Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 2000 - $190 - 1,511 - 75.55%
Level 2: 4000 - $130 - 3,628 - 90.71%
Level 3: 5000 - $85 - 4,504 - 90.09%
Level 4: 6000 - $44 - 5,575 - 92.92%
Luxury : 1000 - $283 - 911 - 91.05%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left2
Average Attendance - %16,130 - 89.61%
Average Income per Game$2,450,533
Year to Date Revenue$95,570,768
Farm
Home Games Left2
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,226,625

Expense

Pro Players Total Salaries$75,991,333
Pro Players Total Average Salaries$75,991,333
Farm Players Total Salaries$18,105,246
Farm Players Total Average Salaries$18,105,246
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,549,551
Farm Year To Date Expenses$17,199,679
Pro Salary Cap Per Days$387,711
Pro Salary Cap To Date$69,549,551
Farm Salary Cap Per Days$92,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,901,065
Farm Estimated Season Revenue$216,750
Pro Remaining Season Days15
Pro Expenses Per Days$387,711
Pro Estimated Expenses$5,815,665
Farm Remaining Season Days15
Farm Expenses Per Days$92,374
Farm Estimated Expenses$1,385,610
Estimated Season Expenses$7,201,275
Estimated Season Salary Cap$75,365,216
Estimate Under Maximum Salary Cap of $83,500,000$8,134,784
Estimate Over Minimum Salary Cap of $63,500,000 $11,865,216
Current Bank Account$55,948,309
Projected Bank Account$53,864,849

Pro Players Salaries

Adam Fox (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $690,689
-Salary Average : $9,025,000
-Salary Average Remaining : $690,689
Matthew Tkachuk (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $690,689
-Salary Average : $9,025,000
-Salary Average Remaining : $690,689
Jack Hughes (1 Way Contract) $7,600,000 (4)
-Salary Remaining : $581,633
-Salary Average : $7,600,000
-Salary Average Remaining : $581,633
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $516,582
-Salary Average : $6,750,000
-Salary Average Remaining : $516,582
Mark Scheifele (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $468,750
-Salary Average : $6,125,000
-Salary Average Remaining : $468,750
Jake Guentzel (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $459,184
-Salary Average : $6,000,000
-Salary Average Remaining : $459,184
Mikko Rantanen (1 Way Contract) $4,625,000 (1)
-Salary Remaining : $353,954
-Salary Average : $4,625,000
-Salary Average Remaining : $353,954
Jakob Chychrun (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $352,041
-Salary Average : $4,600,000
-Salary Average Remaining : $352,041
Jake DeBrusk (1 Way Contract) $3,748,500 (2)
-Salary Remaining : $286,875
-Salary Average : $3,748,500
-Salary Average Remaining : $286,875
Mackenzie Blackwood (1 Way Contract) $3,060,000 (2)
-Salary Remaining : $234,184
-Salary Average : $3,060,000
-Salary Average Remaining : $234,184
Radko Gudas (1 Way Contract) $2,425,000 (1)
-Salary Remaining : $185,587
-Salary Average : $2,425,000
-Salary Average Remaining : $185,587
Ivan Barbashev (1 Way Contract) $2,407,500 (1)
-Salary Remaining : $184,247
-Salary Average : $2,407,500
-Salary Average Remaining : $184,247
Artturi Lehkonen (1 Way Contract) $2,392,000 (3)
-Salary Remaining : $183,061
-Salary Average : $2,392,000
-Salary Average Remaining : $183,061
Jani Hakanpaa (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $117,092
-Salary Average : $1,530,000
-Salary Average Remaining : $117,092
Noel Acciari (1 Way Contract) $1,187,500 (2)
-Salary Remaining : $90,880
-Salary Average : $1,187,500
-Salary Average Remaining : $90,880
Travis Dermott $1,125,000 (1)
-Salary Remaining : $86,097
-Salary Average : $1,125,000
-Salary Average Remaining : $86,097
Matt Villalta $962,000 (2)
-Salary Remaining : $73,622
-Salary Average : $962,000
-Salary Average Remaining : $73,622
Bobby McMann $869,250 (2)
-Salary Remaining : $66,524
-Salary Average : $869,250
-Salary Average Remaining : $66,524
Nathan Bastian $866,250 (2)
-Salary Remaining : $66,295
-Salary Average : $866,250
-Salary Average Remaining : $66,295
Mason Marchment $840,000 (3)
-Salary Remaining : $64,286
-Salary Average : $840,000
-Salary Average Remaining : $64,286
Ilya Solovyov $828,333 (1)
-Salary Remaining : $63,393
-Salary Average : $828,333
-Salary Average Remaining : $63,393
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 : $84,375
Salary Average : $1,102,500
Salary Average Remaining : $84,375
Leon Gawanke $962,000 (2)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Pierre-Olivier Joseph $962,000 (2)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Marat Khusnutdinov $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
John Farinacci $910,000 (2)
Salary Remaining : $69,643
Salary Average : $910,000
Salary Average Remaining : $69,643
Mattias Norlinder $893,533 (3)
Salary Remaining : $68,383
Salary Average : $893,533
Salary Average Remaining : $68,383
Radim Zohorna $883,500 (3)
Salary Remaining : $67,615
Salary Average : $883,500
Salary Average Remaining : $67,615
Chase Priskie $883,500 (3)
Salary Remaining : $67,615
Salary Average : $883,500
Salary Average Remaining : $67,615
Corey Schueneman $883,500 (3)
Salary Remaining : $67,615
Salary Average : $883,500
Salary Average Remaining : $67,615
Carl Grundstrom $878,500 (2)
Salary Remaining : $67,232
Salary Average : $878,500
Salary Average Remaining : $67,232
Justus Annunen $871,000 (3)
Salary Remaining : $66,658
Salary Average : $871,000
Salary Average Remaining : $66,658
Zach Aston-Reese $840,630 (1)
Salary Remaining : $64,334
Salary Average : $840,630
Salary Average Remaining : $64,334
Austin Poganski $840,000 (1)
Salary Remaining : $64,286
Salary Average : $840,000
Salary Average Remaining : $64,286
Daemon Hunt $828,333 (1)
Salary Remaining : $63,393
Salary Average : $828,333
Salary Average Remaining : $63,393
Mac Hollowell $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Lukas Rousek $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Jeffrey Viel $813,750 (1)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Keaton Thompson $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
David Gust $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Mike Vecchione $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Xavier Parent $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players21
Salary Commitment
Year 2024 : $18,105,246
Year 2025 : $12,532,533
Year 2026 : $7,145,033
Year 2027 : $0
Salary Average Commitment
Year 2024 : $18,105,246
Year 2025 : $12,532,533
Year 2026 : $7,145,033
Year 2027 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left2
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$115,580,790
Farm
Home Games Left2
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,226,625

Expense

Pro Players Total Salaries$73,529,636
Pro Players Total Average Salaries$73,529,636
Farm Players Total Salaries$16,359,170
Farm Players Total Average Salaries$16,359,170
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,235,999
Farm Year To Date Expenses$15,494,243
Pro Salary Cap Per Days$365,585
Pro Salary Cap To Date$65,519,816
Farm Salary Cap Per Days$83,465
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,927,220
Farm Estimated Season Revenue$216,750
Pro Remaining Season Days15
Pro Expenses Per Days$375,151
Pro Estimated Expenses$5,627,265
Farm Remaining Season Days15
Farm Expenses Per Days$83,465
Farm Estimated Expenses$1,251,975
Estimated Season Expenses$6,879,240
Estimated Season Salary Cap$71,003,591
Estimate Under Maximum Salary Cap of $83,500,000$12,496,409
Estimate Over Minimum Salary Cap of $63,500,000 $7,503,591
Current Bank Account$90,665,880
Projected Bank Account$89,930,610

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (1)
-Salary Remaining : $891,035
-Salary Average : $11,642,857
-Salary Average Remaining : $891,035
Jamie Benn (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $727,041
-Salary Average : $9,500,000
-Salary Average Remaining : $727,041
Erik Johnson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $459,184
-Salary Average : $6,000,000
-Salary Average Remaining : $459,184
Nikita Zadorov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $382,653
-Salary Average : $5,000,000
-Salary Average Remaining : $382,653
Jason Zucker (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $382,653
-Salary Average : $5,000,000
-Salary Average Remaining : $382,653
Pavel Zacha (1 Way Contract) $4,512,500 (1)
-Salary Remaining : $345,344
-Salary Average : $4,512,500
-Salary Average Remaining : $345,344
Frederik Andersen (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $3,375,000
-1 Way Contract Salary Cap Remaining : $258,291
-Salary Remaining : $344,388
-Salary Average : $4,500,000
-Salary Average Remaining : $344,388
Andreas Athanasiou (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $325,255
-Salary Average : $4,250,000
-Salary Average Remaining : $325,255
Robby Fabbri (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $306,122
-Salary Average : $4,000,000
-Salary Average Remaining : $306,122
K'Andre Miller (1 Way Contract) $3,639,680 (3)
-Salary Remaining : $278,547
-Salary Average : $3,639,680
-Salary Average Remaining : $278,547
Semyon Varlamov (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $210,459
-Salary Average : $2,750,000
-Salary Average Remaining : $210,459
Denis Gurianov (1 Way Contract) $2,422,500 (1)
-Salary Remaining : $185,395
-Salary Average : $2,422,500
-Salary Average Remaining : $185,395
Jonas Johansson $952,750 (2)
-Salary Remaining : $72,915
-Salary Average : $952,750
-Salary Average Remaining : $72,915
Oliver Wahlstrom $947,500 (3)
-Salary Remaining : $72,513
-Salary Average : $947,500
-Salary Average Remaining : $72,513
Leo Carlsson $925,000 (3)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Jackson LaCombe $925,000 (2)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Arthur Kaliyev $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Gustav Forsling $900,349 (2)
-Salary Remaining : $68,904
-Salary Average : $900,349
-Salary Average Remaining : $68,904
Ian Mitchell $869,500 (2)
-Salary Remaining : $66,543
-Salary Average : $869,500
-Salary Average Remaining : $66,543
Ryan Lomberg $832,000 (2)
-Salary Remaining : $63,673
-Salary Average : $832,000
-Salary Average Remaining : $63,673
Jack St. Ivany $775,000 (1)
-Salary Remaining : $59,311
-Salary Average : $775,000
-Salary Average Remaining : $59,311
Givani Smith $760,000 (2)
-Salary Remaining : $58,163
-Salary Average : $760,000
-Salary Average Remaining : $58,163
Ryan Dzingel (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Michael Houser $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Colin Theisen $0 (0)
Total Pro Players25
Salary Commitment
Year 2024 : $73,529,636
Year 2025 : $31,751,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000
Salary Average Commitment
Year 2024 : $73,529,636
Year 2025 : $31,751,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000
Salary Cap with 1 Way Contract
Year 2024 : $71,654,632
Year 2025 : $31,751,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000

Farm Players Salaries

Dysin Mayo $969,000 (2)
Salary Remaining : $74,158
Salary Average : $969,000
Salary Average Remaining : $74,158
Rasmus Kupari $940,000 (3)
Salary Remaining : $71,939
Salary Average : $940,000
Salary Average Remaining : $71,939
Thomas Harley $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Aku Raty $896,250 (2)
Salary Remaining : $68,591
Salary Average : $896,250
Salary Average Remaining : $68,591
Scott Reedy $869,500 (2)
Salary Remaining : $66,543
Salary Average : $869,500
Salary Average Remaining : $66,543
Ty Smith $869,500 (3)
Salary Remaining : $66,543
Salary Average : $869,500
Salary Average Remaining : $66,543
Nicolas Beaudin $869,500 (3)
Salary Remaining : $66,543
Salary Average : $869,500
Salary Average Remaining : $66,543
Kyle Masters $865,000 (3)
Salary Remaining : $66,199
Salary Average : $865,000
Salary Average Remaining : $66,199
Josh Dunne $830,420 (1)
Salary Remaining : $63,553
Salary Average : $830,420
Salary Average Remaining : $63,553
Colton Dach $825,000 (3)
Salary Remaining : $63,138
Salary Average : $825,000
Salary Average Remaining : $63,138
Aaron Dell $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Brandon Gignac $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Brandon Hickey $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Matthew Wedman $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Hunter McDonald $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Dalton Smith $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Gavin Hain $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jett Jones $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Max Ellis $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Alex Gallant $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players20
Salary Commitment
Year 2024 : $16,359,170
Year 2025 : $7,103,750
Year 2026 : $4,369,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,359,170
Year 2025 : $7,103,750
Year 2026 : $4,369,000
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left5
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$3,901,500

Expense

Pro Players Total Salaries$81,211,071
Pro Players Total Average Salaries$81,211,071
Farm Players Total Salaries$23,523,210
Farm Players Total Average Salaries$23,523,210
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,833,942
Farm Year To Date Expenses$20,989,038
Pro Salary Cap Per Days$414,342
Pro Salary Cap To Date$73,833,942
Farm Salary Cap Per Days$120,016
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$541,875
Pro Remaining Season Days15
Pro Expenses Per Days$414,342
Pro Estimated Expenses$6,215,130
Farm Remaining Season Days15
Farm Expenses Per Days$120,016
Farm Estimated Expenses$1,800,240
Estimated Season Expenses$8,015,370
Estimated Season Salary Cap$80,049,072
Estimate Under Maximum Salary Cap of $83,500,000$3,450,928
Estimate Over Minimum Salary Cap of $63,500,000 $16,549,072
Current Bank Account$45,600,306
Projected Bank Account$52,944,861

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,075,000 (3)
-Salary Remaining : $617,985
-Salary Average : $8,075,000
-Salary Average Remaining : $617,985
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
-Salary Remaining : $579,719
-Salary Average : $7,575,000
-Salary Average Remaining : $579,719
Tage Thompson (1 Way Contract) $7,428,571 (5)
-Salary Remaining : $568,513
-Salary Average : $7,428,571
-Salary Average Remaining : $568,513
Mattias Ekholm (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $497,449
-Salary Average : $6,500,000
-Salary Average Remaining : $497,449
Jordan Eberle (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $420,918
-Salary Average : $5,500,000
-Salary Average Remaining : $420,918
Jared McCann (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $401,786
-Salary Average : $5,250,000
-Salary Average Remaining : $401,786
Blake Coleman (1 Way Contract) $5,096,000 (1)
-Salary Remaining : $390,000
-Salary Average : $5,096,000
-Salary Average Remaining : $390,000
J.T. Compher (1 Way Contract) $4,896,000 (4)
-Salary Remaining : $374,694
-Salary Average : $4,896,000
-Salary Average Remaining : $374,694
Linus Ullmark (1 Way Contract) $4,700,000 (5)
-Salary Remaining : $359,694
-Salary Average : $4,700,000
-Salary Average Remaining : $359,694
Lawson Crouse (1 Way Contract) $4,472,000 (4)
-Salary Remaining : $342,245
-Salary Average : $4,472,000
-Salary Average Remaining : $342,245
Filip Hronek (1 Way Contract) $4,180,000 (2)
-Salary Remaining : $319,898
-Salary Average : $4,180,000
-Salary Average Remaining : $319,898
Ryan Graves (1 Way Contract) $3,610,000 (2)
-Salary Remaining : $276,276
-Salary Average : $3,610,000
-Salary Average Remaining : $276,276
Claude Giroux (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $248,724
-Salary Average : $3,250,000
-Salary Average Remaining : $248,724
Casey Mittelstadt (1 Way Contract) $2,970,000 (2)
-Salary Remaining : $227,296
-Salary Average : $2,970,000
-Salary Average Remaining : $227,296
Jordan Martinook (1 Way Contract) $1,818,000 (1)
-Salary Remaining : $139,133
-Salary Average : $1,818,000
-Salary Average Remaining : $139,133
Cal Clutterbuck (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $133,929
-Salary Average : $1,750,000
-Salary Average Remaining : $133,929
Derek Forbort (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $114,796
-Salary Average : $1,500,000
-Salary Average Remaining : $114,796
Joey Daccord $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Ridly Greig $925,000 (2)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Luke Schenn $790,500 (2)
-Salary Remaining : $60,497
-Salary Average : $790,500
-Salary Average Remaining : $60,497
Nikita Pavlychev $0 (0)
Total Pro Players21
Salary Commitment
Year 2024 : $81,211,071
Year 2025 : $58,122,071
Year 2026 : $34,821,571
Year 2027 : $26,746,571
Salary Average Commitment
Year 2024 : $81,211,071
Year 2025 : $58,122,071
Year 2026 : $34,821,571
Year 2027 : $26,746,571
Salary Cap with 1 Way Contract
Year 2024 : $81,211,071
Year 2025 : $58,122,071
Year 2026 : $34,821,571
Year 2027 : $26,746,571

Farm Players Salaries

Victor Mete $962,000 (1)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Nikita Tolopilo $950,000 (2)
Salary Remaining : $72,704
Salary Average : $950,000
Salary Average Remaining : $72,704
Nikita Okhotiuk $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Cole Reinhardt $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Marco Kasper $918,333 (3)
Salary Remaining : $70,281
Salary Average : $918,333
Salary Average Remaining : $70,281
Simon Johansson $897,750 (3)
Salary Remaining : $68,705
Salary Average : $897,750
Salary Average Remaining : $68,705
Santtu Kinnunen $897,750 (3)
Salary Remaining : $68,705
Salary Average : $897,750
Salary Average Remaining : $68,705
Christian Wolanin $889,875 (1)
Salary Remaining : $68,103
Salary Average : $889,875
Salary Average Remaining : $68,103
Calle Rosen $876,875 (2)
Salary Remaining : $67,108
Salary Average : $876,875
Salary Average Remaining : $67,108
Jiri Smejkal $870,000 (1)
Salary Remaining : $66,582
Salary Average : $870,000
Salary Average Remaining : $66,582
Chase Stillman $863,334 (3)
Salary Remaining : $66,071
Salary Average : $863,334
Salary Average Remaining : $66,071
Dillon Heatherington $861,625 (1)
Salary Remaining : $65,941
Salary Average : $861,625
Salary Average Remaining : $65,941
Frederic Brunet $860,000 (3)
Salary Remaining : $65,816
Salary Average : $860,000
Salary Average Remaining : $65,816
Zack Ostapchuk $825,000 (3)
Salary Remaining : $63,138
Salary Average : $825,000
Salary Average Remaining : $63,138
Filip Roos $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Nick Abruzzese $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Fredrik Karlstrom $806,000 (1)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Matthew Robertson $797,500 (1)
Salary Remaining : $61,033
Salary Average : $797,500
Salary Average Remaining : $61,033
Nathan Legare $789,167 (1)
Salary Remaining : $60,395
Salary Average : $789,167
Salary Average Remaining : $60,395
Marian Studenic $780,000 (2)
Salary Remaining : $59,694
Salary Average : $780,000
Salary Average Remaining : $59,694
Nils Aman $775,500 (3)
Salary Remaining : $59,349
Salary Average : $775,500
Salary Average Remaining : $59,349
Michael Hutchinson $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Connor Brown $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Charles Hudon $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Chris Terry $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Max McCormick $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Malcolm Subban $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Logan Shaw $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Total Farm Players28
Salary Commitment
Year 2024 : $23,523,209
Year 2025 : $10,272,042
Year 2026 : $7,665,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $23,523,209
Year 2025 : $10,272,042
Year 2026 : $7,665,167
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left3
Average Attendance - %17,640 - 98.00%
Average Income per Game$2,904,338
Year to Date Revenue$110,364,844
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$82,590,623
Pro Players Total Average Salaries$82,590,623
Farm Players Total Salaries$16,694,000
Farm Players Total Average Salaries$16,694,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,829,976
Farm Year To Date Expenses$14,888,187
Pro Salary Cap Per Days$421,381
Pro Salary Cap To Date$75,795,083
Farm Salary Cap Per Days$85,173
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,713,014
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days15
Pro Expenses Per Days$421,381
Pro Estimated Expenses$6,320,715
Farm Remaining Season Days15
Farm Expenses Per Days$85,173
Farm Estimated Expenses$1,277,595
Estimated Season Expenses$7,598,310
Estimated Season Salary Cap$82,115,798
Estimate Under Maximum Salary Cap of $83,500,000$1,384,202
Estimate Over Minimum Salary Cap of $63,500,000 $18,615,798
Current Bank Account$39,114,871
Projected Bank Account$40,554,700

Pro Players Salaries

Roman Josi (1 Way Contract) $8,877,820 (2)
-Salary Remaining : $679,425
-Salary Average : $8,877,820
-Salary Average Remaining : $679,425
Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $665,816
-Salary Average : $8,700,000
-Salary Average Remaining : $665,816
Brady Tkachuk (1 Way Contract) $7,795,428 (3)
-Salary Remaining : $596,589
-Salary Average : $7,795,428
-Salary Average Remaining : $596,589
Brad Marchand (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $468,750
-Salary Average : $6,125,000
-Salary Average Remaining : $468,750
Roope Hintz (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $447,704
-Salary Average : $5,850,000
-Salary Average Remaining : $447,704
Rasmus Dahlin (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $436,224
-Salary Average : $5,700,000
-Salary Average Remaining : $436,224
Drew Doughty (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $420,918
-Salary Average : $5,500,000
-Salary Average Remaining : $420,918
Joe Pavelski (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $420,918
-Salary Average : $5,500,000
-Salary Average Remaining : $420,918
Victor Hedman (1 Way Contract) $3,937,500 (1)
-Salary Remaining : $301,339
-Salary Average : $3,937,500
-Salary Average Remaining : $301,339
Patrick Kane (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $278,571
-Salary Average : $3,640,000
-Salary Average Remaining : $278,571
Evander Kane (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $267,857
-Salary Average : $3,500,000
-Salary Average Remaining : $267,857
Erik Haula (1 Way Contract) $3,024,000 (1)
-Salary Remaining : $231,429
-Salary Average : $3,024,000
-Salary Average Remaining : $231,429
Vincent Trocheck (1 Way Contract) $2,728,125 (2)
-Salary Remaining : $208,785
-Salary Average : $2,728,125
-Salary Average Remaining : $208,785
David Perron (1 Way Contract) $2,208,750 (1)
-Salary Remaining : $169,037
-Salary Average : $2,208,750
-Salary Average Remaining : $169,037
Ilya Samsonov (1 Way Contract) $2,060,000 (3)
-Salary Remaining : $157,653
-Salary Average : $2,060,000
-Salary Average Remaining : $157,653
Nick Bonino (1 Way Contract) $1,927,000 (1)
-Salary Remaining : $147,474
-Salary Average : $1,927,000
-Salary Average Remaining : $147,474
Mark Giordano (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $122,449
-Salary Average : $1,600,000
-Salary Average Remaining : $122,449
Parker Kelly $869,500 (2)
-Salary Remaining : $66,543
-Salary Average : $869,500
-Salary Average Remaining : $66,543
Stuart Skinner $787,500 (3)
-Salary Remaining : $60,268
-Salary Average : $787,500
-Salary Average Remaining : $60,268
Erik Gustafsson (1 Way Contract) $760,000 (2)
-Salary Remaining : $58,163
-Salary Average : $760,000
-Salary Average Remaining : $58,163
Tomas Suchanek $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Nick Seeler $750,000 (2)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Total Pro Players22
Salary Commitment
Year 2024 : $82,590,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0
Salary Average Commitment
Year 2024 : $82,590,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $82,590,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0

Farm Players Salaries

Wade Allison $971,250 (2)
Salary Remaining : $74,330
Salary Average : $971,250
Salary Average Remaining : $74,330
Curtis Douglas $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Curtis Hall $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Jack Rathbone $867,000 (4)
Salary Remaining : $66,352
Salary Average : $867,000
Salary Average Remaining : $66,352
Dmitry Ovchinnikov $835,000 (3)
Salary Remaining : $63,903
Salary Average : $835,000
Salary Average Remaining : $63,903
Marcus Bjork $806,000 (1)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Mark Kastelic $793,250 (3)
Salary Remaining : $60,708
Salary Average : $793,250
Salary Average Remaining : $60,708
Bokondji Imama $790,500 (2)
Salary Remaining : $60,497
Salary Average : $790,500
Salary Average Remaining : $60,497
Mark Pysyk $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Troy Stecher $756,000 (3)
Salary Remaining : $57,857
Salary Average : $756,000
Salary Average Remaining : $57,857
Mark Sinclair $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Samuel Bitten $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Cameron Gaunce $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Josh Maniscalco $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Navrin Mutter $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Marc Gatcomb $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Simon Pinard $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Hugo Ollas $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Travis Mitchell $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Ryan Fitzgerald $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Angus Crookshank $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players21
Salary Commitment
Year 2024 : $16,694,000
Year 2025 : $5,763,000
Year 2026 : $4,001,250
Year 2027 : $867,000
Salary Average Commitment
Year 2024 : $16,694,000
Year 2025 : $5,763,000
Year 2026 : $4,001,250
Year 2027 : $867,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left3
Average Attendance - %17,640 - 98.00%
Average Income per Game$1,839,852
Year to Date Revenue$69,914,376
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$21,675
Year to Date Revenue$823,650

Expense

Pro Players Total Salaries$74,624,150
Pro Players Total Average Salaries$74,624,150
Farm Players Total Salaries$15,593,050
Farm Players Total Average Salaries$15,593,050
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,472,078
Farm Year To Date Expenses$14,251,461
Pro Salary Cap Per Days$374,996
Pro Salary Cap To Date$67,450,507
Farm Salary Cap Per Days$79,556
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,519,556
Farm Estimated Season Revenue$65,025
Pro Remaining Season Days15
Pro Expenses Per Days$380,735
Pro Estimated Expenses$5,711,025
Farm Remaining Season Days15
Farm Expenses Per Days$79,556
Farm Estimated Expenses$1,193,340
Estimated Season Expenses$6,904,365
Estimated Season Salary Cap$73,075,447
Estimate Under Maximum Salary Cap of $83,500,000$10,424,553
Estimate Over Minimum Salary Cap of $63,500,000 $9,575,447
Current Bank Account$2,309,635
Projected Bank Account$989,851

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $11,445,000 (1)
-Salary Remaining : $875,893
-Salary Average : $11,445,000
-Salary Average Remaining : $875,893
Miro Heiskanen (1 Way Contract) $8,027,500 (3)
-Salary Remaining : $614,349
-Salary Average : $8,027,500
-Salary Average Remaining : $614,349
Sean Couturier $7,750,000 (5)
-Salary Remaining : $593,112
-Salary Average : $7,750,000
-Salary Average Remaining : $593,112
Brock Boeser (1 Way Contract) $6,916,000 (4)
-Salary Remaining : $529,286
-Salary Average : $6,916,000
-Salary Average Remaining : $529,286
Max Domi (1 Way Contract) $6,288,450 (1)
-Salary Remaining : $481,259
-Salary Average : $6,288,450
-Salary Average Remaining : $481,259
Jaccob Slavin (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $405,612
-Salary Average : $5,300,000
-Salary Average Remaining : $405,612
Joel Farabee (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $363,520
-Salary Average : $4,750,000
-Salary Average Remaining : $363,520
Carter Hart (1 Way Contract) $4,177,950 (3)
-Salary Remaining : $319,741
-Salary Average : $4,177,950
-Salary Average Remaining : $319,741
Brett Pesce (1 Way Contract) $4,025,000 (1)
-Salary Remaining : $308,036
-Salary Average : $4,025,000
-Salary Average Remaining : $308,036
Chandler Stephenson (1 Way Contract) $2,846,250 (2)
-Salary Remaining : $217,825
-Salary Average : $2,846,250
-Salary Average Remaining : $217,825
Oskar Lindblom (1 Way Contract) $2,625,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-1 Way Contract Salary Cap Remaining : $114,796
-Salary Remaining : $200,893
-Salary Average : $2,625,000
-Salary Average Remaining : $200,893
Mitchell Stephens $971,250 (1)
-Salary Remaining : $74,330
-Salary Average : $971,250
-Salary Average Remaining : $74,330
Ivan Prosvetov $962,000 (2)
-Salary Remaining : $73,622
-Salary Average : $962,000
-Salary Average Remaining : $73,622
Ryan McLeod $952,750 (2)
-Salary Remaining : $72,915
-Salary Average : $952,750
-Salary Average Remaining : $72,915
Mikael Pyyhtia $897,500 (3)
-Salary Remaining : $68,686
-Salary Average : $897,500
-Salary Average Remaining : $68,686
Ryder Rolston $895,000 (3)
-Salary Remaining : $68,495
-Salary Average : $895,000
-Salary Average Remaining : $68,495
Christian Kyrou $878,333 (3)
-Salary Remaining : $67,219
-Salary Average : $878,333
-Salary Average Remaining : $67,219
Maxwell Crozier $867,500 (2)
-Salary Remaining : $66,390
-Salary Average : $867,500
-Salary Average Remaining : $66,390
Hendrix Lapierre $863,334 (1)
-Salary Remaining : $66,071
-Salary Average : $863,334
-Salary Average Remaining : $66,071
Logan Stanley $846,000 (1)
-Salary Remaining : $64,745
-Salary Average : $846,000
-Salary Average Remaining : $64,745
Alexey Toropchenko $806,000 (2)
-Salary Remaining : $61,684
-Salary Average : $806,000
-Salary Average Remaining : $61,684
Dawson Barteaux $783,333 (3)
-Salary Remaining : $59,949
-Salary Average : $783,333
-Salary Average Remaining : $59,949
Luke Cavallin $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Total Pro Players23
Salary Commitment
Year 2024 : $74,624,150
Year 2025 : $41,510,116
Year 2026 : $35,075,616
Year 2027 : $19,416,000
Salary Average Commitment
Year 2024 : $74,624,150
Year 2025 : $41,510,116
Year 2026 : $35,075,616
Year 2027 : $19,416,000
Salary Cap with 1 Way Contract
Year 2024 : $73,499,152
Year 2025 : $41,510,116
Year 2026 : $35,075,616
Year 2027 : $19,416,000

Farm Players Salaries

Jacob Perreault $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Hunter Skinner $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Lassi Thomson $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Antti Saarela $896,250 (2)
Salary Remaining : $68,591
Salary Average : $896,250
Salary Average Remaining : $68,591
Joel Kiviranta $883,500 (3)
Salary Remaining : $67,615
Salary Average : $883,500
Salary Average Remaining : $67,615
Xavier Simoneau $880,650 (3)
Salary Remaining : $67,397
Salary Average : $880,650
Salary Average Remaining : $67,397
Ruslan Iskhakov $880,650 (3)
Salary Remaining : $67,397
Salary Average : $880,650
Salary Average Remaining : $67,397
Tyler Madden $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Gabriel Fortier $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Peter Abbandonato $787,500 (2)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Devante Stephens $787,500 (1)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Ryan Bednard $787,500 (1)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Wyatte Wylie $780,000 (3)
Salary Remaining : $59,694
Salary Average : $780,000
Salary Average Remaining : $59,694
Chad Nychuk $772,500 (3)
Salary Remaining : $59,120
Salary Average : $772,500
Salary Average Remaining : $59,120
Wyatt Aamodt $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Gabriel Carriere $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Skyler Brind'Amour $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Keaton Mastrodonato $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jason Polin $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players19
Salary Commitment
Year 2024 : $15,593,050
Year 2025 : $7,493,050
Year 2026 : $5,809,300
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,593,050
Year 2025 : $7,493,050
Year 2026 : $5,809,300
Year 2027 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left5
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$3,901,500

Expense

Pro Players Total Salaries$74,760,845
Pro Players Total Average Salaries$74,760,845
Farm Players Total Salaries$17,922,084
Farm Players Total Average Salaries$17,922,084
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,561,769
Farm Year To Date Expenses$16,517,887
Pro Salary Cap Per Days$381,433
Pro Salary Cap To Date$68,504,373
Farm Salary Cap Per Days$91,439
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$541,875
Pro Remaining Season Days15
Pro Expenses Per Days$381,433
Pro Estimated Expenses$5,721,495
Farm Remaining Season Days15
Farm Expenses Per Days$91,439
Farm Estimated Expenses$1,371,585
Estimated Season Expenses$7,093,080
Estimated Season Salary Cap$74,225,868
Estimate Under Maximum Salary Cap of $83,500,000$9,274,132
Estimate Over Minimum Salary Cap of $63,500,000 $10,725,868
Current Bank Account$101,563,543
Projected Bank Account$109,830,388

Pro Players Salaries

Quinn Hughes (1 Way Contract) $7,457,500 (3)
-Salary Remaining : $570,727
-Salary Average : $7,457,500
-Salary Average Remaining : $570,727
Neal Pionk (1 Way Contract) $5,992,500 (1)
-Salary Remaining : $458,610
-Salary Average : $5,992,500
-Salary Average Remaining : $458,610
William Karlsson (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $451,531
-Salary Average : $5,900,000
-Salary Average Remaining : $451,531
Juuse Saros (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $440,051
-Salary Average : $5,750,000
-Salary Average Remaining : $440,051
Shea Theodore (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $397,959
-Salary Average : $5,200,000
-Salary Average Remaining : $397,959
Jonathan Marchessault (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $382,653
-Salary Average : $5,000,000
-Salary Average Remaining : $382,653
Mike Matheson (1 Way Contract) $4,875,000 (1)
-Salary Remaining : $373,087
-Salary Average : $4,875,000
-Salary Average Remaining : $373,087
Jamie Oleksiak (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $352,041
-Salary Average : $4,600,000
-Salary Average Remaining : $352,041
Robert Thomas (1 Way Contract) $4,363,095 (3)
-Salary Remaining : $333,910
-Salary Average : $4,363,095
-Salary Average Remaining : $333,910
Viktor Arvidsson (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $325,255
-Salary Average : $4,250,000
-Salary Average Remaining : $325,255
Dominik Kubalik (1 Way Contract) $3,811,000 (2)
-Salary Remaining : $291,658
-Salary Average : $3,811,000
-Salary Average Remaining : $291,658
Tyler Bertuzzi (1 Way Contract) $3,640,000 (2)
-Salary Remaining : $278,571
-Salary Average : $3,640,000
-Salary Average Remaining : $278,571
Marcus Foligno (1 Way Contract) $3,038,000 (3)
-Salary Remaining : $232,500
-Salary Average : $3,038,000
-Salary Average Remaining : $232,500
Mason Appleton $2,513,334 (5)
-Salary Remaining : $192,347
-Salary Average : $2,513,334
-Salary Average Remaining : $192,347
James Reimer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $172,194
-Salary Average : $2,250,000
-Salary Average Remaining : $172,194
Connor McMichael $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
JJ Peterka $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Alex Laferriere $875,000 (3)
-Salary Remaining : $66,964
-Salary Average : $875,000
-Salary Average Remaining : $66,964
Matthew Poitras $870,000 (3)
-Salary Remaining : $66,582
-Salary Average : $870,000
-Salary Average Remaining : $66,582
Moritz Seider $863,333 (1)
-Salary Remaining : $66,071
-Salary Average : $863,333
-Salary Average Remaining : $66,071
Colin Blackwell $833,750 (1)
-Salary Remaining : $63,807
-Salary Average : $833,750
-Salary Average Remaining : $63,807
Dylan Garand $828,333 (1)
-Salary Remaining : $63,393
-Salary Average : $828,333
-Salary Average Remaining : $63,393
Total Pro Players22
Salary Commitment
Year 2024 : $74,760,845
Year 2025 : $36,917,929
Year 2026 : $29,466,929
Year 2027 : $2,513,334
Salary Average Commitment
Year 2024 : $74,760,845
Year 2025 : $36,917,929
Year 2026 : $29,466,929
Year 2027 : $2,513,334
Salary Cap with 1 Way Contract
Year 2024 : $74,760,845
Year 2025 : $36,917,929
Year 2026 : $29,466,929
Year 2027 : $2,513,334

Farm Players Salaries

Cayden Primeau $952,750 (2)
Salary Remaining : $72,915
Salary Average : $952,750
Salary Average Remaining : $72,915
Jean-Luc Foudy $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Mason Lohrei $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Isak Rosen $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Luca Del Bel Belluz $891,666 (3)
Salary Remaining : $68,240
Salary Average : $891,666
Salary Average Remaining : $68,240
Magnus Chrona $867,500 (2)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Zachary L'Heureux $863,334 (3)
Salary Remaining : $66,071
Salary Average : $863,334
Salary Average Remaining : $66,071
Sam Poulin $863,333 (1)
Salary Remaining : $66,071
Salary Average : $863,333
Salary Average Remaining : $66,071
Lukas Svejkovsky $859,167 (1)
Salary Remaining : $65,753
Salary Average : $859,167
Salary Average Remaining : $65,753
Akil Thomas $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Lukas Cormier $793,333 (1)
Salary Remaining : $60,714
Salary Average : $793,333
Salary Average Remaining : $60,714
Domenick Fensore $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Cameron Butler $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Casey Dornbach $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Colton Young $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Owen Headrick $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jeremie Bucheler $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Garret Sparks $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Roman Kinal $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Ryan Francis $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Evan Fitzpatrick $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Alex Swetlikoff $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players22
Salary Commitment
Year 2024 : $17,922,083
Year 2025 : $5,306,250
Year 2026 : $2,561,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,922,083
Year 2025 : $5,306,250
Year 2026 : $2,561,000
Year 2027 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left5
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$3,901,500

Expense

Pro Players Total Salaries$80,519,999
Pro Players Total Average Salaries$80,519,999
Farm Players Total Salaries$21,429,084
Farm Players Total Average Salaries$21,429,084
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,267,531
Farm Year To Date Expenses$19,870,284
Pro Salary Cap Per Days$382,117
Pro Salary Cap To Date$69,279,652
Farm Salary Cap Per Days$109,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$541,875
Pro Remaining Season Days15
Pro Expenses Per Days$410,816
Pro Estimated Expenses$6,162,240
Farm Remaining Season Days15
Farm Expenses Per Days$109,332
Farm Estimated Expenses$1,639,980
Estimated Season Expenses$7,802,220
Estimated Season Salary Cap$75,011,407
Estimate Under Maximum Salary Cap of $83,500,000$8,488,593
Estimate Over Minimum Salary Cap of $63,500,000 $11,511,407
Current Bank Account$142,943,018
Projected Bank Account$150,500,723

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,650,000 (5)
-Salary Remaining : $815,051
-Salary Average : $10,650,000
-Salary Average Remaining : $815,051
Anders Lee (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $535,714
-Salary Average : $7,000,000
-Salary Average Remaining : $535,714
Nico Hischier (1 Way Contract) $6,887,500 (2)
-Salary Remaining : $527,105
-Salary Average : $6,887,500
-Salary Average Remaining : $527,105
Yanni Gourde (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $395,408
-Salary Average : $5,166,666
-Salary Average Remaining : $395,408
Rasmus Andersson (1 Way Contract) $4,322,500 (1)
-Salary Remaining : $330,804
-Salary Average : $4,322,500
-Salary Average Remaining : $330,804
Noah Dobson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $306,122
-Salary Average : $4,000,000
-Salary Average Remaining : $306,122
Kirill Marchenko (1 Way Contract) $3,950,000 (5)
-Salary Remaining : $302,296
-Salary Average : $3,950,000
-Salary Average Remaining : $302,296
Shane Pinto (1 Way Contract) $3,862,500 (5)
-Salary Remaining : $295,599
-Salary Average : $3,862,500
-Salary Average Remaining : $295,599
Jake Oettinger (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $290,816
-Salary Average : $3,800,000
-Salary Average Remaining : $290,816
Martin Necas (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $241,071
-Salary Average : $3,150,000
-Salary Average Remaining : $241,071
Alex Newhook (1 Way Contract) $2,952,500 (5)
-1 Way Contract Salary Cap : $1,827,500
-1 Way Contract Salary Cap Remaining : $139,860
-Salary Remaining : $225,957
-Salary Average : $2,952,500
-Salary Average Remaining : $225,957
Jesper Bratt (1 Way Contract) $2,612,500 (2)
-Salary Remaining : $199,936
-Salary Average : $2,612,500
-Salary Average Remaining : $199,936
Martin Fehervary (1 Way Contract) $2,558,750 (4)
-Salary Remaining : $195,823
-Salary Average : $2,558,750
-Salary Average Remaining : $195,823
Carson Soucy (1 Way Contract) $2,487,500 (3)
-Salary Remaining : $190,370
-Salary Average : $2,487,500
-Salary Average Remaining : $190,370
Philippe Myers (1 Way Contract) $2,427,500 (1)
-1 Way Contract Salary Cap : $1,302,500
-1 Way Contract Salary Cap Remaining : $99,681
-Salary Remaining : $185,778
-Salary Average : $2,427,500
-Salary Average Remaining : $185,778
Filip Chytil (1 Way Contract) $2,315,000 (3)
-Salary Remaining : $177,168
-Salary Average : $2,315,000
-Salary Average Remaining : $177,168
Yegor Chinakhov (1 Way Contract) $2,205,000 (5)
-Salary Remaining : $168,750
-Salary Average : $2,205,000
-Salary Average Remaining : $168,750
Kaapo Kakko (1 Way Contract) $2,005,000 (4)
-1 Way Contract Salary Cap : $880,000
-1 Way Contract Salary Cap Remaining : $67,347
-Salary Remaining : $153,444
-Salary Average : $2,005,000
-Salary Average Remaining : $153,444
Eric Robinson (1 Way Contract) $1,807,000 (3)
-1 Way Contract Salary Cap : $682,000
-1 Way Contract Salary Cap Remaining : $52,194
-Salary Remaining : $138,291
-Salary Average : $1,807,000
-Salary Average Remaining : $138,291
Blake Lizotte (1 Way Contract) $1,758,750 (2)
-1 Way Contract Salary Cap : $633,750
-1 Way Contract Salary Cap Remaining : $48,501
-Salary Remaining : $134,598
-Salary Average : $1,758,750
-Salary Average Remaining : $134,598
Kyle Burroughs (1 Way Contract) $1,144,000 (3)
-Salary Remaining : $87,551
-Salary Average : $1,144,000
-Salary Average Remaining : $87,551
Jake Sanderson $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Nick Bjugstad $864,000 (2)
-Salary Remaining : $66,122
-Salary Average : $864,000
-Salary Average Remaining : $66,122
Tyson Foerster $863,334 (1)
-Salary Remaining : $66,071
-Salary Average : $863,334
-Salary Average Remaining : $66,071
Logan Thompson $804,999 (1)
-Salary Remaining : $61,607
-Salary Average : $804,999
-Salary Average Remaining : $61,607
Peter DiLiberatore $0 (0)
Total Pro Players26
Salary Commitment
Year 2024 : $80,519,999
Year 2025 : $59,010,000
Year 2026 : $46,887,250
Year 2027 : $32,183,750
Salary Average Commitment
Year 2024 : $80,519,999
Year 2025 : $59,010,000
Year 2026 : $46,887,250
Year 2027 : $32,183,750
Salary Cap with 1 Way Contract
Year 2024 : $74,895,005
Year 2025 : $54,510,000
Year 2026 : $43,512,248
Year 2027 : $29,933,750

Farm Players Salaries

Caleb Jones $971,250 (1)
Salary Remaining : $74,330
Salary Average : $971,250
Salary Average Remaining : $74,330
Isaac Ratcliffe $962,000 (2)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Fedor Svechkov $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Cole Guttman $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Drew Commesso $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Devon Levi $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Henry Thrun $912,500 (2)
Salary Remaining : $69,834
Salary Average : $912,500
Salary Average Remaining : $69,834
Shakir Mukhamadullin $894,167 (1)
Salary Remaining : $68,431
Salary Average : $894,167
Salary Average Remaining : $68,431
Spencer Martin $876,875 (3)
Salary Remaining : $67,108
Salary Average : $876,875
Salary Average Remaining : $67,108
Erik Portillo $875,000 (2)
Salary Remaining : $66,964
Salary Average : $875,000
Salary Average Remaining : $66,964
Topi Niemela $856,667 (3)
Salary Remaining : $65,561
Salary Average : $856,667
Salary Average Remaining : $65,561
Matthew Seminoff $850,000 (3)
Salary Remaining : $65,051
Salary Average : $850,000
Salary Average Remaining : $65,051
Mikhail Maltsev $849,625 (2)
Salary Remaining : $65,022
Salary Average : $849,625
Salary Average Remaining : $65,022
Amadeus Lombardi $838,333 (3)
Salary Remaining : $64,158
Salary Average : $838,333
Salary Average Remaining : $64,158
Tyler Tullio $823,333 (1)
Salary Remaining : $63,010
Salary Average : $823,333
Salary Average Remaining : $63,010
Sammy Walker $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Carson Meyer $813,750 (2)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Jaxson Stauber $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Nick Blankenburg $813,750 (2)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Marc McLaughlin $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
John Ludvig $798,250 (3)
Salary Remaining : $61,091
Salary Average : $798,250
Salary Average Remaining : $61,091
Andre Lee $798,250 (3)
Salary Remaining : $61,091
Salary Average : $798,250
Salary Average Remaining : $61,091
Brandon Duhaime $787,500 (1)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Akito Hirose $787,500 (2)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Mark Friedman $786,833 (3)
Salary Remaining : $60,217
Salary Average : $786,833
Salary Average Remaining : $60,217
Total Farm Players25
Salary Commitment
Year 2024 : $21,429,083
Year 2025 : $16,102,833
Year 2026 : $10,088,708
Year 2027 : $0
Salary Average Commitment
Year 2024 : $21,429,083
Year 2025 : $16,102,833
Year 2026 : $10,088,708
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left3
Average Attendance - %13,320 - 74.00%
Average Income per Game$2,193,071
Year to Date Revenue$83,336,698
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$76,613,258
Pro Players Total Average Salaries$76,613,259
Farm Players Total Salaries$16,641,309
Farm Players Total Average Salaries$16,641,309
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,170,633
Farm Year To Date Expenses$15,259,716
Pro Salary Cap Per Days$390,884
Pro Salary Cap To Date$68,790,155
Farm Salary Cap Per Days$84,905
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,579,213
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days15
Pro Expenses Per Days$390,884
Pro Estimated Expenses$5,863,260
Farm Remaining Season Days15
Farm Expenses Per Days$84,905
Farm Estimated Expenses$1,273,575
Estimated Season Expenses$7,136,835
Estimated Season Salary Cap$74,653,415
Estimate Under Maximum Salary Cap of $83,500,000$8,846,585
Estimate Over Minimum Salary Cap of $63,500,000 $11,153,415
Current Bank Account$9,774,598
Projected Bank Account$9,542,101

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $765,306
-Salary Average : $10,000,000
-Salary Average Remaining : $765,306
Bo Horvat (1 Way Contract) $8,075,000 (5)
-Salary Remaining : $617,985
-Salary Average : $8,075,000
-Salary Average Remaining : $617,985
Kevin Hayes (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $546,647
-Salary Average : $7,142,858
-Salary Average Remaining : $546,647
Jonas Brodin (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $482,143
-Salary Average : $6,300,000
-Salary Average Remaining : $482,143
Nate Schmidt (1 Way Contract) $5,950,000 (1)
-Salary Remaining : $455,357
-Salary Average : $5,950,000
-Salary Average Remaining : $455,357
Teuvo Teravainen (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $413,265
-Salary Average : $5,400,000
-Salary Average Remaining : $413,265
Ilya Mikheyev (1 Way Contract) $5,035,000 (4)
-Salary Remaining : $385,332
-Salary Average : $5,035,000
-Salary Average Remaining : $385,332
TJ Brodie (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $382,653
-Salary Average : $5,000,000
-Salary Average Remaining : $382,653
Petr Mrazek (1 Way Contract) $4,080,000 (2)
-Salary Remaining : $312,245
-Salary Average : $4,080,000
-Salary Average Remaining : $312,245
Vitek Vanecek (1 Way Contract) $3,604,000 (5)
-Salary Remaining : $275,816
-Salary Average : $3,604,000
-Salary Average Remaining : $275,816
Gustav Nyquist (1 Way Contract) $2,993,900 (2)
-Salary Remaining : $229,125
-Salary Average : $2,993,900
-Salary Average Remaining : $229,125
Calle Jarnkrok (1 Way Contract) $2,016,000 (1)
-Salary Remaining : $154,286
-Salary Average : $2,016,000
-Salary Average Remaining : $154,286
Tony DeAngelo (1 Way Contract) $1,775,500 (5)
-Salary Remaining : $135,880
-Salary Average : $1,775,500
-Salary Average Remaining : $135,880
Pius Suter (1 Way Contract) $1,696,000 (5)
-Salary Remaining : $129,796
-Salary Average : $1,696,000
-Salary Average Remaining : $129,796
Michael McLeod $1,000,000 (3)
-Salary Remaining : $76,531
-Salary Average : $1,000,000
-Salary Average Remaining : $76,531
Wyatt Kaiser $916,667 (3)
-Salary Remaining : $70,153
-Salary Average : $916,667
-Salary Average Remaining : $70,153
Ryker Evans $897,500 (1)
-Salary Remaining : $68,686
-Salary Average : $897,500
-Salary Average Remaining : $68,686
Dawson Mercer $894,167 (1)
-Salary Remaining : $68,431
-Salary Average : $894,167
-Salary Average Remaining : $68,431
Remi Poirier $836,667 (1)
-Salary Remaining : $64,031
-Salary Average : $836,667
-Salary Average Remaining : $64,031
Cameron Hughes $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Daniel Sprong $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Joseph Cecconi $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Jack Ahcan $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Total Pro Players23
Salary Commitment
Year 2024 : $76,613,258
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500
Salary Average Commitment
Year 2024 : $76,613,259
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500
Salary Cap with 1 Way Contract
Year 2024 : $76,613,259
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500

Farm Players Salaries

Marc Del Gaizo $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Josh Lopina $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Georgii Merkulov $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
William Dufour $859,167 (1)
Salary Remaining : $65,753
Salary Average : $859,167
Salary Average Remaining : $65,753
Josh Bloom $836,667 (3)
Salary Remaining : $64,031
Salary Average : $836,667
Salary Average Remaining : $64,031
Blake McLaughlin $830,725 (3)
Salary Remaining : $63,576
Salary Average : $830,725
Salary Average Remaining : $63,576
Luke Philp $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Walker Duehr $783,750 (2)
Salary Remaining : $59,981
Salary Average : $783,750
Salary Average Remaining : $59,981
Cooper Black $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jackson Cates $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Benjamin Berard $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Chris Jandric $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jared Davidson $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Josh Healey $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Joona Koppanen $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Benjamin Kraws $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Quinn Schmiemann $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Tanner Fritz $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Matej Pekar $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Markus Niemelainen $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Aidan Fulp $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players21
Salary Commitment
Year 2024 : $16,641,309
Year 2025 : $5,682,142
Year 2026 : $3,223,392
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,641,309
Year 2025 : $5,682,142
Year 2026 : $3,223,392
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left5
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$3,901,500

Expense

Pro Players Total Salaries$83,971,500
Pro Players Total Average Salaries$83,971,500
Farm Players Total Salaries$20,376,000
Farm Players Total Average Salaries$20,376,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$410,000
Pro Year To Date Expenses$74,033,378
Farm Year To Date Expenses$19,005,074
Pro Salary Cap Per Days$428,426
Pro Salary Cap To Date$74,033,378
Farm Salary Cap Per Days$103,959
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$541,875
Pro Remaining Season Days15
Pro Expenses Per Days$428,426
Pro Estimated Expenses$6,426,390
Farm Remaining Season Days15
Farm Expenses Per Days$103,959
Farm Estimated Expenses$1,559,385
Estimated Season Expenses$7,985,775
Estimated Season Salary Cap$80,869,768
Estimate Under Maximum Salary Cap of $83,500,000$2,630,232
Estimate Over Minimum Salary Cap of $63,500,000 $17,369,768
Current Bank Account$48,207,227
Projected Bank Account$55,581,377

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,454,000 (1)
-Salary Remaining : $646,990
-Salary Average : $8,454,000
-Salary Average Remaining : $646,990
Tomas Hertl (1 Way Contract) $7,812,000 (3)
-Salary Remaining : $597,857
-Salary Average : $7,812,000
-Salary Average Remaining : $597,857
Chris Kreider (1 Way Contract) $6,240,000 (2)
-Salary Remaining : $477,551
-Salary Average : $6,240,000
-Salary Average Remaining : $477,551
Adam Pelech (1 Way Contract) $5,980,000 (2)
-Salary Remaining : $457,653
-Salary Average : $5,980,000
-Salary Average Remaining : $457,653
Andrei Kuzmenko (1 Way Contract) $5,720,000 (3)
-Salary Remaining : $437,755
-Salary Average : $5,720,000
-Salary Average Remaining : $437,755
Zach Hyman (1 Way Contract) $5,555,000 (2)
-Salary Remaining : $425,128
-Salary Average : $5,555,000
-Salary Average Remaining : $425,128
Jean-Gabriel Pageau (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $405,612
-Salary Average : $5,300,000
-Salary Average Remaining : $405,612
Bryan Rust (1 Way Contract) $4,971,250 (1)
-Salary Remaining : $380,453
-Salary Average : $4,971,250
-Salary Average Remaining : $380,453
Michael Bunting (1 Way Contract) $4,635,000 (2)
-Salary Remaining : $354,719
-Salary Average : $4,635,000
-Salary Average Remaining : $354,719
Connor Murphy (1 Way Contract) $4,180,000 (3)
-Salary Remaining : $319,898
-Salary Average : $4,180,000
-Salary Average Remaining : $319,898
Warren Foegele (1 Way Contract) $3,955,000 (2)
-Salary Remaining : $302,679
-Salary Average : $3,955,000
-Salary Average Remaining : $302,679
Nino Niederreiter (1 Way Contract) $3,920,000 (1)
-Salary Remaining : $300,000
-Salary Average : $3,920,000
-Salary Average Remaining : $300,000
Brandon Carlo (1 Way Contract) $3,895,000 (1)
-Salary Remaining : $298,087
-Salary Average : $3,895,000
-Salary Average Remaining : $298,087
Ian Cole (1 Way Contract) $2,883,000 (2)
-Salary Remaining : $220,638
-Salary Average : $2,883,000
-Salary Average Remaining : $220,638
Brayden McNabb (1 Way Contract) $2,679,000 (2)
-Salary Remaining : $205,026
-Salary Average : $2,679,000
-Salary Average Remaining : $205,026
Garnet Hathaway (1 Way Contract) $2,232,500 (3)
-Salary Remaining : $170,855
-Salary Average : $2,232,500
-Salary Average Remaining : $170,855
Charlie Lindgren $1,067,000 (2)
-Salary Remaining : $81,658
-Salary Average : $1,067,000
-Salary Average Remaining : $81,658
Brendan Smith $1,034,000 (1)
-Salary Remaining : $79,133
-Salary Average : $1,034,000
-Salary Average Remaining : $79,133
Connor Ingram $971,250 (1)
-Salary Remaining : $74,330
-Salary Average : $971,250
-Salary Average Remaining : $74,330
Jayden Struble $925,000 (2)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Ryan Poehling $787,500 (3)
-Salary Remaining : $60,268
-Salary Average : $787,500
-Salary Average Remaining : $60,268
Jordan Oesterle $775,000 (1)
-Salary Remaining : $59,311
-Salary Average : $775,000
-Salary Average Remaining : $59,311
Total Pro Players22
Salary Commitment
Year 2024 : $83,971,500
Year 2025 : $59,951,000
Year 2026 : $20,732,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $83,971,500
Year 2025 : $59,951,000
Year 2026 : $20,732,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $83,971,500
Year 2025 : $59,951,000
Year 2026 : $20,732,000
Year 2027 : $0

Farm Players Salaries

Arvid Soderblom $1,001,000 (3)
Salary Remaining : $76,607
Salary Average : $1,001,000
Salary Average Remaining : $76,607
David Rittich $1,000,000 (1)
Salary Remaining : $76,531
Salary Average : $1,000,000
Salary Average Remaining : $76,531
Kyle Keyser $962,000 (2)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Clay Stevenson $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Isaak Phillips $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Brian Halonen $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Reid Schaefer $918,333 (3)
Salary Remaining : $70,281
Salary Average : $918,333
Salary Average Remaining : $70,281
Tyler Kleven $916,667 (3)
Salary Remaining : $70,153
Salary Average : $916,667
Salary Average Remaining : $70,153
Hudson Fasching $883,500 (3)
Salary Remaining : $67,615
Salary Average : $883,500
Salary Average Remaining : $67,615
Michael Carcone $883,500 (3)
Salary Remaining : $67,615
Salary Average : $883,500
Salary Average Remaining : $67,615
Nathan Todd $868,000 (1)
Salary Remaining : $66,429
Salary Average : $868,000
Salary Average Remaining : $66,429
Parker Wotherspoon $840,000 (2)
Salary Remaining : $64,286
Salary Average : $840,000
Salary Average Remaining : $64,286
Brett Harrison $836,667 (3)
Salary Remaining : $64,031
Salary Average : $836,667
Salary Average Remaining : $64,031
Reece Newkirk $828,333 (1)
Salary Remaining : $63,393
Salary Average : $828,333
Salary Average Remaining : $63,393
Adam Ginning $819,000 (3)
Salary Remaining : $62,679
Salary Average : $819,000
Salary Average Remaining : $62,679
Mitchell Chaffee $800,000 (1)
Salary Remaining : $61,224
Salary Average : $800,000
Salary Average Remaining : $61,224
Sam Gagner $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Trevor Carrick $767,250 (2)
Salary Remaining : $58,718
Salary Average : $767,250
Salary Average Remaining : $58,718
Jacob MacDonald $751,750 (2)
Salary Remaining : $57,532
Salary Average : $751,750
Salary Average Remaining : $57,532
Ryan Carpenter $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
T.J. Tynan $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jayson Megna $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Dmitry Zlodeyev $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Austin Czarnik $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players24
Salary Commitment
Year 2024 : $20,376,000
Year 2025 : $11,254,667
Year 2026 : $6,258,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,376,000
Year 2025 : $11,254,667
Year 2026 : $6,258,667
Year 2027 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$72,090,166
Pro Players Total Average Salaries$72,090,166
Farm Players Total Salaries$21,354,042
Farm Players Total Average Salaries$21,354,042
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,630,133
Farm Year To Date Expenses$19,031,912
Pro Salary Cap Per Days$358,113
Pro Salary Cap To Date$64,271,072
Farm Salary Cap Per Days$108,949
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days15
Pro Expenses Per Days$367,807
Pro Estimated Expenses$5,517,105
Farm Remaining Season Days15
Farm Expenses Per Days$108,949
Farm Estimated Expenses$1,634,235
Estimated Season Expenses$7,151,340
Estimated Season Salary Cap$69,642,767
Estimate Under Maximum Salary Cap of $83,500,000$13,857,233
Estimate Over Minimum Salary Cap of $63,500,000 $6,142,767
Current Bank Account$86,171,372
Projected Bank Account$88,235,987

Pro Players Salaries

Tim Stutzle (1 Way Contract) $7,392,500 (5)
-Salary Remaining : $565,753
-Salary Average : $7,392,500
-Salary Average Remaining : $565,753
Clayton Keller (1 Way Contract) $6,792,500 (3)
-Salary Remaining : $519,834
-Salary Average : $6,792,500
-Salary Average Remaining : $519,834
Damon Severson (1 Way Contract) $6,187,500 (2)
-Salary Remaining : $473,533
-Salary Average : $6,187,500
-Salary Average Remaining : $473,533
Adrian Kempe (1 Way Contract) $5,775,000 (5)
-Salary Remaining : $441,964
-Salary Average : $5,775,000
-Salary Average Remaining : $441,964
Jakob Silfverberg (1 Way Contract) $5,250,000 (1)
-1 Way Contract Salary Cap : $4,125,000
-1 Way Contract Salary Cap Remaining : $315,689
-Salary Remaining : $401,786
-Salary Average : $5,250,000
-Salary Average Remaining : $401,786
Kyle Palmieri (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $363,520
-Salary Average : $4,750,000
-Salary Average Remaining : $363,520
Brenden Dillon (1 Way Contract) $3,666,000 (2)
-Salary Remaining : $280,561
-Salary Average : $3,666,000
-Salary Average Remaining : $280,561
Marc-Andre Fleury (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $267,857
-Salary Average : $3,500,000
-Salary Average Remaining : $267,857
Cody Ceci (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $258,673
-Salary Average : $3,380,000
-Salary Average Remaining : $258,673
Connor Clifton (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $252,551
-Salary Average : $3,300,000
-Salary Average Remaining : $252,551
Dylan DeMelo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $241,071
-Salary Average : $3,150,000
-Salary Average Remaining : $241,071
Alex Nedeljkovic (1 Way Contract) $3,120,000 (3)
-Salary Remaining : $238,776
-Salary Average : $3,120,000
-Salary Average Remaining : $238,776
Henri Jokiharju (1 Way Contract) $2,375,000 (3)
-Salary Remaining : $181,760
-Salary Average : $2,375,000
-Salary Average Remaining : $181,760
Jake Bean (1 Way Contract) $2,216,666 (2)
-Salary Remaining : $169,643
-Salary Average : $2,216,666
-Salary Average Remaining : $169,643
Morgan Barron (1 Way Contract) $1,525,500 (5)
-Salary Remaining : $116,747
-Salary Average : $1,525,500
-Salary Average Remaining : $116,747
Dylan Samberg (1 Way Contract) $1,442,000 (5)
-Salary Remaining : $110,357
-Salary Average : $1,442,000
-Salary Average Remaining : $110,357
Anthony Beauvillier (1 Way Contract) $1,437,500 (5)
-Salary Remaining : $110,013
-Salary Average : $1,437,500
-Salary Average Remaining : $110,013
Nils Hoglander (1 Way Contract) $1,155,000 (5)
-Salary Remaining : $88,393
-Salary Average : $1,155,000
-Salary Average Remaining : $88,393
Kasperi Kapanen (1 Way Contract) $1,150,000 (5)
-Salary Remaining : $88,010
-Salary Average : $1,150,000
-Salary Average Remaining : $88,010
Justin Danforth $975,000 (2)
-Salary Remaining : $74,617
-Salary Average : $975,000
-Salary Average Remaining : $74,617
Matty Beniers $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Mason McTavish $925,000 (2)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Philip Tomasino $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Matt Martin (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $59,311
-Salary Average : $775,000
-Salary Average Remaining : $59,311
Total Pro Players24
Salary Commitment
Year 2024 : $72,090,166
Year 2025 : $54,185,166
Year 2026 : $35,465,000
Year 2027 : $19,877,500
Salary Average Commitment
Year 2024 : $72,090,166
Year 2025 : $54,185,166
Year 2026 : $35,465,000
Year 2027 : $19,877,500
Salary Cap with 1 Way Contract
Year 2024 : $70,190,168
Year 2025 : $54,185,166
Year 2026 : $35,465,000
Year 2027 : $19,877,500

Farm Players Salaries

Jansen Harkins $1,439,820 (1)
Salary Remaining : $110,190
Salary Average : $1,439,820
Salary Average Remaining : $110,190
Jack LaFontaine $956,454 (2)
Salary Remaining : $73,198
Salary Average : $956,454
Salary Average Remaining : $73,198
Michal Teply $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Nico Myatovic $925,000 (4)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Aleksandr Kisakov $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Karl Henriksson $896,100 (3)
Salary Remaining : $68,579
Salary Average : $896,100
Salary Average Remaining : $68,579
Alex Beaucage $878,333 (1)
Salary Remaining : $67,219
Salary Average : $878,333
Salary Average Remaining : $67,219
Daniel Torgersson $867,500 (1)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Tyler Boucher $863,334 (3)
Salary Remaining : $66,071
Salary Average : $863,334
Salary Average Remaining : $66,071
Nick DeSimone $861,625 (1)
Salary Remaining : $65,941
Salary Average : $861,625
Salary Average Remaining : $65,941
Artem Guryev $860,000 (3)
Salary Remaining : $65,816
Salary Average : $860,000
Salary Average Remaining : $65,816
Henri Nikkanen $859,167 (1)
Salary Remaining : $65,753
Salary Average : $859,167
Salary Average Remaining : $65,753
William Trudeau $859,167 (1)
Salary Remaining : $65,753
Salary Average : $859,167
Salary Average Remaining : $65,753
Isaac Poulter $836,875 (3)
Salary Remaining : $64,047
Salary Average : $836,875
Salary Average Remaining : $64,047
Tanner Dickinson $826,667 (3)
Salary Remaining : $63,265
Salary Average : $826,667
Salary Average Remaining : $63,265
Samuel Bolduc $824,000 (3)
Salary Remaining : $63,061
Salary Average : $824,000
Salary Average Remaining : $63,061
Cooper Walker $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Aleksei Kolosov $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Zach Jordan $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Mitchell Hoelscher $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Thomas Miller $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Travis Howe $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Ty Glover $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Zach Berzolla $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Tarun Fizer $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players25
Salary Commitment
Year 2024 : $21,354,042
Year 2025 : $7,913,430
Year 2026 : $6,031,976
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $21,354,042
Year 2025 : $7,913,430
Year 2026 : $6,031,976
Year 2027 : $925,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 2000 - $195 - 1,415 - 70.74%
Level 2: 4000 - $140 - 2,807 - 70.18%
Level 3: 5000 - $90 - 3,519 - 70.39%
Level 4: 6000 - $49 - 4,257 - 70.94%
Luxury : 1000 - $295 - 706 - 70.64%
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 Left5
Average Attendance - %12,704 - 70.58%
Average Income per Game$2,089,893
Year to Date Revenue$75,236,157
Farm
Home Games Left5
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$3,901,500

Expense

Pro Players Total Salaries$71,438,950
Pro Players Total Average Salaries$71,438,950
Farm Players Total Salaries$17,627,278
Farm Players Total Average Salaries$17,627,278
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,127,498
Farm Year To Date Expenses$16,085,298
Pro Salary Cap Per Days$358,745
Pro Salary Cap To Date$64,111,536
Farm Salary Cap Per Days$89,935
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,449,466
Farm Estimated Season Revenue$541,875
Pro Remaining Season Days15
Pro Expenses Per Days$364,484
Pro Estimated Expenses$5,467,260
Farm Remaining Season Days15
Farm Expenses Per Days$89,935
Farm Estimated Expenses$1,349,025
Estimated Season Expenses$6,816,285
Estimated Season Salary Cap$69,492,711
Estimate Under Maximum Salary Cap of $83,500,000$14,007,289
Estimate Over Minimum Salary Cap of $63,500,000 $5,992,711
Current Bank Account$19,567,810
Projected Bank Account$23,742,866

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (1)
-Salary Remaining : $753,827
-Salary Average : $9,850,000
-Salary Average Remaining : $753,827
James van Riemsdyk (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $535,714
-Salary Average : $7,000,000
-Salary Average Remaining : $535,714
Matt Boldy (1 Way Contract) $6,650,000 (5)
-Salary Remaining : $508,929
-Salary Average : $6,650,000
-Salary Average Remaining : $508,929
Andrew Mangiapane (1 Way Contract) $6,380,000 (5)
-Salary Remaining : $488,265
-Salary Average : $6,380,000
-Salary Average Remaining : $488,265
Oliver Bjorkstrand (1 Way Contract) $5,670,000 (3)
-Salary Remaining : $433,929
-Salary Average : $5,670,000
-Salary Average Remaining : $433,929
Mikael Backlund (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $409,439
-Salary Average : $5,350,000
-Salary Average Remaining : $409,439
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $382,653
-Salary Average : $5,000,000
-Salary Average Remaining : $382,653
Evgenii Dadonov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $382,653
-Salary Average : $5,000,000
-Salary Average Remaining : $382,653
Chris Driedger $3,955,000 (1)
-Salary Remaining : $302,679
-Salary Average : $3,955,000
-Salary Average Remaining : $302,679
Joel Armia (1 Way Contract) $3,298,000 (2)
-Salary Remaining : $252,398
-Salary Average : $3,298,000
-Salary Average Remaining : $252,398
Oliver Kylington $2,500,000 (2)
-Salary Remaining : $191,327
-Salary Average : $2,500,000
-Salary Average Remaining : $191,327
Kevin Rooney (1 Way Contract) $1,261,000 (2)
-1 Way Contract Salary Cap : $136,000
-1 Way Contract Salary Cap Remaining : $10,408
-Salary Remaining : $96,505
-Salary Average : $1,261,000
-Salary Average Remaining : $96,505
Connor Bedard $925,000 (3)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Yaroslav Askarov $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Owen Power $925,000 (2)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
David Jiricek $925,000 (3)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Gustav Olofsson $883,500 (2)
-Salary Remaining : $67,615
-Salary Average : $883,500
-Salary Average Remaining : $67,615
Robin Salo $876,200 (2)
-Salary Remaining : $67,056
-Salary Average : $876,200
-Salary Average Remaining : $67,056
Felix Sandstrom $870,000 (1)
-Salary Remaining : $66,582
-Salary Average : $870,000
-Salary Average Remaining : $66,582
MacKenzie Entwistle $860,250 (2)
-Salary Remaining : $65,835
-Salary Average : $860,250
-Salary Average Remaining : $65,835
Joshua Roy $835,000 (3)
-Salary Remaining : $63,903
-Salary Average : $835,000
-Salary Average Remaining : $63,903
Ryan MacKinnon $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Nick Wolff $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Hudson Elynuik $0 (0)
Total Pro Players24
Salary Commitment
Year 2024 : $71,438,950
Year 2025 : $43,988,950
Year 2026 : $21,385,000
Year 2027 : $13,030,000
Salary Average Commitment
Year 2024 : $71,438,950
Year 2025 : $43,988,950
Year 2026 : $21,385,000
Year 2027 : $13,030,000
Salary Cap with 1 Way Contract
Year 2024 : $70,313,950
Year 2025 : $42,863,950
Year 2026 : $21,385,000
Year 2027 : $13,030,000

Farm Players Salaries

William Lockwood $962,000 (1)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Cole Schwindt $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Aliaksei Protas $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Sean Farrell $897,500 (3)
Salary Remaining : $68,686
Salary Average : $897,500
Salary Average Remaining : $68,686
Brennan Othmann $863,334 (3)
Salary Remaining : $66,071
Salary Average : $863,334
Salary Average Remaining : $66,071
Adam Sykora $838,333 (3)
Salary Remaining : $64,158
Salary Average : $838,333
Salary Average Remaining : $64,158
Danil Gushchin $828,334 (1)
Salary Remaining : $63,393
Salary Average : $828,334
Salary Average Remaining : $63,393
Jan Mysak $828,333 (1)
Salary Remaining : $63,393
Salary Average : $828,333
Salary Average Remaining : $63,393
Mikhail Abramov $809,444 (1)
Salary Remaining : $61,947
Salary Average : $809,444
Salary Average Remaining : $61,947
Shawn Element $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Matthew Strome $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Kristian Reichel $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Libor Hajek $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jordan Papirny $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Paul LaDue $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jeremy Brodeur $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Riley Stillman $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Matteo Pietroniro $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Tobias Bjornfot $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Tyson Feist $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Benoit-Olivier Groulx $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Samuel Houde $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players22
Salary Commitment
Year 2024 : $17,627,278
Year 2025 : $6,349,167
Year 2026 : $4,099,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,627,278
Year 2025 : $6,349,167
Year 2026 : $4,099,167
Year 2027 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 2000 - $195 - 1,580 - 79.00%
Level 2: 4000 - $140 - 3,160 - 79.00%
Level 3: 5000 - $90 - 3,950 - 79.00%
Level 4: 6000 - $49 - 4,740 - 79.00%
Luxury : 1000 - $295 - 791 - 79.10%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left2
Average Attendance - %14,221 - 79.01%
Average Income per Game$2,341,713
Year to Date Revenue$91,326,826
Farm
Home Games Left2
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,226,625

Expense

Pro Players Total Salaries$63,958,753
Pro Players Total Average Salaries$63,958,754
Farm Players Total Salaries$22,939,838
Farm Players Total Average Salaries$22,939,838
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$232,500
Pro Year To Date Expenses$64,415,529
Farm Year To Date Expenses$20,240,839
Pro Salary Cap Per Days$314,841
Pro Salary Cap To Date$62,337,663
Farm Salary Cap Per Days$117,040
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,683,427
Farm Estimated Season Revenue$216,750
Pro Remaining Season Days15
Pro Expenses Per Days$326,320
Pro Estimated Expenses$4,894,800
Farm Remaining Season Days15
Farm Expenses Per Days$117,040
Farm Estimated Expenses$1,755,600
Estimated Season Expenses$6,650,400
Estimated Season Salary Cap$67,292,778
Estimate Under Maximum Salary Cap of $83,500,000$16,207,222
Estimate Over Minimum Salary Cap of $63,500,000 $3,792,778
Current Bank Account$40,214,265
Projected Bank Account$38,464,042

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $596,939
-Salary Average : $7,800,000
-Salary Average Remaining : $596,939
Ryan Suter (1 Way Contract) $7,538,461 (1)
-Salary Remaining : $576,923
-Salary Average : $7,538,462
-Salary Average Remaining : $576,923
Cole Caufield (1 Way Contract) $7,457,500 (5)
-Salary Remaining : $570,727
-Salary Average : $7,457,500
-Salary Average Remaining : $570,727
Dmitry Orlov (1 Way Contract) $7,440,000 (2)
-Salary Remaining : $569,388
-Salary Average : $7,440,000
-Salary Average Remaining : $569,388
Gabriel Vilardi (1 Way Contract) $4,800,000 (4)
-Salary Remaining : $367,347
-Salary Average : $4,800,000
-Salary Average Remaining : $367,347
Mikhail Sergachev (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $348,980
-Salary Average : $4,560,000
-Salary Average Remaining : $348,980
Sean Walker (1 Way Contract) $3,420,000 (5)
-Salary Remaining : $261,735
-Salary Average : $3,420,000
-Salary Average Remaining : $261,735
Adam Erne (1 Way Contract) $2,283,750 (2)
-1 Way Contract Salary Cap : $1,158,750
-1 Way Contract Salary Cap Remaining : $88,680
-Salary Remaining : $174,777
-Salary Average : $2,283,750
-Salary Average Remaining : $174,777
Alexis Lafreniere (1 Way Contract) $2,208,750 (5)
-Salary Remaining : $169,037
-Salary Average : $2,208,750
-Salary Average Remaining : $169,037
Luke Kunin (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $168,367
-Salary Average : $2,200,000
-Salary Average Remaining : $168,367
Matt Benning (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $153,061
-Salary Average : $2,000,000
-Salary Average Remaining : $153,061
Max Comtois (1 Way Contract) $1,935,625 (3)
-1 Way Contract Salary Cap : $810,625
-1 Way Contract Salary Cap Remaining : $62,038
-Salary Remaining : $148,135
-Salary Average : $1,935,625
-Salary Average Remaining : $148,135
Pavel Dorofeyev (1 Way Contract) $1,743,250 (5)
-Salary Remaining : $133,412
-Salary Average : $1,743,250
-Salary Average Remaining : $133,412
Michael Rasmussen $1,499,000 (3)
-Salary Remaining : $114,719
-Salary Average : $1,499,000
-Salary Average Remaining : $114,719
Brett Howden $1,425,000 (2)
-Salary Remaining : $109,056
-Salary Average : $1,425,000
-Salary Average Remaining : $109,056
Rafael Harvey-Pinard (1 Way Contract) $1,155,000 (3)
-Salary Remaining : $88,393
-Salary Average : $1,155,000
-Salary Average Remaining : $88,393
Kevin Bahl $987,000 (3)
-Salary Remaining : $75,536
-Salary Average : $987,000
-Salary Average Remaining : $75,536
Mathieu Joseph $971,250 (1)
-Salary Remaining : $74,330
-Salary Average : $971,250
-Salary Average Remaining : $74,330
Matthew Knies $925,000 (3)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Samuel Ersson $859,167 (1)
-Salary Remaining : $65,753
-Salary Average : $859,167
-Salary Average Remaining : $65,753
Calvin Pickard $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Strauss Mann $0 (0)
Total Pro Players22
Salary Commitment
Year 2024 : $63,958,753
Year 2025 : $46,039,875
Year 2026 : $26,131,125
Year 2027 : $19,629,500
Salary Average Commitment
Year 2024 : $63,958,754
Year 2025 : $46,039,875
Year 2026 : $26,131,125
Year 2027 : $19,629,500
Salary Cap with 1 Way Contract
Year 2024 : $61,708,755
Year 2025 : $43,789,874
Year 2026 : $25,006,126
Year 2027 : $19,629,500

Farm Players Salaries

Brett Murray $962,000 (2)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Emil Bemstrom $962,000 (2)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Jordy Bellerive $962,000 (2)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Brendan Brisson $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Dylan Holloway $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Simon Edvinsson $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Mackie Samoskevich $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Nic Petan $912,713 (2)
Salary Remaining : $69,850
Salary Average : $912,713
Salary Average Remaining : $69,850
Yan Kuznetsov $870,000 (1)
Salary Remaining : $66,582
Salary Average : $870,000
Salary Average Remaining : $66,582
Carson Lambos $863,334 (3)
Salary Remaining : $66,071
Salary Average : $863,334
Salary Average Remaining : $66,071
Jesper Vikman $858,000 (3)
Salary Remaining : $65,663
Salary Average : $858,000
Salary Average Remaining : $65,663
Maxim Cajkovic $850,833 (3)
Salary Remaining : $65,115
Salary Average : $850,833
Salary Average Remaining : $65,115
Xavier Ouellet $848,125 (2)
Salary Remaining : $64,908
Salary Average : $848,125
Salary Average Remaining : $64,908
Daniil Chayka $847,500 (1)
Salary Remaining : $64,860
Salary Average : $847,500
Salary Average Remaining : $64,860
James Malatesta $841,666 (3)
Salary Remaining : $64,413
Salary Average : $841,666
Salary Average Remaining : $64,413
Elliot Desnoyers $825,000 (1)
Salary Remaining : $63,138
Salary Average : $825,000
Salary Average Remaining : $63,138
Jeremie Poirier $821,667 (1)
Salary Remaining : $62,883
Salary Average : $821,667
Salary Average Remaining : $62,883
Matt Rempe $820,000 (1)
Salary Remaining : $62,755
Salary Average : $820,000
Salary Average Remaining : $62,755
Riley Sutter $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Jesse Ylonen $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Derrick Pouliot $798,000 (1)
Salary Remaining : $61,071
Salary Average : $798,000
Salary Average Remaining : $61,071
Zayde Wisdom $797,500 (1)
Salary Remaining : $61,033
Salary Average : $797,500
Salary Average Remaining : $61,033
Casey Fitzgerald $787,500 (1)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Brett Brochu $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Nikolai Knyzhov $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Damien Giroux $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Collin Delia $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players27
Salary Commitment
Year 2024 : $22,939,838
Year 2025 : $12,847,671
Year 2026 : $6,700,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,939,838
Year 2025 : $12,847,671
Year 2026 : $6,700,833
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$70,722,867
Pro Players Total Average Salaries$70,722,867
Farm Players Total Salaries$17,779,664
Farm Players Total Average Salaries$17,779,664
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,871,261
Farm Year To Date Expenses$16,005,401
Pro Salary Cap Per Days$360,831
Pro Salary Cap To Date$66,720,339
Farm Salary Cap Per Days$90,713
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days15
Pro Expenses Per Days$360,831
Pro Estimated Expenses$5,412,465
Farm Remaining Season Days15
Farm Expenses Per Days$90,713
Farm Estimated Expenses$1,360,695
Estimated Season Expenses$6,773,160
Estimated Season Salary Cap$72,132,804
Estimate Under Maximum Salary Cap of $83,500,000$11,367,196
Estimate Over Minimum Salary Cap of $63,500,000 $8,632,804
Current Bank Account$124,218,591
Projected Bank Account$126,661,386

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,356,000 (5)
-Salary Remaining : $1,022,143
-Salary Average : $13,356,000
-Salary Average Remaining : $1,022,143
Morgan Rielly (1 Way Contract) $7,275,000 (2)
-Salary Remaining : $556,760
-Salary Average : $7,275,000
-Salary Average Remaining : $556,760
John Gibson (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $489,796
-Salary Average : $6,400,000
-Salary Average Remaining : $489,796
Ryan Pulock (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $397,959
-Salary Average : $5,200,000
-Salary Average Remaining : $397,959
Elias Lindholm (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $371,173
-Salary Average : $4,850,000
-Salary Average Remaining : $371,173
Ryan Strome (1 Way Contract) $4,770,000 (3)
-Salary Remaining : $365,051
-Salary Average : $4,770,000
-Salary Average Remaining : $365,051
Samuel Girard (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $363,520
-Salary Average : $4,750,000
-Salary Average Remaining : $363,520
Devon Toews (1 Way Contract) $4,346,000 (3)
-Salary Remaining : $332,602
-Salary Average : $4,346,000
-Salary Average Remaining : $332,602
Alex Iafallo (1 Way Contract) $3,920,000 (2)
-Salary Remaining : $300,000
-Salary Average : $3,920,000
-Salary Average Remaining : $300,000
Erik Cernak (1 Way Contract) $2,802,500 (1)
-Salary Remaining : $214,477
-Salary Average : $2,802,500
-Salary Average Remaining : $214,477
Teddy Blueger (1 Way Contract) $2,141,700 (1)
-Salary Remaining : $163,906
-Salary Average : $2,141,700
-Salary Average Remaining : $163,906
Vincent Desharnais (1 Way Contract) $2,060,000 (2)
-Salary Remaining : $157,653
-Salary Average : $2,060,000
-Salary Average Remaining : $157,653
Martin Jones (1 Way Contract) $1,900,000 (1)
-Salary Remaining : $145,408
-Salary Average : $1,900,000
-Salary Average Remaining : $145,408
Tomas Nosek $1,325,000 (2)
-Salary Remaining : $101,403
-Salary Average : $1,325,000
-Salary Average Remaining : $101,403
Oskar Olausson $894,167 (1)
-Salary Remaining : $68,431
-Salary Average : $894,167
-Salary Average Remaining : $68,431
David Gustafsson $876,500 (2)
-Salary Remaining : $67,079
-Salary Average : $876,500
-Salary Average Remaining : $67,079
Arnaud Durandeau $807,750 (2)
-Salary Remaining : $61,818
-Salary Average : $807,750
-Salary Average Remaining : $61,818
Hunter Shepard $798,250 (2)
-Salary Remaining : $61,091
-Salary Average : $798,250
-Salary Average Remaining : $61,091
Taylor Ward $750,000 (2)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Jonah Gadjovich $750,000 (3)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Michael Eyssimont $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Total Pro Players21
Salary Commitment
Year 2024 : $70,722,867
Year 2025 : $50,984,500
Year 2026 : $23,222,000
Year 2027 : $13,356,000
Salary Average Commitment
Year 2024 : $70,722,867
Year 2025 : $50,984,500
Year 2026 : $23,222,000
Year 2027 : $13,356,000
Salary Cap with 1 Way Contract
Year 2024 : $70,722,867
Year 2025 : $50,984,500
Year 2026 : $23,222,000
Year 2027 : $13,356,000

Farm Players Salaries

Marcel Marcel $925,000 (4)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Mason Primeau $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Chase Wouters $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Carter Mazur $905,833 (3)
Salary Remaining : $69,324
Salary Average : $905,833
Salary Average Remaining : $69,324
Ty Emberson $893,000 (3)
Salary Remaining : $68,342
Salary Average : $893,000
Salary Average Remaining : $68,342
Filip Johansson $883,750 (2)
Salary Remaining : $67,634
Salary Average : $883,750
Salary Average Remaining : $67,634
Caedan Bankier $867,500 (3)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Connor Carrick $832,000 (1)
Salary Remaining : $63,673
Salary Average : $832,000
Salary Average Remaining : $63,673
Trent Miner $828,333 (3)
Salary Remaining : $63,393
Salary Average : $828,333
Salary Average Remaining : $63,393
Sheldon Dries $794,250 (1)
Salary Remaining : $60,784
Salary Average : $794,250
Salary Average Remaining : $60,784
Jake Massie $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Sam Malinski $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Dylan Wells $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Justin Kirkland $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jermaine Loewen $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Hunter Drew $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Lucas Condotta $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Samuel Morton $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Colin Felix $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Will MacKinnon $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Tory Dello $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jacob Peterson $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players22
Salary Commitment
Year 2024 : $17,779,666
Year 2025 : $7,553,416
Year 2026 : $5,919,666
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $17,779,666
Year 2025 : $7,553,416
Year 2026 : $5,919,666
Year 2027 : $925,000

Hockey Club



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$74,302,143
Pro Players Total Average Salaries$74,302,143
Farm Players Total Salaries$16,133,117
Farm Players Total Average Salaries$16,133,117
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,950,808
Farm Year To Date Expenses$14,871,249
Pro Salary Cap Per Days$379,093
Pro Salary Cap To Date$67,950,808
Farm Salary Cap Per Days$82,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days15
Pro Expenses Per Days$379,093
Pro Estimated Expenses$5,686,395
Farm Remaining Season Days15
Farm Expenses Per Days$82,312
Farm Estimated Expenses$1,234,680
Estimated Season Expenses$6,921,075
Estimated Season Salary Cap$73,637,203
Estimate Under Maximum Salary Cap of $83,500,000$9,862,797
Estimate Over Minimum Salary Cap of $63,500,000 $10,137,203
Current Bank Account$74,151,388
Projected Bank Account$79,518,253

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (1)
-Salary Remaining : $890,357
-Salary Average : $11,634,000
-Salary Average Remaining : $890,357
Seth Jones (1 Way Contract) $10,070,000 (4)
-Salary Remaining : $770,663
-Salary Average : $10,070,000
-Salary Average Remaining : $770,663
Filip Forsberg (1 Way Contract) $9,010,000 (4)
-Salary Remaining : $689,541
-Salary Average : $9,010,000
-Salary Average Remaining : $689,541
Alex Pietrangelo (1 Way Contract) $8,096,000 (3)
-Salary Remaining : $619,592
-Salary Average : $8,096,000
-Salary Average Remaining : $619,592
Alex DeBrincat (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $554,847
-Salary Average : $7,250,000
-Salary Average Remaining : $554,847
T.J. Oshie (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $440,051
-Salary Average : $5,750,000
-Salary Average Remaining : $440,051
Elvis Merzlikins (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $321,429
-Salary Average : $4,200,000
-Salary Average Remaining : $321,429
Colton Sissons (1 Way Contract) $2,857,143 (1)
-Salary Remaining : $218,659
-Salary Average : $2,857,143
-Salary Average Remaining : $218,659
Noah Cates $2,493,750 (3)
-Salary Remaining : $190,848
-Salary Average : $2,493,750
-Salary Average Remaining : $190,848
Jake Evans $1,802,000 (5)
-Salary Remaining : $137,908
-Salary Average : $1,802,000
-Salary Average Remaining : $137,908
Ty Dellandrea $1,235,000 (5)
-Salary Remaining : $94,515
-Salary Average : $1,235,000
-Salary Average Remaining : $94,515
Casey DeSmith (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $76,531
-Salary Average : $1,000,000
-Salary Average Remaining : $76,531
Dustin Wolf $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Patrick Giles $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Brayden Tracey $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Karson Kuhlman $806,000 (3)
-Salary Remaining : $61,684
-Salary Average : $806,000
-Salary Average Remaining : $61,684
Michael McCarron $798,250 (2)
-Salary Remaining : $61,091
-Salary Average : $798,250
-Salary Average Remaining : $61,091
Robert Bortuzzo (1 Way Contract) $775,000 (1)
-Salary Remaining : $59,311
-Salary Average : $775,000
-Salary Average Remaining : $59,311
Kale Clague $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Dennis Cholowski $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Noah Juulsen $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Cale Fleury $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Brad Hunt $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Total Pro Players23
Salary Commitment
Year 2024 : $74,302,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000
Salary Average Commitment
Year 2024 : $74,302,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000
Salary Cap with 1 Way Contract
Year 2024 : $74,302,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000

Farm Players Salaries

Vladislav Firstov $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Dmitri Voronkov $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Timur Ibragimov $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Bogdan Trineyev $859,167 (3)
Salary Remaining : $65,753
Salary Average : $859,167
Salary Average Remaining : $65,753
Gavin White $857,500 (3)
Salary Remaining : $65,625
Salary Average : $857,500
Salary Average Remaining : $65,625
Ryan Hofer $851,667 (3)
Salary Remaining : $65,179
Salary Average : $851,667
Salary Average Remaining : $65,179
Oskar Back $850,833 (1)
Salary Remaining : $65,115
Salary Average : $850,833
Salary Average Remaining : $65,115
John Hayden $808,500 (2)
Salary Remaining : $61,875
Salary Average : $808,500
Salary Average Remaining : $61,875
Gage Quinney $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Billy Sweezey $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Keith Petruzzelli $768,450 (2)
Salary Remaining : $58,810
Salary Average : $768,450
Salary Average Remaining : $58,810
Austin Strand $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jake Bischoff $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Gustavs Grigals $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Riley Duran $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Robert Mastrosimone $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Ryan Sandelin $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jeremy McKenna $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Alex Green $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Anton Malmstrom $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players20
Salary Commitment
Year 2024 : $16,133,117
Year 2025 : $9,107,284
Year 2026 : $5,855,334
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,133,117
Year 2025 : $9,107,284
Year 2026 : $5,855,334
Year 2027 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left2
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,845,900
Year to Date Revenue$110,990,100
Farm
Home Games Left2
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,226,625

Expense

Pro Players Total Salaries$78,716,626
Pro Players Total Average Salaries$78,716,626
Farm Players Total Salaries$23,165,836
Farm Players Total Average Salaries$23,165,836
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,368,000
Pro Year To Date Expenses$72,733,113
Farm Year To Date Expenses$21,208,316
Pro Salary Cap Per Days$390,136
Pro Salary Cap To Date$70,655,389
Farm Salary Cap Per Days$118,193
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,691,800
Farm Estimated Season Revenue$216,750
Pro Remaining Season Days15
Pro Expenses Per Days$401,615
Pro Estimated Expenses$6,024,225
Farm Remaining Season Days15
Farm Expenses Per Days$118,193
Farm Estimated Expenses$1,772,895
Estimated Season Expenses$7,797,120
Estimated Season Salary Cap$78,875,429
Estimate Under Maximum Salary Cap of $83,500,000$4,624,571
Estimate Over Minimum Salary Cap of $63,500,000 $15,375,429
Current Bank Account$54,191,963
Projected Bank Account$52,303,393

Pro Players Salaries

Timo Meier (1 Way Contract) $9,240,000 (5)
-Salary Remaining : $707,143
-Salary Average : $9,240,000
-Salary Average Remaining : $707,143
J.T. Miller (1 Way Contract) $7,440,000 (5)
-Salary Remaining : $569,388
-Salary Average : $7,440,000
-Salary Average Remaining : $569,388
Jason Robertson (1 Way Contract) $7,362,500 (4)
-Salary Remaining : $563,457
-Salary Average : $7,362,500
-Salary Average Remaining : $563,457
Nazem Kadri (1 Way Contract) $6,510,000 (3)
-Salary Remaining : $498,214
-Salary Average : $6,510,000
-Salary Average Remaining : $498,214
Pavel Buchnevich (1 Way Contract) $6,090,000 (3)
-Salary Remaining : $466,071
-Salary Average : $6,090,000
-Salary Average Remaining : $466,071
Igor Shesterkin (1 Way Contract) $5,893,334 (3)
-Salary Remaining : $451,020
-Salary Average : $5,893,334
-Salary Average Remaining : $451,020
Noah Hanifin (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $378,827
-Salary Average : $4,950,000
-Salary Average Remaining : $378,827
Carter Verhaeghe (1 Way Contract) $4,416,667 (5)
-Salary Remaining : $338,010
-Salary Average : $4,416,667
-Salary Average Remaining : $338,010
Mikey Anderson (1 Way Contract) $4,207,500 (4)
-Salary Remaining : $322,003
-Salary Average : $4,207,500
-Salary Average Remaining : $322,003
Adam Larsson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $306,122
-Salary Average : $4,000,000
-Salary Average Remaining : $306,122
Tyson Barrie (1 Way Contract) $3,562,500 (2)
-Salary Remaining : $272,640
-Salary Average : $3,562,500
-Salary Average Remaining : $272,640
Nicholas Paul (1 Way Contract) $3,276,000 (2)
-Salary Remaining : $250,714
-Salary Average : $3,276,000
-Salary Average Remaining : $250,714
Ethan Bear (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $775,000
-1 Way Contract Salary Cap Remaining : $59,311
-Salary Remaining : $145,408
-Salary Average : $1,900,000
-Salary Average Remaining : $145,408
Owen Tippett (1 Way Contract) $1,650,000 (4)
-Salary Remaining : $126,276
-Salary Average : $1,650,000
-Salary Average Remaining : $126,276
Austin Watson (1 Way Contract) $1,410,000 (2)
-1 Way Contract Salary Cap : $285,000
-1 Way Contract Salary Cap Remaining : $21,811
-Salary Remaining : $107,908
-Salary Average : $1,410,000
-Salary Average Remaining : $107,908
Eeli Tolvanen $1,377,500 (3)
-Salary Remaining : $105,421
-Salary Average : $1,377,500
-Salary Average Remaining : $105,421
Ryan Donato (1 Way Contract) $1,236,000 (2)
-Salary Remaining : $94,592
-Salary Average : $1,236,000
-Salary Average Remaining : $94,592
Martin Pospisil $943,500 (1)
-Salary Remaining : $72,207
-Salary Average : $943,500
-Salary Average Remaining : $72,207
Scott Perunovich $869,500 (2)
-Salary Remaining : $66,543
-Salary Average : $869,500
-Salary Average Remaining : $66,543
Filip Gustavsson $826,875 (2)
-Salary Remaining : $63,281
-Salary Average : $826,875
-Salary Average Remaining : $63,281
Jake Walman $804,750 (1)
-Salary Remaining : $61,588
-Salary Average : $804,750
-Salary Average Remaining : $61,588
Stefan Noesen $750,000 (2)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
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 : $127,194
Salary Average : $1,662,000
Salary Average Remaining : $127,194
Pheonix Copley $1,455,000 (1)
Salary Remaining : $111,352
Salary Average : $1,455,000
Salary Average Remaining : $111,352
Ross Johnston $1,056,000 (2)
Salary Remaining : $80,816
Salary Average : $1,056,000
Salary Average Remaining : $80,816
Jujhar Khaira $965,250 (1)
Salary Remaining : $73,871
Salary Average : $965,250
Salary Average Remaining : $73,871
Kurtis MacDermid $948,000 (2)
Salary Remaining : $72,551
Salary Average : $948,000
Salary Average Remaining : $72,551
Jesper Wallstedt $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Anthony Angello $883,500 (3)
Salary Remaining : $67,615
Salary Average : $883,500
Salary Average Remaining : $67,615
Mitchell Gibson $867,500 (1)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Eetu Liukas $867,500 (3)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Alexander Alexeyev $858,000 (3)
Salary Remaining : $65,663
Salary Average : $858,000
Salary Average Remaining : $65,663
Kaedan Korczak $849,750 (3)
Salary Remaining : $65,032
Salary Average : $849,750
Salary Average Remaining : $65,032
Isaiah Saville $849,667 (1)
Salary Remaining : $65,026
Salary Average : $849,667
Salary Average Remaining : $65,026
Devin Shore $841,000 (1)
Salary Remaining : $64,362
Salary Average : $841,000
Salary Average Remaining : $64,362
Aatu Raty $836,667 (1)
Salary Remaining : $64,031
Salary Average : $836,667
Salary Average Remaining : $64,031
Kyle Capobianco $813,750 (2)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Nick Caamano $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Reilly Walsh $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Albert Johansson $798,250 (3)
Salary Remaining : $61,091
Salary Average : $798,250
Salary Average Remaining : $61,091
Tye Felhaber $775,000 (2)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Mark Jankowski $767,250 (1)
Salary Remaining : $58,718
Salary Average : $767,250
Salary Average Remaining : $58,718
Will Butcher $767,250 (1)
Salary Remaining : $58,718
Salary Average : $767,250
Salary Average Remaining : $58,718
Chad Ruhwedel $752,000 (1)
Salary Remaining : $57,551
Salary Average : $752,000
Salary Average Remaining : $57,551
Justin Dowling $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Stephen Halliday $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Zac Dalpe $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Nathan Walker $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players26
Salary Commitment
Year 2024 : $23,165,834
Year 2025 : $10,227,250
Year 2026 : $5,884,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $23,165,834
Year 2025 : $10,227,250
Year 2026 : $5,884,500
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$82,812,502
Pro Players Total Average Salaries$82,812,502
Farm Players Total Salaries$24,799,008
Farm Players Total Average Salaries$24,799,008
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,634,323
Farm Year To Date Expenses$22,603,919
Pro Salary Cap Per Days$422,513
Pro Salary Cap To Date$76,634,323
Farm Salary Cap Per Days$126,526
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days15
Pro Expenses Per Days$422,513
Pro Estimated Expenses$6,337,695
Farm Remaining Season Days15
Farm Expenses Per Days$126,526
Farm Estimated Expenses$1,897,890
Estimated Season Expenses$8,235,585
Estimated Season Salary Cap$82,972,018
Estimate Under Maximum Salary Cap of $83,500,000$527,982
Estimate Over Minimum Salary Cap of $63,500,000 $19,472,018
Current Bank Account$127,460,823
Projected Bank Account$131,513,178

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $650,510
-Salary Average : $8,500,000
-Salary Average Remaining : $650,510
Thomas Chabot (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $581,633
-Salary Average : $7,600,000
-Salary Average Remaining : $581,633
Andrei Svechnikov (1 Way Contract) $7,362,500 (3)
-Salary Remaining : $563,457
-Salary Average : $7,362,500
-Salary Average Remaining : $563,457
Dylan Cozens (1 Way Contract) $6,745,000 (5)
-Salary Remaining : $516,199
-Salary Average : $6,745,000
-Salary Average Remaining : $516,199
Hampus Lindholm (1 Way Contract) $6,240,000 (3)
-Salary Remaining : $477,551
-Salary Average : $6,240,000
-Salary Average Remaining : $477,551
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $459,184
-Salary Average : $6,000,000
-Salary Average Remaining : $459,184
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $459,184
-Salary Average : $6,000,000
-Salary Average Remaining : $459,184
Jacob Markstrom (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $459,184
-Salary Average : $6,000,000
-Salary Average Remaining : $459,184
Alex Tuch (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $363,520
-Salary Average : $4,750,000
-Salary Average Remaining : $363,520
Andrew Copp (1 Way Contract) $3,822,000 (3)
-Salary Remaining : $292,500
-Salary Average : $3,822,000
-Salary Average Remaining : $292,500
Boone Jenner (1 Way Contract) $3,675,000 (1)
-Salary Remaining : $281,250
-Salary Average : $3,675,000
-Salary Average Remaining : $281,250
Frank Vatrano (1 Way Contract) $3,540,500 (2)
-Salary Remaining : $270,957
-Salary Average : $3,540,500
-Salary Average Remaining : $270,957
MacKenzie Weegar (1 Way Contract) $3,412,500 (2)
-Salary Remaining : $261,161
-Salary Average : $3,412,500
-Salary Average Remaining : $261,161
Alexander Romanov (1 Way Contract) $2,375,000 (4)
-Salary Remaining : $181,760
-Salary Average : $2,375,000
-Salary Average Remaining : $181,760
Vladislav Namestnikov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $153,061
-Salary Average : $2,000,000
-Salary Average Remaining : $153,061
Lukas Dostal (1 Way Contract) $1,150,001 (5)
-Salary Remaining : $88,010
-Salary Average : $1,150,001
-Salary Average Remaining : $88,010
Evan Rodrigues $1,060,000 (3)
-Salary Remaining : $81,122
-Salary Average : $1,060,000
-Salary Average Remaining : $81,122
Trevor van Riemsdyk $902,500 (3)
-Salary Remaining : $69,069
-Salary Average : $902,500
-Salary Average Remaining : $69,069
Kaiden Guhle $863,334 (1)
-Salary Remaining : $66,071
-Salary Average : $863,334
-Salary Average Remaining : $66,071
Logan Stankoven $814,167 (3)
-Salary Remaining : $62,309
-Salary Average : $814,167
-Salary Average Remaining : $62,309
Total Pro Players20
Salary Commitment
Year 2024 : $82,812,502
Year 2025 : $45,424,168
Year 2026 : $30,471,168
Year 2027 : $10,270,001
Salary Average Commitment
Year 2024 : $82,812,502
Year 2025 : $45,424,168
Year 2026 : $30,471,168
Year 2027 : $10,270,001
Salary Cap with 1 Way Contract
Year 2024 : $82,812,502
Year 2025 : $45,424,168
Year 2026 : $30,471,168
Year 2027 : $10,270,001

Farm Players Salaries

Michael Milne $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Hunter McKown $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Robert Trivigno $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Vasily Ponomarev $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Nico Sturm $909,090 (2)
Salary Remaining : $69,573
Salary Average : $909,090
Salary Average Remaining : $69,573
Mavrik Bourque $894,167 (1)
Salary Remaining : $68,431
Salary Average : $894,167
Salary Average Remaining : $68,431
A.J. Greer $892,500 (1)
Salary Remaining : $68,304
Salary Average : $892,500
Salary Average Remaining : $68,304
Michael Callahan $883,750 (1)
Salary Remaining : $67,634
Salary Average : $883,750
Salary Average Remaining : $67,634
Calle Clang $878,333 (1)
Salary Remaining : $67,219
Salary Average : $878,333
Salary Average Remaining : $67,219
Nikita Chibrikov $875,833 (3)
Salary Remaining : $67,028
Salary Average : $875,833
Salary Average Remaining : $67,028
Hardy Haman Aktell $870,000 (1)
Salary Remaining : $66,582
Salary Average : $870,000
Salary Average Remaining : $66,582
Connor Dewar $869,500 (2)
Salary Remaining : $66,543
Salary Average : $869,500
Salary Average Remaining : $66,543
Jake Leschyshyn $869,500 (2)
Salary Remaining : $66,543
Salary Average : $869,500
Salary Average Remaining : $66,543
Jesper Boqvist $869,500 (2)
Salary Remaining : $66,543
Salary Average : $869,500
Salary Average Remaining : $66,543
Jordan Gross $862,500 (3)
Salary Remaining : $66,008
Salary Average : $862,500
Salary Average Remaining : $66,008
Lucas Edmonds $861,667 (1)
Salary Remaining : $65,944
Salary Average : $861,667
Salary Average Remaining : $65,944
Alexis Gendron $860,000 (3)
Salary Remaining : $65,816
Salary Average : $860,000
Salary Average Remaining : $65,816
Samuel Knazko $847,500 (1)
Salary Remaining : $64,860
Salary Average : $847,500
Salary Average Remaining : $64,860
Pavel Novak $846,667 (3)
Salary Remaining : $64,796
Salary Average : $846,667
Salary Average Remaining : $64,796
Dennis Hildeby $843,333 (3)
Salary Remaining : $64,541
Salary Average : $843,333
Salary Average Remaining : $64,541
Samuel Asselin $840,000 (2)
Salary Remaining : $64,286
Salary Average : $840,000
Salary Average Remaining : $64,286
Alex Steeves $834,167 (1)
Salary Remaining : $63,839
Salary Average : $834,167
Salary Average Remaining : $63,839
Arvid Holm $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Jakub Skarek $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Jett Woo $798,250 (3)
Salary Remaining : $61,091
Salary Average : $798,250
Salary Average Remaining : $61,091
Jack Finley $797,500 (1)
Salary Remaining : $61,033
Salary Average : $797,500
Salary Average Remaining : $61,033
Calen Addison $775,500 (3)
Salary Remaining : $59,349
Salary Average : $775,500
Salary Average Remaining : $59,349
Wyatt Newpower $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Brandon Bussi $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players29
Salary Commitment
Year 2024 : $24,799,007
Year 2025 : $15,364,423
Year 2026 : $7,481,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $24,799,007
Year 2025 : $15,364,423
Year 2026 : $7,481,833
Year 2027 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$63,558,848
Pro Players Total Average Salaries$63,558,848
Farm Players Total Salaries$22,615,474
Farm Players Total Average Salaries$22,615,474
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,975,000
Pro Year To Date Expenses$61,109,668
Farm Year To Date Expenses$20,200,117
Pro Salary Cap Per Days$324,280
Pro Salary Cap To Date$61,023,573
Farm Salary Cap Per Days$115,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days15
Pro Expenses Per Days$324,280
Pro Estimated Expenses$4,864,200
Farm Remaining Season Days15
Farm Expenses Per Days$115,385
Farm Estimated Expenses$1,730,775
Estimated Season Expenses$6,594,975
Estimated Season Salary Cap$73,862,773
Estimate Under Maximum Salary Cap of $83,500,000$9,637,227
Estimate Over Minimum Salary Cap of $63,500,000 $10,362,773
Current Bank Account$119,422,050
Projected Bank Account$122,043,030

Pro Players Salaries

Anthony Mantha (1 Way Contract) $5,928,000 (2)
-Salary Remaining : $453,673
-Salary Average : $5,928,000
-Salary Average Remaining : $453,673
Esa Lindell (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $443,878
-Salary Average : $5,800,000
-Salary Average Remaining : $443,878
Darcy Kuemper (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $401,786
-Salary Average : $5,250,000
-Salary Average Remaining : $401,786
Vladimir Tarasenko (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $363,520
-Salary Average : $4,750,000
-Salary Average Remaining : $363,520
Spencer Knight (1 Way Contract) $4,635,000 (5)
-Salary Remaining : $354,719
-Salary Average : $4,635,000
-Salary Average Remaining : $354,719
Josh Manson (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $344,388
-Salary Average : $4,500,000
-Salary Average Remaining : $344,388
Christian Dvorak (1 Way Contract) $4,450,000 (1)
-Salary Remaining : $340,561
-Salary Average : $4,450,000
-Salary Average Remaining : $340,561
Alexandre Carrier (1 Way Contract) $3,937,500 (5)
-Salary Remaining : $301,339
-Salary Average : $3,937,500
-Salary Average Remaining : $301,339
Craig Smith (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $237,245
-Salary Average : $3,100,000
-Salary Average Remaining : $237,245
Jordan Greenway (1 Way Contract) $3,060,000 (2)
-Salary Remaining : $234,184
-Salary Average : $3,060,000
-Salary Average Remaining : $234,184
Jesse Puljujarvi (1 Way Contract) $3,050,000 (2)
-Salary Remaining : $233,418
-Salary Average : $3,050,000
-Salary Average Remaining : $233,418
Sean Kuraly (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $191,327
-Salary Average : $2,500,000
-Salary Average Remaining : $191,327
Marcus Johansson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $153,061
-Salary Average : $2,000,000
-Salary Average Remaining : $153,061
Yakov Trenin (1 Way Contract) $1,768,000 (4)
-Salary Remaining : $135,306
-Salary Average : $1,768,000
-Salary Average Remaining : $135,306
Jack McBain $1,599,999 (4)
-Salary Remaining : $122,449
-Salary Average : $1,599,999
-Salary Average Remaining : $122,449
Cam York (1 Way Contract) $1,580,000 (5)
-Salary Remaining : $120,918
-Salary Average : $1,580,000
-Salary Average Remaining : $120,918
Nick Perbix (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $86,097
-Salary Average : $1,125,000
-Salary Average Remaining : $86,097
Jack Drury $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Bobby Brink $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Quinton Byfield $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Braden Schneider $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Simon Benoit $825,349 (1)
-Salary Remaining : $63,164
-Salary Average : $825,349
-Salary Average Remaining : $63,164
Alexander Peters $0 (0)
Justin Richards $0 (0)
Total Pro Players24
Salary Commitment
Year 2024 : $63,558,848
Year 2025 : $36,683,499
Year 2026 : $13,520,499
Year 2027 : $13,520,499
Salary Average Commitment
Year 2024 : $63,558,848
Year 2025 : $36,683,499
Year 2026 : $13,520,499
Year 2027 : $13,520,499
Salary Cap with 1 Way Contract
Year 2024 : $63,558,848
Year 2025 : $36,683,499
Year 2026 : $13,520,499
Year 2027 : $13,520,499

Farm Players Salaries

Jaret Anderson-Dolan $927,750 (2)
Salary Remaining : $71,001
Salary Average : $927,750
Salary Average Remaining : $71,001
Arturs Silovs $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Mads Sogaard $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Jack Quinn $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Donald Busdeker $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Graeme Clarke $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Chaz Lucius $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Peyton Krebs $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Luke Henman $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Matthew Kessel $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Ryan Johnson $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Clark Bishop $888,000 (1)
Salary Remaining : $67,959
Salary Average : $888,000
Salary Average Remaining : $67,959
Matthew Maggio $870,000 (3)
Salary Remaining : $66,582
Salary Average : $870,000
Salary Average Remaining : $66,582
Antti Tuomisto $867,500 (2)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
David Spacek $862,500 (3)
Salary Remaining : $66,008
Salary Average : $862,500
Salary Average Remaining : $66,008
Oskari Salminen $855,000 (3)
Salary Remaining : $65,434
Salary Average : $855,000
Salary Average Remaining : $65,434
Felix Robert $854,058 (2)
Salary Remaining : $65,362
Salary Average : $854,058
Salary Average Remaining : $65,362
Justin Sourdif $847,500 (1)
Salary Remaining : $64,860
Salary Average : $847,500
Salary Average Remaining : $64,860
Olen Zellweger $844,167 (3)
Salary Remaining : $64,605
Salary Average : $844,167
Salary Average Remaining : $64,605
Ryan Winterton $828,333 (3)
Salary Remaining : $63,393
Salary Average : $828,333
Salary Average Remaining : $63,393
Jack Thompson $828,333 (1)
Salary Remaining : $63,393
Salary Average : $828,333
Salary Average Remaining : $63,393
Ben McCartney $813,333 (1)
Salary Remaining : $62,245
Salary Average : $813,333
Salary Average Remaining : $62,245
Noah Gregor $787,500 (3)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Sean Day $770,750 (1)
Salary Remaining : $58,986
Salary Average : $770,750
Salary Average Remaining : $58,986
Tyler Benson $770,750 (1)
Salary Remaining : $58,986
Salary Average : $770,750
Salary Average Remaining : $58,986
Kieffer Bellows $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players26
Salary Commitment
Year 2024 : $22,615,474
Year 2025 : $10,296,808
Year 2026 : $5,047,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,615,474
Year 2025 : $10,296,808
Year 2026 : $5,047,500
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$87,473,873
Pro Players Total Average Salaries$87,473,873
Farm Players Total Salaries$16,204,850
Farm Players Total Average Salaries$16,204,850
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$377,150
Pro Year To Date Expenses$80,779,395
Farm Year To Date Expenses$14,964,718
Pro Salary Cap Per Days$423,336
Pro Salary Cap To Date$76,623,816
Farm Salary Cap Per Days$82,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days15
Pro Expenses Per Days$446,295
Pro Estimated Expenses$6,694,425
Farm Remaining Season Days15
Farm Expenses Per Days$82,678
Farm Estimated Expenses$1,240,170
Estimated Season Expenses$7,934,595
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$59,129,385
Projected Bank Account$63,482,730

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,880,000 (2)
-Salary Remaining : $756,122
-Salary Average : $9,880,000
-Salary Average Remaining : $756,122
Pierre-Luc Dubois (1 Way Contract) $8,925,000 (2)
-Salary Remaining : $683,036
-Salary Average : $8,925,000
-Salary Average Remaining : $683,036
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $631,378
-Salary Average : $8,250,000
-Salary Average Remaining : $631,378
Brandon Montour (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $546,647
-Salary Average : $7,142,857
-Salary Average Remaining : $546,647
Elias Pettersson (1 Way Contract) $6,982,500 (3)
-Salary Remaining : $534,375
-Salary Average : $6,982,500
-Salary Average Remaining : $534,375
Sam Reinhart (1 Way Contract) $5,876,000 (2)
-Salary Remaining : $449,694
-Salary Average : $5,876,000
-Salary Average Remaining : $449,694
Josh Anderson (1 Way Contract) $5,775,000 (2)
-Salary Remaining : $441,964
-Salary Average : $5,775,000
-Salary Average Remaining : $441,964
Ondrej Palat (1 Way Contract) $5,580,000 (2)
-Salary Remaining : $427,041
-Salary Average : $5,580,000
-Salary Average Remaining : $427,041
Reilly Smith (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $352,041
-Salary Average : $4,600,000
-Salary Average Remaining : $352,041
Bowen Byram $4,042,500 (5)
-Salary Remaining : $309,375
-Salary Average : $4,042,500
-Salary Average Remaining : $309,375
Jake Middleton (1 Way Contract) $2,842,000 (5)
-Salary Remaining : $217,500
-Salary Average : $2,842,000
-Salary Average Remaining : $217,500
Klim Kostin (1 Way Contract) $2,080,000 (2)
-1 Way Contract Salary Cap : $955,000
-1 Way Contract Salary Cap Remaining : $73,087
-Salary Remaining : $159,184
-Salary Average : $2,080,000
-Salary Average Remaining : $159,184
Max Pacioretty $2,000,000 (1)
-Salary Remaining : $153,061
-Salary Average : $2,000,000
-Salary Average Remaining : $153,061
Sean Monahan (1 Way Contract) $1,885,750 (5)
-Salary Remaining : $144,318
-Salary Average : $1,885,750
-Salary Average Remaining : $144,318
Antti Raanta (1 Way Contract) $1,860,000 (1)
-1 Way Contract Salary Cap : $735,000
-1 Way Contract Salary Cap Remaining : $56,250
-Salary Remaining : $142,347
-Salary Average : $1,860,000
-Salary Average Remaining : $142,347
Colin Miller (1 Way Contract) $1,757,500 (2)
-1 Way Contract Salary Cap : $632,500
-1 Way Contract Salary Cap Remaining : $48,406
-Salary Remaining : $134,503
-Salary Average : $1,757,500
-Salary Average Remaining : $134,503
Jon Merrill (1 Way Contract) $1,140,000 (2)
-1 Way Contract Salary Cap : $15,000
-1 Way Contract Salary Cap Remaining : $1,148
-Salary Remaining : $87,245
-Salary Average : $1,140,000
-Salary Average Remaining : $87,245
Kevin Shattenkirk $976,500 (2)
-Salary Remaining : $74,732
-Salary Average : $976,500
-Salary Average Remaining : $74,732
Zach Benson $925,000 (3)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Brock Faber $925,000 (3)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Marco Rossi $894,167 (1)
-Salary Remaining : $68,431
-Salary Average : $894,167
-Salary Average Remaining : $68,431
Johnathan Kovacevic $818,599 (2)
-Salary Remaining : $62,648
-Salary Average : $818,599
-Salary Average Remaining : $62,648
Dan Vladar $780,000 (1)
-Salary Remaining : $59,694
-Salary Average : $780,000
-Salary Average Remaining : $59,694
Jimmy Vesey $776,000 (1)
-Salary Remaining : $59,388
-Salary Average : $776,000
-Salary Average Remaining : $59,388
Phillip Di Giuseppe $759,500 (1)
-Salary Remaining : $58,125
-Salary Average : $759,500
-Salary Average Remaining : $58,125
Michael Karow $0 (0)
Total Pro Players26
Salary Commitment
Year 2024 : $87,473,873
Year 2025 : $72,154,206
Year 2026 : $29,345,607
Year 2027 : $8,770,250
Salary Average Commitment
Year 2024 : $87,473,873
Year 2025 : $72,154,206
Year 2026 : $29,345,607
Year 2027 : $8,770,250
Salary Cap with 1 Way Contract
Year 2024 : $82,973,878
Year 2025 : $68,779,207
Year 2026 : $29,345,607
Year 2027 : $8,770,250

Farm Players Salaries

Riley Tufte $971,250 (2)
Salary Remaining : $74,330
Salary Average : $971,250
Salary Average Remaining : $74,330
Shane Bowers $952,750 (2)
Salary Remaining : $72,915
Salary Average : $952,750
Salary Average Remaining : $72,915
John Beecher $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Adam Klapka $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Ryan Suzuki $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Joe Hicketts $883,500 (3)
Salary Remaining : $67,615
Salary Average : $883,500
Salary Average Remaining : $67,615
Jayden Grubbe $867,500 (3)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Jakob Pelletier $863,333 (1)
Salary Remaining : $66,071
Salary Average : $863,333
Salary Average Remaining : $66,071
Roni Hirvonen $856,667 (3)
Salary Remaining : $65,561
Salary Average : $856,667
Salary Average Remaining : $65,561
Olof Lindbom $855,000 (2)
Salary Remaining : $65,434
Salary Average : $855,000
Salary Average Remaining : $65,434
Tyrel Bauer $850,000 (1)
Salary Remaining : $65,051
Salary Average : $850,000
Salary Average Remaining : $65,051
Topias Vilen $836,667 (3)
Salary Remaining : $64,031
Salary Average : $836,667
Salary Average Remaining : $64,031
Kyle MacLean $832,000 (2)
Salary Remaining : $63,673
Salary Average : $832,000
Salary Average Remaining : $63,673
Lias Andersson $807,849 (1)
Salary Remaining : $61,825
Salary Average : $807,849
Salary Average Remaining : $61,825
Grigori Denisenko $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Jeff Malott $797,334 (1)
Salary Remaining : $61,020
Salary Average : $797,334
Salary Average Remaining : $61,020
Blade Jenkins $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Dean Stewart $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Kevin Connauton $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players19
Salary Commitment
Year 2024 : $16,204,850
Year 2025 : $10,111,334
Year 2026 : $5,000,334
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,204,850
Year 2025 : $10,111,334
Year 2026 : $5,000,334
Year 2027 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 2000 - $100 - 1,978 - 98.92%
Level 2: 4000 - $80 - 3,882 - 97.06%
Level 3: 5000 - $60 - 4,777 - 95.54%
Level 4: 6000 - $40 - 5,599 - 93.32%
Luxury : 1000 - $200 - 953 - 95.34%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $10 - 3,500 - 100.00%
Farm Level 2: 1500 - $5 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left2
Average Attendance - %17,190 - 95.50%
Average Income per Game$1,802,422
Year to Date Revenue$70,294,474
Farm
Home Games Left2
Average Attendance - %5,000 - 100.00%
Average Income per Game$21,675
Year to Date Revenue$845,325

Expense

Pro Players Total Salaries$64,420,759
Pro Players Total Average Salaries$64,420,759
Farm Players Total Salaries$18,976,668
Farm Players Total Average Salaries$18,976,668
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$9,575,000
Pro Year To Date Expenses$59,032,794
Farm Year To Date Expenses$17,982,163
Pro Salary Cap Per Days$299,978
Pro Salary Cap To Date$53,838,275
Farm Salary Cap Per Days$96,820
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,604,845
Farm Estimated Season Revenue$43,350
Pro Remaining Season Days15
Pro Expenses Per Days$328,677
Pro Estimated Expenses$4,930,155
Farm Remaining Season Days15
Farm Expenses Per Days$96,820
Farm Estimated Expenses$1,452,300
Estimated Season Expenses$6,382,455
Estimated Season Salary Cap$67,912,945
Estimate Under Maximum Salary Cap of $83,500,000$15,587,055
Estimate Over Minimum Salary Cap of $63,500,000 $4,412,945
Current Bank Account$52,030,046
Projected Bank Account$49,295,786

Pro Players Salaries

Max Willman (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $526,148
-Salary Remaining : $612,245
-Salary Average : $8,000,000
-Salary Average Remaining : $612,245
Ryan Johansen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $612,245
-Salary Average : $8,000,000
-Salary Average Remaining : $612,245
Ivan Provorov (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $516,582
-Salary Average : $6,750,000
-Salary Average Remaining : $516,582
Colin White (1 Way Contract) $4,750,000 (1)
-1 Way Contract Salary Cap : $3,625,000
-1 Way Contract Salary Cap Remaining : $277,423
-Salary Remaining : $363,520
-Salary Average : $4,750,000
-Salary Average Remaining : $363,520
Jesperi Kotkaniemi (1 Way Contract) $4,579,000 (3)
-Salary Remaining : $350,434
-Salary Average : $4,579,000
-Salary Average Remaining : $350,434
Mattias Samuelsson (1 Way Contract) $3,942,856 (1)
-Salary Remaining : $301,749
-Salary Average : $3,942,856
-Salary Average Remaining : $301,749
Marco Scandella (1 Way Contract) $3,275,000 (1)
-1 Way Contract Salary Cap : $2,150,000
-1 Way Contract Salary Cap Remaining : $164,541
-Salary Remaining : $250,638
-Salary Average : $3,275,000
-Salary Average Remaining : $250,638
Kaapo Kahkonen (1 Way Contract) $2,181,545 (1)
-Salary Remaining : $166,955
-Salary Average : $2,181,545
-Salary Average Remaining : $166,955
Pyotr Kochetkov (1 Way Contract) $2,080,000 (2)
-Salary Remaining : $159,184
-Salary Average : $2,080,000
-Salary Average Remaining : $159,184
Juuso Valimaki (1 Way Contract) $2,080,000 (2)
-Salary Remaining : $159,184
-Salary Average : $2,080,000
-Salary Average Remaining : $159,184
Jacob Bryson (1 Way Contract) $1,924,000 (1)
-1 Way Contract Salary Cap : $799,000
-1 Way Contract Salary Cap Remaining : $61,148
-Salary Remaining : $147,245
-Salary Average : $1,924,000
-Salary Average Remaining : $147,245
Egor Zamula (1 Way Contract) $1,768,000 (3)
-1 Way Contract Salary Cap : $643,000
-1 Way Contract Salary Cap Remaining : $49,209
-Salary Remaining : $135,306
-Salary Average : $1,768,000
-Salary Average Remaining : $135,306
Barrett Hayton $1,686,250 (4)
-Salary Remaining : $129,050
-Salary Average : $1,686,250
-Salary Average Remaining : $129,050
Sammy Blais (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $117,092
-Salary Average : $1,530,000
-Salary Average Remaining : $117,092
Morgan Frost $962,000 (2)
-Salary Remaining : $73,622
-Salary Average : $962,000
-Salary Average Remaining : $73,622
Logan Cooley $950,000 (3)
-Salary Remaining : $72,704
-Salary Average : $950,000
-Salary Average Remaining : $72,704
Cole Sillinger $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Simon Nemec $925,000 (3)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Adam Scheel $925,000 (2)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
J.J. Moser $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Cole Perfetti $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Dylan Guenther $925,000 (2)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Luke Hughes $925,000 (3)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Pavel Mintyukov $918,333 (3)
-Salary Remaining : $70,281
-Salary Average : $918,333
-Salary Average Remaining : $70,281
William Eklund $894,167 (1)
-Salary Remaining : $68,431
-Salary Average : $894,167
-Salary Average Remaining : $68,431
Juuso Parssinen $876,358 (3)
-Salary Remaining : $67,068
-Salary Average : $876,358
-Salary Average Remaining : $67,068
Paul Cotter $798,250 (2)
-Salary Remaining : $61,091
-Salary Average : $798,250
-Salary Average Remaining : $61,091
Lucas Johansen $0 (0)
Erik Kallgren $0 (0)
Riley Damiani $0 (0)
Ben Gleason $0 (0)
Jasper Weatherby $0 (0)
Total Pro Players32
Salary Commitment
Year 2024 : $64,420,759
Year 2025 : $20,398,191
Year 2026 : $12,627,941
Year 2027 : $1,686,250
Salary Average Commitment
Year 2024 : $64,420,759
Year 2025 : $20,398,191
Year 2026 : $12,627,941
Year 2027 : $1,686,250
Salary Cap with 1 Way Contract
Year 2024 : $58,795,758
Year 2025 : $19,273,191
Year 2026 : $11,502,941
Year 2027 : $1,686,250

Farm Players Salaries

Alexandre Texier $1,525,000 (2)
Salary Remaining : $116,709
Salary Average : $1,525,000
Salary Average Remaining : $116,709
Jack Studnicka $962,000 (2)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Urho Vaakanainen $962,000 (2)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Tyce Thompson $943,500 (1)
Salary Remaining : $72,207
Salary Average : $943,500
Salary Average Remaining : $72,207
Jiri Kulich $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Victor Soderstrom $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Kent Johnson $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Joakim Kemell $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Kole Lind $892,500 (3)
Salary Remaining : $68,304
Salary Average : $892,500
Salary Average Remaining : $68,304
Ronnie Attard $884,000 (2)
Salary Remaining : $67,653
Salary Average : $884,000
Salary Average Remaining : $67,653
Nikita Novikov $867,500 (3)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Ville Ottavainen $867,500 (3)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Keean Washkurak $862,500 (1)
Salary Remaining : $66,008
Salary Average : $862,500
Salary Average Remaining : $66,008
Ryan O'Rourke $855,834 (1)
Salary Remaining : $65,498
Salary Average : $855,834
Salary Average Remaining : $65,498
Akira Schmid $850,833 (1)
Salary Remaining : $65,115
Salary Average : $850,833
Salary Average Remaining : $65,115
Arshdeep Bains $816,667 (1)
Salary Remaining : $62,500
Salary Average : $816,667
Salary Average Remaining : $62,500
Maxence Guenette $813,333 (1)
Salary Remaining : $62,245
Salary Average : $813,333
Salary Average Remaining : $62,245
Valtteri Puustinen $806,000 (2)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Jon-Randall Avon $800,000 (3)
Salary Remaining : $61,224
Salary Average : $800,000
Salary Average Remaining : $61,224
Hunter Jones $787,500 (1)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Ben Jones $780,000 (2)
Salary Remaining : $59,694
Salary Average : $780,000
Salary Average Remaining : $59,694
Total Farm Players21
Salary Commitment
Year 2024 : $18,976,667
Year 2025 : $11,196,500
Year 2026 : $5,277,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $18,976,667
Year 2025 : $11,196,500
Year 2026 : $5,277,500
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$60,881,962
Pro Players Total Average Salaries$60,881,962
Farm Players Total Salaries$15,216,500
Farm Players Total Average Salaries$15,216,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,708,750
Pro Year To Date Expenses$55,684,250
Farm Year To Date Expenses$13,910,392
Pro Salary Cap Per Days$310,622
Pro Salary Cap To Date$55,684,250
Farm Salary Cap Per Days$77,635
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days15
Pro Expenses Per Days$310,622
Pro Estimated Expenses$4,659,330
Farm Remaining Season Days15
Farm Expenses Per Days$77,635
Farm Estimated Expenses$1,164,525
Estimated Season Expenses$5,823,855
Estimated Season Salary Cap$66,052,330
Estimate Under Maximum Salary Cap of $83,500,000$17,447,670
Estimate Over Minimum Salary Cap of $63,500,000 $2,552,330
Current Bank Account$89,068,803
Projected Bank Account$95,532,888

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $9,360,000 (3)
-Salary Remaining : $716,327
-Salary Average : $9,360,000
-Salary Average Remaining : $716,327
Brent Burns (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $612,245
-Salary Average : $8,000,000
-Salary Average Remaining : $612,245
Jack Becker $8,000,000 (1)
-Salary Remaining : $612,245
-Salary Average : $8,000,000
-Salary Average Remaining : $612,245
Kris Letang (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $466,837
-Salary Average : $6,100,000
-Salary Average Remaining : $466,837
Rickard Rakell (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $363,520
-Salary Average : $4,750,000
-Salary Average Remaining : $363,520
Nikita Zaitsev (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $344,388
-Salary Average : $4,500,000
-Salary Average Remaining : $344,388
Anton Forsberg (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $210,459
-Salary Average : $2,750,000
-Salary Average Remaining : $210,459
Dillon Dube (1 Way Contract) $2,365,000 (3)
-Salary Remaining : $180,995
-Salary Average : $2,365,000
-Salary Average Remaining : $180,995
Kailer Yamamoto (1 Way Contract) $2,181,545 (3)
-Salary Remaining : $166,955
-Salary Average : $2,181,545
-Salary Average Remaining : $166,955
Vince Dunn (1 Way Contract) $1,893,750 (1)
-Salary Remaining : $144,930
-Salary Average : $1,893,750
-Salary Average Remaining : $144,930
Arber Xhekaj $1,235,000 (5)
-Salary Remaining : $94,515
-Salary Average : $1,235,000
-Salary Average Remaining : $94,515
Adin Hill $904,000 (2)
-Salary Remaining : $69,184
-Salary Average : $904,000
-Salary Average Remaining : $69,184
Sebastian Cossa $863,334 (3)
-Salary Remaining : $66,071
-Salary Average : $863,334
-Salary Average Remaining : $66,071
Vinni Lettieri $855,000 (2)
-Salary Remaining : $65,434
-Salary Average : $855,000
-Salary Average Remaining : $65,434
Adam Raska $848,333 (1)
-Salary Remaining : $64,923
-Salary Average : $848,333
-Salary Average Remaining : $64,923
Michael Pezzetta $836,875 (4)
-Salary Remaining : $64,047
-Salary Average : $836,875
-Salary Average Remaining : $64,047
Jordan Spence $820,000 (1)
-Salary Remaining : $62,755
-Salary Average : $820,000
-Salary Average Remaining : $62,755
Matt Nieto $816,000 (3)
-Salary Remaining : $62,449
-Salary Average : $816,000
-Salary Average Remaining : $62,449
Luke Evangelista $797,500 (1)
-Salary Remaining : $61,033
-Salary Average : $797,500
-Salary Average Remaining : $61,033
Zac Jones $755,625 (3)
-Salary Remaining : $57,828
-Salary Average : $755,625
-Salary Average Remaining : $57,828
Riley Bezeau $750,000 (3)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Bryce Kindopp $750,000 (3)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Brandon Baddock $750,000 (3)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Total Pro Players23
Salary Commitment
Year 2024 : $60,881,962
Year 2025 : $27,172,379
Year 2026 : $25,413,379
Year 2027 : $2,071,875
Salary Average Commitment
Year 2024 : $60,881,962
Year 2025 : $27,172,379
Year 2026 : $25,413,379
Year 2027 : $2,071,875
Salary Cap with 1 Way Contract
Year 2024 : $60,881,962
Year 2025 : $27,172,379
Year 2026 : $25,413,379
Year 2027 : $2,071,875

Farm Players Salaries

Logan Mailloux $875,000 (3)
Salary Remaining : $66,964
Salary Average : $875,000
Salary Average Remaining : $66,964
Gavin Bayreuther $816,500 (2)
Salary Remaining : $62,487
Salary Average : $816,500
Salary Average Remaining : $62,487
Evan Cormier $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Dante Giannuzzi $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Austin Osmanski $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jarid Lukosevicius $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jaxsen Wiebe $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Kevin Wall $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Kale Kessy $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Louis Boudon $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Lucas Ciona $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Mark Duarte $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Mark Rassell $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Mark Senden $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Matt Filipe $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Logan Nijhoff $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Marshall Rifai $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Riley Sawchuk $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Vincent Sevigny $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Andy Welinski $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players20
Salary Commitment
Year 2024 : $15,216,500
Year 2025 : $3,941,500
Year 2026 : $2,375,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,216,500
Year 2025 : $3,941,500
Year 2026 : $2,375,000
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$82,754,810
Pro Players Total Average Salaries$82,754,810
Farm Players Total Salaries$20,047,292
Farm Players Total Average Salaries$20,047,292
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,191,712
Farm Year To Date Expenses$17,742,060
Pro Salary Cap Per Days$422,218
Pro Salary Cap To Date$76,191,712
Farm Salary Cap Per Days$102,282
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days15
Pro Expenses Per Days$422,218
Pro Estimated Expenses$6,333,270
Farm Remaining Season Days15
Farm Expenses Per Days$102,282
Farm Estimated Expenses$1,534,230
Estimated Season Expenses$7,867,500
Estimated Season Salary Cap$82,524,982
Estimate Under Maximum Salary Cap of $83,500,000$975,018
Estimate Over Minimum Salary Cap of $63,500,000 $19,024,982
Current Bank Account$30,449,485
Projected Bank Account$31,797,940

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,360,000 (4)
-Salary Remaining : $716,327
-Salary Average : $9,360,000
-Salary Average Remaining : $716,327
Dylan Larkin (1 Way Contract) $8,625,000 (1)
-Salary Remaining : $660,077
-Salary Average : $8,625,000
-Salary Average Remaining : $660,077
Nick Suzuki (1 Way Contract) $7,481,250 (4)
-Salary Remaining : $572,545
-Salary Average : $7,481,250
-Salary Average Remaining : $572,545
Patrik Laine (1 Way Contract) $7,125,000 (2)
-Salary Remaining : $545,281
-Salary Average : $7,125,000
-Salary Average Remaining : $545,281
Troy Terry $6,650,000 (2)
-Salary Remaining : $508,929
-Salary Average : $6,650,000
-Salary Average Remaining : $508,929
Darnell Nurse (1 Way Contract) $5,824,000 (2)
-Salary Remaining : $445,714
-Salary Average : $5,824,000
-Salary Average Remaining : $445,714
Jeff Petry (1 Way Contract) $5,812,500 (1)
-Salary Remaining : $444,834
-Salary Average : $5,812,500
-Salary Average Remaining : $444,834
Tristan Jarry (1 Way Contract) $5,213,750 (3)
-Salary Remaining : $399,011
-Salary Average : $5,213,750
-Salary Average Remaining : $399,011
Andre Burakovsky (1 Way Contract) $5,096,000 (2)
-Salary Remaining : $390,000
-Salary Average : $5,096,000
-Salary Average Remaining : $390,000
Joel Edmundson (1 Way Contract) $3,430,000 (1)
-Salary Remaining : $262,500
-Salary Average : $3,430,000
-Salary Average Remaining : $262,500
Adam Lowry (1 Way Contract) $3,354,166 (2)
-Salary Remaining : $256,696
-Salary Average : $3,354,166
-Salary Average Remaining : $256,696
Mario Ferraro (1 Way Contract) $3,087,500 (3)
-Salary Remaining : $236,288
-Salary Average : $3,087,500
-Salary Average Remaining : $236,288
Dante Fabbro (1 Way Contract) $2,280,000 (2)
-Salary Remaining : $174,490
-Salary Average : $2,280,000
-Salary Average Remaining : $174,490
Laurent Brossoit (1 Way Contract) $1,662,500 (2)
-Salary Remaining : $127,232
-Salary Average : $1,662,500
-Salary Average Remaining : $127,232
David Kampf (1 Way Contract) $1,575,000 (3)
-Salary Remaining : $120,536
-Salary Average : $1,575,000
-Salary Average Remaining : $120,536
Eetu Luostarinen $1,425,000 (3)
-Salary Remaining : $109,056
-Salary Average : $1,425,000
-Salary Average Remaining : $109,056
Sebastien Aho $1,087,060 (2)
-Salary Remaining : $83,193
-Salary Average : $1,087,060
-Salary Average Remaining : $83,193
Morgan Geekie $952,750 (1)
-Salary Remaining : $72,915
-Salary Average : $952,750
-Salary Average Remaining : $72,915
Lukas Reichel $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Anton Lundell $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Brandt Clarke $863,334 (3)
-Salary Remaining : $66,071
-Salary Average : $863,334
-Salary Average Remaining : $66,071
Total Pro Players21
Salary Commitment
Year 2024 : $82,754,810
Year 2025 : $62,084,560
Year 2026 : $29,005,834
Year 2027 : $16,841,250
Salary Average Commitment
Year 2024 : $82,754,810
Year 2025 : $62,084,560
Year 2026 : $29,005,834
Year 2027 : $16,841,250
Salary Cap with 1 Way Contract
Year 2024 : $82,754,810
Year 2025 : $62,084,560
Year 2026 : $29,005,834
Year 2027 : $16,841,250

Farm Players Salaries

Lane Pederson $990,675 (2)
Salary Remaining : $75,817
Salary Average : $990,675
Salary Average Remaining : $75,817
William Bitten $952,750 (1)
Salary Remaining : $72,915
Salary Average : $952,750
Salary Average Remaining : $72,915
Mike Hardman $952,750 (1)
Salary Remaining : $72,915
Salary Average : $952,750
Salary Average Remaining : $72,915
Max Jones $950,000 (2)
Salary Remaining : $72,704
Salary Average : $950,000
Salary Average Remaining : $72,704
Ivan Miroshnichenko $950,000 (3)
Salary Remaining : $72,704
Salary Average : $950,000
Salary Average Remaining : $72,704
Valtteri Pulli $950,000 (2)
Salary Remaining : $72,704
Salary Average : $950,000
Salary Average Remaining : $72,704
Declan Chisholm $940,000 (3)
Salary Remaining : $71,939
Salary Average : $940,000
Salary Average Remaining : $71,939
Aidan McDonough $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Ville Heinola $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Reese Johnson $907,258 (1)
Salary Remaining : $69,433
Salary Average : $907,258
Salary Average Remaining : $69,433
Trevor Kuntar $867,500 (2)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Santeri Hatakka $850,833 (3)
Salary Remaining : $65,115
Salary Average : $850,833
Salary Average Remaining : $65,115
Nico Daws $850,833 (1)
Salary Remaining : $65,115
Salary Average : $850,833
Salary Average Remaining : $65,115
Simon Lundmark $850,833 (1)
Salary Remaining : $65,115
Salary Average : $850,833
Salary Average Remaining : $65,115
Mikko Kokkonen $846,667 (1)
Salary Remaining : $64,796
Salary Average : $846,667
Salary Average Remaining : $64,796
Chase De Leo $840,000 (1)
Salary Remaining : $64,286
Salary Average : $840,000
Salary Average Remaining : $64,286
Mason Millman $818,333 (3)
Salary Remaining : $62,628
Salary Average : $818,333
Salary Average Remaining : $62,628
William Villeneuve $817,778 (1)
Salary Remaining : $62,585
Salary Average : $817,778
Salary Average Remaining : $62,585
Axel Jonsson-Fjallby $813,750 (2)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Joseph Woll $797,333 (2)
Salary Remaining : $61,020
Salary Average : $797,333
Salary Average Remaining : $61,020
Ales Stezka $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Brett Budgell $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Travis Barron $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players23
Salary Commitment
Year 2024 : $20,047,293
Year 2025 : $10,603,424
Year 2026 : $4,309,166
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,047,293
Year 2025 : $10,603,424
Year 2026 : $4,309,166
Year 2027 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$85,141,902
Pro Players Total Average Salaries$85,141,903
Farm Players Total Salaries$21,078,332
Farm Players Total Average Salaries$21,078,332
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,124,415
Farm Year To Date Expenses$19,320,094
Pro Salary Cap Per Days$384,015
Pro Salary Cap To Date$76,714,188
Farm Salary Cap Per Days$107,543
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days15
Pro Expenses Per Days$434,397
Pro Estimated Expenses$6,515,955
Farm Remaining Season Days15
Farm Expenses Per Days$107,543
Farm Estimated Expenses$1,613,145
Estimated Season Expenses$8,129,100
Estimated Season Salary Cap$82,474,413
Estimate Under Maximum Salary Cap of $83,500,000$1,025,587
Estimate Over Minimum Salary Cap of $63,500,000 $18,974,413
Current Bank Account$100,910,280
Projected Bank Account$101,997,135

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $841,837
-Salary Average : $11,000,000
-Salary Average Remaining : $841,837
Brayden Point (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $765,306
-Salary Average : $10,000,000
-Salary Average Remaining : $765,306
Ilya Sorokin (Out of Payroll) $8,750,000 (5)
-Salary Remaining : $669,643
-Salary Average : $8,750,000
-Salary Average Remaining : $669,643
Steven Stamkos (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $650,510
-Salary Average : $8,500,000
-Salary Average Remaining : $650,510
Kevin Fiala (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $612,245
-Salary Average : $8,000,000
-Salary Average Remaining : $612,245
Kyle Connor (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $546,647
-Salary Average : $7,142,858
-Salary Average Remaining : $546,647
Vladislav Gavrikov (1 Way Contract) $6,250,000 (5)
-Salary Remaining : $478,316
-Salary Average : $6,250,000
-Salary Average Remaining : $478,316
Drake Batherson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $382,653
-Salary Average : $5,000,000
-Salary Average Remaining : $382,653
David Savard (1 Way Contract) $3,605,000 (1)
-Salary Remaining : $275,893
-Salary Average : $3,605,000
-Salary Average Remaining : $275,893
Nicolas Roy (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $229,592
-Salary Average : $3,000,000
-Salary Average Remaining : $229,592
Brett Kulak (1 Way Contract) $2,612,500 (3)
-Salary Remaining : $199,936
-Salary Average : $2,612,500
-Salary Average Remaining : $199,936
Tommy Novak $2,181,545 (1)
-Salary Remaining : $166,955
-Salary Average : $2,181,545
-Salary Average Remaining : $166,955
Jack Campbell (1 Way Contract) $1,650,000 (1)
-1 Way Contract Salary Cap : $525,000
-1 Way Contract Salary Cap Remaining : $40,179
-Salary Remaining : $126,276
-Salary Average : $1,650,000
-Salary Average Remaining : $126,276
Zach Whitecloud $950,000 (1)
-Salary Remaining : $72,704
-Salary Average : $950,000
-Salary Average Remaining : $72,704
Daniil Miromanov $950,000 (2)
-Salary Remaining : $72,704
-Salary Average : $950,000
-Salary Average Remaining : $72,704
Tye Kartye $925,000 (2)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Brogan Rafferty $875,000 (2)
-Salary Remaining : $66,964
-Salary Average : $875,000
-Salary Average Remaining : $66,964
Jan Jenik $750,000 (3)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Alex Stalock $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Gerry Mayhew $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Cooper Marody $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Thomas Milic $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Total Pro Players22
Salary Commitment
Year 2024 : $85,141,902
Year 2025 : $36,112,500
Year 2026 : $28,362,500
Year 2027 : $25,000,000
Salary Average Commitment
Year 2024 : $85,141,903
Year 2025 : $36,112,500
Year 2026 : $28,362,500
Year 2027 : $25,000,000
Salary Cap with 1 Way Contract
Year 2024 : $84,016,904
Year 2025 : $36,112,500
Year 2026 : $28,362,500
Year 2027 : $25,000,000

Farm Players Salaries

Owen Sillinger $970,000 (2)
Salary Remaining : $74,235
Salary Average : $970,000
Salary Average Remaining : $74,235
Tanner Laczynski $950,000 (1)
Salary Remaining : $72,704
Salary Average : $950,000
Salary Average Remaining : $72,704
Connor Mackey $950,000 (1)
Salary Remaining : $72,704
Salary Average : $950,000
Salary Average Remaining : $72,704
Wyatt Kalynuk $950,000 (1)
Salary Remaining : $72,704
Salary Average : $950,000
Salary Average Remaining : $72,704
Lucas Raymond $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Nikita Nesterenko $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Jonatan Berggren $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Carter Savoie $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Maximus Wanner $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Drew Helleson $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Nikolas Matinpalo $885,000 (1)
Salary Remaining : $67,730
Salary Average : $885,000
Salary Average Remaining : $67,730
Matthew Highmore $875,000 (3)
Salary Remaining : $66,964
Salary Average : $875,000
Salary Average Remaining : $66,964
Helge Grans $870,000 (1)
Salary Remaining : $66,582
Salary Average : $870,000
Salary Average Remaining : $66,582
Daniil Misyul $867,500 (2)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Brett Berard $867,500 (3)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Oskar Pettersson $865,000 (3)
Salary Remaining : $66,199
Salary Average : $865,000
Salary Average Remaining : $66,199
Dmitri Samorukov $850,000 (2)
Salary Remaining : $65,051
Salary Average : $850,000
Salary Average Remaining : $65,051
Brady Keeper $850,000 (2)
Salary Remaining : $65,051
Salary Average : $850,000
Salary Average Remaining : $65,051
Jakub Brabenec $828,333 (3)
Salary Remaining : $63,393
Salary Average : $828,333
Salary Average Remaining : $63,393
Alex Limoges $800,000 (2)
Salary Remaining : $61,224
Salary Average : $800,000
Salary Average Remaining : $61,224
Jacob Larsson $800,000 (1)
Salary Remaining : $61,224
Salary Average : $800,000
Salary Average Remaining : $61,224
Pontus Holmberg $800,000 (3)
Salary Remaining : $61,224
Salary Average : $800,000
Salary Average Remaining : $61,224
Devin Cooley $800,000 (1)
Salary Remaining : $61,224
Salary Average : $800,000
Salary Average Remaining : $61,224
Jeremy Davies $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players24
Salary Commitment
Year 2024 : $21,078,333
Year 2025 : $12,273,333
Year 2026 : $5,160,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $21,078,333
Year 2025 : $12,273,333
Year 2026 : $5,160,833
Year 2027 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left4
Average Attendance - %12,780 - 71.00%
Average Income per Game$2,104,163
Year to Date Revenue$77,854,031
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$82,066,750
Pro Players Total Average Salaries$82,066,750
Farm Players Total Salaries$17,519,916
Farm Players Total Average Salaries$17,519,916
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,728,882
Farm Year To Date Expenses$16,070,110
Pro Salary Cap Per Days$398,851
Pro Salary Cap To Date$74,191,345
Farm Salary Cap Per Days$89,387
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,416,652
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days15
Pro Expenses Per Days$418,708
Pro Estimated Expenses$6,280,620
Farm Remaining Season Days15
Farm Expenses Per Days$89,387
Farm Estimated Expenses$1,340,805
Estimated Season Expenses$7,621,425
Estimated Season Salary Cap$80,174,110
Estimate Under Maximum Salary Cap of $83,500,000$3,325,890
Estimate Over Minimum Salary Cap of $63,500,000 $16,674,110
Current Bank Account$15,655,025
Projected Bank Account$16,883,752

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $727,041
-Salary Average : $9,500,000
-Salary Average Remaining : $727,041
Aaron Ekblad (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $573,980
-Salary Average : $7,500,000
-Salary Average Remaining : $573,980
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $535,714
-Salary Average : $7,000,000
-Salary Average Remaining : $535,714
Brayden Schenn (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $497,449
-Salary Average : $6,500,000
-Salary Average Remaining : $497,449
Jeff Carter (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $478,316
-Salary Average : $6,250,000
-Salary Average Remaining : $478,316
Trevor Zegras $5,980,000 (4)
-Salary Remaining : $457,653
-Salary Average : $5,980,000
-Salary Average Remaining : $457,653
John Klingberg (1 Way Contract) $3,984,000 (2)
-Salary Remaining : $304,898
-Salary Average : $3,984,000
-Salary Average Remaining : $304,898
Jeremy Swayman (Out of Payroll) $3,892,000 (4)
-Salary Remaining : $297,857
-Salary Average : $3,892,000
-Salary Average Remaining : $297,857
Mike Hoffman (1 Way Contract) $3,760,000 (1)
-Salary Remaining : $287,755
-Salary Average : $3,760,000
-Salary Average Remaining : $287,755
Mike Reilly (1 Way Contract) $3,480,000 (3)
-Salary Remaining : $266,327
-Salary Average : $3,480,000
-Salary Average Remaining : $266,327
Radek Faksa (1 Way Contract) $3,405,000 (1)
-Salary Remaining : $260,587
-Salary Average : $3,405,000
-Salary Average Remaining : $260,587
Shayne Gostisbehere (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $244,898
-Salary Average : $3,200,000
-Salary Average Remaining : $244,898
Karel Vejmelka (1 Way Contract) $2,861,250 (4)
-Salary Remaining : $218,973
-Salary Average : $2,861,250
-Salary Average Remaining : $218,973
Justin Schultz (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $218,112
-Salary Average : $2,850,000
-Salary Average Remaining : $218,112
Alexander Barabanov (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $198,980
-Salary Average : $2,600,000
-Salary Average Remaining : $198,980
Artem Zub (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $195,153
-Salary Average : $2,550,000
-Salary Average Remaining : $195,153
Tyler Motte $1,566,000 (4)
-Salary Remaining : $119,847
-Salary Average : $1,566,000
-Salary Average Remaining : $119,847
Pat Maroon $1,000,000 (1)
-Salary Remaining : $76,531
-Salary Average : $1,000,000
-Salary Average Remaining : $76,531
Joel Blomqvist $886,667 (3)
-Salary Remaining : $67,857
-Salary Average : $886,667
-Salary Average Remaining : $67,857
Cole Smith $883,500 (2)
-Salary Remaining : $67,615
-Salary Average : $883,500
-Salary Average Remaining : $67,615
Julien Gauthier $840,000 (2)
-Salary Remaining : $64,286
-Salary Average : $840,000
-Salary Average Remaining : $64,286
Will Cuylle $828,333 (1)
-Salary Remaining : $63,393
-Salary Average : $828,333
-Salary Average Remaining : $63,393
Radim Simek (1 Way Contract) $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Jonathan Gruden $0 (0)
Total Pro Players24
Salary Commitment
Year 2024 : $82,066,750
Year 2025 : $34,073,417
Year 2026 : $21,865,917
Year 2027 : $14,299,250
Salary Average Commitment
Year 2024 : $82,066,750
Year 2025 : $34,073,417
Year 2026 : $21,865,917
Year 2027 : $14,299,250
Salary Cap with 1 Way Contract
Year 2024 : $82,066,750
Year 2025 : $34,073,417
Year 2026 : $21,865,917
Year 2027 : $14,299,250

Farm Players Salaries

Logan O'Connor $1,176,000 (2)
Salary Remaining : $90,000
Salary Average : $1,176,000
Salary Average Remaining : $90,000
Zack MacEwen $971,250 (1)
Salary Remaining : $74,330
Salary Average : $971,250
Salary Average Remaining : $74,330
Brad Lambert $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Philip Broberg $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Jamieson Rees $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Leo Loof $867,500 (3)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Ethan Cardwell $867,500 (3)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Kim Nousiainen $859,167 (1)
Salary Remaining : $65,753
Salary Average : $859,167
Salary Average Remaining : $65,753
Jakub Lauko $819,000 (3)
Salary Remaining : $62,679
Salary Average : $819,000
Salary Average Remaining : $62,679
Zemgus Girgensons $816,000 (3)
Salary Remaining : $62,449
Salary Average : $816,000
Salary Average Remaining : $62,449
Emilio Pettersen $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Tim Gettinger $787,500 (2)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Brendan Lemieux $775,000 (3)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Julian Junca $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Byron Froese $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Justin Hryckowian $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Dennis Cesana $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jacob Murray $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jacob Barczewski $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Mitchell Vande Sompel $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Alex Jefferies $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players21
Salary Commitment
Year 2024 : $17,519,917
Year 2025 : $7,839,500
Year 2026 : $5,876,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,519,917
Year 2025 : $7,839,500
Year 2026 : $5,876,000
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left3
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$86,715,240
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$68,283,875
Pro Players Total Average Salaries$68,283,875
Farm Players Total Salaries$17,625,750
Farm Players Total Average Salaries$17,625,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,486,390
Farm Year To Date Expenses$14,476,132
Pro Salary Cap Per Days$342,647
Pro Salary Cap To Date$60,104,104
Farm Salary Cap Per Days$89,927
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,845,940
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days15
Pro Expenses Per Days$348,387
Pro Estimated Expenses$5,225,805
Farm Remaining Season Days15
Farm Expenses Per Days$89,927
Farm Estimated Expenses$1,348,905
Estimated Season Expenses$6,574,710
Estimated Season Salary Cap$65,243,809
Estimate Under Maximum Salary Cap of $83,500,000$18,256,191
Estimate Over Minimum Salary Cap of $63,500,000 $1,743,809
Current Bank Account$52,501,987
Projected Bank Account$53,098,342

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $765,306
-Salary Average : $10,000,000
-Salary Average Remaining : $765,306
Taylor Hall (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $581,633
-Salary Average : $7,600,000
-Salary Average Remaining : $581,633
Cam Fowler (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $497,449
-Salary Average : $6,500,000
-Salary Average Remaining : $497,449
Cam Atkinson $5,875,000 (5)
-Salary Remaining : $449,617
-Salary Average : $5,875,000
-Salary Average Remaining : $449,617
Rasmus Ristolainen (1 Way Contract) $5,616,000 (2)
-Salary Remaining : $429,796
-Salary Average : $5,616,000
-Salary Average Remaining : $429,796
Jaden Schwartz (1 Way Contract) $5,610,000 (2)
-Salary Remaining : $429,337
-Salary Average : $5,610,000
-Salary Average Remaining : $429,337
Nick Leddy (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $290,816
-Salary Average : $3,800,000
-Salary Average Remaining : $290,816
Miles Wood (1 Way Contract) $2,650,000 (5)
-Salary Remaining : $202,806
-Salary Average : $2,650,000
-Salary Average Remaining : $202,806
Mattias Janmark (1 Way Contract) $2,438,000 (2)
-Salary Remaining : $186,582
-Salary Average : $2,438,000
-Salary Average Remaining : $186,582
Cody Glass (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $179,847
-Salary Average : $2,350,000
-Salary Average Remaining : $179,847
Jack Roslovic (1 Way Contract) $2,115,000 (1)
-Salary Remaining : $161,862
-Salary Average : $2,115,000
-Salary Average Remaining : $161,862
Sonny Milano (1 Way Contract) $2,014,000 (5)
-Salary Remaining : $154,133
-Salary Average : $2,014,000
-Salary Average Remaining : $154,133
Erik Brannstrom (1 Way Contract) $1,860,000 (2)
-Salary Remaining : $142,347
-Salary Average : $1,860,000
-Salary Average Remaining : $142,347
Anders Bjork (1 Way Contract) $1,520,000 (1)
-1 Way Contract Salary Cap : $395,000
-1 Way Contract Salary Cap Remaining : $30,230
-Salary Remaining : $116,327
-Salary Average : $1,520,000
-Salary Average Remaining : $116,327
Andreas Englund (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $86,480
-Salary Average : $1,130,000
-Salary Average Remaining : $86,480
Oskar Steen $878,750 (2)
-Salary Remaining : $67,251
-Salary Average : $878,750
-Salary Average Remaining : $67,251
Drew O'Connor $878,750 (2)
-Salary Remaining : $67,251
-Salary Average : $878,750
-Salary Average Remaining : $67,251
Ukko-Pekka Luukkonen $869,500 (2)
-Salary Remaining : $66,543
-Salary Average : $869,500
-Salary Average Remaining : $66,543
Joel Hanley $826,875 (1)
-Salary Remaining : $63,281
-Salary Average : $826,875
-Salary Average Remaining : $63,281
Tyler Tucker $752,000 (3)
-Salary Remaining : $57,551
-Salary Average : $752,000
-Salary Average Remaining : $57,551
Olle Lycksell $750,000 (3)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
James Hamblin $750,000 (3)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Brendan Warren (1 Way Contract) $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
John Lethemon $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Total Pro Players24
Salary Commitment
Year 2024 : $68,283,875
Year 2025 : $50,892,000
Year 2026 : $12,791,000
Year 2027 : $10,539,000
Salary Average Commitment
Year 2024 : $68,283,875
Year 2025 : $50,892,000
Year 2026 : $12,791,000
Year 2027 : $10,539,000
Salary Cap with 1 Way Contract
Year 2024 : $67,158,875
Year 2025 : $50,892,000
Year 2026 : $12,791,000
Year 2027 : $10,539,000

Farm Players Salaries

Dylan Coghlan $962,000 (2)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Glenn Gawdin $950,000 (1)
Salary Remaining : $72,704
Salary Average : $950,000
Salary Average Remaining : $72,704
Sam Montembeault $950,000 (1)
Salary Remaining : $72,704
Salary Average : $950,000
Salary Average Remaining : $72,704
Tyler Angle $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Layton Ahac $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Brandon Biro $878,750 (2)
Salary Remaining : $67,251
Salary Average : $878,750
Salary Average Remaining : $67,251
Jacob Ingham $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Lucas Carlsson $760,000 (2)
Salary Remaining : $58,163
Salary Average : $760,000
Salary Average Remaining : $58,163
William Riedell $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Tanner Kaspick $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Matt Luff $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Wilmer Skoog $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Brenden Miller $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Blake Hillman $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Mathias Laferriere $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Ilya Nikolaev $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Grant Cruikshank $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Zachary Massicotte $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Ethan de Jong $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Cole Koepke $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Danil Zhilkin $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Cam Morrison $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players22
Salary Commitment
Year 2024 : $17,625,750
Year 2025 : $4,100,750
Year 2026 : $750,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,625,750
Year 2025 : $4,100,750
Year 2026 : $750,000
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left4
Average Attendance - %12,780 - 71.00%
Average Income per Game$1,351,996
Year to Date Revenue$50,023,852
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$80,744,835
Pro Players Total Average Salaries$80,744,836
Farm Players Total Salaries$18,028,668
Farm Players Total Average Salaries$18,028,668
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,915,975
Farm Year To Date Expenses$16,292,836
Pro Salary Cap Per Days$406,224
Pro Salary Cap To Date$72,905,751
Farm Salary Cap Per Days$91,983
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,407,984
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days15
Pro Expenses Per Days$411,963
Pro Estimated Expenses$6,179,445
Farm Remaining Season Days15
Farm Expenses Per Days$91,983
Farm Estimated Expenses$1,379,745
Estimated Season Expenses$7,559,190
Estimated Season Salary Cap$78,999,111
Estimate Under Maximum Salary Cap of $83,500,000$4,500,889
Estimate Over Minimum Salary Cap of $63,500,000 $15,499,111
Current Bank Account($22,375,087)
Projected Bank Account($24,092,793)

Pro Players Salaries

Mitchell Marner (1 Way Contract) $10,893,000 (1)
-Salary Remaining : $833,648
-Salary Average : $10,893,000
-Salary Average Remaining : $833,648
Dougie Hamilton (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $688,776
-Salary Average : $9,000,000
-Salary Average Remaining : $688,776
Matt Duchene (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $612,245
-Salary Average : $8,000,000
-Salary Average Remaining : $612,245
Zach Parise (1 Way Contract) $7,538,461 (1)
-Salary Remaining : $576,923
-Salary Average : $7,538,462
-Salary Average Remaining : $576,923
Valeri Nichushkin (1 Way Contract) $7,105,000 (4)
-Salary Remaining : $543,750
-Salary Average : $7,105,000
-Salary Average Remaining : $543,750
Tom Wilson (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $395,408
-Salary Average : $5,166,666
-Salary Average Remaining : $395,408
Ville Husso (1 Way Contract) $4,892,500 (1)
-1 Way Contract Salary Cap : $3,767,500
-1 Way Contract Salary Cap Remaining : $288,329
-Salary Remaining : $374,426
-Salary Average : $4,892,500
-Salary Average Remaining : $374,426
Nick Foligno (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $344,388
-Salary Average : $4,500,000
-Salary Average Remaining : $344,388
Alexandar Georgiev (1 Way Contract) $3,910,000 (4)
-Salary Remaining : $299,235
-Salary Average : $3,910,000
-Salary Average Remaining : $299,235
Matt Dumba (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $275,510
-Salary Average : $3,600,000
-Salary Average Remaining : $275,510
Nicolas Hague (1 Way Contract) $2,410,000 (3)
-Salary Remaining : $184,439
-Salary Average : $2,410,000
-Salary Average Remaining : $184,439
Lars Eller (1 Way Contract) $2,278,500 (2)
-Salary Remaining : $174,375
-Salary Average : $2,278,500
-Salary Average Remaining : $174,375
Tomas Tatar (1 Way Contract) $1,674,000 (3)
-Salary Remaining : $128,112
-Salary Average : $1,674,000
-Salary Average Remaining : $128,112
Nick Cousins (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $119,388
-Salary Average : $1,560,000
-Salary Average Remaining : $119,388
Jordan Harris (1 Way Contract) $1,330,000 (5)
-Salary Remaining : $101,786
-Salary Average : $1,330,000
-Salary Average Remaining : $101,786
Jonathan Quick (1 Way Contract) $1,275,000 (1)
-Salary Remaining : $97,577
-Salary Average : $1,275,000
-Salary Average Remaining : $97,577
Haydn Fleury $1,265,000 (1)
-Salary Remaining : $96,811
-Salary Average : $1,265,000
-Salary Average Remaining : $96,811
Philipp Kurashev $952,750 (2)
-Salary Remaining : $72,915
-Salary Average : $952,750
-Salary Average Remaining : $72,915
Michael Kesselring $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Kevin Korchinski $918,333 (3)
-Salary Remaining : $70,281
-Salary Average : $918,333
-Salary Average Remaining : $70,281
Beck Malenstyn $800,625 (2)
-Salary Remaining : $61,272
-Salary Average : $800,625
-Salary Average Remaining : $61,272
Brandon Halverson $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Dino Kambeitz $0 (0)
Montana Onyebuchi $0 (0)
Jonathan Aspirot $0 (0)
Filip Engaras $0 (0)
Cole Clayton $0 (0)
Adam Wilsby $0 (0)
Total Pro Players28
Salary Commitment
Year 2024 : $80,744,835
Year 2025 : $33,979,208
Year 2026 : $29,947,333
Year 2027 : $15,945,000
Salary Average Commitment
Year 2024 : $80,744,836
Year 2025 : $33,979,208
Year 2026 : $29,947,333
Year 2027 : $15,945,000
Salary Cap with 1 Way Contract
Year 2024 : $79,619,836
Year 2025 : $33,979,208
Year 2026 : $29,947,333
Year 2027 : $15,945,000

Farm Players Salaries

Zach Sawchenko $971,250 (2)
Salary Remaining : $74,330
Salary Average : $971,250
Salary Average Remaining : $74,330
Jonas Rondbjerg $962,000 (2)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Alexander Holtz $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Nick Cicek $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Alex Turcotte $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Adam Beckman $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Declan Carlile $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Nathan Gaucher $918,333 (3)
Salary Remaining : $70,281
Salary Average : $918,333
Salary Average Remaining : $70,281
Rasmus Asplund $866,250 (2)
Salary Remaining : $66,295
Salary Average : $866,250
Salary Average Remaining : $66,295
Zachary Bolduc $863,334 (3)
Salary Remaining : $66,071
Salary Average : $863,334
Salary Average Remaining : $66,071
Ethan Del Mastro $855,833 (3)
Salary Remaining : $65,497
Salary Average : $855,833
Salary Average Remaining : $65,497
Rory Kerins $846,667 (3)
Salary Remaining : $64,796
Salary Average : $846,667
Salary Average Remaining : $64,796
Judd Caulfield $837,500 (2)
Salary Remaining : $64,094
Salary Average : $837,500
Salary Average Remaining : $64,094
Ozzy Wiesblatt $835,834 (1)
Salary Remaining : $63,967
Salary Average : $835,834
Salary Average Remaining : $63,967
Stanislav Svozil $825,000 (3)
Salary Remaining : $63,138
Salary Average : $825,000
Salary Average Remaining : $63,138
Martin Chromiak $820,000 (1)
Salary Remaining : $62,755
Salary Average : $820,000
Salary Average Remaining : $62,755
Jack Matier $801,667 (3)
Salary Remaining : $61,352
Salary Average : $801,667
Salary Average Remaining : $61,352
Nate Clurman $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jake Wise $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Cory Conacher $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Dominik Shine $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players21
Salary Commitment
Year 2024 : $18,028,668
Year 2025 : $8,747,834
Year 2026 : $5,110,834
Year 2027 : $0
Salary Average Commitment
Year 2024 : $18,028,668
Year 2025 : $8,747,834
Year 2026 : $5,110,834
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left3
Average Attendance - %12,960 - 72.00%
Average Income per Game$2,133,799
Year to Date Revenue$81,084,362
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$68,842,562
Pro Players Total Average Salaries$68,842,562
Farm Players Total Salaries$24,092,334
Farm Players Total Average Salaries$24,092,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,887,125
Pro Year To Date Expenses$63,624,616
Farm Year To Date Expenses$22,897,042
Pro Salary Cap Per Days$351,238
Pro Salary Cap To Date$63,509,826
Farm Salary Cap Per Days$122,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,401,397
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days15
Pro Expenses Per Days$351,238
Pro Estimated Expenses$5,268,570
Farm Remaining Season Days15
Farm Expenses Per Days$122,920
Farm Estimated Expenses$1,843,800
Estimated Season Expenses$7,112,370
Estimated Season Salary Cap$71,665,521
Estimate Under Maximum Salary Cap of $83,500,000$11,834,479
Estimate Over Minimum Salary Cap of $63,500,000 $8,165,521
Current Bank Account$29,528,684
Projected Bank Account$29,142,836

Pro Players Salaries

Jacob Trouba (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $612,245
-Salary Average : $8,000,000
-Salary Average Remaining : $612,245
Mathew Barzal (1 Way Contract) $6,650,000 (1)
-Salary Remaining : $508,929
-Salary Average : $6,650,000
-Salary Average Remaining : $508,929
Josh Morrissey (1 Way Contract) $6,625,000 (4)
-Salary Remaining : $507,015
-Salary Average : $6,625,000
-Salary Average Remaining : $507,015
Jakub Vrana (1 Way Contract) $5,880,000 (1)
-Salary Remaining : $450,000
-Salary Average : $5,880,000
-Salary Average Remaining : $450,000
Conor Garland (1 Way Contract) $5,643,000 (3)
-Salary Remaining : $431,862
-Salary Average : $5,643,000
-Salary Average Remaining : $431,862
John Marino (1 Way Contract) $4,772,000 (3)
-Salary Remaining : $365,204
-Salary Average : $4,772,000
-Salary Average Remaining : $365,204
Anthony Cirelli (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $348,980
-Salary Average : $4,560,000
-Salary Average Remaining : $348,980
Erik Gudbranson (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $290,816
-Salary Average : $3,800,000
-Salary Average Remaining : $290,816
Pierre Engvall (1 Way Contract) $3,360,000 (1)
-Salary Remaining : $257,143
-Salary Average : $3,360,000
-Salary Average Remaining : $257,143
Brock McGinn (1 Way Contract) $2,887,500 (2)
-Salary Remaining : $220,982
-Salary Average : $2,887,500
-Salary Average Remaining : $220,982
Dylan Strome (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $218,112
-Salary Average : $2,850,000
-Salary Average Remaining : $218,112
Filip Zadina (1 Way Contract) $1,697,250 (2)
-Salary Remaining : $129,892
-Salary Average : $1,697,250
-Salary Average Remaining : $129,892
Olivier Rodrigue (1 Way Contract) $1,511,812 (5)
-Salary Remaining : $115,700
-Salary Average : $1,511,812
-Salary Average Remaining : $115,700
Frederick Gaudreau (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $114,796
-Salary Average : $1,500,000
-Salary Average Remaining : $114,796
William Carrier $1,456,000 (2)
-Salary Remaining : $111,429
-Salary Average : $1,456,000
-Salary Average Remaining : $111,429
Sam Steel (1 Way Contract) $1,260,000 (2)
-Salary Remaining : $96,429
-Salary Average : $1,260,000
-Salary Average Remaining : $96,429
Nic Dowd (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $91,531
-Salary Average : $1,196,000
-Salary Average Remaining : $91,531
Scott Wedgewood $1,000,000 (1)
-Salary Remaining : $76,531
-Salary Average : $1,000,000
-Salary Average Remaining : $76,531
Nils Lundkvist $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Spencer Stastney $858,000 (3)
-Salary Remaining : $65,663
-Salary Average : $858,000
-Salary Average Remaining : $65,663
Kiefer Sherwood $840,000 (1)
-Salary Remaining : $64,286
-Salary Average : $840,000
-Salary Average Remaining : $64,286
Brayden Pachal $806,000 (3)
-Salary Remaining : $61,684
-Salary Average : $806,000
-Salary Average Remaining : $61,684
Taylor Raddysh $765,000 (3)
-Salary Remaining : $58,546
-Salary Average : $765,000
-Salary Average Remaining : $58,546
Patrick Guay $0 (0)
Calle Sjalin $0 (0)
Ville Petman $0 (0)
Filip Cederqvist $0 (0)
Pavel Cajan $0 (0)
Jared McIsaac $0 (0)
Total Pro Players29
Salary Commitment
Year 2024 : $68,842,562
Year 2025 : $35,537,562
Year 2026 : $22,176,812
Year 2027 : $8,136,812
Salary Average Commitment
Year 2024 : $68,842,562
Year 2025 : $35,537,562
Year 2026 : $22,176,812
Year 2027 : $8,136,812
Salary Cap with 1 Way Contract
Year 2024 : $68,842,562
Year 2025 : $35,537,562
Year 2026 : $22,176,812
Year 2027 : $8,136,812

Farm Players Salaries

Lian Bichsel $950,000 (3)
Salary Remaining : $72,704
Salary Average : $950,000
Salary Average Remaining : $72,704
Matt Coronato $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Tyson Kozak $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
William Wallinder $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Connor Zary $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Justin Barron $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Donovan Sebrango $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Jet Greaves $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Shane Wright $918,333 (3)
Salary Remaining : $70,281
Salary Average : $918,333
Salary Average Remaining : $70,281
Ryan McAllister $896,667 (3)
Salary Remaining : $68,622
Salary Average : $896,667
Salary Average Remaining : $68,622
Fabian Lysell $894,167 (1)
Salary Remaining : $68,431
Salary Average : $894,167
Salary Average Remaining : $68,431
Henrik Tikkanen $883,500 (3)
Salary Remaining : $67,615
Salary Average : $883,500
Salary Average Remaining : $67,615
Joel Teasdale $860,250 (1)
Salary Remaining : $65,835
Salary Average : $860,250
Salary Average Remaining : $65,835
John Leonard $860,250 (1)
Salary Remaining : $65,835
Salary Average : $860,250
Salary Average Remaining : $65,835
Cross Hanas $859,167 (1)
Salary Remaining : $65,753
Salary Average : $859,167
Salary Average Remaining : $65,753
Ethan Samson $846,667 (3)
Salary Remaining : $64,796
Salary Average : $846,667
Salary Average Remaining : $64,796
Vincent Iorio $845,000 (1)
Salary Remaining : $64,668
Salary Average : $845,000
Salary Average Remaining : $64,668
Riley Kidney $836,667 (3)
Salary Remaining : $64,031
Salary Average : $836,667
Salary Average Remaining : $64,031
Nolan Allan $825,000 (3)
Salary Remaining : $63,138
Salary Average : $825,000
Salary Average Remaining : $63,138
Sasha Pastujov $825,000 (3)
Salary Remaining : $63,138
Salary Average : $825,000
Salary Average Remaining : $63,138
Leevi Merilainen $820,000 (3)
Salary Remaining : $62,755
Salary Average : $820,000
Salary Average Remaining : $62,755
Artem Grushnikov $814,167 (3)
Salary Remaining : $62,309
Salary Average : $814,167
Salary Average Remaining : $62,309
Samuel Fagemo $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Raphael Lavoie $798,250 (3)
Salary Remaining : $61,091
Salary Average : $798,250
Salary Average Remaining : $61,091
Linus Karlsson $796,250 (2)
Salary Remaining : $60,938
Salary Average : $796,250
Salary Average Remaining : $60,938
Justin Bailey $782,000 (2)
Salary Remaining : $59,847
Salary Average : $782,000
Salary Average Remaining : $59,847
Ben King $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Anthony Richard $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players28
Salary Commitment
Year 2024 : $24,092,335
Year 2025 : $13,648,501
Year 2026 : $12,070,251
Year 2027 : $0
Salary Average Commitment
Year 2024 : $24,092,335
Year 2025 : $13,648,501
Year 2026 : $12,070,251
Year 2027 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$72,399,189
Pro Players Total Average Salaries$72,399,189
Farm Players Total Salaries$22,083,114
Farm Players Total Average Salaries$22,083,114
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$61,931,577
Farm Year To Date Expenses$20,229,330
Pro Salary Cap Per Days$363,644
Pro Salary Cap To Date$61,162,529
Farm Salary Cap Per Days$112,669
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,890,830
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days15
Pro Expenses Per Days$369,384
Pro Estimated Expenses$5,540,760
Farm Remaining Season Days15
Farm Expenses Per Days$112,669
Farm Estimated Expenses$1,690,035
Estimated Season Expenses$7,230,795
Estimated Season Salary Cap$68,867,189
Estimate Under Maximum Salary Cap of $83,500,000$14,632,811
Estimate Over Minimum Salary Cap of $63,500,000 $5,367,189
Current Bank Account$95,940,206
Projected Bank Account$97,925,366

Pro Players Salaries

Blake Wheeler (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $631,378
-Salary Average : $8,250,000
-Salary Average Remaining : $631,378
Torey Krug (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $497,449
-Salary Average : $6,500,000
-Salary Average Remaining : $497,449
Brendan Gallagher (1 Way Contract) $6,110,000 (2)
-Salary Remaining : $467,602
-Salary Average : $6,110,000
-Salary Average Remaining : $467,602
Brady Skjei (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $401,786
-Salary Average : $5,250,000
-Salary Average Remaining : $401,786
Jason Dickinson (1 Way Contract) $4,637,500 (4)
-Salary Remaining : $354,911
-Salary Average : $4,637,500
-Salary Average Remaining : $354,911
Brandon Saad (1 Way Contract) $4,365,000 (2)
-Salary Remaining : $334,056
-Salary Average : $4,365,000
-Salary Average Remaining : $334,056
Alex Wennberg (1 Way Contract) $4,365,000 (3)
-Salary Remaining : $334,056
-Salary Average : $4,365,000
-Salary Average Remaining : $334,056
Nick Jensen (1 Way Contract) $3,847,500 (2)
-Salary Remaining : $294,452
-Salary Average : $3,847,500
-Salary Average Remaining : $294,452
Joonas Korpisalo (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $290,816
-Salary Average : $3,800,000
-Salary Average Remaining : $290,816
Tanner Pearson (1 Way Contract) $3,250,000 (2)
-1 Way Contract Salary Cap : $2,125,000
-1 Way Contract Salary Cap Remaining : $162,628
-Salary Remaining : $248,724
-Salary Average : $3,250,000
-Salary Average Remaining : $248,724
Will Borgen $3,024,000 (2)
-Salary Remaining : $231,429
-Salary Average : $3,024,000
-Salary Average Remaining : $231,429
Michael Amadio (1 Way Contract) $2,740,000 (4)
-Salary Remaining : $209,694
-Salary Average : $2,740,000
-Salary Average Remaining : $209,694
Jan Rutta (1 Way Contract) $2,612,500 (1)
-Salary Remaining : $199,936
-Salary Average : $2,612,500
-Salary Average Remaining : $199,936
Casey Cizikas (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $191,327
-Salary Average : $2,500,000
-Salary Average Remaining : $191,327
Danton Heinen (1 Way Contract) $2,362,500 (4)
-Salary Remaining : $180,804
-Salary Average : $2,362,500
-Salary Average Remaining : $180,804
Jesper Fast (1 Way Contract) $2,256,000 (3)
-Salary Remaining : $172,653
-Salary Average : $2,256,000
-Salary Average Remaining : $172,653
Vinnie Hinostroza (1 Way Contract) $1,710,000 (1)
-Salary Remaining : $130,867
-Salary Average : $1,710,000
-Salary Average Remaining : $130,867
Jarred Tinordi (1 Way Contract) $1,175,000 (2)
-Salary Remaining : $89,923
-Salary Average : $1,175,000
-Salary Average Remaining : $89,923
Juraj Slafkovsky $925,000 (2)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Jakub Dobes $925,000 (2)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Alex Nylander $917,831 (2)
-Salary Remaining : $70,242
-Salary Average : $917,831
-Salary Average Remaining : $70,242
Louis Crevier $876,358 (3)
-Salary Remaining : $67,068
-Salary Average : $876,358
-Salary Average Remaining : $67,068
Total Pro Players22
Salary Commitment
Year 2024 : $72,399,189
Year 2025 : $54,576,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000
Salary Average Commitment
Year 2024 : $72,399,189
Year 2025 : $54,576,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000
Salary Cap with 1 Way Contract
Year 2024 : $71,274,189
Year 2025 : $53,451,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000

Farm Players Salaries

Alex Kannok-Leipert $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
David Reinbacher $925,000 (4)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Nikita Alexandrov $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Pavol Regenda $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Milos Kelemen $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Samuel Helenius $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Landon Slaggert $912,500 (2)
Salary Remaining : $69,834
Salary Average : $912,500
Salary Average Remaining : $69,834
Elmer Soderblom $878,333 (1)
Salary Remaining : $67,219
Salary Average : $878,333
Salary Average Remaining : $67,219
Tobie Bisson $875,750 (3)
Salary Remaining : $67,022
Salary Average : $875,750
Salary Average Remaining : $67,022
Maxim Groshev $867,500 (3)
Salary Remaining : $66,390
Salary Average : $867,500
Salary Average Remaining : $66,390
Maksymilian Szuber $859,167 (3)
Salary Remaining : $65,753
Salary Average : $859,167
Salary Average Remaining : $65,753
Ryder Korczak $859,167 (3)
Salary Remaining : $65,753
Salary Average : $859,167
Salary Average Remaining : $65,753
Roland McKeown $854,000 (1)
Salary Remaining : $65,357
Salary Average : $854,000
Salary Average Remaining : $65,357
Alex Barre-Boulet $849,333 (2)
Salary Remaining : $65,000
Salary Average : $849,333
Salary Average Remaining : $65,000
Eric Comrie $840,000 (1)
Salary Remaining : $64,286
Salary Average : $840,000
Salary Average Remaining : $64,286
Dryden Hunt $840,000 (1)
Salary Remaining : $64,286
Salary Average : $840,000
Salary Average Remaining : $64,286
Tyson Hinds $829,444 (3)
Salary Remaining : $63,478
Salary Average : $829,444
Salary Average Remaining : $63,478
Eetu Makiniemi $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Tristen Robins $797,501 (1)
Salary Remaining : $61,033
Salary Average : $797,501
Salary Average Remaining : $61,033
Artemi Kniazev $789,167 (1)
Salary Remaining : $60,395
Salary Average : $789,167
Salary Average Remaining : $60,395
Mason Shaw $787,500 (3)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Dennis Gilbert $787,500 (1)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Alexander True $787,500 (2)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Maxime Lajoie $780,000 (1)
Salary Remaining : $59,694
Salary Average : $780,000
Salary Average Remaining : $59,694
Grant Hutton $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Joseph Duszak $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players26
Salary Commitment
Year 2024 : $22,083,112
Year 2025 : $9,366,611
Year 2026 : $6,817,278
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $22,083,112
Year 2025 : $9,366,611
Year 2026 : $6,817,278
Year 2027 : $925,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left5
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$3,901,500

Expense

Pro Players Total Salaries$86,051,532
Pro Players Total Average Salaries$86,051,532
Farm Players Total Salaries$21,380,266
Farm Players Total Average Salaries$21,380,266
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,797,554
Farm Year To Date Expenses$19,746,623
Pro Salary Cap Per Days$429,345
Pro Salary Cap To Date$76,897,055
Farm Salary Cap Per Days$109,083
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$541,875
Pro Remaining Season Days15
Pro Expenses Per Days$439,038
Pro Estimated Expenses$6,585,570
Farm Remaining Season Days15
Farm Expenses Per Days$109,083
Farm Estimated Expenses$1,636,245
Estimated Season Expenses$8,221,815
Estimated Season Salary Cap$83,337,230
Estimate Under Maximum Salary Cap of $83,500,000$162,770
Estimate Over Minimum Salary Cap of $63,500,000 $19,837,230
Current Bank Account$54,628,385
Projected Bank Account$61,766,495

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $765,306
-Salary Average : $10,000,000
-Salary Average Remaining : $765,306
Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $727,041
-Salary Average : $9,500,000
-Salary Average Remaining : $727,041
Cale Makar (1 Way Contract) $8,550,000 (3)
-Salary Remaining : $654,337
-Salary Average : $8,550,000
-Salary Average Remaining : $654,337
William Nylander (1 Way Contract) $6,962,366 (1)
-Salary Remaining : $532,834
-Salary Average : $6,962,366
-Salary Average Remaining : $532,834
Colton Parayko (1 Way Contract) $6,175,000 (3)
-Salary Remaining : $472,577
-Salary Average : $6,175,000
-Salary Average Remaining : $472,577
Connor Hellebuyck (1 Way Contract) $6,166,666 (1)
-Salary Remaining : $471,939
-Salary Average : $6,166,666
-Salary Average Remaining : $471,939
Travis Konecny (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $420,918
-Salary Average : $5,500,000
-Salary Average Remaining : $420,918
Alec Martinez (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $401,786
-Salary Average : $5,250,000
-Salary Average Remaining : $401,786
Ryan Nugent-Hopkins (1 Way Contract) $5,176,250 (2)
-Salary Remaining : $396,142
-Salary Average : $5,176,250
-Salary Average Remaining : $396,142
Joel Eriksson Ek (1 Way Contract) $4,987,500 (1)
-Salary Remaining : $381,696
-Salary Average : $4,987,500
-Salary Average Remaining : $381,696
Alexander Kerfoot (1 Way Contract) $3,465,000 (2)
-Salary Remaining : $265,179
-Salary Average : $3,465,000
-Salary Average Remaining : $265,179
Scott Laughton (1 Way Contract) $2,880,000 (3)
-Salary Remaining : $220,408
-Salary Average : $2,880,000
-Salary Average Remaining : $220,408
Timothy Liljegren (1 Way Contract) $1,470,000 (3)
-Salary Remaining : $112,500
-Salary Average : $1,470,000
-Salary Average Remaining : $112,500
Brandon Hagel $1,425,000 (3)
-Salary Remaining : $109,056
-Salary Average : $1,425,000
-Salary Average Remaining : $109,056
Conor Sheary (1 Way Contract) $1,410,000 (3)
-Salary Remaining : $107,908
-Salary Average : $1,410,000
-Salary Average Remaining : $107,908
Victor Olofsson (1 Way Contract) $1,204,000 (2)
-1 Way Contract Salary Cap : $79,000
-1 Way Contract Salary Cap Remaining : $6,046
-Salary Remaining : $92,143
-Salary Average : $1,204,000
-Salary Average Remaining : $92,143
Jonas Siegenthaler $971,250 (1)
-Salary Remaining : $74,330
-Salary Average : $971,250
-Salary Average Remaining : $74,330
Jeremy Lauzon $878,750 (1)
-Salary Remaining : $67,251
-Salary Average : $878,750
-Salary Average Remaining : $67,251
Isac Lundestrom $878,500 (3)
-Salary Remaining : $67,232
-Salary Average : $878,500
-Salary Average Remaining : $67,232
Alex Lyon $862,500 (1)
-Salary Remaining : $66,008
-Salary Average : $862,500
-Salary Average Remaining : $66,008
Justin Brazeau $813,750 (2)
-Salary Remaining : $62,277
-Salary Average : $813,750
-Salary Average Remaining : $62,277
Jack Johnson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $59,311
-Salary Average : $775,000
-Salary Average Remaining : $59,311
Dustin Tokarski $750,000 (1)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Total Pro Players23
Salary Commitment
Year 2024 : $86,051,532
Year 2025 : $33,447,500
Year 2026 : $22,788,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $86,051,532
Year 2025 : $33,447,500
Year 2026 : $22,788,500
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $84,151,536
Year 2025 : $32,322,500
Year 2026 : $22,788,500
Year 2027 : $0

Farm Players Salaries

Kevin Stenlund $1,102,500 (1)
Salary Remaining : $84,375
Salary Average : $1,102,500
Salary Average Remaining : $84,375
Conor Timmins $1,045,000 (3)
Salary Remaining : $79,974
Salary Average : $1,045,000
Salary Average Remaining : $79,974
Ian McKinnon $971,250 (2)
Salary Remaining : $74,330
Salary Average : $971,250
Salary Average Remaining : $74,330
Trey Fix-Wolansky $962,000 (2)
Salary Remaining : $73,622
Salary Average : $962,000
Salary Average Remaining : $73,622
Luke Krys $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Roby Jarventie $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Simon Holmstrom $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Fredrik Olofsson $883,500 (3)
Salary Remaining : $67,615
Salary Average : $883,500
Salary Average Remaining : $67,615
Josh Mahura $878,750 (2)
Salary Remaining : $67,251
Salary Average : $878,750
Salary Average Remaining : $67,251
Jakub Demek $851,683 (3)
Salary Remaining : $65,180
Salary Average : $851,683
Salary Average Remaining : $65,180
Eemil Viro $828,333 (1)
Salary Remaining : $63,393
Salary Average : $828,333
Salary Average Remaining : $63,393
Gage Goncalves $820,000 (1)
Salary Remaining : $62,755
Salary Average : $820,000
Salary Average Remaining : $62,755
Noel Hoefenmayer $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Ethen Frank $813,750 (2)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Josiah Slavin $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Ben Meyers $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Matthew Murray $813,750 (2)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Ronan Seeley $810,000 (1)
Salary Remaining : $61,990
Salary Average : $810,000
Salary Average Remaining : $61,990
Jaycob Megna $793,000 (3)
Salary Remaining : $60,689
Salary Average : $793,000
Salary Average Remaining : $60,689
Jacob Moverare $793,000 (2)
Salary Remaining : $60,689
Salary Average : $793,000
Salary Average Remaining : $60,689
Dakota Mermis $775,000 (1)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Mitchell Weeks $772,500 (3)
Salary Remaining : $59,120
Salary Average : $772,500
Salary Average Remaining : $59,120
Nolan Maier $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Otto Koivula $750,000 (3)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Garrett Pilon $750,000 (2)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
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 Left7
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$100,762,740
Farm
Home Games Left7
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$3,684,750

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$67,814,088
Farm Year To Date Expenses$14,332,490
Pro Salary Cap Per Days$369,380
Pro Salary Cap To Date$66,706,272
Farm Salary Cap Per Days$80,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,745,270
Farm Estimated Season Revenue$758,625
Pro Remaining Season Days15
Pro Expenses Per Days$375,120
Pro Estimated Expenses$5,626,800
Farm Remaining Season Days15
Farm Expenses Per Days$80,026
Farm Estimated Expenses$1,200,390
Estimated Season Expenses$6,827,190
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$25,186,680
Projected Bank Account$39,863,385

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $727,041
-Salary Average : $9,500,000
-Salary Average Remaining : $727,041
Erik Karlsson (1 Way Contract) $7,425,000 (1)
-Salary Remaining : $568,240
-Salary Average : $7,425,000
-Salary Average Remaining : $568,240
Josh Norris $7,393,500 (1)
-Salary Remaining : $565,829
-Salary Average : $7,393,500
-Salary Average Remaining : $565,829
Jordan Binnington (1 Way Contract) $6,360,000 (3)
-Salary Remaining : $486,735
-Salary Average : $6,360,000
-Salary Average Remaining : $486,735
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $466,837
-Salary Average : $6,100,000
-Salary Average Remaining : $466,837
Mats Zuccarello (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $413,265
-Salary Average : $5,400,000
-Salary Average Remaining : $413,265
Mikael Granlund (1 Way Contract) $4,650,000 (3)
-Salary Remaining : $355,867
-Salary Average : $4,650,000
-Salary Average Remaining : $355,867
Yegor Sharangovich (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $309,949
-Salary Average : $4,050,000
-Salary Average Remaining : $309,949
Ryan Hartman (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $290,816
-Salary Average : $3,800,000
-Salary Average Remaining : $290,816
Jake Allen (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $276,964
-Salary Average : $3,619,000
-Salary Average Remaining : $276,964
Brandon Tanev (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $267,857
-Salary Average : $3,500,000
-Salary Average Remaining : $267,857
Justin Holl (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $66,964
-Salary Remaining : $153,061
-Salary Average : $2,000,000
-Salary Average Remaining : $153,061
Rasmus Sandin (1 Way Contract) $1,442,000 (2)
-Salary Remaining : $110,357
-Salary Average : $1,442,000
-Salary Average Remaining : $110,357
Josh Brown (1 Way Contract) $1,249,500 (1)
-Salary Remaining : $95,625
-Salary Average : $1,249,500
-Salary Average Remaining : $95,625
Darren Raddysh $1,111,500 (3)
-Salary Remaining : $85,064
-Salary Average : $1,111,500
-Salary Average Remaining : $85,064
Dakota Joshua $932,250 (2)
-Salary Remaining : $71,346
-Salary Average : $932,250
-Salary Average Remaining : $71,346
Tristen Nielsen $904,800 (3)
-Salary Remaining : $69,245
-Salary Average : $904,800
-Salary Average Remaining : $69,245
Joel L'Esperance $855,000 (3)
-Salary Remaining : $65,434
-Salary Average : $855,000
-Salary Average Remaining : $65,434
Jake Neighbours $835,834 (1)
-Salary Remaining : $63,967
-Salary Average : $835,834
-Salary Average Remaining : $63,967
Jacob Bernard-Docker $829,150 (2)
-Salary Remaining : $63,455
-Salary Average : $829,150
-Salary Average Remaining : $63,455
Calvin de Haan (1 Way Contract) $816,000 (1)
-Salary Remaining : $62,449
-Salary Average : $816,000
-Salary Average Remaining : $62,449
Andrew Peeke $750,000 (2)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
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 : $74,330
Salary Average : $971,250
Salary Average Remaining : $74,330
Griffin Mendel $952,750 (1)
Salary Remaining : $72,915
Salary Average : $952,750
Salary Average Remaining : $72,915
Pierrick Dube $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Peetro Seppala $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Luke Toporowski $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Daniel D'Amato $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Louie Belpedio $899,000 (3)
Salary Remaining : $68,801
Salary Average : $899,000
Salary Average Remaining : $68,801
Philip Kemp $813,750 (3)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Luke Glendening $800,000 (1)
Salary Remaining : $61,224
Salary Average : $800,000
Salary Average Remaining : $61,224
Kevin Mandolese $798,250 (3)
Salary Remaining : $61,091
Salary Average : $798,250
Salary Average Remaining : $61,091
Peyton Jones $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Matthew Brown $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Bryan Yoon $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Justin Addamo $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Graham McPhee $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jimmy Lambert $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Kyle Betts $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Kyle Marino $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Brett Kemp $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
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 Left4
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$109,653,570
Farm
Home Games Left4
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,009,875

Expense

Pro Players Total Salaries$82,761,350
Pro Players Total Average Salaries$82,761,350
Farm Players Total Salaries$18,570,250
Farm Players Total Average Salaries$18,570,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$390,000
Pro Year To Date Expenses$75,451,160
Farm Year To Date Expenses$18,052,773
Pro Salary Cap Per Days$422,252
Pro Salary Cap To Date$75,451,160
Farm Salary Cap Per Days$94,746
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,854,440
Farm Estimated Season Revenue$433,500
Pro Remaining Season Days15
Pro Expenses Per Days$422,252
Pro Estimated Expenses$6,333,780
Farm Remaining Season Days15
Farm Expenses Per Days$94,746
Farm Estimated Expenses$1,421,190
Estimated Season Expenses$7,754,970
Estimated Season Salary Cap$82,174,940
Estimate Under Maximum Salary Cap of $83,500,000$1,325,060
Estimate Over Minimum Salary Cap of $63,500,000 $18,674,940
Current Bank Account$56,940,922
Projected Bank Account$61,473,892

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (1)
-Salary Remaining : $956,633
-Salary Average : $12,500,000
-Salary Average Remaining : $956,633
Charlie McAvoy (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $690,689
-Salary Average : $9,025,000
-Salary Average Remaining : $690,689
Jeff Skinner (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $688,776
-Salary Average : $9,000,000
-Salary Average Remaining : $688,776
Travis Sanheim (1 Way Contract) $6,625,000 (5)
-Salary Remaining : $507,015
-Salary Average : $6,625,000
-Salary Average Remaining : $507,015
Nick Schmaltz (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $447,704
-Salary Average : $5,850,000
-Salary Average Remaining : $447,704
Thatcher Demko (1 Way Contract) $5,565,000 (5)
-Salary Remaining : $425,893
-Salary Average : $5,565,000
-Salary Average Remaining : $425,893
Phillip Danault (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $420,918
-Salary Average : $5,500,000
-Salary Average Remaining : $420,918
Sam Bennett (1 Way Contract) $4,690,500 (5)
-Salary Remaining : $358,967
-Salary Average : $4,690,500
-Salary Average Remaining : $358,967
Ryan O'Reilly (1 Way Contract) $4,140,000 (4)
-Salary Remaining : $316,837
-Salary Average : $4,140,000
-Salary Average Remaining : $316,837
Evan Bouchard (1 Way Contract) $3,705,000 (4)
-Salary Remaining : $283,546
-Salary Average : $3,705,000
-Salary Average Remaining : $283,546
Ryan Lindgren (1 Way Contract) $2,990,000 (2)
-Salary Remaining : $228,827
-Salary Average : $2,990,000
-Salary Average Remaining : $228,827
Jordan Kyrou (1 Way Contract) $2,765,000 (2)
-Salary Remaining : $211,607
-Salary Average : $2,765,000
-Salary Average Remaining : $211,607
Sean Durzi (1 Way Contract) $1,615,000 (3)
-Salary Remaining : $123,597
-Salary Average : $1,615,000
-Salary Average Remaining : $123,597
Jiri Patera $971,250 (3)
-Salary Remaining : $74,330
-Salary Average : $971,250
-Salary Average Remaining : $74,330
Josh Doan $952,750 (3)
-Salary Remaining : $72,915
-Salary Average : $952,750
-Salary Average Remaining : $72,915
Emil Andrae $930,433 (3)
-Salary Remaining : $71,207
-Salary Average : $930,433
-Salary Average Remaining : $71,207
Seth Jarvis $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Alex Vlasic $916,667 (1)
-Salary Remaining : $70,153
-Salary Average : $916,667
-Salary Average Remaining : $70,153
Adam Ruzicka $869,500 (2)
-Salary Remaining : $66,543
-Salary Average : $869,500
-Salary Average Remaining : $66,543
Liam Foudy $860,250 (2)
-Salary Remaining : $65,835
-Salary Average : $860,250
-Salary Average Remaining : $65,835
Tanner Jeannot $840,000 (1)
-Salary Remaining : $64,286
-Salary Average : $840,000
-Salary Average Remaining : $64,286
Michael Dipietro $775,000 (1)
-Salary Remaining : $59,311
-Salary Average : $775,000
-Salary Average Remaining : $59,311
Brendan Gaunce $750,000 (4)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Total Pro Players23
Salary Commitment
Year 2024 : $82,761,350
Year 2025 : $51,954,683
Year 2026 : $35,444,933
Year 2027 : $25,475,500
Salary Average Commitment
Year 2024 : $82,761,350
Year 2025 : $51,954,683
Year 2026 : $35,444,933
Year 2027 : $25,475,500
Salary Cap with 1 Way Contract
Year 2024 : $82,761,350
Year 2025 : $51,954,683
Year 2026 : $35,444,933
Year 2027 : $25,475,500

Farm Players Salaries

Egor Sokolov $971,250 (3)
Salary Remaining : $74,330
Salary Average : $971,250
Salary Average Remaining : $74,330
Mack Guzda $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Michael Vukojevic $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Adam Gaudette $902,500 (1)
Salary Remaining : $69,069
Salary Average : $902,500
Salary Average Remaining : $69,069
William Stromgren $900,833 (3)
Salary Remaining : $68,941
Salary Average : $900,833
Salary Average Remaining : $68,941
Emil Heineman $897,500 (1)
Salary Remaining : $68,686
Salary Average : $897,500
Salary Average Remaining : $68,686
Matt Kiersted $878,750 (2)
Salary Remaining : $67,251
Salary Average : $878,750
Salary Average Remaining : $67,251
Logan Morrison $870,000 (1)
Salary Remaining : $66,582
Salary Average : $870,000
Salary Average Remaining : $66,582
Christoffer Sedoff $870,000 (1)
Salary Remaining : $66,582
Salary Average : $870,000
Salary Average Remaining : $66,582
Hugh McGing $869,500 (2)
Salary Remaining : $66,543
Salary Average : $869,500
Salary Average Remaining : $66,543
Colten Ellis $850,833 (3)
Salary Remaining : $65,115
Salary Average : $850,833
Salary Average Remaining : $65,115
Adam Edstrom $846,667 (1)
Salary Remaining : $64,796
Salary Average : $846,667
Salary Average Remaining : $64,796
Ivan Ivan $845,000 (1)
Salary Remaining : $64,668
Salary Average : $845,000
Salary Average Remaining : $64,668
Francesco Pinelli $845,000 (3)
Salary Remaining : $64,668
Salary Average : $845,000
Salary Average Remaining : $64,668
Kenneth Appleby $793,000 (2)
Salary Remaining : $60,689
Salary Average : $793,000
Salary Average Remaining : $60,689
Egor Afanasyev $789,167 (1)
Salary Remaining : $60,395
Salary Average : $789,167
Salary Average Remaining : $60,395
Matthew Phillips $787,500 (2)
Salary Remaining : $60,268
Salary Average : $787,500
Salary Average Remaining : $60,268
Spencer Smallman $777,750 (2)
Salary Remaining : $59,522
Salary Average : $777,750
Salary Average Remaining : $59,522
Jake Livingstone $775,000 (2)
Salary Remaining : $59,311
Salary Average : $775,000
Salary Average Remaining : $59,311
Luka Profaca $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Dmitry Kuzmin $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Dmitry Osipov $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players22
Salary Commitment
Year 2024 : $18,570,250
Year 2025 : $8,449,416
Year 2026 : $3,567,916
Year 2027 : $0
Salary Average Commitment
Year 2024 : $18,570,250
Year 2025 : $8,449,416
Year 2026 : $3,567,916
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left5
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$106,689,960
Farm
Home Games Left5
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$3,901,500

Expense

Pro Players Total Salaries$64,101,848
Pro Players Total Average Salaries$64,101,848
Farm Players Total Salaries$20,601,736
Farm Players Total Average Salaries$20,601,736
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,937,500
Pro Year To Date Expenses$58,634,536
Farm Year To Date Expenses$19,479,483
Pro Salary Cap Per Days$327,050
Pro Salary Cap To Date$58,634,536
Farm Salary Cap Per Days$105,111
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,818,050
Farm Estimated Season Revenue$541,875
Pro Remaining Season Days15
Pro Expenses Per Days$327,050
Pro Estimated Expenses$4,905,750
Farm Remaining Season Days15
Farm Expenses Per Days$105,111
Farm Estimated Expenses$1,576,665
Estimated Season Expenses$6,482,415
Estimated Season Salary Cap$67,477,786
Estimate Under Maximum Salary Cap of $83,500,000$16,022,214
Estimate Over Minimum Salary Cap of $63,500,000 $3,977,786
Current Bank Account$89,484,980
Projected Bank Account$98,362,490

Pro Players Salaries

Zach Werenski (1 Way Contract) $10,062,500 (2)
-Salary Remaining : $770,089
-Salary Average : $10,062,499
-Salary Average Remaining : $770,089
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $612,245
-Salary Average : $8,000,000
-Salary Average Remaining : $612,245
Philipp Grubauer (1 Way Contract) $6,136,000 (1)
-Salary Remaining : $469,592
-Salary Average : $6,136,000
-Salary Average Remaining : $469,592
Justin Faulk (1 Way Contract) $6,110,000 (3)
-Salary Remaining : $467,602
-Salary Average : $6,110,000
-Salary Average Remaining : $467,602
Tyler Myers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $459,184
-Salary Average : $6,000,000
-Salary Average Remaining : $459,184
Matias Maccelli (1 Way Contract) $3,596,250 (5)
-Salary Remaining : $275,223
-Salary Average : $3,596,250
-Salary Average Remaining : $275,223
Matt Roy (1 Way Contract) $3,055,500 (3)
-Salary Remaining : $233,839
-Salary Average : $3,055,500
-Salary Average Remaining : $233,839
Adam Boqvist (1 Way Contract) $2,470,000 (4)
-Salary Remaining : $189,031
-Salary Average : $2,470,000
-Salary Average Remaining : $189,031
Jonathan Drouin (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $183,673
-Salary Average : $2,400,000
-Salary Average Remaining : $183,673
Jamie Drysdale $2,300,000 (3)
-Salary Remaining : $176,020
-Salary Average : $2,300,000
-Salary Average Remaining : $176,020
Nicolas Aube-Kubel $1,695,000 (2)
-Salary Remaining : $129,719
-Salary Average : $1,695,000
-Salary Average Remaining : $129,719
Fabian Zetterlund $1,508,000 (3)
-Salary Remaining : $115,408
-Salary Average : $1,508,000
-Salary Average Remaining : $115,408
Keegan Kolesar (1 Way Contract) $1,470,000 (1)
-Salary Remaining : $112,500
-Salary Average : $1,470,000
-Salary Average Remaining : $112,500
Mathieu Olivier $1,232,000 (2)
-Salary Remaining : $94,286
-Salary Average : $1,232,000
-Salary Average Remaining : $94,286
Trent Frederic $1,060,500 (2)
-Salary Remaining : $81,161
-Salary Average : $1,060,500
-Salary Average Remaining : $81,161
Nicholas Robertson $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Joe Veleno $925,000 (1)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Adam Fantilli $925,000 (3)
-Salary Remaining : $70,791
-Salary Average : $925,000
-Salary Average Remaining : $70,791
Thomas Bordeleau $900,349 (3)
-Salary Remaining : $68,904
-Salary Average : $900,349
-Salary Average Remaining : $68,904
Wyatt Johnston $894,167 (1)
-Salary Remaining : $68,431
-Salary Average : $894,167
-Salary Average Remaining : $68,431
Hugo Alnefelt $850,833 (1)
-Salary Remaining : $65,115
-Salary Average : $850,833
-Salary Average Remaining : $65,115
Joel Hofer $798,250 (3)
-Salary Remaining : $61,091
-Salary Average : $798,250
-Salary Average Remaining : $61,091
Alex Whelan $787,500 (2)
-Salary Remaining : $60,268
-Salary Average : $787,500
-Salary Average Remaining : $60,268
Total Pro Players23
Salary Commitment
Year 2024 : $64,101,848
Year 2025 : $38,900,848
Year 2026 : $24,063,349
Year 2027 : $8,466,250
Salary Average Commitment
Year 2024 : $64,101,848
Year 2025 : $38,900,848
Year 2026 : $24,063,349
Year 2027 : $8,466,250
Salary Cap with 1 Way Contract
Year 2024 : $64,101,848
Year 2025 : $38,900,848
Year 2026 : $24,063,349
Year 2027 : $8,466,250

Farm Players Salaries

Gustav Lindstrom $1,439,820 (3)
Salary Remaining : $110,190
Salary Average : $1,439,820
Salary Average Remaining : $110,190
Christian Fischer $1,181,250 (1)
Salary Remaining : $90,402
Salary Average : $1,181,250
Salary Average Remaining : $90,402
Jakub Zboril $1,156,250 (1)
Salary Remaining : $88,489
Salary Average : $1,156,250
Salary Average Remaining : $88,489
Vasily Podkolzin $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Patrick Khodorenko $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Vladislav Kolyachonok $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Xavier Bourgault $925,000 (1)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Kyle McDonald $925,000 (3)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Viktor Neuchev $870,000 (3)
Salary Remaining : $66,582
Salary Average : $870,000
Salary Average Remaining : $66,582
Chase Wheatcroft $862,500 (3)
Salary Remaining : $66,008
Salary Average : $862,500
Salary Average Remaining : $66,008
Logan Day $847,500 (2)
Salary Remaining : $64,860
Salary Average : $847,500
Salary Average Remaining : $64,860
Antonio Stranges $846,667 (1)
Salary Remaining : $64,796
Salary Average : $846,667
Salary Average Remaining : $64,796
Raivis Ansons $844,167 (1)
Salary Remaining : $64,605
Salary Average : $844,167
Salary Average Remaining : $64,605
Brandon Coe $838,137 (3)
Salary Remaining : $64,143
Salary Average : $838,137
Salary Average Remaining : $64,143
Samu Tuomaala $830,834 (3)
Salary Remaining : $63,584
Salary Average : $830,834
Salary Average Remaining : $63,584
Jacob Melanson $826,111 (3)
Salary Remaining : $63,223
Salary Average : $826,111
Salary Average Remaining : $63,223
Callahan Burke $813,750 (1)
Salary Remaining : $62,277
Salary Average : $813,750
Salary Average Remaining : $62,277
Matej Blumel $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Alec Regula $798,250 (3)
Salary Remaining : $61,091
Salary Average : $798,250
Salary Average Remaining : $61,091
Colton White $765,500 (1)
Salary Remaining : $58,584
Salary Average : $765,500
Salary Average Remaining : $58,584
Anson Thornton $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Cam Dineen $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Jared Moe $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players23
Salary Commitment
Year 2024 : $20,601,736
Year 2025 : $9,969,152
Year 2026 : $9,121,652
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,601,736
Year 2025 : $9,969,152
Year 2026 : $9,121,652
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left3
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$86,715,240
Farm
Home Games Left3
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$4,118,250

Expense

Pro Players Total Salaries$87,327,916
Pro Players Total Average Salaries$87,327,916
Farm Players Total Salaries$16,128,444
Farm Players Total Average Salaries$16,128,444
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$80,537,937
Farm Year To Date Expenses$14,893,039
Pro Salary Cap Per Days$428,331
Pro Salary Cap To Date$76,548,658
Farm Salary Cap Per Days$82,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,845,940
Farm Estimated Season Revenue$325,125
Pro Remaining Season Days15
Pro Expenses Per Days$445,551
Pro Estimated Expenses$6,683,265
Farm Remaining Season Days15
Farm Expenses Per Days$82,288
Farm Estimated Expenses$1,234,320
Estimated Season Expenses$7,917,585
Estimated Season Salary Cap$82,973,623
Estimate Under Maximum Salary Cap of $83,500,000$526,377
Estimate Over Minimum Salary Cap of $63,500,000 $19,473,623
Current Bank Account($1,936,735)
Projected Bank Account($2,683,255)

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,925,000 (5)
-Salary Remaining : $912,628
-Salary Average : $11,925,000
-Salary Average Remaining : $912,628
Alex Killorn (1 Way Contract) $5,875,000 (2)
-Salary Remaining : $449,617
-Salary Average : $5,875,000
-Salary Average Remaining : $449,617
Adam Henrique (1 Way Contract) $5,825,000 (1)
-Salary Remaining : $445,791
-Salary Average : $5,825,000
-Salary Average Remaining : $445,791
Charlie Coyle (1 Way Contract) $5,040,000 (1)
-Salary Remaining : $385,714
-Salary Average : $5,040,000
-Salary Average Remaining : $385,714
Tyler Toffoli (1 Way Contract) $4,802,500 (2)
-Salary Remaining : $367,538
-Salary Average : $4,802,500
-Salary Average Remaining : $367,538
Chris Tanev (1 Way Contract) $4,635,000 (2)
-Salary Remaining : $354,719
-Salary Average : $4,635,000
-Salary Average Remaining : $354,719
Ben Chiarot (1 Way Contract) $4,512,500 (1)
-Salary Remaining : $345,344
-Salary Average : $4,512,500
-Salary Average Remaining : $345,344
Trevor Moore (1 Way Contract) $4,368,000 (2)
-Salary Remaining : $334,286
-Salary Average : $4,368,000
-Salary Average Remaining : $334,286
Jake McCabe (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $321,429
-Salary Average : $4,200,000
-Salary Average Remaining : $321,429
Marcus Pettersson (1 Way Contract) $4,186,182 (3)
-Salary Remaining : $320,371
-Salary Average : $4,186,182
-Salary Average Remaining : $320,371
Ross Colton (1 Way Contract) $4,120,000 (3)
-Salary Remaining : $315,306
-Salary Average : $4,120,000
-Salary Average Remaining : $315,306
Anthony Duclair (1 Way Contract) $3,675,000 (4)
-Salary Remaining : $281,250
-Salary Average : $3,675,000
-Salary Average Remaining : $281,250
Cam Talbot (1 Way Contract) $3,666,667 (1)
-Salary Remaining : $280,612
-Salary Average : $3,666,667
-Salary Average Remaining : $280,612
Barclay Goodrow (1 Way Contract) $3,641,667 (3)
-1 Way Contract Salary Cap : $2,516,667
-1 Way Contract Salary Cap Remaining : $192,602
-Salary Remaining : $278,699
-Salary Average : $3,641,667
-Salary Average Remaining : $278,699
Jordan Staal (1 Way Contract) $2,697,000 (2)
-Salary Remaining : $206,403
-Salary Average : $2,697,000
-Salary Average Remaining : $206,403
Niko Mikkola (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $198,980
-Salary Average : $2,600,000
-Salary Average Remaining : $198,980
Kyle Okposo (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $1,375,000
-1 Way Contract Salary Cap Remaining : $105,230
-Salary Remaining : $191,327
-Salary Average : $2,500,000
-Salary Average Remaining : $191,327
Kevin Lankinen (1 Way Contract) $2,060,000 (1)
-Salary Remaining : $157,653
-Salary Average : $2,060,000
-Salary Average Remaining : $157,653
Robert Hagg (1 Way Contract) $1,730,400 (1)
-1 Way Contract Salary Cap : $605,400
-1 Way Contract Salary Cap Remaining : $46,332
-Salary Remaining : $132,429
-Salary Average : $1,730,400
-Salary Average Remaining : $132,429
Ilya Lyubushkin $1,485,000 (2)
-Salary Remaining : $113,648
-Salary Average : $1,485,000
-Salary Average Remaining : $113,648
Curtis Lazar (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $86,480
-Salary Average : $1,130,000
-Salary Average Remaining : $86,480
Anthony Stolarz $1,007,000 (3)
-Salary Remaining : $77,066
-Salary Average : $1,007,000
-Salary Average Remaining : $77,066
Joey Anderson $896,000 (3)
-Salary Remaining : $68,571
-Salary Average : $896,000
-Salary Average Remaining : $68,571
Boris Katchouk $750,000 (2)
-Salary Remaining : $57,398
-Salary Average : $750,000
-Salary Average Remaining : $57,398
Total Pro Players24
Salary Commitment
Year 2024 : $87,327,916
Year 2025 : $60,863,349
Year 2026 : $36,250,849
Year 2027 : $15,600,000
Salary Average Commitment
Year 2024 : $87,327,916
Year 2025 : $60,863,349
Year 2026 : $36,250,849
Year 2027 : $15,600,000
Salary Cap with 1 Way Contract
Year 2024 : $83,952,912
Year 2025 : $59,738,348
Year 2026 : $35,125,848
Year 2027 : $15,600,000

Farm Players Salaries

Steven Lorentz $1,081,500 (2)
Salary Remaining : $82,768
Salary Average : $1,081,500
Salary Average Remaining : $82,768
Danila Klimovich $925,000 (2)
Salary Remaining : $70,791
Salary Average : $925,000
Salary Average Remaining : $70,791
Dylan Gambrell $888,360 (3)
Salary Remaining : $67,987
Salary Average : $888,360
Salary Average Remaining : $67,987
Mitch Reinke $883,500 (3)
Salary Remaining : $67,615
Salary Average : $883,500
Salary Average Remaining : $67,615
Ryan Shea $875,750 (3)
Salary Remaining : $67,022
Salary Average : $875,750
Salary Average Remaining : $67,022
Tucker Robertson $870,000 (3)
Salary Remaining : $66,582
Salary Average : $870,000
Salary Average Remaining : $66,582
Brett Leason $869,500 (2)
Salary Remaining : $66,543
Salary Average : $869,500
Salary Average Remaining : $66,543
Linus Weissbach $868,000 (3)
Salary Remaining : $66,429
Salary Average : $868,000
Salary Average Remaining : $66,429
Taylor Gauthier $859,167 (1)
Salary Remaining : $65,753
Salary Average : $859,167
Salary Average Remaining : $65,753
Zach Dean $852,500 (3)
Salary Remaining : $65,242
Salary Average : $852,500
Salary Average Remaining : $65,242
Vadim Zherenko $846,667 (1)
Salary Remaining : $64,796
Salary Average : $846,667
Salary Average Remaining : $64,796
Carsen Twarynski $840,000 (3)
Salary Remaining : $64,286
Salary Average : $840,000
Salary Average Remaining : $64,286
Joe Snively $824,000 (2)
Salary Remaining : $63,061
Salary Average : $824,000
Salary Average Remaining : $63,061
Ben Hutton $816,000 (3)
Salary Remaining : $62,449
Salary Average : $816,000
Salary Average Remaining : $62,449
Jake Christiansen $806,000 (3)
Salary Remaining : $61,684
Salary Average : $806,000
Salary Average Remaining : $61,684
Cale Morris $772,500 (2)
Salary Remaining : $59,120
Salary Average : $772,500
Salary Average Remaining : $59,120
Brian Pinho $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Bradley Marek $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Robbie Russo $750,000 (1)
Salary Remaining : $57,398
Salary Average : $750,000
Salary Average Remaining : $57,398
Total Farm Players19
Salary Commitment
Year 2024 : $16,128,444
Year 2025 : $12,172,610
Year 2026 : $7,700,110
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,128,444
Year 2025 : $12,172,610
Year 2026 : $7,700,110
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$63,500,000

Farm Salary Cap

Under Maximum of
$83,500,000

Pro Players

Farm Players

Total Players

Avalanche $55,948,309 $75,365,216 $8,134,784 $11,865,216 $18,585,289 $64,914,711 212142
Blackhawks $90,665,880 $71,003,591 $12,496,409 $7,503,591 $16,746,218 $66,753,782 252045
Blue Jackets $45,600,306 $80,049,072 $3,450,928 $16,549,072 $22,789,278 $60,710,722 212849
Blues $39,114,871 $82,115,798 $1,384,202 $18,615,798 $16,165,782 $67,334,218 222143
Bruins $2,309,635 $73,075,447 $10,424,553 $9,575,447 $15,444,801 $68,055,199 231942
Canadiens $101,563,543 $74,225,868 $9,274,132 $10,725,868 $17,889,472 $65,610,528 222244
Canucks $142,943,018 $75,011,407 $8,488,593 $11,511,407 $21,510,264 $61,989,736 262551
Capitals $9,774,598 $74,653,415 $8,846,585 $11,153,415 $16,533,291 $66,966,709 232144
Devils $48,207,227 $80,869,768 $2,630,232 $17,369,768 $20,564,459 $62,935,541 222446
Ducks $86,171,372 $69,642,767 $13,857,233 $6,142,767 $20,666,147 $62,833,853 242549
Flames $19,567,810 $69,492,711 $14,007,289 $5,992,711 $17,434,323 $66,065,677 242246
Flyers $40,214,265 $67,292,778 $16,207,222 $3,792,778 $21,996,439 $61,503,561 222749
Golden Knights $124,218,591 $72,132,804 $11,367,196 $8,632,804 $17,366,096 $66,133,904 212243
Hockey Club $74,151,388 $73,637,203 $9,862,797 $10,137,203 $16,105,929 $67,394,071 232043
Hurricanes $54,191,963 $78,875,429 $4,624,571 $15,375,429 $22,981,211 $60,518,789 222648
Islanders $127,460,823 $82,972,018 $527,982 $19,472,018 $24,501,809 $58,998,191 202949
Jets $119,422,050 $73,862,773 $9,637,227 $10,362,773 $21,930,892 $61,569,108 242650
Kings $59,129,385 $83,351,006 $148,994 $19,851,006 $16,204,888 $67,295,112 261945
Kraken $52,030,046 $67,912,945 $15,587,055 $4,412,945 $19,434,463 $64,065,537 322153
Lightning $89,068,803 $66,052,330 $17,447,670 $2,552,330 $15,074,917 $68,425,083 232043
Maple Leafs $30,449,485 $82,524,982 $975,018 $19,024,982 $19,276,290 $64,223,710 212344
Oilers $100,910,280 $82,474,413 $1,025,587 $18,974,413 $20,933,239 $62,566,761 222446
Panthers $15,655,025 $80,174,110 $3,325,890 $16,674,110 $17,410,915 $66,089,085 242145
Penguins $52,501,987 $65,243,809 $18,256,191 $1,743,809 $15,825,037 $67,674,963 242246
Predators ($22,375,087) $78,999,111 $4,500,889 $15,499,111 $17,672,581 $65,827,419 282149
Rangers $29,528,684 $71,665,521 $11,834,479 $8,165,521 $24,740,842 $58,759,158 292857
Red Wings $95,940,206 $68,867,189 $14,632,811 $5,367,189 $21,919,365 $61,580,635 222648
Sabres $54,628,385 $83,337,230 $162,770 $19,837,230 $21,382,868 $62,117,132 232548
Senators $25,186,680 $72,246,972 $11,253,028 $8,746,972 $15,532,880 $67,967,120 221941
Sharks $56,940,922 $82,174,940 $1,325,060 $18,674,940 $19,473,963 $64,026,037 232245
Stars $89,484,980 $67,477,786 $16,022,214 $3,977,786 $21,056,148 $62,443,852 232346
Wild ($1,936,735) $82,973,623 $526,377 $19,473,623 $16,127,359 $67,372,641 241943