaining : $11,993,143
-Salary Average : $13,356,000
-Salary Average Remaining : $11,993,143
Morgan Rielly (1 Way Contract) $7,275,000 (2)
-Salary Remaining : $6,532,653
-Salary Average : $7,275,000
-Salary Average Remaining : $6,532,653
John Gibson (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $5,746,939
-Salary Average : $6,400,000
-Salary Average Remaining : $5,746,939
Zach Hyman (1 Way Contract) $5,555,000 (2)
-Salary Remaining : $4,988,163
-Salary Average : $5,555,000
-Salary Average Remaining : $4,988,163
Ryan Pulock (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $4,669,388
-Salary Average : $5,200,000
-Salary Average Remaining : $4,669,388
Elias Lindholm (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $4,355,102
-Salary Average : $4,850,000
-Salary Average Remaining : $4,355,102
Ryan Strome (1 Way Contract) $4,770,000 (3)
-Salary Remaining : $4,283,265
-Salary Average : $4,770,000
-Salary Average Remaining : $4,283,265
Samuel Girard (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,265,306
-Salary Average : $4,750,000
-Salary Average Remaining : $4,265,306
Devon Toews (1 Way Contract) $4,346,000 (3)
-Salary Remaining : $3,902,531
-Salary Average : $4,346,000
-Salary Average Remaining : $3,902,531
Alex Iafallo (1 Way Contract) $3,920,000 (2)
-Salary Remaining : $3,520,000
-Salary Average : $3,920,000
-Salary Average Remaining : $3,520,000
Erik Cernak (1 Way Contract) $2,802,500 (1)
-Salary Remaining : $2,516,531
-Salary Average : $2,802,500
-Salary Average Remaining : $2,516,531
Teddy Blueger (1 Way Contract) $2,141,700 (1)
-Salary Remaining : $1,923,159
-Salary Average : $2,141,700
-Salary Average Remaining : $1,923,159
Martin Jones (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $775,000
-1 Way Contract Salary Cap Remaining : $695,918
-Salary Remaining : $1,706,122
-Salary Average : $1,900,000
-Salary Average Remaining : $1,706,122
Tomas Nosek (Out of Payroll) $1,325,000 (2)
-Salary Remaining : $1,189,796
-Salary Average : $1,325,000
-Salary Average Remaining : $1,189,796
Carter Mazur $905,833 (3)
-Salary Remaining : $813,401
-Salary Average : $905,833
-Salary Average Remaining : $813,401
Ty Emberson $893,000 (3)
-Salary Remaining : $801,878
-Salary Average : $893,000
-Salary Average Remaining : $801,878
David Gustafsson $876,500 (2)
-Salary Remaining : $787,061
-Salary Average : $876,500
-Salary Average Remaining : $787,061
Arnaud Durandeau $807,750 (2)
-Salary Remaining : $725,327
-Salary Average : $807,750
-Salary Average Remaining : $725,327
Hunter Shepard $798,250 (2)
-Salary Remaining : $716,796
-Salary Average : $798,250
-Salary Average Remaining : $716,796
Taylor Ward $750,000 (2)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Jonah Gadjovich $750,000 (3)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Michael Eyssimont $750,000 (1)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Total Pro Players22
Salary Commitment
Year 2024 : $75,122,533
Year 2025 : $56,278,333
Year 2026 : $25,020,833
Year 2027 : $13,356,000
Salary Average Commitment
Year 2024 : $75,122,533
Year 2025 : $56,278,333
Year 2026 : $25,020,833
Year 2027 : $13,356,000
Salary Cap with 1 Way Contract
Year 2024 : $73,997,533
Year 2025 : $56,278,333
Year 2026 : $25,020,833
Year 2027 : $13,356,000

Farm Players Salaries

Marcel Marcel $925,000 (4)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Mason Primeau $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Chase Wouters $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Oskar Olausson $894,167 (1)
Salary Remaining : $802,925
Salary Average : $894,167
Salary Average Remaining : $802,925
Filip Johansson $883,750 (2)
Salary Remaining : $793,571
Salary Average : $883,750
Salary Average Remaining : $793,571
Caedan Bankier $867,500 (3)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Connor Carrick $832,000 (1)
Salary Remaining : $747,102
Salary Average : $832,000
Salary Average Remaining : $747,102
Trent Miner $828,333 (3)
Salary Remaining : $743,809
Salary Average : $828,333
Salary Average Remaining : $743,809
Sheldon Dries $794,250 (1)
Salary Remaining : $713,204
Salary Average : $794,250
Salary Average Remaining : $713,204
Sam Malinski $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jake Massie $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Dylan Wells $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Justin Kirkland $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jermaine Loewen $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Hunter Drew $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Lucas Condotta $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Samuel Morton $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Colin Felix $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Will MacKinnon $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jacob Peterson $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players20
Salary Commitment
Year 2024 : $16,125,000
Year 2025 : $5,754,583
Year 2026 : $4,120,833
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $16,125,000
Year 2025 : $5,754,583
Year 2026 : $4,120,833
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 Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$8,890,830
Farm
Home Games Left38
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$325,125

Expense

Pro Players Total Salaries$73,552,143
Pro Players Total Average Salaries$73,552,143
Farm Players Total Salaries$16,133,117
Farm Players Total Average Salaries$16,133,117
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,268,919
Farm Year To Date Expenses$1,619,017
Pro Salary Cap Per Days$375,266
Pro Salary Cap To Date$7,268,919
Farm Salary Cap Per Days$82,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$112,617,180
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days176
Pro Expenses Per Days$375,266
Pro Estimated Expenses$66,046,816
Farm Remaining Season Days176
Farm Expenses Per Days$82,312
Farm Estimated Expenses$14,486,912
Estimated Season Expenses$80,533,728
Estimated Season Salary Cap$73,315,735
Estimate Under Maximum Salary Cap of $83,500,000$10,184,265
Estimate Over Minimum Salary Cap of $63,500,000 $9,815,735
Current Bank Account$43,638,019
Projected Bank Account$79,839,721

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (1)
-Salary Remaining : $10,446,857
-Salary Average : $11,634,000
-Salary Average Remaining : $10,446,857
Seth Jones (1 Way Contract) $10,070,000 (4)
-Salary Remaining : $9,042,449
-Salary Average : $10,070,000
-Salary Average Remaining : $9,042,449
Filip Forsberg (1 Way Contract) $9,010,000 (4)
-Salary Remaining : $8,090,612
-Salary Average : $9,010,000
-Salary Average Remaining : $8,090,612
Alex Pietrangelo (1 Way Contract) $8,096,000 (3)
-Salary Remaining : $7,269,878
-Salary Average : $8,096,000
-Salary Average Remaining : $7,269,878
Alex DeBrincat (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $6,510,204
-Salary Average : $7,250,000
-Salary Average Remaining : $6,510,204
T.J. Oshie (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $5,163,265
-Salary Average : $5,750,000
-Salary Average Remaining : $5,163,265
Elvis Merzlikins (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $3,771,429
-Salary Average : $4,200,000
-Salary Average Remaining : $3,771,429
Colton Sissons (1 Way Contract) $2,857,143 (1)
-Salary Remaining : $2,565,598
-Salary Average : $2,857,143
-Salary Average Remaining : $2,565,598
Noah Cates $2,493,750 (3)
-Salary Remaining : $2,239,286
-Salary Average : $2,493,750
-Salary Average Remaining : $2,239,286
Jake Evans $1,802,000 (5)
-Salary Remaining : $1,618,122
-Salary Average : $1,802,000
-Salary Average Remaining : $1,618,122
Ty Dellandrea $1,235,000 (5)
-Salary Remaining : $1,108,980
-Salary Average : $1,235,000
-Salary Average Remaining : $1,108,980
Casey DeSmith (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $897,959
-Salary Average : $1,000,000
-Salary Average Remaining : $897,959
Dustin Wolf $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Patrick Giles $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Brayden Tracey $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Karson Kuhlman $806,000 (3)
-Salary Remaining : $723,755
-Salary Average : $806,000
-Salary Average Remaining : $723,755
Michael McCarron $798,250 (2)
-Salary Remaining : $716,796
-Salary Average : $798,250
-Salary Average Remaining : $716,796
Robert Bortuzzo (1 Way Contract) $775,000 (1)
-Salary Remaining : $695,918
-Salary Average : $775,000
-Salary Average Remaining : $695,918
Kale Clague $750,000 (1)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Dennis Cholowski $750,000 (1)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Noah Juulsen $750,000 (1)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Brad Hunt $750,000 (1)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Total Pro Players22
Salary Commitment
Year 2024 : $73,552,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000
Salary Average Commitment
Year 2024 : $73,552,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000
Salary Cap with 1 Way Contract
Year 2024 : $73,552,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000

Farm Players Salaries

Vladislav Firstov $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Dmitri Voronkov $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Timur Ibragimov $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Bogdan Trineyev $859,167 (3)
Salary Remaining : $771,497
Salary Average : $859,167
Salary Average Remaining : $771,497
Gavin White $857,500 (3)
Salary Remaining : $770,000
Salary Average : $857,500
Salary Average Remaining : $770,000
Ryan Hofer $851,667 (3)
Salary Remaining : $764,762
Salary Average : $851,667
Salary Average Remaining : $764,762
Oskar Back $850,833 (1)
Salary Remaining : $764,013
Salary Average : $850,833
Salary Average Remaining : $764,013
John Hayden $808,500 (2)
Salary Remaining : $726,000
Salary Average : $808,500
Salary Average Remaining : $726,000
Gage Quinney $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Billy Sweezey $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Keith Petruzzelli $768,450 (2)
Salary Remaining : $690,037
Salary Average : $768,450
Salary Average Remaining : $690,037
Gustavs Grigals $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Riley Duran $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Robert Mastrosimone $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Ryan Sandelin $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Cale Fleury $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jeremy McKenna $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Alex Green $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Austin Strand $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Anton Malmstrom $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
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 Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,845,900
Year to Date Revenue$5,691,800
Farm
Home Games Left39
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$216,750

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$7,977,706
Farm Year To Date Expenses$2,274,613
Pro Salary Cap Per Days$390,136
Pro Salary Cap To Date$7,748,123
Farm Salary Cap Per Days$118,193
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$110,990,100
Farm Estimated Season Revenue$4,226,625
Pro Remaining Season Days176
Pro Expenses Per Days$401,615
Pro Estimated Expenses$70,684,240
Farm Remaining Season Days176
Farm Expenses Per Days$118,193
Farm Estimated Expenses$20,801,968
Estimated Season Expenses$91,486,208
Estimated Season Salary Cap$78,780,059
Estimate Under Maximum Salary Cap of $83,500,000$4,719,941
Estimate Over Minimum Salary Cap of $63,500,000 $15,280,059
Current Bank Account$28,572,898
Projected Bank Account$52,303,415

Pro Players Salaries

Timo Meier (1 Way Contract) $9,240,000 (5)
-Salary Remaining : $8,297,143
-Salary Average : $9,240,000
-Salary Average Remaining : $8,297,143
J.T. Miller (1 Way Contract) $7,440,000 (5)
-Salary Remaining : $6,680,816
-Salary Average : $7,440,000
-Salary Average Remaining : $6,680,816
Jason Robertson (1 Way Contract) $7,362,500 (4)
-Salary Remaining : $6,611,224
-Salary Average : $7,362,500
-Salary Average Remaining : $6,611,224
Nazem Kadri (1 Way Contract) $6,510,000 (3)
-Salary Remaining : $5,845,714
-Salary Average : $6,510,000
-Salary Average Remaining : $5,845,714
Pavel Buchnevich (1 Way Contract) $6,090,000 (3)
-Salary Remaining : $5,468,571
-Salary Average : $6,090,000
-Salary Average Remaining : $5,468,571
Igor Shesterkin (1 Way Contract) $5,893,334 (3)
-Salary Remaining : $5,291,973
-Salary Average : $5,893,334
-Salary Average Remaining : $5,291,973
Noah Hanifin (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $4,444,898
-Salary Average : $4,950,000
-Salary Average Remaining : $4,444,898
Carter Verhaeghe (1 Way Contract) $4,416,667 (5)
-Salary Remaining : $3,965,987
-Salary Average : $4,416,667
-Salary Average Remaining : $3,965,987
Mikey Anderson (1 Way Contract) $4,207,500 (4)
-Salary Remaining : $3,778,163
-Salary Average : $4,207,500
-Salary Average Remaining : $3,778,163
Adam Larsson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,591,837
-Salary Average : $4,000,000
-Salary Average Remaining : $3,591,837
Tyson Barrie (1 Way Contract) $3,562,500 (2)
-Salary Remaining : $3,198,980
-Salary Average : $3,562,500
-Salary Average Remaining : $3,198,980
Nicholas Paul (1 Way Contract) $3,276,000 (2)
-Salary Remaining : $2,941,714
-Salary Average : $3,276,000
-Salary Average Remaining : $2,941,714
Ethan Bear (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $775,000
-1 Way Contract Salary Cap Remaining : $695,918
-Salary Remaining : $1,706,122
-Salary Average : $1,900,000
-Salary Average Remaining : $1,706,122
Owen Tippett (1 Way Contract) $1,650,000 (4)
-Salary Remaining : $1,481,633
-Salary Average : $1,650,000
-Salary Average Remaining : $1,481,633
Austin Watson (1 Way Contract) $1,410,000 (2)
-1 Way Contract Salary Cap : $285,000
-1 Way Contract Salary Cap Remaining : $255,918
-Salary Remaining : $1,266,122
-Salary Average : $1,410,000
-Salary Average Remaining : $1,266,122
Eeli Tolvanen $1,377,500 (3)
-Salary Remaining : $1,236,939
-Salary Average : $1,377,500
-Salary Average Remaining : $1,236,939
Ryan Donato (1 Way Contract) $1,236,000 (2)
-Salary Remaining : $1,109,878
-Salary Average : $1,236,000
-Salary Average Remaining : $1,109,878
Martin Pospisil $943,500 (1)
-Salary Remaining : $847,224
-Salary Average : $943,500
-Salary Average Remaining : $847,224
Scott Perunovich $869,500 (2)
-Salary Remaining : $780,776
-Salary Average : $869,500
-Salary Average Remaining : $780,776
Filip Gustavsson $826,875 (2)
-Salary Remaining : $742,500
-Salary Average : $826,875
-Salary Average Remaining : $742,500
Jake Walman $804,750 (1)
-Salary Remaining : $722,633
-Salary Average : $804,750
-Salary Average Remaining : $722,633
Stefan Noesen $750,000 (2)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Total Pro Players22
Salary Commitment
Year 2024 : $78,716,626
Year 2025 : $70,118,376
Year 2026 : $58,187,501
Year 2027 : $34,316,667
Salary Average Commitment
Year 2024 : $78,716,626
Year 2025 : $70,118,376
Year 2026 : $58,187,501
Year 2027 : $34,316,667
Salary Cap with 1 Way Contract
Year 2024 : $76,466,629
Year 2025 : $68,993,375
Year 2026 : $58,187,501
Year 2027 : $34,316,667

Farm Players Salaries

Nicolas Deslauriers $1,662,000 (1)
Salary Remaining : $1,492,408
Salary Average : $1,662,000
Salary Average Remaining : $1,492,408
Pheonix Copley $1,455,000 (1)
Salary Remaining : $1,306,531
Salary Average : $1,455,000
Salary Average Remaining : $1,306,531
Ross Johnston $1,056,000 (2)
Salary Remaining : $948,245
Salary Average : $1,056,000
Salary Average Remaining : $948,245
Jujhar Khaira $965,250 (1)
Salary Remaining : $866,755
Salary Average : $965,250
Salary Average Remaining : $866,755
Kurtis MacDermid $948,000 (2)
Salary Remaining : $851,265
Salary Average : $948,000
Salary Average Remaining : $851,265
Jesper Wallstedt $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Anthony Angello $883,500 (3)
Salary Remaining : $793,347
Salary Average : $883,500
Salary Average Remaining : $793,347
Mitchell Gibson $867,500 (1)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Eetu Liukas $867,500 (3)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Alexander Alexeyev $858,000 (3)
Salary Remaining : $770,449
Salary Average : $858,000
Salary Average Remaining : $770,449
Kaedan Korczak $849,750 (3)
Salary Remaining : $763,041
Salary Average : $849,750
Salary Average Remaining : $763,041
Isaiah Saville $849,667 (1)
Salary Remaining : $762,966
Salary Average : $849,667
Salary Average Remaining : $762,966
Devin Shore $841,000 (1)
Salary Remaining : $755,184
Salary Average : $841,000
Salary Average Remaining : $755,184
Aatu Raty $836,667 (1)
Salary Remaining : $751,293
Salary Average : $836,667
Salary Average Remaining : $751,293
Kyle Capobianco $813,750 (2)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Nick Caamano $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Reilly Walsh $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Albert Johansson $798,250 (3)
Salary Remaining : $716,796
Salary Average : $798,250
Salary Average Remaining : $716,796
Tye Felhaber $775,000 (2)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Mark Jankowski $767,250 (1)
Salary Remaining : $688,959
Salary Average : $767,250
Salary Average Remaining : $688,959
Will Butcher $767,250 (1)
Salary Remaining : $688,959
Salary Average : $767,250
Salary Average Remaining : $688,959
Chad Ruhwedel $752,000 (1)
Salary Remaining : $675,265
Salary Average : $752,000
Salary Average Remaining : $675,265
Justin Dowling $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Stephen Halliday $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Zac Dalpe $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Nathan Walker $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
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 Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$8,890,830
Farm
Home Games Left38
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$325,125

Expense

Pro Players Total Salaries$82,812,502
Pro Players Total Average Salaries$82,812,502
Farm Players Total Salaries$24,049,008
Farm Players Total Average Salaries$24,049,008
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,431,840
Farm Year To Date Expenses$2,472,400
Pro Salary Cap Per Days$422,513
Pro Salary Cap To Date$8,431,840
Farm Salary Cap Per Days$122,699
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$112,617,180
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days176
Pro Expenses Per Days$422,513
Pro Estimated Expenses$74,362,288
Farm Remaining Season Days176
Farm Expenses Per Days$122,699
Farm Estimated Expenses$21,595,024
Estimated Season Expenses$95,957,312
Estimated Season Salary Cap$82,794,128
Estimate Under Maximum Salary Cap of $83,500,000$705,872
Estimate Over Minimum Salary Cap of $63,500,000 $19,294,128
Current Bank Account$111,347,335
Projected Bank Account$132,125,453

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $7,632,653
-Salary Average : $8,500,000
-Salary Average Remaining : $7,632,653
Thomas Chabot (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $6,824,490
-Salary Average : $7,600,000
-Salary Average Remaining : $6,824,490
Andrei Svechnikov (1 Way Contract) $7,362,500 (3)
-Salary Remaining : $6,611,224
-Salary Average : $7,362,500
-Salary Average Remaining : $6,611,224
Dylan Cozens (1 Way Contract) $6,745,000 (5)
-Salary Remaining : $6,056,735
-Salary Average : $6,745,000
-Salary Average Remaining : $6,056,735
Hampus Lindholm (1 Way Contract) $6,240,000 (3)
-Salary Remaining : $5,603,265
-Salary Average : $6,240,000
-Salary Average Remaining : $5,603,265
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,387,755
-Salary Average : $6,000,000
-Salary Average Remaining : $5,387,755
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,387,755
-Salary Average : $6,000,000
-Salary Average Remaining : $5,387,755
Jacob Markstrom (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,387,755
-Salary Average : $6,000,000
-Salary Average Remaining : $5,387,755
Alex Tuch (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $4,265,306
-Salary Average : $4,750,000
-Salary Average Remaining : $4,265,306
Andrew Copp (1 Way Contract) $3,822,000 (3)
-Salary Remaining : $3,432,000
-Salary Average : $3,822,000
-Salary Average Remaining : $3,432,000
Boone Jenner (1 Way Contract) $3,675,000 (1)
-Salary Remaining : $3,300,000
-Salary Average : $3,675,000
-Salary Average Remaining : $3,300,000
Frank Vatrano (1 Way Contract) $3,540,500 (2)
-Salary Remaining : $3,179,224
-Salary Average : $3,540,500
-Salary Average Remaining : $3,179,224
MacKenzie Weegar (1 Way Contract) $3,412,500 (2)
-Salary Remaining : $3,064,286
-Salary Average : $3,412,500
-Salary Average Remaining : $3,064,286
Alexander Romanov (1 Way Contract) $2,375,000 (4)
-Salary Remaining : $2,132,653
-Salary Average : $2,375,000
-Salary Average Remaining : $2,132,653
Vladislav Namestnikov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,795,918
-Salary Average : $2,000,000
-Salary Average Remaining : $1,795,918
Lukas Dostal (1 Way Contract) $1,150,001 (5)
-Salary Remaining : $1,032,654
-Salary Average : $1,150,001
-Salary Average Remaining : $1,032,654
Evan Rodrigues $1,060,000 (3)
-Salary Remaining : $951,837
-Salary Average : $1,060,000
-Salary Average Remaining : $951,837
Trevor van Riemsdyk $902,500 (3)
-Salary Remaining : $810,408
-Salary Average : $902,500
-Salary Average Remaining : $810,408
Kaiden Guhle $863,334 (1)
-Salary Remaining : $775,239
-Salary Average : $863,334
-Salary Average Remaining : $775,239
Logan Stankoven $814,167 (3)
-Salary Remaining : $731,089
-Salary Average : $814,167
-Salary Average Remaining : $731,089
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

Robert Trivigno $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Hunter McKown $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Vasily Ponomarev $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Michael Milne $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Nico Sturm $909,090 (2)
Salary Remaining : $816,326
Salary Average : $909,090
Salary Average Remaining : $816,326
Mavrik Bourque $894,167 (1)
Salary Remaining : $802,925
Salary Average : $894,167
Salary Average Remaining : $802,925
A.J. Greer $892,500 (1)
Salary Remaining : $801,429
Salary Average : $892,500
Salary Average Remaining : $801,429
Michael Callahan $883,750 (1)
Salary Remaining : $793,571
Salary Average : $883,750
Salary Average Remaining : $793,571
Calle Clang $878,333 (1)
Salary Remaining : $788,707
Salary Average : $878,333
Salary Average Remaining : $788,707
Nikita Chibrikov $875,833 (3)
Salary Remaining : $786,462
Salary Average : $875,833
Salary Average Remaining : $786,462
Hardy Haman Aktell $870,000 (1)
Salary Remaining : $781,224
Salary Average : $870,000
Salary Average Remaining : $781,224
Jake Leschyshyn $869,500 (2)
Salary Remaining : $780,776
Salary Average : $869,500
Salary Average Remaining : $780,776
Jesper Boqvist $869,500 (2)
Salary Remaining : $780,776
Salary Average : $869,500
Salary Average Remaining : $780,776
Connor Dewar $869,500 (2)
Salary Remaining : $780,776
Salary Average : $869,500
Salary Average Remaining : $780,776
Jordan Gross $862,500 (3)
Salary Remaining : $774,490
Salary Average : $862,500
Salary Average Remaining : $774,490
Lucas Edmonds $861,667 (1)
Salary Remaining : $773,742
Salary Average : $861,667
Salary Average Remaining : $773,742
Alexis Gendron $860,000 (3)
Salary Remaining : $772,245
Salary Average : $860,000
Salary Average Remaining : $772,245
Samuel Knazko $847,500 (1)
Salary Remaining : $761,020
Salary Average : $847,500
Salary Average Remaining : $761,020
Pavel Novak $846,667 (3)
Salary Remaining : $760,272
Salary Average : $846,667
Salary Average Remaining : $760,272
Dennis Hildeby $843,333 (3)
Salary Remaining : $757,279
Salary Average : $843,333
Salary Average Remaining : $757,279
Samuel Asselin $840,000 (2)
Salary Remaining : $754,286
Salary Average : $840,000
Salary Average Remaining : $754,286
Alex Steeves $834,167 (1)
Salary Remaining : $749,048
Salary Average : $834,167
Salary Average Remaining : $749,048
Arvid Holm $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Jakub Skarek $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Jett Woo $798,250 (3)
Salary Remaining : $716,796
Salary Average : $798,250
Salary Average Remaining : $716,796
Jack Finley $797,500 (1)
Salary Remaining : $716,122
Salary Average : $797,500
Salary Average Remaining : $716,122
Calen Addison $775,500 (3)
Salary Remaining : $696,367
Salary Average : $775,500
Salary Average Remaining : $696,367
Brandon Bussi $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players28
Salary Commitment
Year 2024 : $24,049,007
Year 2025 : $15,364,423
Year 2026 : $7,481,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $24,049,007
Year 2025 : $15,364,423
Year 2026 : $7,481,833
Year 2027 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$11,854,440
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$66,096,348
Pro Players Total Average Salaries$66,096,348
Farm Players Total Salaries$20,999,640
Farm Players Total Average Salaries$20,999,640
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,725,000
Pro Year To Date Expenses$6,744,520
Farm Year To Date Expenses$2,142,820
Pro Salary Cap Per Days$337,226
Pro Salary Cap To Date$6,658,425
Farm Salary Cap Per Days$107,141
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days176
Pro Expenses Per Days$337,226
Pro Estimated Expenses$59,351,776
Farm Remaining Season Days176
Farm Expenses Per Days$107,141
Farm Estimated Expenses$18,856,816
Estimated Season Expenses$78,208,592
Estimated Season Salary Cap$70,735,201
Estimate Under Maximum Salary Cap of $83,500,000$12,764,799
Estimate Over Minimum Salary Cap of $63,500,000 $7,235,201
Current Bank Account$88,397,005
Projected Bank Account$123,851,858

Pro Players Salaries

Claude Giroux (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,836,735
-Salary Average : $6,500,000
-Salary Average Remaining : $5,836,735
Anthony Mantha (1 Way Contract) $5,928,000 (2)
-Salary Remaining : $5,323,102
-Salary Average : $5,928,000
-Salary Average Remaining : $5,323,102
Esa Lindell (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $5,208,163
-Salary Average : $5,800,000
-Salary Average Remaining : $5,208,163
Darcy Kuemper (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $4,714,286
-Salary Average : $5,250,000
-Salary Average Remaining : $4,714,286
Spencer Knight (1 Way Contract) $4,635,000 (5)
-Salary Remaining : $4,162,041
-Salary Average : $4,635,000
-Salary Average Remaining : $4,162,041
Josh Manson (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,040,816
-Salary Average : $4,500,000
-Salary Average Remaining : $4,040,816
Christian Dvorak (1 Way Contract) $4,450,000 (1)
-Salary Remaining : $3,995,918
-Salary Average : $4,450,000
-Salary Average Remaining : $3,995,918
Alexandre Carrier (1 Way Contract) $3,937,500 (5)
-Salary Remaining : $3,535,714
-Salary Average : $3,937,500
-Salary Average Remaining : $3,535,714
Craig Smith (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,783,673
-Salary Average : $3,100,000
-Salary Average Remaining : $2,783,673
Jordan Greenway (1 Way Contract) $3,060,000 (2)
-Salary Remaining : $2,747,755
-Salary Average : $3,060,000
-Salary Average Remaining : $2,747,755
Jesse Puljujarvi (1 Way Contract) $3,050,000 (2)
-Salary Remaining : $2,738,776
-Salary Average : $3,050,000
-Salary Average Remaining : $2,738,776
Sean Kuraly (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,244,898
-Salary Average : $2,500,000
-Salary Average Remaining : $2,244,898
Marcus Johansson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,795,918
-Salary Average : $2,000,000
-Salary Average Remaining : $1,795,918
Yakov Trenin (1 Way Contract) $1,768,000 (4)
-Salary Remaining : $1,587,592
-Salary Average : $1,768,000
-Salary Average Remaining : $1,587,592
Jack McBain $1,599,999 (4)
-Salary Remaining : $1,436,734
-Salary Average : $1,599,999
-Salary Average Remaining : $1,436,734
Cam York (1 Way Contract) $1,580,000 (5)
-Salary Remaining : $1,418,776
-Salary Average : $1,580,000
-Salary Average Remaining : $1,418,776
Nick Perbix (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $1,010,204
-Salary Average : $1,125,000
-Salary Average Remaining : $1,010,204
Jack Drury $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Bobby Brink $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Quinton Byfield $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Braden Schneider $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Simon Benoit $825,349 (1)
-Salary Remaining : $741,130
-Salary Average : $825,349
-Salary Average Remaining : $741,130
Noah Gregor $787,500 (3)
-Salary Remaining : $707,143
-Salary Average : $787,500
-Salary Average Remaining : $707,143
Alexander Peters $0 (0)
Justin Richards $0 (0)
Total Pro Players25
Salary Commitment
Year 2024 : $66,096,348
Year 2025 : $39,220,999
Year 2026 : $14,307,999
Year 2027 : $13,520,499
Salary Average Commitment
Year 2024 : $66,096,348
Year 2025 : $39,220,999
Year 2026 : $14,307,999
Year 2027 : $13,520,499
Salary Cap with 1 Way Contract
Year 2024 : $66,096,348
Year 2025 : $39,220,999
Year 2026 : $14,307,999
Year 2027 : $13,520,499

Farm Players Salaries

Jaret Anderson-Dolan $927,750 (2)
Salary Remaining : $833,082
Salary Average : $927,750
Salary Average Remaining : $833,082
Arturs Silovs $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Peyton Krebs $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Chaz Lucius $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Luke Henman $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Mads Sogaard $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Ryan Johnson $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Matthew Kessel $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Graeme Clarke $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Donald Busdeker $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Jack Quinn $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Clark Bishop $888,000 (1)
Salary Remaining : $797,388
Salary Average : $888,000
Salary Average Remaining : $797,388
Matthew Maggio $870,000 (3)
Salary Remaining : $781,224
Salary Average : $870,000
Salary Average Remaining : $781,224
Antti Tuomisto $867,500 (2)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
David Spacek $862,500 (3)
Salary Remaining : $774,490
Salary Average : $862,500
Salary Average Remaining : $774,490
Oskari Salminen $855,000 (3)
Salary Remaining : $767,755
Salary Average : $855,000
Salary Average Remaining : $767,755
Felix Robert $854,058 (2)
Salary Remaining : $766,909
Salary Average : $854,058
Salary Average Remaining : $766,909
Justin Sourdif $847,500 (1)
Salary Remaining : $761,020
Salary Average : $847,500
Salary Average Remaining : $761,020
Olen Zellweger $844,167 (3)
Salary Remaining : $758,028
Salary Average : $844,167
Salary Average Remaining : $758,028
Jack Thompson $828,333 (1)
Salary Remaining : $743,809
Salary Average : $828,333
Salary Average Remaining : $743,809
Ben McCartney $813,333 (1)
Salary Remaining : $730,340
Salary Average : $813,333
Salary Average Remaining : $730,340
Tyler Benson $770,750 (1)
Salary Remaining : $692,102
Salary Average : $770,750
Salary Average Remaining : $692,102
Sean Day $770,750 (1)
Salary Remaining : $692,102
Salary Average : $770,750
Salary Average Remaining : $692,102
Kieffer Bellows $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players24
Salary Commitment
Year 2024 : $20,999,641
Year 2025 : $8,680,975
Year 2026 : $3,431,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,999,641
Year 2025 : $8,680,975
Year 2026 : $3,431,667
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 2000 - $195 - 0 - 0.00%
Level 2: 4000 - $140 - 0 - 0.00%
Level 3: 5000 - $90 - 0 - 0.00%
Level 4: 6000 - $49 - 0 - 0.00%
Luxury : 1000 - $295 - 0 - 0.00%
Total Capacity :18000
Team Popularity : 70.00%
Farm
Farm Level 1: 3500 - $50 - 0 - 0.00%
Farm Level 2: 1500 - $25 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

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$8,925,900
Farm Year To Date Expenses$1,653,560
Pro Salary Cap Per Days$423,336
Pro Salary Cap To Date$8,466,720
Farm Salary Cap Per Days$82,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days176
Pro Expenses Per Days$446,295
Pro Estimated Expenses$78,547,920
Farm Remaining Season Days176
Farm Expenses Per Days$82,678
Farm Estimated Expenses$14,551,328
Estimated Season Expenses$93,099,248
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$30,630,593
Projected Bank Account($62,468,655)

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,880,000 (2)
-Salary Remaining : $8,871,837
-Salary Average : $9,880,000
-Salary Average Remaining : $8,871,837
Pierre-Luc Dubois (1 Way Contract) $8,925,000 (2)
-Salary Remaining : $8,014,286
-Salary Average : $8,925,000
-Salary Average Remaining : $8,014,286
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $7,408,163
-Salary Average : $8,250,000
-Salary Average Remaining : $7,408,163
Brandon Montour (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $6,413,994
-Salary Average : $7,142,857
-Salary Average Remaining : $6,413,994
Elias Pettersson (1 Way Contract) $6,982,500 (3)
-Salary Remaining : $6,270,000
-Salary Average : $6,982,500
-Salary Average Remaining : $6,270,000
Sam Reinhart (1 Way Contract) $5,876,000 (2)
-Salary Remaining : $5,276,408
-Salary Average : $5,876,000
-Salary Average Remaining : $5,276,408
Josh Anderson (1 Way Contract) $5,775,000 (2)
-Salary Remaining : $5,185,714
-Salary Average : $5,775,000
-Salary Average Remaining : $5,185,714
Ondrej Palat (1 Way Contract) $5,580,000 (2)
-Salary Remaining : $5,010,612
-Salary Average : $5,580,000
-Salary Average Remaining : $5,010,612
Reilly Smith (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $4,130,612
-Salary Average : $4,600,000
-Salary Average Remaining : $4,130,612
Bowen Byram $4,042,500 (5)
-Salary Remaining : $3,630,000
-Salary Average : $4,042,500
-Salary Average Remaining : $3,630,000
Jake Middleton (1 Way Contract) $2,842,000 (5)
-Salary Remaining : $2,552,000
-Salary Average : $2,842,000
-Salary Average Remaining : $2,552,000
Klim Kostin (1 Way Contract) $2,080,000 (2)
-1 Way Contract Salary Cap : $955,000
-1 Way Contract Salary Cap Remaining : $857,551
-Salary Remaining : $1,867,755
-Salary Average : $2,080,000
-Salary Average Remaining : $1,867,755
Max Pacioretty $2,000,000 (1)
-Salary Remaining : $1,795,918
-Salary Average : $2,000,000
-Salary Average Remaining : $1,795,918
Sean Monahan (1 Way Contract) $1,885,750 (5)
-Salary Remaining : $1,693,327
-Salary Average : $1,885,750
-Salary Average Remaining : $1,693,327
Antti Raanta (1 Way Contract) $1,860,000 (1)
-1 Way Contract Salary Cap : $735,000
-1 Way Contract Salary Cap Remaining : $660,000
-Salary Remaining : $1,670,204
-Salary Average : $1,860,000
-Salary Average Remaining : $1,670,204
Colin Miller (1 Way Contract) $1,757,500 (2)
-1 Way Contract Salary Cap : $632,500
-1 Way Contract Salary Cap Remaining : $567,959
-Salary Remaining : $1,578,163
-Salary Average : $1,757,500
-Salary Average Remaining : $1,578,163
Jon Merrill (1 Way Contract) $1,140,000 (2)
-1 Way Contract Salary Cap : $15,000
-1 Way Contract Salary Cap Remaining : $13,469
-Salary Remaining : $1,023,673
-Salary Average : $1,140,000
-Salary Average Remaining : $1,023,673
Kevin Shattenkirk $976,500 (2)
-Salary Remaining : $876,857
-Salary Average : $976,500
-Salary Average Remaining : $876,857
Zach Benson $925,000 (3)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Brock Faber $925,000 (3)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Marco Rossi $894,167 (1)
-Salary Remaining : $802,925
-Salary Average : $894,167
-Salary Average Remaining : $802,925
Johnathan Kovacevic $818,599 (2)
-Salary Remaining : $735,068
-Salary Average : $818,599
-Salary Average Remaining : $735,068
Dan Vladar $780,000 (1)
-Salary Remaining : $700,408
-Salary Average : $780,000
-Salary Average Remaining : $700,408
Jimmy Vesey $776,000 (1)
-Salary Remaining : $696,816
-Salary Average : $776,000
-Salary Average Remaining : $696,816
Phillip Di Giuseppe $759,500 (1)
-Salary Remaining : $682,000
-Salary Average : $759,500
-Salary Average Remaining : $682,000
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 : $872,143
Salary Average : $971,250
Salary Average Remaining : $872,143
Shane Bowers $952,750 (2)
Salary Remaining : $855,531
Salary Average : $952,750
Salary Average Remaining : $855,531
John Beecher $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Adam Klapka $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Ryan Suzuki $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Joe Hicketts $883,500 (3)
Salary Remaining : $793,347
Salary Average : $883,500
Salary Average Remaining : $793,347
Jayden Grubbe $867,500 (3)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Jakob Pelletier $863,333 (1)
Salary Remaining : $775,238
Salary Average : $863,333
Salary Average Remaining : $775,238
Roni Hirvonen $856,667 (3)
Salary Remaining : $769,252
Salary Average : $856,667
Salary Average Remaining : $769,252
Olof Lindbom $855,000 (2)
Salary Remaining : $767,755
Salary Average : $855,000
Salary Average Remaining : $767,755
Tyrel Bauer $850,000 (1)
Salary Remaining : $763,265
Salary Average : $850,000
Salary Average Remaining : $763,265
Topias Vilen $836,667 (3)
Salary Remaining : $751,293
Salary Average : $836,667
Salary Average Remaining : $751,293
Kyle MacLean $832,000 (2)
Salary Remaining : $747,102
Salary Average : $832,000
Salary Average Remaining : $747,102
Lias Andersson $807,849 (1)
Salary Remaining : $725,415
Salary Average : $807,849
Salary Average Remaining : $725,415
Grigori Denisenko $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Jeff Malott $797,334 (1)
Salary Remaining : $715,973
Salary Average : $797,334
Salary Average Remaining : $715,973
Blade Jenkins $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Dean Stewart $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Kevin Connauton $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
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 - 1,992 - 99.60%
Level 2: 4000 - $80 - 3,792 - 94.79%
Level 3: 5000 - $60 - 4,585 - 91.69%
Level 4: 6000 - $40 - 5,392 - 89.86%
Luxury : 1000 - $200 - 972 - 97.15%
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 Left37
Average Attendance - %16,731 - 92.95%
Average Income per Game$1,769,450
Year to Date Revenue$7,077,798
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$21,675
Year to Date Revenue$86,700

Expense

Pro Players Total Salaries$63,495,759
Pro Players Total Average Salaries$63,495,759
Farm Players Total Salaries$19,901,668
Farm Players Total Average Salaries$19,901,668
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$9,575,000
Pro Year To Date Expenses$6,479,160
Farm Year To Date Expenses$2,030,780
Pro Salary Cap Per Days$295,259
Pro Salary Cap To Date$5,905,180
Farm Salary Cap Per Days$101,539
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,469,632
Farm Estimated Season Revenue$801,975
Pro Remaining Season Days176
Pro Expenses Per Days$323,958
Pro Estimated Expenses$57,016,608
Farm Remaining Season Days176
Farm Expenses Per Days$101,539
Farm Estimated Expenses$17,870,864
Estimated Season Expenses$74,887,472
Estimated Season Salary Cap$67,445,764
Estimate Under Maximum Salary Cap of $83,500,000$16,054,236
Estimate Over Minimum Salary Cap of $63,500,000 $3,945,764
Current Bank Account$56,559,762
Projected Bank Account$47,943,897

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 : $6,173,469
-Salary Remaining : $7,183,673
-Salary Average : $8,000,000
-Salary Average Remaining : $7,183,673
Ryan Johansen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,183,673
-Salary Average : $8,000,000
-Salary Average Remaining : $7,183,673
Ivan Provorov (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,061,224
-Salary Average : $6,750,000
-Salary Average Remaining : $6,061,224
Colin White (1 Way Contract) $4,750,000 (1)
-1 Way Contract Salary Cap : $3,625,000
-1 Way Contract Salary Cap Remaining : $3,255,102
-Salary Remaining : $4,265,306
-Salary Average : $4,750,000
-Salary Average Remaining : $4,265,306
Jesperi Kotkaniemi (1 Way Contract) $4,579,000 (3)
-Salary Remaining : $4,111,755
-Salary Average : $4,579,000
-Salary Average Remaining : $4,111,755
Mattias Samuelsson (1 Way Contract) $3,942,856 (1)
-Salary Remaining : $3,540,524
-Salary Average : $3,942,856
-Salary Average Remaining : $3,540,524
Marco Scandella (1 Way Contract) $3,275,000 (1)
-1 Way Contract Salary Cap : $2,150,000
-1 Way Contract Salary Cap Remaining : $1,930,612
-Salary Remaining : $2,940,816
-Salary Average : $3,275,000
-Salary Average Remaining : $2,940,816
Kaapo Kahkonen (1 Way Contract) $2,181,545 (1)
-Salary Remaining : $1,958,938
-Salary Average : $2,181,545
-Salary Average Remaining : $1,958,938
Pyotr Kochetkov (1 Way Contract) $2,080,000 (2)
-Salary Remaining : $1,867,755
-Salary Average : $2,080,000
-Salary Average Remaining : $1,867,755
Juuso Valimaki (1 Way Contract) $2,080,000 (2)
-Salary Remaining : $1,867,755
-Salary Average : $2,080,000
-Salary Average Remaining : $1,867,755
Jacob Bryson (1 Way Contract) $1,924,000 (1)
-1 Way Contract Salary Cap : $799,000
-1 Way Contract Salary Cap Remaining : $717,469
-Salary Remaining : $1,727,673
-Salary Average : $1,924,000
-Salary Average Remaining : $1,727,673
Egor Zamula (1 Way Contract) $1,768,000 (3)
-1 Way Contract Salary Cap : $643,000
-1 Way Contract Salary Cap Remaining : $577,388
-Salary Remaining : $1,587,592
-Salary Average : $1,768,000
-Salary Average Remaining : $1,587,592
Barrett Hayton $1,686,250 (4)
-Salary Remaining : $1,514,184
-Salary Average : $1,686,250
-Salary Average Remaining : $1,514,184
Sammy Blais (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $1,373,878
-Salary Average : $1,530,000
-Salary Average Remaining : $1,373,878
Morgan Frost $962,000 (2)
-Salary Remaining : $863,837
-Salary Average : $962,000
-Salary Average Remaining : $863,837
Logan Cooley $950,000 (3)
-Salary Remaining : $853,061
-Salary Average : $950,000
-Salary Average Remaining : $853,061
Luke Hughes $925,000 (3)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Dylan Guenther $925,000 (2)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Simon Nemec $925,000 (3)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
J.J. Moser $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Cole Perfetti $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Cole Sillinger $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Pavel Mintyukov $918,333 (3)
-Salary Remaining : $824,626
-Salary Average : $918,333
-Salary Average Remaining : $824,626
William Eklund $894,167 (1)
-Salary Remaining : $802,925
-Salary Average : $894,167
-Salary Average Remaining : $802,925
Juuso Parssinen $876,358 (3)
-Salary Remaining : $786,934
-Salary Average : $876,358
-Salary Average Remaining : $786,934
Paul Cotter $798,250 (2)
-Salary Remaining : $716,796
-Salary Average : $798,250
-Salary Average Remaining : $716,796
Erik Kallgren $0 (0)
Lucas Johansen $0 (0)
Riley Damiani $0 (0)
Ben Gleason $0 (0)
Jasper Weatherby $0 (0)
Total Pro Players31
Salary Commitment
Year 2024 : $63,495,759
Year 2025 : $19,473,191
Year 2026 : $12,627,941
Year 2027 : $1,686,250
Salary Average Commitment
Year 2024 : $63,495,759
Year 2025 : $19,473,191
Year 2026 : $12,627,941
Year 2027 : $1,686,250
Salary Cap with 1 Way Contract
Year 2024 : $57,870,758
Year 2025 : $18,348,191
Year 2026 : $11,502,941
Year 2027 : $1,686,250

Farm Players Salaries

Alexandre Texier $1,525,000 (2)
Salary Remaining : $1,369,388
Salary Average : $1,525,000
Salary Average Remaining : $1,369,388
Jack Studnicka $962,000 (2)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Urho Vaakanainen $962,000 (2)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Tyce Thompson $943,500 (1)
Salary Remaining : $847,224
Salary Average : $943,500
Salary Average Remaining : $847,224
Jiri Kulich $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Adam Scheel $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Victor Soderstrom $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Kent Johnson $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Joakim Kemell $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Kole Lind $892,500 (3)
Salary Remaining : $801,429
Salary Average : $892,500
Salary Average Remaining : $801,429
Ronnie Attard $884,000 (2)
Salary Remaining : $793,796
Salary Average : $884,000
Salary Average Remaining : $793,796
Nikita Novikov $867,500 (3)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Ville Ottavainen $867,500 (3)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Keean Washkurak $862,500 (1)
Salary Remaining : $774,490
Salary Average : $862,500
Salary Average Remaining : $774,490
Ryan O'Rourke $855,834 (1)
Salary Remaining : $768,504
Salary Average : $855,834
Salary Average Remaining : $768,504
Akira Schmid $850,833 (1)
Salary Remaining : $764,013
Salary Average : $850,833
Salary Average Remaining : $764,013
Arshdeep Bains $816,667 (1)
Salary Remaining : $733,334
Salary Average : $816,667
Salary Average Remaining : $733,334
Maxence Guenette $813,333 (1)
Salary Remaining : $730,340
Salary Average : $813,333
Salary Average Remaining : $730,340
Valtteri Puustinen $806,000 (2)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Jon-Randall Avon $800,000 (3)
Salary Remaining : $718,367
Salary Average : $800,000
Salary Average Remaining : $718,367
Hunter Jones $787,500 (1)
Salary Remaining : $707,143
Salary Average : $787,500
Salary Average Remaining : $707,143
Ben Jones $780,000 (2)
Salary Remaining : $700,408
Salary Average : $780,000
Salary Average Remaining : $700,408
Total Farm Players22
Salary Commitment
Year 2024 : $19,901,667
Year 2025 : $12,121,500
Year 2026 : $5,277,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $19,901,667
Year 2025 : $12,121,500
Year 2026 : $5,277,500
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$8,890,830
Farm
Home Games Left38
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$325,125

Expense

Pro Players Total Salaries$60,018,628
Pro Players Total Average Salaries$60,018,628
Farm Players Total Salaries$15,329,834
Farm Players Total Average Salaries$15,329,834
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,708,750
Pro Year To Date Expenses$5,911,978
Farm Year To Date Expenses$1,379,945
Pro Salary Cap Per Days$306,217
Pro Salary Cap To Date$5,911,978
Farm Salary Cap Per Days$78,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$112,617,180
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days176
Pro Expenses Per Days$306,217
Pro Estimated Expenses$53,894,192
Farm Remaining Season Days176
Farm Expenses Per Days$78,213
Farm Estimated Expenses$13,765,488
Estimated Season Expenses$67,659,680
Estimated Season Salary Cap$65,514,920
Estimate Under Maximum Salary Cap of $83,500,000$17,985,080
Estimate Over Minimum Salary Cap of $63,500,000 $2,014,920
Current Bank Account$46,924,032
Projected Bank Account$95,999,782

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $9,360,000 (3)
-Salary Remaining : $8,404,898
-Salary Average : $9,360,000
-Salary Average Remaining : $8,404,898
Brent Burns (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,183,673
-Salary Average : $8,000,000
-Salary Average Remaining : $7,183,673
Jack Becker $8,000,000 (1)
-Salary Remaining : $7,183,673
-Salary Average : $8,000,000
-Salary Average Remaining : $7,183,673
Kris Letang (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $5,477,551
-Salary Average : $6,100,000
-Salary Average Remaining : $5,477,551
Rickard Rakell (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $4,265,306
-Salary Average : $4,750,000
-Salary Average Remaining : $4,265,306
Nikita Zaitsev (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,040,816
-Salary Average : $4,500,000
-Salary Average Remaining : $4,040,816
Anton Forsberg (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,469,388
-Salary Average : $2,750,000
-Salary Average Remaining : $2,469,388
Dillon Dube (1 Way Contract) $2,365,000 (3)
-Salary Remaining : $2,123,673
-Salary Average : $2,365,000
-Salary Average Remaining : $2,123,673
Kailer Yamamoto (1 Way Contract) $2,181,545 (3)
-Salary Remaining : $1,958,938
-Salary Average : $2,181,545
-Salary Average Remaining : $1,958,938
Vince Dunn (1 Way Contract) $1,893,750 (1)
-Salary Remaining : $1,700,510
-Salary Average : $1,893,750
-Salary Average Remaining : $1,700,510
Arber Xhekaj $1,235,000 (5)
-Salary Remaining : $1,108,980
-Salary Average : $1,235,000
-Salary Average Remaining : $1,108,980
Adin Hill $904,000 (2)
-Salary Remaining : $811,755
-Salary Average : $904,000
-Salary Average Remaining : $811,755
Vinni Lettieri $855,000 (2)
-Salary Remaining : $767,755
-Salary Average : $855,000
-Salary Average Remaining : $767,755
Adam Raska $848,333 (1)
-Salary Remaining : $761,768
-Salary Average : $848,333
-Salary Average Remaining : $761,768
Michael Pezzetta $836,875 (4)
-Salary Remaining : $751,480
-Salary Average : $836,875
-Salary Average Remaining : $751,480
Jordan Spence $820,000 (1)
-Salary Remaining : $736,327
-Salary Average : $820,000
-Salary Average Remaining : $736,327
Matt Nieto $816,000 (3)
-Salary Remaining : $732,735
-Salary Average : $816,000
-Salary Average Remaining : $732,735
Luke Evangelista $797,500 (1)
-Salary Remaining : $716,122
-Salary Average : $797,500
-Salary Average Remaining : $716,122
Zac Jones $755,625 (3)
-Salary Remaining : $678,520
-Salary Average : $755,625
-Salary Average Remaining : $678,520
Riley Bezeau $750,000 (3)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Bryce Kindopp $750,000 (3)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Brandon Baddock $750,000 (3)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Total Pro Players22
Salary Commitment
Year 2024 : $60,018,628
Year 2025 : $26,309,045
Year 2026 : $24,550,045
Year 2027 : $2,071,875
Salary Average Commitment
Year 2024 : $60,018,628
Year 2025 : $26,309,045
Year 2026 : $24,550,045
Year 2027 : $2,071,875
Salary Cap with 1 Way Contract
Year 2024 : $60,018,628
Year 2025 : $26,309,045
Year 2026 : $24,550,045
Year 2027 : $2,071,875

Farm Players Salaries

Logan Mailloux $875,000 (3)
Salary Remaining : $785,714
Salary Average : $875,000
Salary Average Remaining : $785,714
Sebastian Cossa $863,334 (3)
Salary Remaining : $775,239
Salary Average : $863,334
Salary Average Remaining : $775,239
Gavin Bayreuther $816,500 (2)
Salary Remaining : $733,184
Salary Average : $816,500
Salary Average Remaining : $733,184
Evan Cormier $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Austin Osmanski $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jarid Lukosevicius $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jaxsen Wiebe $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Kevin Wall $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Kale Kessy $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Louis Boudon $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Lucas Ciona $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Mark Duarte $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Mark Rassell $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Mark Senden $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Matt Filipe $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Logan Nijhoff $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Marshall Rifai $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Riley Sawchuk $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Vincent Sevigny $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Andy Welinski $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players20
Salary Commitment
Year 2024 : $15,329,834
Year 2025 : $4,804,834
Year 2026 : $3,238,334
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,329,834
Year 2025 : $4,804,834
Year 2026 : $3,238,334
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$11,854,440
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$81,891,476
Pro Players Total Average Salaries$81,891,476
Farm Players Total Salaries$20,160,624
Farm Players Total Average Salaries$20,160,624
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,091,246
Farm Year To Date Expenses$1,941,318
Pro Salary Cap Per Days$417,814
Pro Salary Cap To Date$8,091,246
Farm Salary Cap Per Days$102,860
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days176
Pro Expenses Per Days$417,814
Pro Estimated Expenses$73,535,264
Farm Remaining Season Days176
Farm Expenses Per Days$102,860
Farm Estimated Expenses$18,103,360
Estimated Season Expenses$91,638,624
Estimated Season Salary Cap$81,626,510
Estimate Under Maximum Salary Cap of $83,500,000$1,873,490
Estimate Over Minimum Salary Cap of $63,500,000 $18,126,510
Current Bank Account$31,385,376
Projected Bank Account$53,410,197

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,360,000 (4)
-Salary Remaining : $8,404,898
-Salary Average : $9,360,000
-Salary Average Remaining : $8,404,898
Dylan Larkin (1 Way Contract) $8,625,000 (1)
-Salary Remaining : $7,744,898
-Salary Average : $8,625,000
-Salary Average Remaining : $7,744,898
Nick Suzuki (1 Way Contract) $7,481,250 (4)
-Salary Remaining : $6,717,857
-Salary Average : $7,481,250
-Salary Average Remaining : $6,717,857
Patrik Laine (1 Way Contract) $7,125,000 (2)
-Salary Remaining : $6,397,959
-Salary Average : $7,125,000
-Salary Average Remaining : $6,397,959
Troy Terry $6,650,000 (2)
-Salary Remaining : $5,971,429
-Salary Average : $6,650,000
-Salary Average Remaining : $5,971,429
Darnell Nurse (1 Way Contract) $5,824,000 (2)
-Salary Remaining : $5,229,714
-Salary Average : $5,824,000
-Salary Average Remaining : $5,229,714
Jeff Petry (1 Way Contract) $5,812,500 (1)
-Salary Remaining : $5,219,388
-Salary Average : $5,812,500
-Salary Average Remaining : $5,219,388
Tristan Jarry (1 Way Contract) $5,213,750 (3)
-Salary Remaining : $4,681,735
-Salary Average : $5,213,750
-Salary Average Remaining : $4,681,735
Andre Burakovsky (1 Way Contract) $5,096,000 (2)
-Salary Remaining : $4,576,000
-Salary Average : $5,096,000
-Salary Average Remaining : $4,576,000
Joel Edmundson (1 Way Contract) $3,430,000 (1)
-Salary Remaining : $3,080,000
-Salary Average : $3,430,000
-Salary Average Remaining : $3,080,000
Adam Lowry (1 Way Contract) $3,354,166 (2)
-Salary Remaining : $3,011,904
-Salary Average : $3,354,166
-Salary Average Remaining : $3,011,904
Mario Ferraro (1 Way Contract) $3,087,500 (3)
-Salary Remaining : $2,772,449
-Salary Average : $3,087,500
-Salary Average Remaining : $2,772,449
Dante Fabbro (1 Way Contract) $2,280,000 (2)
-Salary Remaining : $2,047,347
-Salary Average : $2,280,000
-Salary Average Remaining : $2,047,347
Laurent Brossoit (1 Way Contract) $1,662,500 (2)
-Salary Remaining : $1,492,857
-Salary Average : $1,662,500
-Salary Average Remaining : $1,492,857
David Kampf (1 Way Contract) $1,575,000 (3)
-Salary Remaining : $1,414,286
-Salary Average : $1,575,000
-Salary Average Remaining : $1,414,286
Eetu Luostarinen $1,425,000 (3)
-Salary Remaining : $1,279,592
-Salary Average : $1,425,000
-Salary Average Remaining : $1,279,592
Sebastien Aho $1,087,060 (2)
-Salary Remaining : $976,136
-Salary Average : $1,087,060
-Salary Average Remaining : $976,136
Morgan Geekie $952,750 (1)
-Salary Remaining : $855,531
-Salary Average : $952,750
-Salary Average Remaining : $855,531
Lukas Reichel $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Anton Lundell $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Total Pro Players20
Salary Commitment
Year 2024 : $81,891,476
Year 2025 : $61,221,226
Year 2026 : $28,142,500
Year 2027 : $16,841,250
Salary Average Commitment
Year 2024 : $81,891,476
Year 2025 : $61,221,226
Year 2026 : $28,142,500
Year 2027 : $16,841,250
Salary Cap with 1 Way Contract
Year 2024 : $81,891,476
Year 2025 : $61,221,226
Year 2026 : $28,142,500
Year 2027 : $16,841,250

Farm Players Salaries

Lane Pederson $990,675 (2)
Salary Remaining : $889,586
Salary Average : $990,675
Salary Average Remaining : $889,586
Mike Hardman $952,750 (1)
Salary Remaining : $855,531
Salary Average : $952,750
Salary Average Remaining : $855,531
William Bitten $952,750 (1)
Salary Remaining : $855,531
Salary Average : $952,750
Salary Average Remaining : $855,531
Ivan Miroshnichenko $950,000 (3)
Salary Remaining : $853,061
Salary Average : $950,000
Salary Average Remaining : $853,061
Valtteri Pulli $950,000 (2)
Salary Remaining : $853,061
Salary Average : $950,000
Salary Average Remaining : $853,061
Max Jones $950,000 (2)
Salary Remaining : $853,061
Salary Average : $950,000
Salary Average Remaining : $853,061
Declan Chisholm $940,000 (3)
Salary Remaining : $844,082
Salary Average : $940,000
Salary Average Remaining : $844,082
Aidan McDonough $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Ville Heinola $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Reese Johnson $907,258 (1)
Salary Remaining : $814,681
Salary Average : $907,258
Salary Average Remaining : $814,681
Trevor Kuntar $867,500 (2)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Brandt Clarke $863,334 (3)
Salary Remaining : $775,239
Salary Average : $863,334
Salary Average Remaining : $775,239
Simon Lundmark $850,833 (1)
Salary Remaining : $764,013
Salary Average : $850,833
Salary Average Remaining : $764,013
Nico Daws $850,833 (1)
Salary Remaining : $764,013
Salary Average : $850,833
Salary Average Remaining : $764,013
Santeri Hatakka $850,833 (3)
Salary Remaining : $764,013
Salary Average : $850,833
Salary Average Remaining : $764,013
Mikko Kokkonen $846,667 (1)
Salary Remaining : $760,272
Salary Average : $846,667
Salary Average Remaining : $760,272
Chase De Leo $840,000 (1)
Salary Remaining : $754,286
Salary Average : $840,000
Salary Average Remaining : $754,286
Mason Millman $818,333 (3)
Salary Remaining : $734,830
Salary Average : $818,333
Salary Average Remaining : $734,830
William Villeneuve $817,778 (1)
Salary Remaining : $734,331
Salary Average : $817,778
Salary Average Remaining : $734,331
Axel Jonsson-Fjallby $813,750 (2)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Joseph Woll $797,333 (2)
Salary Remaining : $715,972
Salary Average : $797,333
Salary Average Remaining : $715,972
Travis Barron $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Brett Budgell $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players23
Salary Commitment
Year 2024 : $20,160,627
Year 2025 : $11,466,758
Year 2026 : $5,172,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,160,627
Year 2025 : $11,466,758
Year 2026 : $5,172,500
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 Left36
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$14,818,050
Farm
Home Games Left36
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$541,875

Expense

Pro Players Total Salaries$83,166,902
Pro Players Total Average Salaries$83,166,903
Farm Players Total Salaries$22,303,332
Farm Players Total Average Salaries$22,303,332
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,522,390
Farm Year To Date Expenses$2,239,889
Pro Salary Cap Per Days$418,581
Pro Salary Cap To Date$8,447,770
Farm Salary Cap Per Days$113,793
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,689,960
Farm Estimated Season Revenue$3,901,500
Pro Remaining Season Days176
Pro Expenses Per Days$424,321
Pro Estimated Expenses$74,680,496
Farm Remaining Season Days176
Farm Expenses Per Days$113,793
Farm Estimated Expenses$20,027,568
Estimated Season Expenses$94,708,064
Estimated Season Salary Cap$82,118,026
Estimate Under Maximum Salary Cap of $83,500,000$1,381,974
Estimate Over Minimum Salary Cap of $63,500,000 $18,618,026
Current Bank Account$86,217,005
Projected Bank Account$102,100,401

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $9,877,551
-Salary Average : $11,000,000
-Salary Average Remaining : $9,877,551
Brayden Point (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $8,979,592
-Salary Average : $10,000,000
-Salary Average Remaining : $8,979,592
Ilya Sorokin (1 Way Contract) $8,750,000 (5)
-Salary Remaining : $7,857,143
-Salary Average : $8,750,000
-Salary Average Remaining : $7,857,143
Steven Stamkos (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $7,632,653
-Salary Average : $8,500,000
-Salary Average Remaining : $7,632,653
Kevin Fiala (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,183,673
-Salary Average : $8,000,000
-Salary Average Remaining : $7,183,673
Kyle Connor (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $6,413,994
-Salary Average : $7,142,858
-Salary Average Remaining : $6,413,995
Vladislav Gavrikov (1 Way Contract) $6,250,000 (5)
-Salary Remaining : $5,612,245
-Salary Average : $6,250,000
-Salary Average Remaining : $5,612,245
Drake Batherson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,489,796
-Salary Average : $5,000,000
-Salary Average Remaining : $4,489,796
David Savard (1 Way Contract) $3,605,000 (1)
-Salary Remaining : $3,237,143
-Salary Average : $3,605,000
-Salary Average Remaining : $3,237,143
Nicolas Roy (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,693,878
-Salary Average : $3,000,000
-Salary Average Remaining : $2,693,878
Brett Kulak (1 Way Contract) $2,612,500 (3)
-Salary Remaining : $2,345,918
-Salary Average : $2,612,500
-Salary Average Remaining : $2,345,918
Tommy Novak $2,181,545 (1)
-Salary Remaining : $1,958,938
-Salary Average : $2,181,545
-Salary Average Remaining : $1,958,938
Jack Campbell (1 Way Contract) $1,650,000 (1)
-1 Way Contract Salary Cap : $525,000
-1 Way Contract Salary Cap Remaining : $471,429
-Salary Remaining : $1,481,633
-Salary Average : $1,650,000
-Salary Average Remaining : $1,481,633
Zach Whitecloud $950,000 (1)
-Salary Remaining : $853,061
-Salary Average : $950,000
-Salary Average Remaining : $853,061
Daniil Miromanov $950,000 (2)
-Salary Remaining : $853,061
-Salary Average : $950,000
-Salary Average Remaining : $853,061
Jonatan Berggren $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Tye Kartye $925,000 (2)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Lucas Raymond $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Pontus Holmberg $800,000 (3)
-Salary Remaining : $718,367
-Salary Average : $800,000
-Salary Average Remaining : $718,367
Total Pro Players19
Salary Commitment
Year 2024 : $83,166,902
Year 2025 : $35,287,500
Year 2026 : $28,412,500
Year 2027 : $25,000,000
Salary Average Commitment
Year 2024 : $83,166,903
Year 2025 : $35,287,500
Year 2026 : $28,412,500
Year 2027 : $25,000,000
Salary Cap with 1 Way Contract
Year 2024 : $82,041,904
Year 2025 : $35,287,500
Year 2026 : $28,412,500
Year 2027 : $25,000,000

Farm Players Salaries

Owen Sillinger $970,000 (2)
Salary Remaining : $871,020
Salary Average : $970,000
Salary Average Remaining : $871,020
Tanner Laczynski $950,000 (1)
Salary Remaining : $853,061
Salary Average : $950,000
Salary Average Remaining : $853,061
Connor Mackey $950,000 (1)
Salary Remaining : $853,061
Salary Average : $950,000
Salary Average Remaining : $853,061
Wyatt Kalynuk $950,000 (1)
Salary Remaining : $853,061
Salary Average : $950,000
Salary Average Remaining : $853,061
Drew Helleson $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Carter Savoie $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Nikita Nesterenko $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Maximus Wanner $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Nikolas Matinpalo $885,000 (1)
Salary Remaining : $794,694
Salary Average : $885,000
Salary Average Remaining : $794,694
Brogan Rafferty $875,000 (2)
Salary Remaining : $785,714
Salary Average : $875,000
Salary Average Remaining : $785,714
Matthew Highmore $875,000 (3)
Salary Remaining : $785,714
Salary Average : $875,000
Salary Average Remaining : $785,714
Helge Grans $870,000 (1)
Salary Remaining : $781,224
Salary Average : $870,000
Salary Average Remaining : $781,224
Daniil Misyul $867,500 (2)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Brett Berard $867,500 (3)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Oskar Pettersson $865,000 (3)
Salary Remaining : $776,735
Salary Average : $865,000
Salary Average Remaining : $776,735
Dmitri Samorukov $850,000 (2)
Salary Remaining : $763,265
Salary Average : $850,000
Salary Average Remaining : $763,265
Brady Keeper $850,000 (2)
Salary Remaining : $763,265
Salary Average : $850,000
Salary Average Remaining : $763,265
Jakub Brabenec $828,333 (3)
Salary Remaining : $743,809
Salary Average : $828,333
Salary Average Remaining : $743,809
Devin Cooley $800,000 (1)
Salary Remaining : $718,367
Salary Average : $800,000
Salary Average Remaining : $718,367
Jacob Larsson $800,000 (1)
Salary Remaining : $718,367
Salary Average : $800,000
Salary Average Remaining : $718,367
Alex Limoges $800,000 (2)
Salary Remaining : $718,367
Salary Average : $800,000
Salary Average Remaining : $718,367
Jeremy Davies $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Gerry Mayhew $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jan Jenik $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Cooper Marody $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Thomas Milic $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players26
Salary Commitment
Year 2024 : $22,303,333
Year 2025 : $13,098,333
Year 2026 : $5,110,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,303,333
Year 2025 : $13,098,333
Year 2026 : $5,110,833
Year 2027 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left37
Average Attendance - %12,780 - 71.00%
Average Income per Game$2,104,163
Year to Date Revenue$8,416,652
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$80,430,083
Pro Players Total Average Salaries$80,430,083
Farm Players Total Salaries$16,906,584
Farm Players Total Average Salaries$16,906,584
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,241,030
Farm Year To Date Expenses$1,596,391
Pro Salary Cap Per Days$404,618
Pro Salary Cap To Date$8,143,450
Farm Salary Cap Per Days$86,258
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,854,031
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days176
Pro Expenses Per Days$410,358
Pro Estimated Expenses$72,223,008
Farm Remaining Season Days176
Farm Expenses Per Days$86,258
Farm Estimated Expenses$15,181,408
Estimated Season Expenses$87,404,416
Estimated Season Salary Cap$79,356,218
Estimate Under Maximum Salary Cap of $83,500,000$4,143,782
Estimate Over Minimum Salary Cap of $63,500,000 $15,856,218
Current Bank Account$23,602,842
Projected Bank Account$18,062,332

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $8,530,612
-Salary Average : $9,500,000
-Salary Average Remaining : $8,530,612
Aaron Ekblad (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,734,694
-Salary Average : $7,500,000
-Salary Average Remaining : $6,734,694
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,285,714
-Salary Average : $7,000,000
-Salary Average Remaining : $6,285,714
Brayden Schenn (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,836,735
-Salary Average : $6,500,000
-Salary Average Remaining : $5,836,735
Jeff Carter (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $5,612,245
-Salary Average : $6,250,000
-Salary Average Remaining : $5,612,245
Trevor Zegras $5,980,000 (4)
-Salary Remaining : $5,369,796
-Salary Average : $5,980,000
-Salary Average Remaining : $5,369,796
John Klingberg (1 Way Contract) $3,984,000 (2)
-Salary Remaining : $3,577,469
-Salary Average : $3,984,000
-Salary Average Remaining : $3,577,469
Jeremy Swayman (1 Way Contract) $3,892,000 (4)
-Salary Remaining : $3,494,857
-Salary Average : $3,892,000
-Salary Average Remaining : $3,494,857
Mike Hoffman (1 Way Contract) $3,760,000 (1)
-Salary Remaining : $3,376,327
-Salary Average : $3,760,000
-Salary Average Remaining : $3,376,327
Mike Reilly (1 Way Contract) $3,480,000 (3)
-1 Way Contract Salary Cap : $2,355,000
-1 Way Contract Salary Cap Remaining : $2,114,694
-Salary Remaining : $3,124,898
-Salary Average : $3,480,000
-Salary Average Remaining : $3,124,898
Radek Faksa (1 Way Contract) $3,405,000 (1)
-Salary Remaining : $3,057,551
-Salary Average : $3,405,000
-Salary Average Remaining : $3,057,551
Shayne Gostisbehere (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $2,873,469
-Salary Average : $3,200,000
-Salary Average Remaining : $2,873,469
Karel Vejmelka (1 Way Contract) $2,861,250 (4)
-Salary Remaining : $2,569,286
-Salary Average : $2,861,250
-Salary Average Remaining : $2,569,286
Justin Schultz (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,559,184
-Salary Average : $2,850,000
-Salary Average Remaining : $2,559,184
Alexander Barabanov (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,334,694
-Salary Average : $2,600,000
-Salary Average Remaining : $2,334,694
Artem Zub (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $2,289,796
-Salary Average : $2,550,000
-Salary Average Remaining : $2,289,796
Tyler Motte $1,566,000 (4)
-Salary Remaining : $1,406,204
-Salary Average : $1,566,000
-Salary Average Remaining : $1,406,204
Pat Maroon $1,000,000 (1)
-Salary Remaining : $897,959
-Salary Average : $1,000,000
-Salary Average Remaining : $897,959
Cole Smith $883,500 (2)
-Salary Remaining : $793,347
-Salary Average : $883,500
-Salary Average Remaining : $793,347
Julien Gauthier $840,000 (2)
-Salary Remaining : $754,286
-Salary Average : $840,000
-Salary Average Remaining : $754,286
Will Cuylle $828,333 (1)
-Salary Remaining : $743,809
-Salary Average : $828,333
-Salary Average Remaining : $743,809
Jonathan Gruden $0 (0)
Total Pro Players22
Salary Commitment
Year 2024 : $80,430,083
Year 2025 : $33,186,750
Year 2026 : $20,979,250
Year 2027 : $14,299,250
Salary Average Commitment
Year 2024 : $80,430,083
Year 2025 : $33,186,750
Year 2026 : $20,979,250
Year 2027 : $14,299,250
Salary Cap with 1 Way Contract
Year 2024 : $79,305,083
Year 2025 : $32,061,750
Year 2026 : $19,854,250
Year 2027 : $14,299,250

Farm Players Salaries

Logan O'Connor $1,176,000 (2)
Salary Remaining : $1,056,000
Salary Average : $1,176,000
Salary Average Remaining : $1,056,000
Zack MacEwen $971,250 (1)
Salary Remaining : $872,143
Salary Average : $971,250
Salary Average Remaining : $872,143
Jamieson Rees $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Philip Broberg $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Brad Lambert $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Joel Blomqvist $886,667 (3)
Salary Remaining : $796,191
Salary Average : $886,667
Salary Average Remaining : $796,191
Leo Loof $867,500 (3)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Ethan Cardwell $867,500 (3)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Kim Nousiainen $859,167 (1)
Salary Remaining : $771,497
Salary Average : $859,167
Salary Average Remaining : $771,497
Jakub Lauko $819,000 (3)
Salary Remaining : $735,429
Salary Average : $819,000
Salary Average Remaining : $735,429
Zemgus Girgensons $816,000 (3)
Salary Remaining : $732,735
Salary Average : $816,000
Salary Average Remaining : $732,735
Emilio Pettersen $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Tim Gettinger $787,500 (2)
Salary Remaining : $707,143
Salary Average : $787,500
Salary Average Remaining : $707,143
Brendan Lemieux $775,000 (3)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Byron Froese $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jacob Murray $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Dennis Cesana $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jacob Barczewski $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Justin Hryckowian $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Alex Jefferies $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players20
Salary Commitment
Year 2024 : $16,906,584
Year 2025 : $8,726,167
Year 2026 : $6,762,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,906,584
Year 2025 : $8,726,167
Year 2026 : $6,762,667
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left38
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$6,845,940
Farm
Home Games Left38
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$325,125

Expense

Pro Players Total Salaries$66,031,875
Pro Players Total Average Salaries$66,031,875
Farm Players Total Salaries$15,377,750
Farm Players Total Average Salaries$15,377,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,744,321
Farm Year To Date Expenses$1,442,979
Pro Salary Cap Per Days$331,158
Pro Salary Cap To Date$6,629,539
Farm Salary Cap Per Days$78,458
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,715,240
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days176
Pro Expenses Per Days$336,897
Pro Estimated Expenses$59,293,872
Farm Remaining Season Days176
Farm Expenses Per Days$78,458
Farm Estimated Expenses$13,808,608
Estimated Season Expenses$73,102,480
Estimated Season Salary Cap$64,913,347
Estimate Under Maximum Salary Cap of $83,500,000$18,586,653
Estimate Over Minimum Salary Cap of $63,500,000 $1,413,347
Current Bank Account$36,614,784
Projected Bank Account$54,345,794

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $8,979,592
-Salary Average : $10,000,000
-Salary Average Remaining : $8,979,592
Taylor Hall (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $6,824,490
-Salary Average : $7,600,000
-Salary Average Remaining : $6,824,490
Cam Fowler (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,836,735
-Salary Average : $6,500,000
-Salary Average Remaining : $5,836,735
Cam Atkinson $5,875,000 (5)
-Salary Remaining : $5,275,510
-Salary Average : $5,875,000
-Salary Average Remaining : $5,275,510
Rasmus Ristolainen (1 Way Contract) $5,616,000 (2)
-Salary Remaining : $5,042,939
-Salary Average : $5,616,000
-Salary Average Remaining : $5,042,939
Jaden Schwartz (1 Way Contract) $5,610,000 (2)
-Salary Remaining : $5,037,551
-Salary Average : $5,610,000
-Salary Average Remaining : $5,037,551
Nick Leddy (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,412,245
-Salary Average : $3,800,000
-Salary Average Remaining : $3,412,245
Miles Wood (1 Way Contract) $2,650,000 (5)
-Salary Remaining : $2,379,592
-Salary Average : $2,650,000
-Salary Average Remaining : $2,379,592
Mattias Janmark (1 Way Contract) $2,438,000 (2)
-Salary Remaining : $2,189,224
-Salary Average : $2,438,000
-Salary Average Remaining : $2,189,224
Cody Glass (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $2,110,204
-Salary Average : $2,350,000
-Salary Average Remaining : $2,110,204
Jack Roslovic (1 Way Contract) $2,115,000 (1)
-Salary Remaining : $1,899,184
-Salary Average : $2,115,000
-Salary Average Remaining : $1,899,184
Sonny Milano (1 Way Contract) $2,014,000 (5)
-Salary Remaining : $1,808,490
-Salary Average : $2,014,000
-Salary Average Remaining : $1,808,490
Erik Brannstrom (1 Way Contract) $1,860,000 (2)
-Salary Remaining : $1,670,204
-Salary Average : $1,860,000
-Salary Average Remaining : $1,670,204
Anders Bjork (1 Way Contract) $1,520,000 (1)
-1 Way Contract Salary Cap : $395,000
-1 Way Contract Salary Cap Remaining : $354,694
-Salary Remaining : $1,364,898
-Salary Average : $1,520,000
-Salary Average Remaining : $1,364,898
Andreas Englund (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $1,014,694
-Salary Average : $1,130,000
-Salary Average Remaining : $1,014,694
Oskar Steen $878,750 (2)
-Salary Remaining : $789,082
-Salary Average : $878,750
-Salary Average Remaining : $789,082
Drew O'Connor $878,750 (2)
-Salary Remaining : $789,082
-Salary Average : $878,750
-Salary Average Remaining : $789,082
Ukko-Pekka Luukkonen $869,500 (2)
-Salary Remaining : $780,776
-Salary Average : $869,500
-Salary Average Remaining : $780,776
Joel Hanley $826,875 (1)
-Salary Remaining : $742,500
-Salary Average : $826,875
-Salary Average Remaining : $742,500
Olle Lycksell $750,000 (3)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
James Hamblin $750,000 (3)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Total Pro Players21
Salary Commitment
Year 2024 : $66,031,875
Year 2025 : $50,140,000
Year 2026 : $12,039,000
Year 2027 : $10,539,000
Salary Average Commitment
Year 2024 : $66,031,875
Year 2025 : $50,140,000
Year 2026 : $12,039,000
Year 2027 : $10,539,000
Salary Cap with 1 Way Contract
Year 2024 : $64,906,875
Year 2025 : $50,140,000
Year 2026 : $12,039,000
Year 2027 : $10,539,000

Farm Players Salaries

Dylan Coghlan $962,000 (2)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Sam Montembeault $950,000 (1)
Salary Remaining : $853,061
Salary Average : $950,000
Salary Average Remaining : $853,061
Glenn Gawdin $950,000 (1)
Salary Remaining : $853,061
Salary Average : $950,000
Salary Average Remaining : $853,061
Layton Ahac $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Tyler Angle $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Brandon Biro $878,750 (2)
Salary Remaining : $789,082
Salary Average : $878,750
Salary Average Remaining : $789,082
Jacob Ingham $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Lucas Carlsson $760,000 (2)
Salary Remaining : $682,449
Salary Average : $760,000
Salary Average Remaining : $682,449
Tyler Tucker $752,000 (3)
Salary Remaining : $675,265
Salary Average : $752,000
Salary Average Remaining : $675,265
Grant Cruikshank $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Danil Zhilkin $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Ethan de Jong $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Matt Luff $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Ilya Nikolaev $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Mathias Laferriere $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
William Riedell $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Zachary Massicotte $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Cole Koepke $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Cam Morrison $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players19
Salary Commitment
Year 2024 : $15,377,750
Year 2025 : $4,852,750
Year 2026 : $1,502,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,377,750
Year 2025 : $4,852,750
Year 2026 : $1,502,000
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left36
Average Attendance - %12,780 - 71.00%
Average Income per Game$1,351,996
Year to Date Revenue$6,759,980
Farm
Home Games Left36
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$541,875

Expense

Pro Players Total Salaries$79,593,169
Pro Players Total Average Salaries$79,593,170
Farm Players Total Salaries$17,680,334
Farm Players Total Average Salaries$17,680,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,055,381
Farm Year To Date Expenses$1,741,238
Pro Salary Cap Per Days$400,348
Pro Salary Cap To Date$7,969,281
Farm Salary Cap Per Days$90,206
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,671,856
Farm Estimated Season Revenue$3,901,500
Pro Remaining Season Days176
Pro Expenses Per Days$406,088
Pro Estimated Expenses$71,471,488
Farm Remaining Season Days176
Farm Expenses Per Days$90,206
Farm Estimated Expenses$15,876,256
Estimated Season Expenses$87,347,744
Estimated Season Salary Cap$78,430,529
Estimate Under Maximum Salary Cap of $83,500,000$5,069,471
Estimate Over Minimum Salary Cap of $63,500,000 $14,930,529
Current Bank Account$11,305,233
Projected Bank Account($23,469,155)

Pro Players Salaries

Mitchell Marner (1 Way Contract) $10,893,000 (1)
-Salary Remaining : $9,781,469
-Salary Average : $10,893,000
-Salary Average Remaining : $9,781,469
Dougie Hamilton (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $8,081,633
-Salary Average : $9,000,000
-Salary Average Remaining : $8,081,633
Matt Duchene (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,183,673
-Salary Average : $8,000,000
-Salary Average Remaining : $7,183,673
Zach Parise (1 Way Contract) $7,538,461 (1)
-Salary Remaining : $6,769,230
-Salary Average : $7,538,462
-Salary Average Remaining : $6,769,231
Valeri Nichushkin (1 Way Contract) $7,105,000 (4)
-Salary Remaining : $6,380,000
-Salary Average : $7,105,000
-Salary Average Remaining : $6,380,000
Tom Wilson (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $4,639,455
-Salary Average : $5,166,666
-Salary Average Remaining : $4,639,455
Ville Husso (1 Way Contract) $4,892,500 (1)
-1 Way Contract Salary Cap : $3,767,500
-1 Way Contract Salary Cap Remaining : $3,383,061
-Salary Remaining : $4,393,265
-Salary Average : $4,892,500
-Salary Average Remaining : $4,393,265
Nick Foligno (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,040,816
-Salary Average : $4,500,000
-Salary Average Remaining : $4,040,816
Alexandar Georgiev (1 Way Contract) $3,910,000 (4)
-Salary Remaining : $3,511,020
-Salary Average : $3,910,000
-Salary Average Remaining : $3,511,020
Matt Dumba (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $3,232,653
-Salary Average : $3,600,000
-Salary Average Remaining : $3,232,653
Nicolas Hague (1 Way Contract) $2,410,000 (3)
-Salary Remaining : $2,164,082
-Salary Average : $2,410,000
-Salary Average Remaining : $2,164,082
Lars Eller (1 Way Contract) $2,278,500 (2)
-Salary Remaining : $2,046,000
-Salary Average : $2,278,500
-Salary Average Remaining : $2,046,000
Tomas Tatar (1 Way Contract) $1,674,000 (3)
-Salary Remaining : $1,503,184
-Salary Average : $1,674,000
-Salary Average Remaining : $1,503,184
Nick Cousins (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $1,400,816
-Salary Average : $1,560,000
-Salary Average Remaining : $1,400,816
Jordan Harris (1 Way Contract) $1,330,000 (5)
-Salary Remaining : $1,194,286
-Salary Average : $1,330,000
-Salary Average Remaining : $1,194,286
Jonathan Quick (1 Way Contract) $1,275,000 (1)
-Salary Remaining : $1,144,898
-Salary Average : $1,275,000
-Salary Average Remaining : $1,144,898
Philipp Kurashev $952,750 (2)
-Salary Remaining : $855,531
-Salary Average : $952,750
-Salary Average Remaining : $855,531
Michael Kesselring $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Kevin Korchinski $918,333 (3)
-Salary Remaining : $824,626
-Salary Average : $918,333
-Salary Average Remaining : $824,626
Zachary Bolduc $863,334 (3)
-Salary Remaining : $775,239
-Salary Average : $863,334
-Salary Average Remaining : $775,239
Beck Malenstyn $800,625 (2)
-Salary Remaining : $718,929
-Salary Average : $800,625
-Salary Average Remaining : $718,929
Montana Onyebuchi $0 (0)
Cole Clayton $0 (0)
Filip Engaras $0 (0)
Jonathan Aspirot $0 (0)
Dino Kambeitz $0 (0)
Adam Wilsby $0 (0)
Total Pro Players27
Salary Commitment
Year 2024 : $79,593,169
Year 2025 : $34,842,542
Year 2026 : $30,810,667
Year 2027 : $15,945,000
Salary Average Commitment
Year 2024 : $79,593,170
Year 2025 : $34,842,542
Year 2026 : $30,810,667
Year 2027 : $15,945,000
Salary Cap with 1 Way Contract
Year 2024 : $78,468,170
Year 2025 : $34,842,542
Year 2026 : $30,810,667
Year 2027 : $15,945,000

Farm Players Salaries

Haydn Fleury $1,265,000 (1)
Salary Remaining : $1,135,918
Salary Average : $1,265,000
Salary Average Remaining : $1,135,918
Zach Sawchenko $971,250 (2)
Salary Remaining : $872,143
Salary Average : $971,250
Salary Average Remaining : $872,143
Jonas Rondbjerg $962,000 (2)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Alexander Holtz $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Alex Turcotte $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Adam Beckman $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Nick Cicek $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Declan Carlile $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Nathan Gaucher $918,333 (3)
Salary Remaining : $824,626
Salary Average : $918,333
Salary Average Remaining : $824,626
Rasmus Asplund $866,250 (2)
Salary Remaining : $777,857
Salary Average : $866,250
Salary Average Remaining : $777,857
Ethan Del Mastro $855,833 (3)
Salary Remaining : $768,503
Salary Average : $855,833
Salary Average Remaining : $768,503
Rory Kerins $846,667 (3)
Salary Remaining : $760,272
Salary Average : $846,667
Salary Average Remaining : $760,272
Judd Caulfield $837,500 (2)
Salary Remaining : $752,041
Salary Average : $837,500
Salary Average Remaining : $752,041
Ozzy Wiesblatt $835,834 (1)
Salary Remaining : $750,545
Salary Average : $835,834
Salary Average Remaining : $750,545
Stanislav Svozil $825,000 (3)
Salary Remaining : $740,816
Salary Average : $825,000
Salary Average Remaining : $740,816
Martin Chromiak $820,000 (1)
Salary Remaining : $736,327
Salary Average : $820,000
Salary Average Remaining : $736,327
Jack Matier $801,667 (3)
Salary Remaining : $719,864
Salary Average : $801,667
Salary Average Remaining : $719,864
Jake Wise $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Cory Conacher $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Dominik Shine $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players20
Salary Commitment
Year 2024 : $17,680,334
Year 2025 : $7,884,500
Year 2026 : $4,247,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,680,334
Year 2025 : $7,884,500
Year 2026 : $4,247,500
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left39
Average Attendance - %12,960 - 72.00%
Average Income per Game$2,133,799
Year to Date Revenue$4,267,598
Farm
Home Games Left39
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$216,750

Expense

Pro Players Total Salaries$69,834,562
Pro Players Total Average Salaries$69,834,562
Farm Players Total Salaries$24,167,334
Farm Players Total Average Salaries$24,167,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,887,125
Pro Year To Date Expenses$6,975,160
Farm Year To Date Expenses$2,540,340
Pro Salary Cap Per Days$356,299
Pro Salary Cap To Date$6,860,370
Farm Salary Cap Per Days$123,303
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,218,161
Farm Estimated Season Revenue$4,226,625
Pro Remaining Season Days176
Pro Expenses Per Days$356,299
Pro Estimated Expenses$62,708,624
Farm Remaining Season Days176
Farm Expenses Per Days$123,303
Farm Estimated Expenses$21,701,328
Estimated Season Expenses$84,409,952
Estimated Season Salary Cap$72,456,119
Estimate Under Maximum Salary Cap of $83,500,000$11,043,881
Estimate Over Minimum Salary Cap of $63,500,000 $8,956,119
Current Bank Account$25,816,578
Projected Bank Account$28,851,412

Pro Players Salaries

Jacob Trouba (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,183,673
-Salary Average : $8,000,000
-Salary Average Remaining : $7,183,673
Mathew Barzal (1 Way Contract) $6,650,000 (1)
-Salary Remaining : $5,971,429
-Salary Average : $6,650,000
-Salary Average Remaining : $5,971,429
Josh Morrissey (1 Way Contract) $6,625,000 (4)
-Salary Remaining : $5,948,980
-Salary Average : $6,625,000
-Salary Average Remaining : $5,948,980
Jakub Vrana (1 Way Contract) $5,880,000 (1)
-Salary Remaining : $5,280,000
-Salary Average : $5,880,000
-Salary Average Remaining : $5,280,000
Conor Garland (1 Way Contract) $5,643,000 (3)
-Salary Remaining : $5,067,184
-Salary Average : $5,643,000
-Salary Average Remaining : $5,067,184
John Marino (1 Way Contract) $4,772,000 (3)
-Salary Remaining : $4,285,061
-Salary Average : $4,772,000
-Salary Average Remaining : $4,285,061
Anthony Cirelli (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $4,094,694
-Salary Average : $4,560,000
-Salary Average Remaining : $4,094,694
Erik Gudbranson (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,412,245
-Salary Average : $3,800,000
-Salary Average Remaining : $3,412,245
Pierre Engvall (1 Way Contract) $3,360,000 (1)
-Salary Remaining : $3,017,143
-Salary Average : $3,360,000
-Salary Average Remaining : $3,017,143
Brock McGinn (1 Way Contract) $2,887,500 (2)
-Salary Remaining : $2,592,857
-Salary Average : $2,887,500
-Salary Average Remaining : $2,592,857
Dylan Strome (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,559,184
-Salary Average : $2,850,000
-Salary Average Remaining : $2,559,184
Filip Zadina (1 Way Contract) $1,697,250 (2)
-Salary Remaining : $1,524,061
-Salary Average : $1,697,250
-Salary Average Remaining : $1,524,061
Olivier Rodrigue (1 Way Contract) $1,511,812 (5)
-Salary Remaining : $1,357,545
-Salary Average : $1,511,812
-Salary Average Remaining : $1,357,545
Frederick Gaudreau (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,346,939
-Salary Average : $1,500,000
-Salary Average Remaining : $1,346,939
William Carrier $1,456,000 (2)
-Salary Remaining : $1,307,429
-Salary Average : $1,456,000
-Salary Average Remaining : $1,307,429
Sam Steel (1 Way Contract) $1,260,000 (2)
-Salary Remaining : $1,131,429
-Salary Average : $1,260,000
-Salary Average Remaining : $1,131,429
Nic Dowd (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $1,073,959
-Salary Average : $1,196,000
-Salary Average Remaining : $1,073,959
Charlie Lindgren $1,067,000 (2)
-Salary Remaining : $958,122
-Salary Average : $1,067,000
-Salary Average Remaining : $958,122
Matt Coronato $925,000 (3)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Nils Lundkvist $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Spencer Stastney $858,000 (3)
-Salary Remaining : $770,449
-Salary Average : $858,000
-Salary Average Remaining : $770,449
Kiefer Sherwood $840,000 (1)
-Salary Remaining : $754,286
-Salary Average : $840,000
-Salary Average Remaining : $754,286
Brayden Pachal $806,000 (3)
-Salary Remaining : $723,755
-Salary Average : $806,000
-Salary Average Remaining : $723,755
Taylor Raddysh $765,000 (3)
-Salary Remaining : $686,939
-Salary Average : $765,000
-Salary Average Remaining : $686,939
Patrick Guay $0 (0)
Calle Sjalin $0 (0)
Jared McIsaac $0 (0)
Filip Cederqvist $0 (0)
Pavel Cajan $0 (0)
Ville Petman $0 (0)
Total Pro Players30
Salary Commitment
Year 2024 : $69,834,562
Year 2025 : $37,529,562
Year 2026 : $23,101,812
Year 2027 : $8,136,812
Salary Average Commitment
Year 2024 : $69,834,562
Year 2025 : $37,529,562
Year 2026 : $23,101,812
Year 2027 : $8,136,812
Salary Cap with 1 Way Contract
Year 2024 : $69,834,562
Year 2025 : $37,529,562
Year 2026 : $23,101,812
Year 2027 : $8,136,812

Farm Players Salaries

Scott Wedgewood $1,000,000 (1)
Salary Remaining : $897,959
Salary Average : $1,000,000
Salary Average Remaining : $897,959
Lian Bichsel $950,000 (3)
Salary Remaining : $853,061
Salary Average : $950,000
Salary Average Remaining : $853,061
William Wallinder $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Tyson Kozak $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Jet Greaves $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Donovan Sebrango $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Justin Barron $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Connor Zary $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Shane Wright $918,333 (3)
Salary Remaining : $824,626
Salary Average : $918,333
Salary Average Remaining : $824,626
Ryan McAllister $896,667 (3)
Salary Remaining : $805,170
Salary Average : $896,667
Salary Average Remaining : $805,170
Fabian Lysell $894,167 (1)
Salary Remaining : $802,925
Salary Average : $894,167
Salary Average Remaining : $802,925
Henrik Tikkanen $883,500 (3)
Salary Remaining : $793,347
Salary Average : $883,500
Salary Average Remaining : $793,347
Joel Teasdale $860,250 (1)
Salary Remaining : $772,469
Salary Average : $860,250
Salary Average Remaining : $772,469
John Leonard $860,250 (1)
Salary Remaining : $772,469
Salary Average : $860,250
Salary Average Remaining : $772,469
Cross Hanas $859,167 (1)
Salary Remaining : $771,497
Salary Average : $859,167
Salary Average Remaining : $771,497
Ethan Samson $846,667 (3)
Salary Remaining : $760,272
Salary Average : $846,667
Salary Average Remaining : $760,272
Vincent Iorio $845,000 (1)
Salary Remaining : $758,776
Salary Average : $845,000
Salary Average Remaining : $758,776
Riley Kidney $836,667 (3)
Salary Remaining : $751,293
Salary Average : $836,667
Salary Average Remaining : $751,293
Sasha Pastujov $825,000 (3)
Salary Remaining : $740,816
Salary Average : $825,000
Salary Average Remaining : $740,816
Nolan Allan $825,000 (3)
Salary Remaining : $740,816
Salary Average : $825,000
Salary Average Remaining : $740,816
Leevi Merilainen $820,000 (3)
Salary Remaining : $736,327
Salary Average : $820,000
Salary Average Remaining : $736,327
Artem Grushnikov $814,167 (3)
Salary Remaining : $731,089
Salary Average : $814,167
Salary Average Remaining : $731,089
Samuel Fagemo $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Raphael Lavoie $798,250 (3)
Salary Remaining : $716,796
Salary Average : $798,250
Salary Average Remaining : $716,796
Linus Karlsson $796,250 (2)
Salary Remaining : $715,000
Salary Average : $796,250
Salary Average Remaining : $715,000
Justin Bailey $782,000 (2)
Salary Remaining : $702,204
Salary Average : $782,000
Salary Average Remaining : $702,204
Ben King $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Anthony Richard $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players28
Salary Commitment
Year 2024 : $24,167,335
Year 2025 : $12,723,501
Year 2026 : $11,145,251
Year 2027 : $0
Salary Average Commitment
Year 2024 : $24,167,335
Year 2025 : $12,723,501
Year 2026 : $11,145,251
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 Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$8,890,830
Farm
Home Games Left38
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$325,125

Expense

Pro Players Total Salaries$65,899,189
Pro Players Total Average Salaries$65,899,189
Farm Players Total Salaries$22,083,114
Farm Players Total Average Salaries$22,083,114
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$6,748,508
Farm Year To Date Expenses$2,229,272
Pro Salary Cap Per Days$330,481
Pro Salary Cap To Date$6,593,548
Farm Salary Cap Per Days$112,669
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$112,617,180
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days176
Pro Expenses Per Days$336,220
Pro Estimated Expenses$59,174,720
Farm Remaining Season Days176
Farm Expenses Per Days$112,669
Farm Estimated Expenses$19,829,744
Estimated Season Expenses$79,004,464
Estimated Season Salary Cap$67,008,204
Estimate Under Maximum Salary Cap of $83,500,000$16,491,796
Estimate Over Minimum Salary Cap of $63,500,000 $3,508,204
Current Bank Account$61,603,858
Projected Bank Account$99,334,824

Pro Players Salaries

Blake Wheeler (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $7,408,163
-Salary Average : $8,250,000
-Salary Average Remaining : $7,408,163
Brendan Gallagher (1 Way Contract) $6,110,000 (2)
-Salary Remaining : $5,486,531
-Salary Average : $6,110,000
-Salary Average Remaining : $5,486,531
Brady Skjei (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,714,286
-Salary Average : $5,250,000
-Salary Average Remaining : $4,714,286
Jason Dickinson (1 Way Contract) $4,637,500 (4)
-Salary Remaining : $4,164,286
-Salary Average : $4,637,500
-Salary Average Remaining : $4,164,286
Brandon Saad (1 Way Contract) $4,365,000 (2)
-Salary Remaining : $3,919,592
-Salary Average : $4,365,000
-Salary Average Remaining : $3,919,592
Alex Wennberg (1 Way Contract) $4,365,000 (3)
-Salary Remaining : $3,919,592
-Salary Average : $4,365,000
-Salary Average Remaining : $3,919,592
Nick Jensen (1 Way Contract) $3,847,500 (2)
-Salary Remaining : $3,454,898
-Salary Average : $3,847,500
-Salary Average Remaining : $3,454,898
Joonas Korpisalo (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $3,412,245
-Salary Average : $3,800,000
-Salary Average Remaining : $3,412,245
Tanner Pearson (1 Way Contract) $3,250,000 (2)
-1 Way Contract Salary Cap : $2,125,000
-1 Way Contract Salary Cap Remaining : $1,908,163
-Salary Remaining : $2,918,367
-Salary Average : $3,250,000
-Salary Average Remaining : $2,918,367
Will Borgen $3,024,000 (2)
-Salary Remaining : $2,715,429
-Salary Average : $3,024,000
-Salary Average Remaining : $2,715,429
Michael Amadio (1 Way Contract) $2,740,000 (4)
-Salary Remaining : $2,460,408
-Salary Average : $2,740,000
-Salary Average Remaining : $2,460,408
Jan Rutta (1 Way Contract) $2,612,500 (1)
-Salary Remaining : $2,345,918
-Salary Average : $2,612,500
-Salary Average Remaining : $2,345,918
Casey Cizikas (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,244,898
-Salary Average : $2,500,000
-Salary Average Remaining : $2,244,898
Danton Heinen (1 Way Contract) $2,362,500 (4)
-Salary Remaining : $2,121,429
-Salary Average : $2,362,500
-Salary Average Remaining : $2,121,429
Jesper Fast (1 Way Contract) $2,256,000 (3)
-Salary Remaining : $2,025,796
-Salary Average : $2,256,000
-Salary Average Remaining : $2,025,796
Vinnie Hinostroza (1 Way Contract) $1,710,000 (1)
-Salary Remaining : $1,535,510
-Salary Average : $1,710,000
-Salary Average Remaining : $1,535,510
Jarred Tinordi (1 Way Contract) $1,175,000 (2)
-Salary Remaining : $1,055,102
-Salary Average : $1,175,000
-Salary Average Remaining : $1,055,102
Juraj Slafkovsky $925,000 (2)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Jakub Dobes $925,000 (2)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Alex Nylander $917,831 (2)
-Salary Remaining : $824,175
-Salary Average : $917,831
-Salary Average Remaining : $824,175
Louis Crevier $876,358 (3)
-Salary Remaining : $786,934
-Salary Average : $876,358
-Salary Average Remaining : $786,934
Total Pro Players21
Salary Commitment
Year 2024 : $65,899,189
Year 2025 : $48,076,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000
Salary Average Commitment
Year 2024 : $65,899,189
Year 2025 : $48,076,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000
Salary Cap with 1 Way Contract
Year 2024 : $64,774,189
Year 2025 : $46,951,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000

Farm Players Salaries

Alex Kannok-Leipert $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
David Reinbacher $925,000 (4)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Nikita Alexandrov $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Pavol Regenda $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Milos Kelemen $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Samuel Helenius $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Landon Slaggert $912,500 (2)
Salary Remaining : $819,388
Salary Average : $912,500
Salary Average Remaining : $819,388
Elmer Soderblom $878,333 (1)
Salary Remaining : $788,707
Salary Average : $878,333
Salary Average Remaining : $788,707
Tobie Bisson $875,750 (3)
Salary Remaining : $786,388
Salary Average : $875,750
Salary Average Remaining : $786,388
Maxim Groshev $867,500 (3)
Salary Remaining : $778,980
Salary Average : $867,500
Salary Average Remaining : $778,980
Maksymilian Szuber $859,167 (3)
Salary Remaining : $771,497
Salary Average : $859,167
Salary Average Remaining : $771,497
Ryder Korczak $859,167 (3)
Salary Remaining : $771,497
Salary Average : $859,167
Salary Average Remaining : $771,497
Roland McKeown $854,000 (1)
Salary Remaining : $766,857
Salary Average : $854,000
Salary Average Remaining : $766,857
Alex Barre-Boulet $849,333 (2)
Salary Remaining : $762,666
Salary Average : $849,333
Salary Average Remaining : $762,666
Eric Comrie $840,000 (1)
Salary Remaining : $754,286
Salary Average : $840,000
Salary Average Remaining : $754,286
Dryden Hunt $840,000 (1)
Salary Remaining : $754,286
Salary Average : $840,000
Salary Average Remaining : $754,286
Tyson Hinds $829,444 (3)
Salary Remaining : $744,807
Salary Average : $829,444
Salary Average Remaining : $744,807
Eetu Makiniemi $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Tristen Robins $797,501 (1)
Salary Remaining : $716,123
Salary Average : $797,501
Salary Average Remaining : $716,123
Artemi Kniazev $789,167 (1)
Salary Remaining : $708,640
Salary Average : $789,167
Salary Average Remaining : $708,640
Mason Shaw $787,500 (3)
Salary Remaining : $707,143
Salary Average : $787,500
Salary Average Remaining : $707,143
Dennis Gilbert $787,500 (1)
Salary Remaining : $707,143
Salary Average : $787,500
Salary Average Remaining : $707,143
Alexander True $787,500 (2)
Salary Remaining : $707,143
Salary Average : $787,500
Salary Average Remaining : $707,143
Maxime Lajoie $780,000 (1)
Salary Remaining : $700,408
Salary Average : $780,000
Salary Average Remaining : $700,408
Grant Hutton $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Joseph Duszak $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
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 Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$11,854,440
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$85,301,532
Pro Players Total Average Salaries$85,301,532
Farm Players Total Salaries$21,380,266
Farm Players Total Average Salaries$21,380,266
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,701,640
Farm Year To Date Expenses$2,184,260
Pro Salary Cap Per Days$425,518
Pro Salary Cap To Date$8,507,760
Farm Salary Cap Per Days$109,083
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days176
Pro Expenses Per Days$435,212
Pro Estimated Expenses$76,597,312
Farm Remaining Season Days176
Farm Expenses Per Days$109,083
Farm Estimated Expenses$19,198,608
Estimated Season Expenses$95,795,920
Estimated Season Salary Cap$83,398,928
Estimate Under Maximum Salary Cap of $83,500,000$101,072
Estimate Over Minimum Salary Cap of $63,500,000 $19,898,928
Current Bank Account$43,983,142
Projected Bank Account$61,850,667

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $8,979,592
-Salary Average : $10,000,000
-Salary Average Remaining : $8,979,592
Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $8,530,612
-Salary Average : $9,500,000
-Salary Average Remaining : $8,530,612
Cale Makar (1 Way Contract) $8,550,000 (3)
-Salary Remaining : $7,677,551
-Salary Average : $8,550,000
-Salary Average Remaining : $7,677,551
William Nylander (1 Way Contract) $6,962,366 (1)
-Salary Remaining : $6,251,920
-Salary Average : $6,962,366
-Salary Average Remaining : $6,251,920
Colton Parayko (1 Way Contract) $6,175,000 (3)
-Salary Remaining : $5,544,898
-Salary Average : $6,175,000
-Salary Average Remaining : $5,544,898
Connor Hellebuyck (1 Way Contract) $6,166,666 (1)
-Salary Remaining : $5,537,414
-Salary Average : $6,166,666
-Salary Average Remaining : $5,537,414
Travis Konecny (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,938,776
-Salary Average : $5,500,000
-Salary Average Remaining : $4,938,776
Alec Martinez (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,714,286
-Salary Average : $5,250,000
-Salary Average Remaining : $4,714,286
Ryan Nugent-Hopkins (1 Way Contract) $5,176,250 (2)
-Salary Remaining : $4,648,061
-Salary Average : $5,176,250
-Salary Average Remaining : $4,648,061
Joel Eriksson Ek (1 Way Contract) $4,987,500 (1)
-Salary Remaining : $4,478,571
-Salary Average : $4,987,500
-Salary Average Remaining : $4,478,571
Alexander Kerfoot (1 Way Contract) $3,465,000 (2)
-Salary Remaining : $3,111,429
-Salary Average : $3,465,000
-Salary Average Remaining : $3,111,429
Scott Laughton (1 Way Contract) $2,880,000 (3)
-Salary Remaining : $2,586,122
-Salary Average : $2,880,000
-Salary Average Remaining : $2,586,122
Timothy Liljegren (1 Way Contract) $1,470,000 (3)
-Salary Remaining : $1,320,000
-Salary Average : $1,470,000
-Salary Average Remaining : $1,320,000
Brandon Hagel $1,425,000 (3)
-Salary Remaining : $1,279,592
-Salary Average : $1,425,000
-Salary Average Remaining : $1,279,592
Conor Sheary (1 Way Contract) $1,410,000 (3)
-Salary Remaining : $1,266,122
-Salary Average : $1,410,000
-Salary Average Remaining : $1,266,122
Victor Olofsson (1 Way Contract) $1,204,000 (2)
-1 Way Contract Salary Cap : $79,000
-1 Way Contract Salary Cap Remaining : $70,939
-Salary Remaining : $1,081,143
-Salary Average : $1,204,000
-Salary Average Remaining : $1,081,143
Jonas Siegenthaler $971,250 (1)
-Salary Remaining : $872,143
-Salary Average : $971,250
-Salary Average Remaining : $872,143
Jeremy Lauzon $878,750 (1)
-Salary Remaining : $789,082
-Salary Average : $878,750
-Salary Average Remaining : $789,082
Isac Lundestrom $878,500 (3)
-Salary Remaining : $788,857
-Salary Average : $878,500
-Salary Average Remaining : $788,857
Alex Lyon $862,500 (1)
-Salary Remaining : $774,490
-Salary Average : $862,500
-Salary Average Remaining : $774,490
Justin Brazeau $813,750 (2)
-Salary Remaining : $730,714
-Salary Average : $813,750
-Salary Average Remaining : $730,714
Jack Johnson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $695,918
-Salary Average : $775,000
-Salary Average Remaining : $695,918
Total Pro Players22
Salary Commitment
Year 2024 : $85,301,532
Year 2025 : $33,447,500
Year 2026 : $22,788,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $85,301,532
Year 2025 : $33,447,500
Year 2026 : $22,788,500
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $83,401,536
Year 2025 : $32,322,500
Year 2026 : $22,788,500
Year 2027 : $0

Farm Players Salaries

Kevin Stenlund $1,102,500 (1)
Salary Remaining : $990,000
Salary Average : $1,102,500
Salary Average Remaining : $990,000
Conor Timmins $1,045,000 (3)
Salary Remaining : $938,367
Salary Average : $1,045,000
Salary Average Remaining : $938,367
Ian McKinnon $971,250 (2)
Salary Remaining : $872,143
Salary Average : $971,250
Salary Average Remaining : $872,143
Trey Fix-Wolansky $962,000 (2)
Salary Remaining : $863,837
Salary Average : $962,000
Salary Average Remaining : $863,837
Luke Krys $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Roby Jarventie $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Simon Holmstrom $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Fredrik Olofsson $883,500 (3)
Salary Remaining : $793,347
Salary Average : $883,500
Salary Average Remaining : $793,347
Josh Mahura $878,750 (2)
Salary Remaining : $789,082
Salary Average : $878,750
Salary Average Remaining : $789,082
Jakub Demek $851,683 (3)
Salary Remaining : $764,777
Salary Average : $851,683
Salary Average Remaining : $764,777
Eemil Viro $828,333 (1)
Salary Remaining : $743,809
Salary Average : $828,333
Salary Average Remaining : $743,809
Gage Goncalves $820,000 (1)
Salary Remaining : $736,327
Salary Average : $820,000
Salary Average Remaining : $736,327
Noel Hoefenmayer $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Ethen Frank $813,750 (2)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Josiah Slavin $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Ben Meyers $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Matthew Murray $813,750 (2)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Ronan Seeley $810,000 (1)
Salary Remaining : $727,347
Salary Average : $810,000
Salary Average Remaining : $727,347
Jaycob Megna $793,000 (3)
Salary Remaining : $712,082
Salary Average : $793,000
Salary Average Remaining : $712,082
Jacob Moverare $793,000 (2)
Salary Remaining : $712,082
Salary Average : $793,000
Salary Average Remaining : $712,082
Dakota Mermis $775,000 (1)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Mitchell Weeks $772,500 (3)
Salary Remaining : $693,673
Salary Average : $772,500
Salary Average Remaining : $693,673
Nolan Maier $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Otto Koivula $750,000 (3)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Garrett Pilon $750,000 (2)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
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 Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$11,854,440
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

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$7,419,768
Farm Year To Date Expenses$1,448,304
Pro Salary Cap Per Days$369,380
Pro Salary Cap To Date$7,236,092
Farm Salary Cap Per Days$80,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days176
Pro Expenses Per Days$375,120
Pro Estimated Expenses$66,021,120
Farm Remaining Season Days176
Farm Expenses Per Days$80,026
Farm Estimated Expenses$14,084,576
Estimated Season Expenses$80,105,696
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$6,305,636
Projected Bank Account$39,863,385

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $8,530,612
-Salary Average : $9,500,000
-Salary Average Remaining : $8,530,612
Erik Karlsson (1 Way Contract) $7,425,000 (1)
-Salary Remaining : $6,667,347
-Salary Average : $7,425,000
-Salary Average Remaining : $6,667,347
Josh Norris $7,393,500 (1)
-Salary Remaining : $6,639,061
-Salary Average : $7,393,500
-Salary Average Remaining : $6,639,061
Jordan Binnington (1 Way Contract) $6,360,000 (3)
-Salary Remaining : $5,711,020
-Salary Average : $6,360,000
-Salary Average Remaining : $5,711,020
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $5,477,551
-Salary Average : $6,100,000
-Salary Average Remaining : $5,477,551
Mats Zuccarello (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $4,848,980
-Salary Average : $5,400,000
-Salary Average Remaining : $4,848,980
Mikael Granlund (1 Way Contract) $4,650,000 (3)
-Salary Remaining : $4,175,510
-Salary Average : $4,650,000
-Salary Average Remaining : $4,175,510
Yegor Sharangovich (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $3,636,735
-Salary Average : $4,050,000
-Salary Average Remaining : $3,636,735
Ryan Hartman (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $3,412,245
-Salary Average : $3,800,000
-Salary Average Remaining : $3,412,245
Jake Allen (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $3,249,714
-Salary Average : $3,619,000
-Salary Average Remaining : $3,249,714
Brandon Tanev (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,142,857
-Salary Average : $3,500,000
-Salary Average Remaining : $3,142,857
Justin Holl (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $785,714
-Salary Remaining : $1,795,918
-Salary Average : $2,000,000
-Salary Average Remaining : $1,795,918
Rasmus Sandin (1 Way Contract) $1,442,000 (2)
-Salary Remaining : $1,294,857
-Salary Average : $1,442,000
-Salary Average Remaining : $1,294,857
Josh Brown (1 Way Contract) $1,249,500 (1)
-Salary Remaining : $1,122,000
-Salary Average : $1,249,500
-Salary Average Remaining : $1,122,000
Darren Raddysh $1,111,500 (3)
-Salary Remaining : $998,082
-Salary Average : $1,111,500
-Salary Average Remaining : $998,082
Dakota Joshua $932,250 (2)
-Salary Remaining : $837,122
-Salary Average : $932,250
-Salary Average Remaining : $837,122
Tristen Nielsen $904,800 (3)
-Salary Remaining : $812,473
-Salary Average : $904,800
-Salary Average Remaining : $812,473
Joel L'Esperance $855,000 (3)
-Salary Remaining : $767,755
-Salary Average : $855,000
-Salary Average Remaining : $767,755
Jake Neighbours $835,834 (1)
-Salary Remaining : $750,545
-Salary Average : $835,834
-Salary Average Remaining : $750,545
Jacob Bernard-Docker $829,150 (2)
-Salary Remaining : $744,543
-Salary Average : $829,150
-Salary Average Remaining : $744,543
Calvin de Haan (1 Way Contract) $816,000 (1)
-Salary Remaining : $732,735
-Salary Average : $816,000
-Salary Average Remaining : $732,735
Andrew Peeke $750,000 (2)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
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 : $872,143
Salary Average : $971,250
Salary Average Remaining : $872,143
Griffin Mendel $952,750 (1)
Salary Remaining : $855,531
Salary Average : $952,750
Salary Average Remaining : $855,531
Pierrick Dube $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Peetro Seppala $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Luke Toporowski $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Daniel D'Amato $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Louie Belpedio $899,000 (3)
Salary Remaining : $807,265
Salary Average : $899,000
Salary Average Remaining : $807,265
Philip Kemp $813,750 (3)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Luke Glendening $800,000 (1)
Salary Remaining : $718,367
Salary Average : $800,000
Salary Average Remaining : $718,367
Kevin Mandolese $798,250 (3)
Salary Remaining : $716,796
Salary Average : $798,250
Salary Average Remaining : $716,796
Peyton Jones $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Matthew Brown $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Bryan Yoon $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Justin Addamo $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Graham McPhee $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jimmy Lambert $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Kyle Betts $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Kyle Marino $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Brett Kemp $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
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 Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$8,890,830
Farm
Home Games Left38
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$325,125

Expense

Pro Players Total Salaries$80,929,850
Pro Players Total Average Salaries$80,929,850
Farm Players Total Salaries$20,401,750
Farm Players Total Average Salaries$20,401,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$390,000
Pro Year To Date Expenses$8,189,182
Farm Year To Date Expenses$2,078,073
Pro Salary Cap Per Days$412,907
Pro Salary Cap To Date$8,189,182
Farm Salary Cap Per Days$104,091
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$112,617,180
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days176
Pro Expenses Per Days$412,907
Pro Estimated Expenses$72,671,632
Farm Remaining Season Days176
Farm Expenses Per Days$104,091
Farm Estimated Expenses$18,320,016
Estimated Season Expenses$90,991,648
Estimated Season Salary Cap$81,250,814
Estimate Under Maximum Salary Cap of $83,500,000$2,249,186
Estimate Over Minimum Salary Cap of $63,500,000 $17,750,814
Current Bank Account$35,730,110
Projected Bank Account$61,473,892

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (1)
-Salary Remaining : $11,224,490
-Salary Average : $12,500,000
-Salary Average Remaining : $11,224,490
Charlie McAvoy (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $8,104,082
-Salary Average : $9,025,000
-Salary Average Remaining : $8,104,082
Jeff Skinner (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $8,081,633
-Salary Average : $9,000,000
-Salary Average Remaining : $8,081,633
Travis Sanheim (1 Way Contract) $6,625,000 (5)
-Salary Remaining : $5,948,980
-Salary Average : $6,625,000
-Salary Average Remaining : $5,948,980
Nick Schmaltz (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $5,253,061
-Salary Average : $5,850,000
-Salary Average Remaining : $5,253,061
Thatcher Demko (1 Way Contract) $5,565,000 (5)
-Salary Remaining : $4,997,143
-Salary Average : $5,565,000
-Salary Average Remaining : $4,997,143
Phillip Danault (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,938,776
-Salary Average : $5,500,000
-Salary Average Remaining : $4,938,776
Sam Bennett (1 Way Contract) $4,690,500 (5)
-Salary Remaining : $4,211,878
-Salary Average : $4,690,500
-Salary Average Remaining : $4,211,878
Ryan O'Reilly (1 Way Contract) $4,140,000 (4)
-Salary Remaining : $3,717,551
-Salary Average : $4,140,000
-Salary Average Remaining : $3,717,551
Evan Bouchard (1 Way Contract) $3,705,000 (4)
-Salary Remaining : $3,326,939
-Salary Average : $3,705,000
-Salary Average Remaining : $3,326,939
Ryan Lindgren (1 Way Contract) $2,990,000 (2)
-Salary Remaining : $2,684,898
-Salary Average : $2,990,000
-Salary Average Remaining : $2,684,898
Jordan Kyrou (1 Way Contract) $2,765,000 (2)
-Salary Remaining : $2,482,857
-Salary Average : $2,765,000
-Salary Average Remaining : $2,482,857
Sean Durzi (1 Way Contract) $1,615,000 (3)
-Salary Remaining : $1,450,204
-Salary Average : $1,615,000
-Salary Average Remaining : $1,450,204
Josh Doan $952,750 (3)
-Salary Remaining : $855,531
-Salary Average : $952,750
-Salary Average Remaining : $855,531
Emil Andrae $930,433 (3)
-Salary Remaining : $835,491
-Salary Average : $930,433
-Salary Average Remaining : $835,491
Seth Jarvis $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Alex Vlasic $916,667 (1)
-Salary Remaining : $823,130
-Salary Average : $916,667
-Salary Average Remaining : $823,130
Adam Ruzicka $869,500 (2)
-Salary Remaining : $780,776
-Salary Average : $869,500
-Salary Average Remaining : $780,776
Tanner Jeannot $840,000 (1)
-Salary Remaining : $754,286
-Salary Average : $840,000
-Salary Average Remaining : $754,286
Michael Dipietro $775,000 (1)
-Salary Remaining : $695,918
-Salary Average : $775,000
-Salary Average Remaining : $695,918
Brendan Gaunce $750,000 (4)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Total Pro Players21
Salary Commitment
Year 2024 : $80,929,850
Year 2025 : $50,123,183
Year 2026 : $34,473,683
Year 2027 : $25,475,500
Salary Average Commitment
Year 2024 : $80,929,850
Year 2025 : $50,123,183
Year 2026 : $34,473,683
Year 2027 : $25,475,500
Salary Cap with 1 Way Contract
Year 2024 : $80,929,850
Year 2025 : $50,123,183
Year 2026 : $34,473,683
Year 2027 : $25,475,500

Farm Players Salaries

Jiri Patera $971,250 (3)
Salary Remaining : $872,143
Salary Average : $971,250
Salary Average Remaining : $872,143
Egor Sokolov $971,250 (3)
Salary Remaining : $872,143
Salary Average : $971,250
Salary Average Remaining : $872,143
Michael Vukojevic $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Mack Guzda $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Adam Gaudette $902,500 (1)
Salary Remaining : $810,408
Salary Average : $902,500
Salary Average Remaining : $810,408
William Stromgren $900,833 (3)
Salary Remaining : $808,911
Salary Average : $900,833
Salary Average Remaining : $808,911
Emil Heineman $897,500 (1)
Salary Remaining : $805,918
Salary Average : $897,500
Salary Average Remaining : $805,918
Matt Kiersted $878,750 (2)
Salary Remaining : $789,082
Salary Average : $878,750
Salary Average Remaining : $789,082
Christoffer Sedoff $870,000 (1)
Salary Remaining : $781,224
Salary Average : $870,000
Salary Average Remaining : $781,224
Logan Morrison $870,000 (1)
Salary Remaining : $781,224
Salary Average : $870,000
Salary Average Remaining : $781,224
Hugh McGing $869,500 (2)
Salary Remaining : $780,776
Salary Average : $869,500
Salary Average Remaining : $780,776
Liam Foudy $860,250 (2)
Salary Remaining : $772,469
Salary Average : $860,250
Salary Average Remaining : $772,469
Colten Ellis $850,833 (3)
Salary Remaining : $764,013
Salary Average : $850,833
Salary Average Remaining : $764,013
Adam Edstrom $846,667 (1)
Salary Remaining : $760,272
Salary Average : $846,667
Salary Average Remaining : $760,272
Ivan Ivan $845,000 (1)
Salary Remaining : $758,776
Salary Average : $845,000
Salary Average Remaining : $758,776
Francesco Pinelli $845,000 (3)
Salary Remaining : $758,776
Salary Average : $845,000
Salary Average Remaining : $758,776
Kenneth Appleby $793,000 (2)
Salary Remaining : $712,082
Salary Average : $793,000
Salary Average Remaining : $712,082
Egor Afanasyev $789,167 (1)
Salary Remaining : $708,640
Salary Average : $789,167
Salary Average Remaining : $708,640
Matthew Phillips $787,500 (2)
Salary Remaining : $707,143
Salary Average : $787,500
Salary Average Remaining : $707,143
Spencer Smallman $777,750 (2)
Salary Remaining : $698,388
Salary Average : $777,750
Salary Average Remaining : $698,388
Jake Livingstone $775,000 (2)
Salary Remaining : $695,918
Salary Average : $775,000
Salary Average Remaining : $695,918
Luka Profaca $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Dmitry Kuzmin $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Dmitry Osipov $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players24
Salary Commitment
Year 2024 : $20,401,750
Year 2025 : $10,280,916
Year 2026 : $4,539,166
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,401,750
Year 2025 : $10,280,916
Year 2026 : $4,539,166
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$11,854,440
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$60,951,015
Pro Players Total Average Salaries$60,951,015
Farm Players Total Salaries$23,002,568
Farm Players Total Average Salaries$23,002,568
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,937,500
Pro Year To Date Expenses$6,201,958
Farm Year To Date Expenses$2,349,432
Pro Salary Cap Per Days$310,975
Pro Salary Cap To Date$6,201,958
Farm Salary Cap Per Days$117,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days176
Pro Expenses Per Days$310,975
Pro Estimated Expenses$54,731,600
Farm Remaining Season Days176
Farm Expenses Per Days$117,360
Farm Estimated Expenses$20,655,360
Estimated Season Expenses$75,386,960
Estimated Season Salary Cap$64,871,058
Estimate Under Maximum Salary Cap of $83,500,000$18,628,942
Estimate Over Minimum Salary Cap of $63,500,000 $1,371,058
Current Bank Account$60,744,089
Projected Bank Account$99,020,574

Pro Players Salaries

Zach Werenski (1 Way Contract) $10,062,500 (2)
-Salary Remaining : $9,035,713
-Salary Average : $10,062,499
-Salary Average Remaining : $9,035,713
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,183,673
-Salary Average : $8,000,000
-Salary Average Remaining : $7,183,673
Philipp Grubauer (1 Way Contract) $6,136,000 (1)
-Salary Remaining : $5,509,878
-Salary Average : $6,136,000
-Salary Average Remaining : $5,509,878
Justin Faulk (1 Way Contract) $6,110,000 (3)
-Salary Remaining : $5,486,531
-Salary Average : $6,110,000
-Salary Average Remaining : $5,486,531
Tyler Myers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,387,755
-Salary Average : $6,000,000
-Salary Average Remaining : $5,387,755
Matias Maccelli (1 Way Contract) $3,596,250 (5)
-Salary Remaining : $3,229,286
-Salary Average : $3,596,250
-Salary Average Remaining : $3,229,286
Matt Roy (1 Way Contract) $3,055,500 (3)
-Salary Remaining : $2,743,714
-Salary Average : $3,055,500
-Salary Average Remaining : $2,743,714
Adam Boqvist (1 Way Contract) $2,470,000 (4)
-Salary Remaining : $2,217,959
-Salary Average : $2,470,000
-Salary Average Remaining : $2,217,959
Jonathan Drouin (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $2,155,102
-Salary Average : $2,400,000
-Salary Average Remaining : $2,155,102
Nicolas Aube-Kubel $1,695,000 (2)
-Salary Remaining : $1,522,041
-Salary Average : $1,695,000
-Salary Average Remaining : $1,522,041
Fabian Zetterlund $1,508,000 (3)
-Salary Remaining : $1,354,122
-Salary Average : $1,508,000
-Salary Average Remaining : $1,354,122
Keegan Kolesar (1 Way Contract) $1,470,000 (1)
-Salary Remaining : $1,320,000
-Salary Average : $1,470,000
-Salary Average Remaining : $1,320,000
Mathieu Olivier $1,232,000 (2)
-Salary Remaining : $1,106,286
-Salary Average : $1,232,000
-Salary Average Remaining : $1,106,286
Trent Frederic $1,060,500 (2)
-Salary Remaining : $952,286
-Salary Average : $1,060,500
-Salary Average Remaining : $952,286
Nicholas Robertson $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Joe Veleno $925,000 (1)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Adam Fantilli $925,000 (3)
-Salary Remaining : $830,612
-Salary Average : $925,000
-Salary Average Remaining : $830,612
Thomas Bordeleau $900,349 (3)
-Salary Remaining : $808,477
-Salary Average : $900,349
-Salary Average Remaining : $808,477
Wyatt Johnston $894,167 (1)
-Salary Remaining : $802,925
-Salary Average : $894,167
-Salary Average Remaining : $802,925
Joel Hofer $798,250 (3)
-Salary Remaining : $716,796
-Salary Average : $798,250
-Salary Average Remaining : $716,796
Alex Whelan $787,500 (2)
-Salary Remaining : $707,143
-Salary Average : $787,500
-Salary Average Remaining : $707,143
Total Pro Players21
Salary Commitment
Year 2024 : $60,951,015
Year 2025 : $36,600,848
Year 2026 : $21,763,349
Year 2027 : $8,466,250
Salary Average Commitment
Year 2024 : $60,951,015
Year 2025 : $36,600,848
Year 2026 : $21,763,349
Year 2027 : $8,466,250
Salary Cap with 1 Way Contract
Year 2024 : $60,951,015
Year 2025 : $36,600,848
Year 2026 : $21,763,349
Year 2027 : $8,466,250

Farm Players Salaries

Jamie Drysdale $2,300,000 (3)
Salary Remaining : $2,065,306
Salary Average : $2,300,000
Salary Average Remaining : $2,065,306
Gustav Lindstrom $1,439,820 (3)
Salary Remaining : $1,292,900
Salary Average : $1,439,820
Salary Average Remaining : $1,292,900
Christian Fischer $1,181,250 (1)
Salary Remaining : $1,060,714
Salary Average : $1,181,250
Salary Average Remaining : $1,060,714
Jakub Zboril $1,156,250 (1)
Salary Remaining : $1,038,265
Salary Average : $1,156,250
Salary Average Remaining : $1,038,265
Vasily Podkolzin $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Patrick Khodorenko $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Kyle McDonald $925,000 (3)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Vladislav Kolyachonok $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Xavier Bourgault $925,000 (1)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Viktor Neuchev $870,000 (3)
Salary Remaining : $781,224
Salary Average : $870,000
Salary Average Remaining : $781,224
Chase Wheatcroft $862,500 (3)
Salary Remaining : $774,490
Salary Average : $862,500
Salary Average Remaining : $774,490
Hugo Alnefelt $850,833 (1)
Salary Remaining : $764,013
Salary Average : $850,833
Salary Average Remaining : $764,013
Logan Day $847,500 (2)
Salary Remaining : $761,020
Salary Average : $847,500
Salary Average Remaining : $761,020
Antonio Stranges $846,667 (1)
Salary Remaining : $760,272
Salary Average : $846,667
Salary Average Remaining : $760,272
Raivis Ansons $844,167 (1)
Salary Remaining : $758,028
Salary Average : $844,167
Salary Average Remaining : $758,028
Brandon Coe $838,137 (3)
Salary Remaining : $752,613
Salary Average : $838,137
Salary Average Remaining : $752,613
Samu Tuomaala $830,834 (3)
Salary Remaining : $746,055
Salary Average : $830,834
Salary Average Remaining : $746,055
Jacob Melanson $826,111 (3)
Salary Remaining : $741,814
Salary Average : $826,111
Salary Average Remaining : $741,814
Callahan Burke $813,750 (1)
Salary Remaining : $730,714
Salary Average : $813,750
Salary Average Remaining : $730,714
Matej Blumel $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Alec Regula $798,250 (3)
Salary Remaining : $716,796
Salary Average : $798,250
Salary Average Remaining : $716,796
Colton White $765,500 (1)
Salary Remaining : $687,388
Salary Average : $765,500
Salary Average Remaining : $687,388
Cam Dineen $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Jared Moe $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players24
Salary Commitment
Year 2024 : $23,002,569
Year 2025 : $12,269,152
Year 2026 : $11,421,652
Year 2027 : $0
Salary Average Commitment
Year 2024 : $23,002,569
Year 2025 : $12,269,152
Year 2026 : $11,421,652
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 Left39
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$4,563,960
Farm
Home Games Left39
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$216,750

Expense

Pro Players Total Salaries$84,827,916
Pro Players Total Average Salaries$84,827,916
Farm Players Total Salaries$15,378,444
Farm Players Total Average Salaries$15,378,444
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,769,759
Farm Year To Date Expenses$1,679,145
Pro Salary Cap Per Days$415,576
Pro Salary Cap To Date$8,471,292
Farm Salary Cap Per Days$78,461
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$88,997,220
Farm Estimated Season Revenue$4,226,625
Pro Remaining Season Days176
Pro Expenses Per Days$432,795
Pro Estimated Expenses$76,171,920
Farm Remaining Season Days176
Farm Expenses Per Days$78,461
Farm Estimated Expenses$13,809,136
Estimated Season Expenses$89,981,056
Estimated Season Salary Cap$81,612,668
Estimate Under Maximum Salary Cap of $83,500,000$1,887,332
Estimate Over Minimum Salary Cap of $63,500,000 $18,112,668
Current Bank Account($3,007,443)
Projected Bank Account$235,346

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,925,000 (5)
-Salary Remaining : $10,708,163
-Salary Average : $11,925,000
-Salary Average Remaining : $10,708,163
Alex Killorn (1 Way Contract) $5,875,000 (2)
-Salary Remaining : $5,275,510
-Salary Average : $5,875,000
-Salary Average Remaining : $5,275,510
Adam Henrique (1 Way Contract) $5,825,000 (1)
-Salary Remaining : $5,230,612
-Salary Average : $5,825,000
-Salary Average Remaining : $5,230,612
Charlie Coyle (1 Way Contract) $5,040,000 (1)
-Salary Remaining : $4,525,714
-Salary Average : $5,040,000
-Salary Average Remaining : $4,525,714
Tyler Toffoli (1 Way Contract) $4,802,500 (2)
-Salary Remaining : $4,312,449
-Salary Average : $4,802,500
-Salary Average Remaining : $4,312,449
Chris Tanev (1 Way Contract) $4,635,000 (2)
-Salary Remaining : $4,162,041
-Salary Average : $4,635,000
-Salary Average Remaining : $4,162,041
Ben Chiarot (1 Way Contract) $4,512,500 (1)
-Salary Remaining : $4,052,041
-Salary Average : $4,512,500
-Salary Average Remaining : $4,052,041
Trevor Moore (1 Way Contract) $4,368,000 (2)
-Salary Remaining : $3,922,286
-Salary Average : $4,368,000
-Salary Average Remaining : $3,922,286
Jake McCabe (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $3,771,429
-Salary Average : $4,200,000
-Salary Average Remaining : $3,771,429
Marcus Pettersson (1 Way Contract) $4,186,182 (3)
-Salary Remaining : $3,759,021
-Salary Average : $4,186,182
-Salary Average Remaining : $3,759,021
Ross Colton (1 Way Contract) $4,120,000 (3)
-Salary Remaining : $3,699,592
-Salary Average : $4,120,000
-Salary Average Remaining : $3,699,592
Anthony Duclair (1 Way Contract) $3,675,000 (4)
-Salary Remaining : $3,300,000
-Salary Average : $3,675,000
-Salary Average Remaining : $3,300,000
Cam Talbot (1 Way Contract) $3,666,667 (1)
-Salary Remaining : $3,292,517
-Salary Average : $3,666,667
-Salary Average Remaining : $3,292,517
Barclay Goodrow (1 Way Contract) $3,641,667 (3)
-1 Way Contract Salary Cap : $2,516,667
-1 Way Contract Salary Cap Remaining : $2,259,864
-Salary Remaining : $3,270,068
-Salary Average : $3,641,667
-Salary Average Remaining : $3,270,068
Jordan Staal (1 Way Contract) $2,697,000 (2)
-Salary Remaining : $2,421,796
-Salary Average : $2,697,000
-Salary Average Remaining : $2,421,796
Niko Mikkola (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $2,334,694
-Salary Average : $2,600,000
-Salary Average Remaining : $2,334,694
Kyle Okposo (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $1,375,000
-1 Way Contract Salary Cap Remaining : $1,234,694
-Salary Remaining : $2,244,898
-Salary Average : $2,500,000
-Salary Average Remaining : $2,244,898
Kevin Lankinen (1 Way Contract) $2,060,000 (1)
-1 Way Contract Salary Cap : $935,000
-1 Way Contract Salary Cap Remaining : $839,592
-Salary Remaining : $1,849,796
-Salary Average : $2,060,000
-Salary Average Remaining : $1,849,796
Robert Hagg (1 Way Contract) $1,730,400 (1)
-1 Way Contract Salary Cap : $605,400
-1 Way Contract Salary Cap Remaining : $543,624
-Salary Remaining : $1,553,829
-Salary Average : $1,730,400
-Salary Average Remaining : $1,553,829
Ilya Lyubushkin $1,485,000 (2)
-Salary Remaining : $1,333,469
-Salary Average : $1,485,000
-Salary Average Remaining : $1,333,469
Curtis Lazar (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $1,014,694
-Salary Average : $1,130,000
-Salary Average Remaining : $1,014,694
Anthony Stolarz $1,007,000 (3)
-Salary Remaining : $904,245
-Salary Average : $1,007,000
-Salary Average Remaining : $904,245
Joey Anderson $896,000 (3)
-Salary Remaining : $804,571
-Salary Average : $896,000
-Salary Average Remaining : $804,571
Boris Katchouk $750,000 (2)
-Salary Remaining : $673,469
-Salary Average : $750,000
-Salary Average Remaining : $673,469
Total Pro Players24
Salary Commitment
Year 2024 : $87,327,916
Year 2025 : $60,863,349
Year 2026 : $36,250,849
Year 2027 : $15,600,000
Salary Average Commitment
Year 2024 : $87,327,916
Year 2025 : $60,863,349
Year 2026 : $36,250,849
Year 2027 : $15,600,000
Salary Cap with 1 Way Contract
Year 2024 : $82,827,912
Year 2025 : $59,738,348
Year 2026 : $35,125,848
Year 2027 : $15,600,000

Farm Players Salaries

Steven Lorentz $1,081,500 (2)
Salary Remaining : $971,143
Salary Average : $1,081,500
Salary Average Remaining : $971,143
Danila Klimovich $925,000 (2)
Salary Remaining : $830,612
Salary Average : $925,000
Salary Average Remaining : $830,612
Dylan Gambrell $888,360 (3)
Salary Remaining : $797,711
Salary Average : $888,360
Salary Average Remaining : $797,711
Mitch Reinke $883,500 (3)
Salary Remaining : $793,347
Salary Average : $883,500
Salary Average Remaining : $793,347
Ryan Shea $875,750 (3)
Salary Remaining : $786,388
Salary Average : $875,750
Salary Average Remaining : $786,388
Tucker Robertson $870,000 (3)
Salary Remaining : $781,224
Salary Average : $870,000
Salary Average Remaining : $781,224
Brett Leason $869,500 (2)
Salary Remaining : $780,776
Salary Average : $869,500
Salary Average Remaining : $780,776
Linus Weissbach $868,000 (3)
Salary Remaining : $779,429
Salary Average : $868,000
Salary Average Remaining : $779,429
Taylor Gauthier $859,167 (1)
Salary Remaining : $771,497
Salary Average : $859,167
Salary Average Remaining : $771,497
Zach Dean $852,500 (3)
Salary Remaining : $765,510
Salary Average : $852,500
Salary Average Remaining : $765,510
Vadim Zherenko $846,667 (1)
Salary Remaining : $760,272
Salary Average : $846,667
Salary Average Remaining : $760,272
Carsen Twarynski $840,000 (3)
Salary Remaining : $754,286
Salary Average : $840,000
Salary Average Remaining : $754,286
Joe Snively $824,000 (2)
Salary Remaining : $739,918
Salary Average : $824,000
Salary Average Remaining : $739,918
Ben Hutton $816,000 (3)
Salary Remaining : $732,735
Salary Average : $816,000
Salary Average Remaining : $732,735
Jake Christiansen $806,000 (3)
Salary Remaining : $723,755
Salary Average : $806,000
Salary Average Remaining : $723,755
Cale Morris $772,500 (2)
Salary Remaining : $693,673
Salary Average : $772,500
Salary Average Remaining : $693,673
Brian Pinho $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Robbie Russo $750,000 (1)
Salary Remaining : $673,469
Salary Average : $750,000
Salary Average Remaining : $673,469
Total Farm Players18
Salary Commitment
Year 2024 : $15,378,444
Year 2025 : $12,172,610
Year 2026 : $7,700,110
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,378,444
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 $43,362,072 $75,881,251 $7,618,749 $12,381,251 $18,069,255 $65,430,745 212142
Blackhawks $53,712,688 $70,218,927 $13,281,073 $6,718,927 $17,056,458 $66,443,542 232144
Blue Jackets $31,758,786 $78,737,295 $4,762,705 $15,237,295 $22,800,309 $60,699,691 212748
Blues $17,564,359 $81,821,119 $1,678,881 $18,321,119 $15,786,997 $67,713,003 212041
Bruins $11,201,826 $71,686,153 $11,813,847 $8,186,153 $15,548,394 $67,951,606 211940
Canadiens $82,137,888 $73,834,124 $9,665,876 $10,334,124 $17,934,352 $65,565,648 212243
Canucks $122,230,383 $75,864,160 $7,635,840 $12,364,160 $21,510,264 $61,989,736 262551
Capitals $6,918,267 $74,206,697 $9,293,303 $10,706,697 $16,549,203 $66,950,797 202141
Devils $35,831,944 $79,927,984 $3,572,016 $16,427,984 $20,267,576 $63,232,424 212445
Ducks $54,428,059 $65,780,924 $17,719,076 $2,280,924 $19,775,206 $63,724,794 222345
Flames $19,406,797 $65,058,957 $18,441,043 $1,558,957 $21,313,455 $62,186,545 182644
Flyers $24,762,503 $68,358,196 $15,141,804 $4,858,196 $22,272,836 $61,227,164 232649
Golden Knights $94,405,667 $72,719,530 $10,780,470 $9,219,530 $16,096,894 $67,403,106 222042
Hockey Club $43,638,019 $73,315,735 $10,184,265 $9,815,735 $16,105,929 $67,394,071 222042
Hurricanes $28,572,898 $78,780,059 $4,719,941 $15,280,059 $23,076,581 $60,423,419 222648
Islanders $111,347,335 $82,794,128 $705,872 $19,294,128 $24,067,424 $59,432,576 202848
Jets $88,397,005 $70,735,201 $12,764,799 $7,235,201 $20,999,636 $62,500,364 252449
Kings $30,630,593 $83,351,006 $148,994 $19,851,006 $16,204,888 $67,295,112 261945
Kraken $56,559,762 $67,445,764 $16,054,236 $3,945,764 $19,901,644 $63,598,356 312253
Lightning $46,924,032 $65,514,920 $17,985,080 $2,014,920 $15,145,433 $68,354,567 222042
Maple Leafs $31,385,376 $81,626,510 $1,873,490 $18,126,510 $20,044,678 $63,455,322 202343
Oilers $86,217,005 $82,118,026 $1,381,974 $18,618,026 $22,267,457 $61,232,543 192645
Panthers $23,602,842 $79,356,218 $4,143,782 $15,856,218 $16,777,799 $66,722,201 222042
Penguins $36,614,784 $64,913,347 $18,586,653 $1,413,347 $15,251,587 $68,248,413 211940
Predators $11,305,233 $78,430,529 $5,069,471 $14,930,529 $17,617,494 $65,882,506 272047
Rangers $25,816,578 $72,456,119 $11,043,881 $8,956,119 $24,241,668 $59,258,332 302858
Red Wings $61,603,858 $67,008,204 $16,491,796 $3,508,204 $22,059,016 $61,440,984 212647
Sabres $43,983,142 $83,398,928 $101,072 $19,898,928 $21,382,868 $62,117,132 222547
Senators $6,305,636 $72,246,972 $11,253,028 $8,746,972 $15,532,880 $67,967,120 221941
Sharks $35,730,110 $81,250,814 $2,249,186 $17,750,814 $20,398,089 $63,101,911 212445
Stars $60,744,089 $64,871,058 $18,628,942 $1,371,058 $23,004,792 $60,495,208 212445
Wild ($3,007,443) $81,612,668 $1,887,332 $18,112,668 $15,488,281 $68,011,719 241842