Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 2000 - $190 - 1,499 - 74.93%
Level 2: 4000 - $130 - 3,623 - 90.57%
Level 3: 5000 - $85 - 4,434 - 88.68%
Level 4: 6000 - $44 - 5,545 - 92.41%
Luxury : 1000 - $283 - 876 - 87.63%
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 Left29
Average Attendance - %15,976 - 88.76%
Average Income per Game$2,420,562
Year to Date Revenue$29,046,743
Farm
Home Games Left29
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,300,500

Expense

Pro Players Total Salaries$75,163,000
Pro Players Total Average Salaries$75,163,000
Farm Players Total Salaries$18,933,580
Farm Players Total Average Salaries$18,933,580
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,377,006
Farm Year To Date Expenses$4,520,919
Pro Salary Cap Per Days$383,485
Pro Salary Cap To Date$18,377,006
Farm Salary Cap Per Days$96,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,196,296
Farm Estimated Season Revenue$3,142,875
Pro Remaining Season Days148
Pro Expenses Per Days$383,485
Pro Estimated Expenses$56,755,780
Farm Remaining Season Days148
Farm Expenses Per Days$96,600
Farm Estimated Expenses$14,296,800
Estimated Season Expenses$71,052,580
Estimated Season Salary Cap$75,132,786
Estimate Under Maximum Salary Cap of $83,500,000$8,367,214
Estimate Over Minimum Salary Cap of $63,500,000 $11,632,786
Current Bank Account$50,349,464
Projected Bank Account$52,636,055

Pro Players Salaries

Adam Fox (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $6,814,796
-Salary Average : $9,025,000
-Salary Average Remaining : $6,814,796
Matthew Tkachuk (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $6,814,796
-Salary Average : $9,025,000
-Salary Average Remaining : $6,814,796
Jack Hughes (1 Way Contract) $7,600,000 (4)
-Salary Remaining : $5,738,776
-Salary Average : $7,600,000
-Salary Average Remaining : $5,738,776
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $5,096,939
-Salary Average : $6,750,000
-Salary Average Remaining : $5,096,939
Mark Scheifele (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $4,625,000
-Salary Average : $6,125,000
-Salary Average Remaining : $4,625,000
Jake Guentzel (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,530,612
-Salary Average : $6,000,000
-Salary Average Remaining : $4,530,612
Mikko Rantanen (1 Way Contract) $4,625,000 (1)
-Salary Remaining : $3,492,347
-Salary Average : $4,625,000
-Salary Average Remaining : $3,492,347
Jakob Chychrun (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $3,473,469
-Salary Average : $4,600,000
-Salary Average Remaining : $3,473,469
Jake DeBrusk (1 Way Contract) $3,748,500 (2)
-Salary Remaining : $2,830,500
-Salary Average : $3,748,500
-Salary Average Remaining : $2,830,500
Mackenzie Blackwood (1 Way Contract) $3,060,000 (2)
-Salary Remaining : $2,310,612
-Salary Average : $3,060,000
-Salary Average Remaining : $2,310,612
Radko Gudas (1 Way Contract) $2,425,000 (1)
-Salary Remaining : $1,831,122
-Salary Average : $2,425,000
-Salary Average Remaining : $1,831,122
Ivan Barbashev (1 Way Contract) $2,407,500 (1)
-Salary Remaining : $1,817,908
-Salary Average : $2,407,500
-Salary Average Remaining : $1,817,908
Artturi Lehkonen (1 Way Contract) $2,392,000 (3)
-Salary Remaining : $1,806,204
-Salary Average : $2,392,000
-Salary Average Remaining : $1,806,204
Jani Hakanpaa (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $1,155,306
-Salary Average : $1,530,000
-Salary Average Remaining : $1,155,306
Noel Acciari (1 Way Contract) $1,187,500 (2)
-Salary Remaining : $896,684
-Salary Average : $1,187,500
-Salary Average Remaining : $896,684
Travis Dermott $1,125,000 (1)
-Salary Remaining : $849,490
-Salary Average : $1,125,000
-Salary Average Remaining : $849,490
Matt Villalta $962,000 (2)
-Salary Remaining : $726,408
-Salary Average : $962,000
-Salary Average Remaining : $726,408
Bobby McMann $869,250 (2)
-Salary Remaining : $656,372
-Salary Average : $869,250
-Salary Average Remaining : $656,372
Nathan Bastian $866,250 (2)
-Salary Remaining : $654,107
-Salary Average : $866,250
-Salary Average Remaining : $654,107
Mason Marchment $840,000 (3)
-Salary Remaining : $634,286
-Salary Average : $840,000
-Salary Average Remaining : $634,286
Total Pro Players20
Salary Commitment
Year 2024 : $75,163,000
Year 2025 : $39,575,500
Year 2026 : $10,832,000
Year 2027 : $7,600,000
Salary Average Commitment
Year 2024 : $75,163,000
Year 2025 : $39,575,500
Year 2026 : $10,832,000
Year 2027 : $7,600,000
Salary Cap with 1 Way Contract
Year 2024 : $75,163,000
Year 2025 : $39,575,500
Year 2026 : $10,832,000
Year 2027 : $7,600,000

Farm Players Salaries

Daniil Tarasov $1,102,500 (3)
Salary Remaining : $832,500
Salary Average : $1,102,500
Salary Average Remaining : $832,500
Leon Gawanke $962,000 (2)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Pierre-Olivier Joseph $962,000 (2)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Marat Khusnutdinov $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
John Farinacci $910,000 (2)
Salary Remaining : $687,143
Salary Average : $910,000
Salary Average Remaining : $687,143
Mattias Norlinder $893,533 (3)
Salary Remaining : $674,709
Salary Average : $893,533
Salary Average Remaining : $674,709
Radim Zohorna $883,500 (3)
Salary Remaining : $667,133
Salary Average : $883,500
Salary Average Remaining : $667,133
Chase Priskie $883,500 (3)
Salary Remaining : $667,133
Salary Average : $883,500
Salary Average Remaining : $667,133
Corey Schueneman $883,500 (3)
Salary Remaining : $667,133
Salary Average : $883,500
Salary Average Remaining : $667,133
Carl Grundstrom $878,500 (2)
Salary Remaining : $663,357
Salary Average : $878,500
Salary Average Remaining : $663,357
Justus Annunen $871,000 (3)
Salary Remaining : $657,694
Salary Average : $871,000
Salary Average Remaining : $657,694
Zach Aston-Reese $840,630 (1)
Salary Remaining : $634,761
Salary Average : $840,630
Salary Average Remaining : $634,761
Austin Poganski $840,000 (1)
Salary Remaining : $634,286
Salary Average : $840,000
Salary Average Remaining : $634,286
Ilya Solovyov $828,333 (1)
Salary Remaining : $625,476
Salary Average : $828,333
Salary Average Remaining : $625,476
Daemon Hunt $828,333 (1)
Salary Remaining : $625,476
Salary Average : $828,333
Salary Average Remaining : $625,476
Mac Hollowell $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Lukas Rousek $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Jeffrey Viel $813,750 (1)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Keaton Thompson $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
David Gust $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Mike Vecchione $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Xavier Parent $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players22
Salary Commitment
Year 2024 : $18,933,579
Year 2025 : $12,532,533
Year 2026 : $7,145,033
Year 2027 : $0
Salary Average Commitment
Year 2024 : $18,933,579
Year 2025 : $12,532,533
Year 2026 : $7,145,033
Year 2027 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$72,019,636
Pro Players Total Average Salaries$72,019,636
Farm Players Total Salaries$17,119,170
Farm Players Total Average Salaries$17,119,170
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,696,400
Farm Year To Date Expenses$4,129,694
Pro Salary Cap Per Days$357,881
Pro Salary Cap To Date$17,252,539
Farm Salary Cap Per Days$87,343
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,762,740
Farm Estimated Season Revenue$3,684,750
Pro Remaining Season Days148
Pro Expenses Per Days$367,447
Pro Estimated Expenses$54,382,156
Farm Remaining Season Days148
Farm Expenses Per Days$87,343
Farm Estimated Expenses$12,926,764
Estimated Season Expenses$67,308,920
Estimated Season Salary Cap$70,218,927
Estimate Under Maximum Salary Cap of $83,500,000$13,281,073
Estimate Over Minimum Salary Cap of $63,500,000 $6,718,927
Current Bank Account$53,266,508
Projected Bank Account$90,405,078

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (1)
-Salary Remaining : $8,791,545
-Salary Average : $11,642,857
-Salary Average Remaining : $8,791,545
Jamie Benn (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $7,173,469
-Salary Average : $9,500,000
-Salary Average Remaining : $7,173,469
Erik Johnson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,530,612
-Salary Average : $6,000,000
-Salary Average Remaining : $4,530,612
Nikita Zadorov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,775,510
-Salary Average : $5,000,000
-Salary Average Remaining : $3,775,510
Jason Zucker (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,775,510
-Salary Average : $5,000,000
-Salary Average Remaining : $3,775,510
Pavel Zacha (1 Way Contract) $4,512,500 (1)
-Salary Remaining : $3,407,398
-Salary Average : $4,512,500
-Salary Average Remaining : $3,407,398
Frederik Andersen (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $3,375,000
-1 Way Contract Salary Cap Remaining : $2,548,469
-Salary Remaining : $3,397,959
-Salary Average : $4,500,000
-Salary Average Remaining : $3,397,959
Andreas Athanasiou (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $3,209,184
-Salary Average : $4,250,000
-Salary Average Remaining : $3,209,184
Robby Fabbri (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,020,408
-Salary Average : $4,000,000
-Salary Average Remaining : $3,020,408
K'Andre Miller (1 Way Contract) $3,639,680 (3)
-Salary Remaining : $2,748,330
-Salary Average : $3,639,680
-Salary Average Remaining : $2,748,330
Semyon Varlamov (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,076,531
-Salary Average : $2,750,000
-Salary Average Remaining : $2,076,531
Denis Gurianov (1 Way Contract) $2,422,500 (1)
-Salary Remaining : $1,829,235
-Salary Average : $2,422,500
-Salary Average Remaining : $1,829,235
Jonas Johansson $952,750 (2)
-Salary Remaining : $719,423
-Salary Average : $952,750
-Salary Average Remaining : $719,423
Oliver Wahlstrom $947,500 (3)
-Salary Remaining : $715,459
-Salary Average : $947,500
-Salary Average Remaining : $715,459
Leo Carlsson $925,000 (3)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Jackson LaCombe $925,000 (2)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Arthur Kaliyev $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Gustav Forsling $900,349 (2)
-Salary Remaining : $679,855
-Salary Average : $900,349
-Salary Average Remaining : $679,855
Ian Mitchell $869,500 (2)
-Salary Remaining : $656,561
-Salary Average : $869,500
-Salary Average Remaining : $656,561
Ryan Lomberg $832,000 (2)
-Salary Remaining : $628,245
-Salary Average : $832,000
-Salary Average Remaining : $628,245
Jack St. Ivany $775,000 (1)
-Salary Remaining : $585,204
-Salary Average : $775,000
-Salary Average Remaining : $585,204
Ryan Dzingel (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Colin Theisen $0 (0)
Total Pro Players23
Salary Commitment
Year 2024 : $72,019,636
Year 2025 : $30,991,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000
Salary Average Commitment
Year 2024 : $72,019,636
Year 2025 : $30,991,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000
Salary Cap with 1 Way Contract
Year 2024 : $70,144,632
Year 2025 : $30,991,779
Year 2026 : $17,512,180
Year 2027 : $2,750,000

Farm Players Salaries

Dysin Mayo $969,000 (2)
Salary Remaining : $731,694
Salary Average : $969,000
Salary Average Remaining : $731,694
Rasmus Kupari $940,000 (3)
Salary Remaining : $709,796
Salary Average : $940,000
Salary Average Remaining : $709,796
Thomas Harley $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Aku Raty $896,250 (2)
Salary Remaining : $676,760
Salary Average : $896,250
Salary Average Remaining : $676,760
Scott Reedy $869,500 (2)
Salary Remaining : $656,561
Salary Average : $869,500
Salary Average Remaining : $656,561
Ty Smith $869,500 (3)
Salary Remaining : $656,561
Salary Average : $869,500
Salary Average Remaining : $656,561
Nicolas Beaudin $869,500 (3)
Salary Remaining : $656,561
Salary Average : $869,500
Salary Average Remaining : $656,561
Kyle Masters $865,000 (3)
Salary Remaining : $653,163
Salary Average : $865,000
Salary Average Remaining : $653,163
Josh Dunne $830,420 (1)
Salary Remaining : $627,052
Salary Average : $830,420
Salary Average Remaining : $627,052
Colton Dach $825,000 (3)
Salary Remaining : $622,959
Salary Average : $825,000
Salary Average Remaining : $622,959
Givani Smith $760,000 (2)
Salary Remaining : $573,878
Salary Average : $760,000
Salary Average Remaining : $573,878
Aaron Dell $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Brandon Gignac $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Brandon Hickey $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Matthew Wedman $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Hunter McDonald $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Dalton Smith $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Gavin Hain $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jett Jones $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Max Ellis $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Alex Gallant $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players21
Salary Commitment
Year 2024 : $17,119,170
Year 2025 : $7,863,750
Year 2026 : $4,369,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,119,170
Year 2025 : $7,863,750
Year 2026 : $4,369,000
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$78,736,571
Pro Players Total Average Salaries$78,736,571
Farm Players Total Salaries$22,801,042
Farm Players Total Average Salaries$22,801,042
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,283,179
Farm Year To Date Expenses$5,583,173
Pro Salary Cap Per Days$401,717
Pro Salary Cap To Date$19,283,179
Farm Salary Cap Per Days$116,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,799,130
Farm Estimated Season Revenue$3,576,375
Pro Remaining Season Days148
Pro Expenses Per Days$401,717
Pro Estimated Expenses$59,454,116
Farm Remaining Season Days148
Farm Expenses Per Days$116,332
Farm Estimated Expenses$17,217,136
Estimated Season Expenses$76,671,252
Estimated Season Salary Cap$78,737,295
Estimate Under Maximum Salary Cap of $83,500,000$4,762,705
Estimate Over Minimum Salary Cap of $63,500,000 $15,237,295
Current Bank Account$29,541,354
Projected Bank Account$54,245,607

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,075,000 (3)
-Salary Remaining : $6,097,449
-Salary Average : $8,075,000
-Salary Average Remaining : $6,097,449
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
-Salary Remaining : $5,719,898
-Salary Average : $7,575,000
-Salary Average Remaining : $5,719,898
Tage Thompson (1 Way Contract) $7,428,571 (5)
-Salary Remaining : $5,609,329
-Salary Average : $7,428,571
-Salary Average Remaining : $5,609,329
Mattias Ekholm (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,908,163
-Salary Average : $6,500,000
-Salary Average Remaining : $4,908,163
Jordan Eberle (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,153,061
-Salary Average : $5,500,000
-Salary Average Remaining : $4,153,061
Jared McCann (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $3,964,286
-Salary Average : $5,250,000
-Salary Average Remaining : $3,964,286
Blake Coleman (1 Way Contract) $5,096,000 (1)
-Salary Remaining : $3,848,000
-Salary Average : $5,096,000
-Salary Average Remaining : $3,848,000
J.T. Compher (1 Way Contract) $4,896,000 (4)
-Salary Remaining : $3,696,980
-Salary Average : $4,896,000
-Salary Average Remaining : $3,696,980
Linus Ullmark (1 Way Contract) $4,700,000 (5)
-Salary Remaining : $3,548,980
-Salary Average : $4,700,000
-Salary Average Remaining : $3,548,980
Lawson Crouse (1 Way Contract) $4,472,000 (4)
-Salary Remaining : $3,376,816
-Salary Average : $4,472,000
-Salary Average Remaining : $3,376,816
Filip Hronek (1 Way Contract) $4,180,000 (2)
-Salary Remaining : $3,156,327
-Salary Average : $4,180,000
-Salary Average Remaining : $3,156,327
Ryan Graves (1 Way Contract) $3,610,000 (2)
-Salary Remaining : $2,725,918
-Salary Average : $3,610,000
-Salary Average Remaining : $2,725,918
Casey Mittelstadt (1 Way Contract) $2,970,000 (2)
-Salary Remaining : $2,242,653
-Salary Average : $2,970,000
-Salary Average Remaining : $2,242,653
Jordan Martinook (1 Way Contract) $1,818,000 (1)
-Salary Remaining : $1,372,776
-Salary Average : $1,818,000
-Salary Average Remaining : $1,372,776
Cal Clutterbuck (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,321,429
-Salary Average : $1,750,000
-Salary Average Remaining : $1,321,429
Derek Forbort (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,132,653
-Salary Average : $1,500,000
-Salary Average Remaining : $1,132,653
Joey Daccord $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Ridly Greig $925,000 (2)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Luke Schenn $790,500 (2)
-Salary Remaining : $596,908
-Salary Average : $790,500
-Salary Average Remaining : $596,908
Nils Aman $775,500 (3)
-Salary Remaining : $585,582
-Salary Average : $775,500
-Salary Average Remaining : $585,582
Nikita Pavlychev $0 (0)
Total Pro Players21
Salary Commitment
Year 2024 : $78,736,571
Year 2025 : $55,647,571
Year 2026 : $35,597,071
Year 2027 : $26,746,571
Salary Average Commitment
Year 2024 : $78,736,571
Year 2025 : $55,647,571
Year 2026 : $35,597,071
Year 2027 : $26,746,571
Salary Cap with 1 Way Contract
Year 2024 : $78,736,571
Year 2025 : $55,647,571
Year 2026 : $35,597,071
Year 2027 : $26,746,571

Farm Players Salaries

Victor Mete $962,000 (1)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Nikita Tolopilo $950,000 (2)
Salary Remaining : $717,347
Salary Average : $950,000
Salary Average Remaining : $717,347
Nikita Okhotiuk $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Cole Reinhardt $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Marco Kasper $918,333 (3)
Salary Remaining : $693,435
Salary Average : $918,333
Salary Average Remaining : $693,435
Simon Johansson $897,750 (3)
Salary Remaining : $677,893
Salary Average : $897,750
Salary Average Remaining : $677,893
Santtu Kinnunen $897,750 (3)
Salary Remaining : $677,893
Salary Average : $897,750
Salary Average Remaining : $677,893
Christian Wolanin $889,875 (1)
Salary Remaining : $671,946
Salary Average : $889,875
Salary Average Remaining : $671,946
Calle Rosen $876,875 (2)
Salary Remaining : $662,130
Salary Average : $876,875
Salary Average Remaining : $662,130
Jiri Smejkal $870,000 (1)
Salary Remaining : $656,939
Salary Average : $870,000
Salary Average Remaining : $656,939
Chase Stillman $863,334 (3)
Salary Remaining : $651,905
Salary Average : $863,334
Salary Average Remaining : $651,905
Dillon Heatherington $861,625 (1)
Salary Remaining : $650,615
Salary Average : $861,625
Salary Average Remaining : $650,615
Frederic Brunet $860,000 (3)
Salary Remaining : $649,388
Salary Average : $860,000
Salary Average Remaining : $649,388
Ryan Winterton $828,333 (3)
Salary Remaining : $625,476
Salary Average : $828,333
Salary Average Remaining : $625,476
Zack Ostapchuk $825,000 (3)
Salary Remaining : $622,959
Salary Average : $825,000
Salary Average Remaining : $622,959
Nick Abruzzese $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Filip Roos $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Fredrik Karlstrom $806,000 (1)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Matthew Robertson $797,500 (1)
Salary Remaining : $602,194
Salary Average : $797,500
Salary Average Remaining : $602,194
Nathan Legare $789,167 (1)
Salary Remaining : $595,902
Salary Average : $789,167
Salary Average Remaining : $595,902
Marian Studenic $780,000 (2)
Salary Remaining : $588,980
Salary Average : $780,000
Salary Average Remaining : $588,980
Connor Brown $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Charles Hudon $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Chris Terry $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Malcolm Subban $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Max McCormick $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Logan Shaw $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Total Farm Players27
Salary Commitment
Year 2024 : $22,801,042
Year 2025 : $10,324,875
Year 2026 : $7,718,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,801,042
Year 2025 : $10,324,875
Year 2026 : $7,718,000
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left31
Average Attendance - %17,640 - 98.00%
Average Income per Game$2,904,338
Year to Date Revenue$29,043,380
Farm
Home Games Left31
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,083,750

Expense

Pro Players Total Salaries$81,840,623
Pro Players Total Average Salaries$81,840,623
Farm Players Total Salaries$15,944,000
Farm Players Total Average Salaries$15,944,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,058,020
Farm Year To Date Expenses$3,747,641
Pro Salary Cap Per Days$417,554
Pro Salary Cap To Date$20,023,127
Farm Salary Cap Per Days$81,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$90,034,478
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days148
Pro Expenses Per Days$417,554
Pro Estimated Expenses$61,797,992
Farm Remaining Season Days148
Farm Expenses Per Days$81,347
Farm Estimated Expenses$12,039,356
Estimated Season Expenses$73,837,348
Estimated Season Salary Cap$81,821,119
Estimate Under Maximum Salary Cap of $83,500,000$1,678,881
Estimate Over Minimum Salary Cap of $63,500,000 $18,321,119
Current Bank Account$21,671,409
Projected Bank Account$41,228,164

Pro Players Salaries

Roman Josi (1 Way Contract) $8,877,820 (2)
-Salary Remaining : $6,703,660
-Salary Average : $8,877,820
-Salary Average Remaining : $6,703,660
Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $6,569,388
-Salary Average : $8,700,000
-Salary Average Remaining : $6,569,388
Brady Tkachuk (1 Way Contract) $7,795,428 (3)
-Salary Remaining : $5,886,344
-Salary Average : $7,795,428
-Salary Average Remaining : $5,886,344
Brad Marchand (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $4,625,000
-Salary Average : $6,125,000
-Salary Average Remaining : $4,625,000
Roope Hintz (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $4,417,347
-Salary Average : $5,850,000
-Salary Average Remaining : $4,417,347
Rasmus Dahlin (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $4,304,082
-Salary Average : $5,700,000
-Salary Average Remaining : $4,304,082
Drew Doughty (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,153,061
-Salary Average : $5,500,000
-Salary Average Remaining : $4,153,061
Joe Pavelski (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,153,061
-Salary Average : $5,500,000
-Salary Average Remaining : $4,153,061
Victor Hedman (1 Way Contract) $3,937,500 (1)
-Salary Remaining : $2,973,214
-Salary Average : $3,937,500
-Salary Average Remaining : $2,973,214
Patrick Kane (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $2,748,571
-Salary Average : $3,640,000
-Salary Average Remaining : $2,748,571
Evander Kane (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,642,857
-Salary Average : $3,500,000
-Salary Average Remaining : $2,642,857
Erik Haula (1 Way Contract) $3,024,000 (1)
-Salary Remaining : $2,283,429
-Salary Average : $3,024,000
-Salary Average Remaining : $2,283,429
Vincent Trocheck (1 Way Contract) $2,728,125 (2)
-Salary Remaining : $2,060,013
-Salary Average : $2,728,125
-Salary Average Remaining : $2,060,013
David Perron (1 Way Contract) $2,208,750 (1)
-Salary Remaining : $1,667,832
-Salary Average : $2,208,750
-Salary Average Remaining : $1,667,832
Ilya Samsonov (1 Way Contract) $2,060,000 (3)
-Salary Remaining : $1,555,510
-Salary Average : $2,060,000
-Salary Average Remaining : $1,555,510
Nick Bonino (1 Way Contract) $1,927,000 (1)
-Salary Remaining : $1,455,082
-Salary Average : $1,927,000
-Salary Average Remaining : $1,455,082
Mark Giordano (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,208,163
-Salary Average : $1,600,000
-Salary Average Remaining : $1,208,163
Parker Kelly $869,500 (2)
-Salary Remaining : $656,561
-Salary Average : $869,500
-Salary Average Remaining : $656,561
Stuart Skinner $787,500 (3)
-Salary Remaining : $594,643
-Salary Average : $787,500
-Salary Average Remaining : $594,643
Erik Gustafsson (1 Way Contract) $760,000 (2)
-Salary Remaining : $573,878
-Salary Average : $760,000
-Salary Average Remaining : $573,878
Nick Seeler $750,000 (2)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Total Pro Players21
Salary Commitment
Year 2024 : $81,840,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0
Salary Average Commitment
Year 2024 : $81,840,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $81,840,623
Year 2025 : $33,968,373
Year 2026 : $19,982,928
Year 2027 : $0

Farm Players Salaries

Wade Allison $971,250 (2)
Salary Remaining : $733,393
Salary Average : $971,250
Salary Average Remaining : $733,393
Curtis Douglas $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Curtis Hall $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Jack Rathbone $867,000 (4)
Salary Remaining : $654,673
Salary Average : $867,000
Salary Average Remaining : $654,673
Dmitry Ovchinnikov $835,000 (3)
Salary Remaining : $630,510
Salary Average : $835,000
Salary Average Remaining : $630,510
Marcus Bjork $806,000 (1)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Mark Kastelic $793,250 (3)
Salary Remaining : $598,985
Salary Average : $793,250
Salary Average Remaining : $598,985
Bokondji Imama $790,500 (2)
Salary Remaining : $596,908
Salary Average : $790,500
Salary Average Remaining : $596,908
Mark Pysyk $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Troy Stecher $756,000 (3)
Salary Remaining : $570,857
Salary Average : $756,000
Salary Average Remaining : $570,857
Tomas Suchanek $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Samuel Bitten $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Cameron Gaunce $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Navrin Mutter $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Marc Gatcomb $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Simon Pinard $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Hugo Ollas $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Travis Mitchell $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Ryan Fitzgerald $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Angus Crookshank $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players20
Salary Commitment
Year 2024 : $15,944,000
Year 2025 : $5,763,000
Year 2026 : $4,001,250
Year 2027 : $867,000
Salary Average Commitment
Year 2024 : $15,944,000
Year 2025 : $5,763,000
Year 2026 : $4,001,250
Year 2027 : $867,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left30
Average Attendance - %17,640 - 98.00%
Average Income per Game$1,839,852
Year to Date Revenue$20,238,372
Farm
Home Games Left30
Average Attendance - %5,000 - 100.00%
Average Income per Game$21,675
Year to Date Revenue$238,425

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$17,834,323
Farm Year To Date Expenses$3,670,513
Pro Salary Cap Per Days$374,996
Pro Salary Cap To Date$17,576,039
Farm Salary Cap Per Days$79,556
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,195,560
Farm Estimated Season Revenue$650,250
Pro Remaining Season Days148
Pro Expenses Per Days$380,735
Pro Estimated Expenses$56,348,780
Farm Remaining Season Days148
Farm Expenses Per Days$79,556
Farm Estimated Expenses$11,774,288
Estimated Season Expenses$68,123,068
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$13,267,109
Projected Bank Account$989,851

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $11,445,000 (1)
-Salary Remaining : $8,642,143
-Salary Average : $11,445,000
-Salary Average Remaining : $8,642,143
Miro Heiskanen (1 Way Contract) $8,027,500 (3)
-Salary Remaining : $6,061,582
-Salary Average : $8,027,500
-Salary Average Remaining : $6,061,582
Sean Couturier $7,750,000 (5)
-Salary Remaining : $5,852,041
-Salary Average : $7,750,000
-Salary Average Remaining : $5,852,041
Brock Boeser (1 Way Contract) $6,916,000 (4)
-Salary Remaining : $5,222,286
-Salary Average : $6,916,000
-Salary Average Remaining : $5,222,286
Max Domi (1 Way Contract) $6,288,450 (1)
-Salary Remaining : $4,748,421
-Salary Average : $6,288,450
-Salary Average Remaining : $4,748,421
Jaccob Slavin (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $4,002,041
-Salary Average : $5,300,000
-Salary Average Remaining : $4,002,041
Joel Farabee (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $3,586,735
-Salary Average : $4,750,000
-Salary Average Remaining : $3,586,735
Carter Hart (1 Way Contract) $4,177,950 (3)
-Salary Remaining : $3,154,779
-Salary Average : $4,177,950
-Salary Average Remaining : $3,154,779
Brett Pesce (1 Way Contract) $4,025,000 (1)
-Salary Remaining : $3,039,286
-Salary Average : $4,025,000
-Salary Average Remaining : $3,039,286
Chandler Stephenson (1 Way Contract) $2,846,250 (2)
-Salary Remaining : $2,149,209
-Salary Average : $2,846,250
-Salary Average Remaining : $2,149,209
Oskar Lindblom (1 Way Contract) $2,625,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-1 Way Contract Salary Cap Remaining : $1,132,653
-Salary Remaining : $1,982,143
-Salary Average : $2,625,000
-Salary Average Remaining : $1,982,143
Mitchell Stephens $971,250 (1)
-Salary Remaining : $733,393
-Salary Average : $971,250
-Salary Average Remaining : $733,393
Ivan Prosvetov $962,000 (2)
-Salary Remaining : $726,408
-Salary Average : $962,000
-Salary Average Remaining : $726,408
Ryan McLeod $952,750 (2)
-Salary Remaining : $719,423
-Salary Average : $952,750
-Salary Average Remaining : $719,423
Mikael Pyyhtia $897,500 (3)
-Salary Remaining : $677,704
-Salary Average : $897,500
-Salary Average Remaining : $677,704
Ryder Rolston $895,000 (3)
-Salary Remaining : $675,816
-Salary Average : $895,000
-Salary Average Remaining : $675,816
Christian Kyrou $878,333 (3)
-Salary Remaining : $663,231
-Salary Average : $878,333
-Salary Average Remaining : $663,231
Maxwell Crozier $867,500 (2)
-Salary Remaining : $655,051
-Salary Average : $867,500
-Salary Average Remaining : $655,051
Hendrix Lapierre $863,334 (1)
-Salary Remaining : $651,905
-Salary Average : $863,334
-Salary Average Remaining : $651,905
Logan Stanley $846,000 (1)
-Salary Remaining : $638,816
-Salary Average : $846,000
-Salary Average Remaining : $638,816
Alexey Toropchenko $806,000 (2)
-Salary Remaining : $608,612
-Salary Average : $806,000
-Salary Average Remaining : $608,612
Dawson Barteaux $783,333 (3)
-Salary Remaining : $591,496
-Salary Average : $783,333
-Salary Average Remaining : $591,496
Luke Cavallin $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
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 : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Hunter Skinner $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Lassi Thomson $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Antti Saarela $896,250 (2)
Salary Remaining : $676,760
Salary Average : $896,250
Salary Average Remaining : $676,760
Joel Kiviranta $883,500 (3)
Salary Remaining : $667,133
Salary Average : $883,500
Salary Average Remaining : $667,133
Xavier Simoneau $880,650 (3)
Salary Remaining : $664,981
Salary Average : $880,650
Salary Average Remaining : $664,981
Ruslan Iskhakov $880,650 (3)
Salary Remaining : $664,981
Salary Average : $880,650
Salary Average Remaining : $664,981
Tyler Madden $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Gabriel Fortier $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Peter Abbandonato $787,500 (2)
Salary Remaining : $594,643
Salary Average : $787,500
Salary Average Remaining : $594,643
Devante Stephens $787,500 (1)
Salary Remaining : $594,643
Salary Average : $787,500
Salary Average Remaining : $594,643
Ryan Bednard $787,500 (1)
Salary Remaining : $594,643
Salary Average : $787,500
Salary Average Remaining : $594,643
Wyatte Wylie $780,000 (3)
Salary Remaining : $588,980
Salary Average : $780,000
Salary Average Remaining : $588,980
Chad Nychuk $772,500 (3)
Salary Remaining : $583,316
Salary Average : $772,500
Salary Average Remaining : $583,316
Wyatt Aamodt $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Gabriel Carriere $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Skyler Brind'Amour $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Keaton Mastrodonato $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jason Polin $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
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 Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$29,636,100
Farm
Home Games Left31
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,083,750

Expense

Pro Players Total Salaries$73,946,262
Pro Players Total Average Salaries$73,946,262
Farm Players Total Salaries$17,986,666
Farm Players Total Average Salaries$17,986,666
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,054,524
Farm Year To Date Expenses$4,352,540
Pro Salary Cap Per Days$377,277
Pro Salary Cap To Date$17,997,128
Farm Salary Cap Per Days$91,769
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,871,910
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days148
Pro Expenses Per Days$377,277
Pro Estimated Expenses$55,836,996
Farm Remaining Season Days148
Farm Expenses Per Days$91,769
Farm Estimated Expenses$13,581,812
Estimated Season Expenses$69,418,808
Estimated Season Salary Cap$73,834,124
Estimate Under Maximum Salary Cap of $83,500,000$9,665,876
Estimate Over Minimum Salary Cap of $63,500,000 $10,334,124
Current Bank Account$84,364,525
Projected Bank Account$110,177,252

Pro Players Salaries

Quinn Hughes (1 Way Contract) $7,457,500 (3)
-Salary Remaining : $5,631,173
-Salary Average : $7,457,500
-Salary Average Remaining : $5,631,173
Neal Pionk (1 Way Contract) $5,992,500 (1)
-Salary Remaining : $4,524,949
-Salary Average : $5,992,500
-Salary Average Remaining : $4,524,949
William Karlsson (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $4,455,102
-Salary Average : $5,900,000
-Salary Average Remaining : $4,455,102
Juuse Saros (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $4,341,837
-Salary Average : $5,750,000
-Salary Average Remaining : $4,341,837
Shea Theodore (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $3,926,531
-Salary Average : $5,200,000
-Salary Average Remaining : $3,926,531
Jonathan Marchessault (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,775,510
-Salary Average : $5,000,000
-Salary Average Remaining : $3,775,510
Mike Matheson (1 Way Contract) $4,875,000 (1)
-Salary Remaining : $3,681,122
-Salary Average : $4,875,000
-Salary Average Remaining : $3,681,122
Jamie Oleksiak (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $3,473,469
-Salary Average : $4,600,000
-Salary Average Remaining : $3,473,469
Robert Thomas (1 Way Contract) $4,363,095 (3)
-Salary Remaining : $3,294,582
-Salary Average : $4,363,095
-Salary Average Remaining : $3,294,582
Viktor Arvidsson (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,209,184
-Salary Average : $4,250,000
-Salary Average Remaining : $3,209,184
Dominik Kubalik (1 Way Contract) $3,811,000 (2)
-Salary Remaining : $2,877,694
-Salary Average : $3,811,000
-Salary Average Remaining : $2,877,694
Tyler Bertuzzi (1 Way Contract) $3,640,000 (2)
-Salary Remaining : $2,748,571
-Salary Average : $3,640,000
-Salary Average Remaining : $2,748,571
Marcus Foligno (1 Way Contract) $3,038,000 (3)
-Salary Remaining : $2,294,000
-Salary Average : $3,038,000
-Salary Average Remaining : $2,294,000
Mason Appleton $2,513,334 (5)
-Salary Remaining : $1,897,824
-Salary Average : $2,513,334
-Salary Average Remaining : $1,897,824
James Reimer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,698,980
-Salary Average : $2,250,000
-Salary Average Remaining : $1,698,980
Cayden Primeau $952,750 (2)
-Salary Remaining : $719,423
-Salary Average : $952,750
-Salary Average Remaining : $719,423
JJ Peterka $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Connor McMichael $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Moritz Seider $863,333 (1)
-Salary Remaining : $651,905
-Salary Average : $863,333
-Salary Average Remaining : $651,905
Colin Blackwell $833,750 (1)
-Salary Remaining : $629,566
-Salary Average : $833,750
-Salary Average Remaining : $629,566
Akil Thomas $806,000 (3)
-Salary Remaining : $608,612
-Salary Average : $806,000
-Salary Average Remaining : $608,612
Total Pro Players21
Salary Commitment
Year 2024 : $73,946,262
Year 2025 : $36,931,679
Year 2026 : $28,527,929
Year 2027 : $2,513,334
Salary Average Commitment
Year 2024 : $73,946,262
Year 2025 : $36,931,679
Year 2026 : $28,527,929
Year 2027 : $2,513,334
Salary Cap with 1 Way Contract
Year 2024 : $73,946,262
Year 2025 : $36,931,679
Year 2026 : $28,527,929
Year 2027 : $2,513,334

Farm Players Salaries

Jean-Luc Foudy $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Isak Rosen $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Mason Lohrei $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Luca Del Bel Belluz $891,666 (3)
Salary Remaining : $673,299
Salary Average : $891,666
Salary Average Remaining : $673,299
Alex Laferriere $875,000 (3)
Salary Remaining : $660,714
Salary Average : $875,000
Salary Average Remaining : $660,714
Matthew Poitras $870,000 (3)
Salary Remaining : $656,939
Salary Average : $870,000
Salary Average Remaining : $656,939
Magnus Chrona $867,500 (2)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Zachary L'Heureux $863,334 (3)
Salary Remaining : $651,905
Salary Average : $863,334
Salary Average Remaining : $651,905
Sam Poulin $863,333 (1)
Salary Remaining : $651,905
Salary Average : $863,333
Salary Average Remaining : $651,905
Lukas Svejkovsky $859,167 (1)
Salary Remaining : $648,759
Salary Average : $859,167
Salary Average Remaining : $648,759
Dylan Garand $828,333 (1)
Salary Remaining : $625,476
Salary Average : $828,333
Salary Average Remaining : $625,476
Lukas Cormier $793,333 (1)
Salary Remaining : $599,047
Salary Average : $793,333
Salary Average Remaining : $599,047
Ryan Francis $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Roman Kinal $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Owen Headrick $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Garret Sparks $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Evan Fitzpatrick $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jeremie Bucheler $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Domenick Fensore $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Colton Young $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Casey Dornbach $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Cameron Butler $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players22
Salary Commitment
Year 2024 : $17,986,666
Year 2025 : $5,292,500
Year 2026 : $3,500,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,986,666
Year 2025 : $5,292,500
Year 2026 : $3,500,000
Year 2027 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left30
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$32,599,710
Farm
Home Games Left30
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,192,125

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$19,637,976
Farm Year To Date Expenses$5,329,128
Pro Salary Cap Per Days$387,857
Pro Salary Cap To Date$18,461,324
Farm Salary Cap Per Days$109,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$88,908,300
Farm Estimated Season Revenue$3,251,250
Pro Remaining Season Days148
Pro Expenses Per Days$410,816
Pro Estimated Expenses$60,800,768
Farm Remaining Season Days148
Farm Expenses Per Days$109,332
Farm Estimated Expenses$16,181,136
Estimated Season Expenses$76,981,904
Estimated Season Salary Cap$75,864,160
Estimate Under Maximum Salary Cap of $83,500,000$7,635,840
Estimate Over Minimum Salary Cap of $63,500,000 $12,364,160
Current Bank Account$135,314,104
Projected Bank Account$150,491,750

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,650,000 (5)
-Salary Remaining : $8,041,837
-Salary Average : $10,650,000
-Salary Average Remaining : $8,041,837
Anders Lee (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $5,285,714
-Salary Average : $7,000,000
-Salary Average Remaining : $5,285,714
Nico Hischier (1 Way Contract) $6,887,500 (2)
-Salary Remaining : $5,200,765
-Salary Average : $6,887,500
-Salary Average Remaining : $5,200,765
Yanni Gourde (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $3,901,360
-Salary Average : $5,166,666
-Salary Average Remaining : $3,901,360
Rasmus Andersson (1 Way Contract) $4,322,500 (1)
-Salary Remaining : $3,263,929
-Salary Average : $4,322,500
-Salary Average Remaining : $3,263,929
Noah Dobson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,020,408
-Salary Average : $4,000,000
-Salary Average Remaining : $3,020,408
Kirill Marchenko (1 Way Contract) $3,950,000 (5)
-Salary Remaining : $2,982,653
-Salary Average : $3,950,000
-Salary Average Remaining : $2,982,653
Shane Pinto (1 Way Contract) $3,862,500 (5)
-Salary Remaining : $2,916,582
-Salary Average : $3,862,500
-Salary Average Remaining : $2,916,582
Jake Oettinger (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $2,869,388
-Salary Average : $3,800,000
-Salary Average Remaining : $2,869,388
Martin Necas (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $2,378,571
-Salary Average : $3,150,000
-Salary Average Remaining : $2,378,571
Alex Newhook (1 Way Contract) $2,952,500 (5)
-1 Way Contract Salary Cap : $1,827,500
-1 Way Contract Salary Cap Remaining : $1,379,949
-Salary Remaining : $2,229,439
-Salary Average : $2,952,500
-Salary Average Remaining : $2,229,439
Jesper Bratt (1 Way Contract) $2,612,500 (2)
-Salary Remaining : $1,972,704
-Salary Average : $2,612,500
-Salary Average Remaining : $1,972,704
Martin Fehervary (1 Way Contract) $2,558,750 (4)
-Salary Remaining : $1,932,117
-Salary Average : $2,558,750
-Salary Average Remaining : $1,932,117
Carson Soucy (1 Way Contract) $2,487,500 (3)
-Salary Remaining : $1,878,316
-Salary Average : $2,487,500
-Salary Average Remaining : $1,878,316
Philippe Myers (1 Way Contract) $2,427,500 (1)
-1 Way Contract Salary Cap : $1,302,500
-1 Way Contract Salary Cap Remaining : $983,520
-Salary Remaining : $1,833,010
-Salary Average : $2,427,500
-Salary Average Remaining : $1,833,010
Filip Chytil (1 Way Contract) $2,315,000 (3)
-Salary Remaining : $1,748,061
-Salary Average : $2,315,000
-Salary Average Remaining : $1,748,061
Yegor Chinakhov (1 Way Contract) $2,205,000 (5)
-Salary Remaining : $1,665,000
-Salary Average : $2,205,000
-Salary Average Remaining : $1,665,000
Kaapo Kakko (1 Way Contract) $2,005,000 (4)
-1 Way Contract Salary Cap : $880,000
-1 Way Contract Salary Cap Remaining : $664,490
-Salary Remaining : $1,513,980
-Salary Average : $2,005,000
-Salary Average Remaining : $1,513,980
Eric Robinson (1 Way Contract) $1,807,000 (3)
-1 Way Contract Salary Cap : $682,000
-1 Way Contract Salary Cap Remaining : $514,980
-Salary Remaining : $1,364,469
-Salary Average : $1,807,000
-Salary Average Remaining : $1,364,469
Blake Lizotte (1 Way Contract) $1,758,750 (2)
-Salary Remaining : $1,328,036
-Salary Average : $1,758,750
-Salary Average Remaining : $1,328,036
Kyle Burroughs (1 Way Contract) $1,144,000 (3)
-Salary Remaining : $863,837
-Salary Average : $1,144,000
-Salary Average Remaining : $863,837
Jake Sanderson $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Nick Bjugstad $864,000 (2)
-Salary Remaining : $652,408
-Salary Average : $864,000
-Salary Average Remaining : $652,408
Tyson Foerster $863,334 (1)
-Salary Remaining : $651,905
-Salary Average : $863,334
-Salary Average Remaining : $651,905
Logan Thompson $804,999 (1)
-Salary Remaining : $607,856
-Salary Average : $804,999
-Salary Average Remaining : $607,856
Peter DiLiberatore $0 (0)
Total Pro Players26
Salary Commitment
Year 2024 : $80,519,999
Year 2025 : $59,010,000
Year 2026 : $46,887,250
Year 2027 : $32,183,750
Salary Average Commitment
Year 2024 : $80,519,999
Year 2025 : $59,010,000
Year 2026 : $46,887,250
Year 2027 : $32,183,750
Salary Cap with 1 Way Contract
Year 2024 : $76,020,003
Year 2025 : $55,634,998
Year 2026 : $43,512,248
Year 2027 : $29,933,750

Farm Players Salaries

Caleb Jones $971,250 (1)
Salary Remaining : $733,393
Salary Average : $971,250
Salary Average Remaining : $733,393
Isaac Ratcliffe $962,000 (2)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Fedor Svechkov $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Cole Guttman $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Drew Commesso $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Devon Levi $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Henry Thrun $912,500 (2)
Salary Remaining : $689,031
Salary Average : $912,500
Salary Average Remaining : $689,031
Shakir Mukhamadullin $894,167 (1)
Salary Remaining : $675,187
Salary Average : $894,167
Salary Average Remaining : $675,187
Spencer Martin $876,875 (3)
Salary Remaining : $662,130
Salary Average : $876,875
Salary Average Remaining : $662,130
Erik Portillo $875,000 (2)
Salary Remaining : $660,714
Salary Average : $875,000
Salary Average Remaining : $660,714
Topi Niemela $856,667 (3)
Salary Remaining : $646,871
Salary Average : $856,667
Salary Average Remaining : $646,871
Matthew Seminoff $850,000 (3)
Salary Remaining : $641,837
Salary Average : $850,000
Salary Average Remaining : $641,837
Mikhail Maltsev $849,625 (2)
Salary Remaining : $641,554
Salary Average : $849,625
Salary Average Remaining : $641,554
Amadeus Lombardi $838,333 (3)
Salary Remaining : $633,027
Salary Average : $838,333
Salary Average Remaining : $633,027
Tyler Tullio $823,333 (1)
Salary Remaining : $621,700
Salary Average : $823,333
Salary Average Remaining : $621,700
Sammy Walker $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Carson Meyer $813,750 (2)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Jaxson Stauber $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Nick Blankenburg $813,750 (2)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Marc McLaughlin $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
John Ludvig $798,250 (3)
Salary Remaining : $602,760
Salary Average : $798,250
Salary Average Remaining : $602,760
Andre Lee $798,250 (3)
Salary Remaining : $602,760
Salary Average : $798,250
Salary Average Remaining : $602,760
Brandon Duhaime $787,500 (1)
Salary Remaining : $594,643
Salary Average : $787,500
Salary Average Remaining : $594,643
Akito Hirose $787,500 (2)
Salary Remaining : $594,643
Salary Average : $787,500
Salary Average Remaining : $594,643
Mark Friedman $786,833 (3)
Salary Remaining : $594,139
Salary Average : $786,833
Salary Average Remaining : $594,139
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 Left31
Average Attendance - %13,320 - 74.00%
Average Income per Game$2,193,071
Year to Date Revenue$21,930,710
Farm
Home Games Left31
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,083,750

Expense

Pro Players Total Salaries$74,276,591
Pro Players Total Average Salaries$74,276,592
Farm Players Total Salaries$16,727,976
Farm Players Total Average Salaries$16,727,976
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,120,321
Farm Year To Date Expenses$3,917,847
Pro Salary Cap Per Days$378,962
Pro Salary Cap To Date$18,120,321
Farm Salary Cap Per Days$85,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,985,201
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days148
Pro Expenses Per Days$378,962
Pro Estimated Expenses$56,086,376
Farm Remaining Season Days148
Farm Expenses Per Days$85,347
Farm Estimated Expenses$12,631,356
Estimated Season Expenses$68,717,732
Estimated Season Salary Cap$74,206,697
Estimate Under Maximum Salary Cap of $83,500,000$9,293,303
Estimate Over Minimum Salary Cap of $63,500,000 $10,706,697
Current Bank Account$7,726,291
Projected Bank Account$10,353,385

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $7,551,020
-Salary Average : $10,000,000
-Salary Average Remaining : $7,551,020
Bo Horvat (1 Way Contract) $8,075,000 (5)
-Salary Remaining : $6,097,449
-Salary Average : $8,075,000
-Salary Average Remaining : $6,097,449
Kevin Hayes (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $5,393,586
-Salary Average : $7,142,858
-Salary Average Remaining : $5,393,587
Jonas Brodin (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $4,757,143
-Salary Average : $6,300,000
-Salary Average Remaining : $4,757,143
Nate Schmidt (1 Way Contract) $5,950,000 (1)
-Salary Remaining : $4,492,857
-Salary Average : $5,950,000
-Salary Average Remaining : $4,492,857
Teuvo Teravainen (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $4,077,551
-Salary Average : $5,400,000
-Salary Average Remaining : $4,077,551
Ilya Mikheyev (1 Way Contract) $5,035,000 (4)
-Salary Remaining : $3,801,939
-Salary Average : $5,035,000
-Salary Average Remaining : $3,801,939
TJ Brodie (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,775,510
-Salary Average : $5,000,000
-Salary Average Remaining : $3,775,510
Petr Mrazek (1 Way Contract) $4,080,000 (2)
-Salary Remaining : $3,080,816
-Salary Average : $4,080,000
-Salary Average Remaining : $3,080,816
Vitek Vanecek (1 Way Contract) $3,604,000 (5)
-Salary Remaining : $2,721,388
-Salary Average : $3,604,000
-Salary Average Remaining : $2,721,388
Gustav Nyquist (1 Way Contract) $2,993,900 (2)
-Salary Remaining : $2,260,700
-Salary Average : $2,993,900
-Salary Average Remaining : $2,260,700
Calle Jarnkrok (1 Way Contract) $2,016,000 (1)
-Salary Remaining : $1,522,286
-Salary Average : $2,016,000
-Salary Average Remaining : $1,522,286
Tony DeAngelo (1 Way Contract) $1,775,500 (5)
-Salary Remaining : $1,340,684
-Salary Average : $1,775,500
-Salary Average Remaining : $1,340,684
Pius Suter (1 Way Contract) $1,696,000 (5)
-Salary Remaining : $1,280,653
-Salary Average : $1,696,000
-Salary Average Remaining : $1,280,653
Michael McLeod $1,000,000 (3)
-Salary Remaining : $755,102
-Salary Average : $1,000,000
-Salary Average Remaining : $755,102
Wyatt Kaiser $916,667 (3)
-Salary Remaining : $692,177
-Salary Average : $916,667
-Salary Average Remaining : $692,177
Ryker Evans $897,500 (1)
-Salary Remaining : $677,704
-Salary Average : $897,500
-Salary Average Remaining : $677,704
Dawson Mercer $894,167 (1)
-Salary Remaining : $675,187
-Salary Average : $894,167
-Salary Average Remaining : $675,187
Daniel Sprong $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Cameron Hughes $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Total Pro Players20
Salary Commitment
Year 2024 : $74,276,591
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500
Salary Average Commitment
Year 2024 : $74,276,592
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500
Salary Cap with 1 Way Contract
Year 2024 : $74,276,592
Year 2025 : $35,476,067
Year 2026 : $22,102,167
Year 2027 : $20,185,500

Farm Players Salaries

Marc Del Gaizo $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Josh Lopina $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Georgii Merkulov $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
William Dufour $859,167 (1)
Salary Remaining : $648,759
Salary Average : $859,167
Salary Average Remaining : $648,759
Remi Poirier $836,667 (1)
Salary Remaining : $631,769
Salary Average : $836,667
Salary Average Remaining : $631,769
Josh Bloom $836,667 (3)
Salary Remaining : $631,769
Salary Average : $836,667
Salary Average Remaining : $631,769
Blake McLaughlin $830,725 (3)
Salary Remaining : $627,282
Salary Average : $830,725
Salary Average Remaining : $627,282
Luke Philp $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Walker Duehr $783,750 (2)
Salary Remaining : $591,811
Salary Average : $783,750
Salary Average Remaining : $591,811
Jackson Cates $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Benjamin Berard $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Chris Jandric $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jared Davidson $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Joseph Cecconi $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Joona Koppanen $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Cooper Black $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Tanner Fritz $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Matej Pekar $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jack Ahcan $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Markus Niemelainen $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Aidan Fulp $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players21
Salary Commitment
Year 2024 : $16,727,976
Year 2025 : $5,682,142
Year 2026 : $3,223,392
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,727,976
Year 2025 : $5,682,142
Year 2026 : $3,223,392
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$79,518,000
Pro Players Total Average Salaries$79,518,000
Farm Players Total Salaries$20,267,500
Farm Players Total Average Salaries$20,267,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$410,000
Pro Year To Date Expenses$19,473,792
Farm Year To Date Expenses$4,963,488
Pro Salary Cap Per Days$405,704
Pro Salary Cap To Date$19,473,792
Farm Salary Cap Per Days$103,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,835,520
Farm Estimated Season Revenue$3,468,000
Pro Remaining Season Days148
Pro Expenses Per Days$405,704
Pro Estimated Expenses$60,044,192
Farm Remaining Season Days148
Farm Expenses Per Days$103,406
Farm Estimated Expenses$15,304,088
Estimated Season Expenses$75,348,280
Estimated Season Salary Cap$79,927,984
Estimate Under Maximum Salary Cap of $83,500,000$3,572,016
Estimate Over Minimum Salary Cap of $63,500,000 $16,427,984
Current Bank Account$33,864,804
Projected Bank Account$56,820,044

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,454,000 (1)
-Salary Remaining : $6,383,633
-Salary Average : $8,454,000
-Salary Average Remaining : $6,383,633
Tomas Hertl (1 Way Contract) $7,812,000 (3)
-Salary Remaining : $5,898,857
-Salary Average : $7,812,000
-Salary Average Remaining : $5,898,857
Chris Kreider (1 Way Contract) $6,240,000 (2)
-Salary Remaining : $4,711,837
-Salary Average : $6,240,000
-Salary Average Remaining : $4,711,837
Adam Pelech (1 Way Contract) $5,980,000 (2)
-Salary Remaining : $4,515,510
-Salary Average : $5,980,000
-Salary Average Remaining : $4,515,510
Andrei Kuzmenko (1 Way Contract) $5,720,000 (3)
-Salary Remaining : $4,319,184
-Salary Average : $5,720,000
-Salary Average Remaining : $4,319,184
Jean-Gabriel Pageau (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $4,002,041
-Salary Average : $5,300,000
-Salary Average Remaining : $4,002,041
Bryan Rust (1 Way Contract) $4,971,250 (1)
-Salary Remaining : $3,753,801
-Salary Average : $4,971,250
-Salary Average Remaining : $3,753,801
Michael Bunting (1 Way Contract) $4,635,000 (2)
-Salary Remaining : $3,499,898
-Salary Average : $4,635,000
-Salary Average Remaining : $3,499,898
Connor Murphy (1 Way Contract) $4,180,000 (3)
-Salary Remaining : $3,156,327
-Salary Average : $4,180,000
-Salary Average Remaining : $3,156,327
Warren Foegele (1 Way Contract) $3,955,000 (2)
-Salary Remaining : $2,986,429
-Salary Average : $3,955,000
-Salary Average Remaining : $2,986,429
Nino Niederreiter (1 Way Contract) $3,920,000 (1)
-Salary Remaining : $2,960,000
-Salary Average : $3,920,000
-Salary Average Remaining : $2,960,000
Brandon Carlo (1 Way Contract) $3,895,000 (1)
-Salary Remaining : $2,941,122
-Salary Average : $3,895,000
-Salary Average Remaining : $2,941,122
Ian Cole (1 Way Contract) $2,883,000 (2)
-Salary Remaining : $2,176,959
-Salary Average : $2,883,000
-Salary Average Remaining : $2,176,959
Brayden McNabb (1 Way Contract) $2,679,000 (2)
-Salary Remaining : $2,022,918
-Salary Average : $2,679,000
-Salary Average Remaining : $2,022,918
Garnet Hathaway (1 Way Contract) $2,232,500 (3)
-Salary Remaining : $1,685,765
-Salary Average : $2,232,500
-Salary Average Remaining : $1,685,765
Vincent Desharnais (1 Way Contract) $2,060,000 (2)
-Salary Remaining : $1,555,510
-Salary Average : $2,060,000
-Salary Average Remaining : $1,555,510
Brendan Smith $1,034,000 (1)
-Salary Remaining : $780,776
-Salary Average : $1,034,000
-Salary Average Remaining : $780,776
Connor Ingram $971,250 (1)
-Salary Remaining : $733,393
-Salary Average : $971,250
-Salary Average Remaining : $733,393
Clay Stevenson $925,000 (2)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Michael Carcone $883,500 (3)
-Salary Remaining : $667,133
-Salary Average : $883,500
-Salary Average Remaining : $667,133
Ryan Poehling $787,500 (3)
-Salary Remaining : $594,643
-Salary Average : $787,500
-Salary Average Remaining : $594,643
Total Pro Players21
Salary Commitment
Year 2024 : $79,518,000
Year 2025 : $56,272,500
Year 2026 : $21,615,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $79,518,000
Year 2025 : $56,272,500
Year 2026 : $21,615,500
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $79,518,000
Year 2025 : $56,272,500
Year 2026 : $21,615,500
Year 2027 : $0

Farm Players Salaries

Arvid Soderblom $1,001,000 (3)
Salary Remaining : $755,857
Salary Average : $1,001,000
Salary Average Remaining : $755,857
David Rittich $1,000,000 (1)
Salary Remaining : $755,102
Salary Average : $1,000,000
Salary Average Remaining : $755,102
Kyle Keyser $962,000 (2)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Isaak Phillips $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Jayden Struble $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Brian Halonen $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Reid Schaefer $918,333 (3)
Salary Remaining : $693,435
Salary Average : $918,333
Salary Average Remaining : $693,435
Tyler Kleven $916,667 (3)
Salary Remaining : $692,177
Salary Average : $916,667
Salary Average Remaining : $692,177
Hudson Fasching $883,500 (3)
Salary Remaining : $667,133
Salary Average : $883,500
Salary Average Remaining : $667,133
Nathan Todd $868,000 (1)
Salary Remaining : $655,429
Salary Average : $868,000
Salary Average Remaining : $655,429
Parker Wotherspoon $840,000 (2)
Salary Remaining : $634,286
Salary Average : $840,000
Salary Average Remaining : $634,286
Brett Harrison $836,667 (3)
Salary Remaining : $631,769
Salary Average : $836,667
Salary Average Remaining : $631,769
Reece Newkirk $828,333 (1)
Salary Remaining : $625,476
Salary Average : $828,333
Salary Average Remaining : $625,476
Adam Ginning $819,000 (3)
Salary Remaining : $618,429
Salary Average : $819,000
Salary Average Remaining : $618,429
Mitchell Chaffee $800,000 (1)
Salary Remaining : $604,082
Salary Average : $800,000
Salary Average Remaining : $604,082
Jordan Oesterle $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Sam Gagner $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Trevor Carrick $767,250 (2)
Salary Remaining : $579,352
Salary Average : $767,250
Salary Average Remaining : $579,352
Jacob MacDonald $751,750 (2)
Salary Remaining : $567,648
Salary Average : $751,750
Salary Average Remaining : $567,648
Jayson Megna $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Dmitry Zlodeyev $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Ryan Carpenter $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Austin Czarnik $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
T.J. Tynan $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players24
Salary Commitment
Year 2024 : $20,267,500
Year 2025 : $10,371,167
Year 2026 : $5,375,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,267,500
Year 2025 : $10,371,167
Year 2026 : $5,375,167
Year 2027 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$73,052,932
Pro Players Total Average Salaries$73,052,932
Farm Players Total Salaries$19,707,942
Farm Players Total Average Salaries$19,707,942
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,703,786
Farm Year To Date Expenses$4,805,717
Pro Salary Cap Per Days$372,719
Pro Salary Cap To Date$16,353,675
Farm Salary Cap Per Days$100,551
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,835,520
Farm Estimated Season Revenue$3,468,000
Pro Remaining Season Days148
Pro Expenses Per Days$372,719
Pro Estimated Expenses$55,162,412
Farm Remaining Season Days148
Farm Expenses Per Days$100,551
Farm Estimated Expenses$14,881,548
Estimated Season Expenses$70,043,960
Estimated Season Salary Cap$71,516,087
Estimate Under Maximum Salary Cap of $83,500,000$11,983,913
Estimate Over Minimum Salary Cap of $63,500,000 $8,016,087
Current Bank Account$60,236,349
Projected Bank Account$88,495,909

Pro Players Salaries

Tim Stutzle (1 Way Contract) $7,392,500 (5)
-Salary Remaining : $5,582,092
-Salary Average : $7,392,500
-Salary Average Remaining : $5,582,092
Clayton Keller (1 Way Contract) $6,792,500 (3)
-Salary Remaining : $5,129,031
-Salary Average : $6,792,500
-Salary Average Remaining : $5,129,031
Damon Severson (1 Way Contract) $6,187,500 (2)
-Salary Remaining : $4,672,194
-Salary Average : $6,187,500
-Salary Average Remaining : $4,672,194
Adrian Kempe (1 Way Contract) $5,775,000 (5)
-Salary Remaining : $4,360,714
-Salary Average : $5,775,000
-Salary Average Remaining : $4,360,714
Jakob Silfverberg (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $3,964,286
-Salary Average : $5,250,000
-Salary Average Remaining : $3,964,286
Kyle Palmieri (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $3,586,735
-Salary Average : $4,750,000
-Salary Average Remaining : $3,586,735
Brenden Dillon (1 Way Contract) $3,666,000 (2)
-Salary Remaining : $2,768,204
-Salary Average : $3,666,000
-Salary Average Remaining : $2,768,204
Marc-Andre Fleury (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,642,857
-Salary Average : $3,500,000
-Salary Average Remaining : $2,642,857
Cody Ceci (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $2,552,245
-Salary Average : $3,380,000
-Salary Average Remaining : $2,552,245
Connor Clifton (1 Way Contract) $3,366,666 (1)
-Salary Remaining : $2,542,176
-Salary Average : $3,366,666
-Salary Average Remaining : $2,542,176
Dylan DeMelo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,378,571
-Salary Average : $3,150,000
-Salary Average Remaining : $2,378,571
Alex Nedeljkovic (1 Way Contract) $3,120,000 (3)
-Salary Remaining : $2,355,918
-Salary Average : $3,120,000
-Salary Average Remaining : $2,355,918
Henri Jokiharju (1 Way Contract) $2,375,000 (3)
-Salary Remaining : $1,793,367
-Salary Average : $2,375,000
-Salary Average Remaining : $1,793,367
Jake Bean (1 Way Contract) $2,216,666 (2)
-Salary Remaining : $1,673,809
-Salary Average : $2,216,666
-Salary Average Remaining : $1,673,809
Morgan Barron (1 Way Contract) $1,525,500 (5)
-Salary Remaining : $1,151,908
-Salary Average : $1,525,500
-Salary Average Remaining : $1,151,908
Dylan Samberg (1 Way Contract) $1,442,000 (5)
-Salary Remaining : $1,088,857
-Salary Average : $1,442,000
-Salary Average Remaining : $1,088,857
Anthony Beauvillier (1 Way Contract) $1,437,500 (5)
-Salary Remaining : $1,085,459
-Salary Average : $1,437,500
-Salary Average Remaining : $1,085,459
Nils Hoglander (1 Way Contract) $1,155,000 (5)
-Salary Remaining : $872,143
-Salary Average : $1,155,000
-Salary Average Remaining : $872,143
Kasperi Kapanen (1 Way Contract) $1,150,000 (5)
-Salary Remaining : $868,367
-Salary Average : $1,150,000
-Salary Average Remaining : $868,367
Justin Danforth $975,000 (2)
-Salary Remaining : $736,224
-Salary Average : $975,000
-Salary Average Remaining : $736,224
Matty Beniers $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Philip Tomasino $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Mason McTavish $925,000 (2)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Karl Henriksson $896,100 (3)
-Salary Remaining : $676,647
-Salary Average : $896,100
-Salary Average Remaining : $676,647
Matt Martin (1 Way Contract) $775,000 (1)
-Salary Remaining : $585,204
-Salary Average : $775,000
-Salary Average Remaining : $585,204
Total Pro Players25
Salary Commitment
Year 2024 : $73,052,932
Year 2025 : $51,781,266
Year 2026 : $33,061,100
Year 2027 : $19,877,500
Salary Average Commitment
Year 2024 : $73,052,932
Year 2025 : $51,781,266
Year 2026 : $33,061,100
Year 2027 : $19,877,500
Salary Cap with 1 Way Contract
Year 2024 : $73,052,932
Year 2025 : $51,781,266
Year 2026 : $33,061,100
Year 2027 : $19,877,500

Farm Players Salaries

Jansen Harkins $1,439,820 (1)
Salary Remaining : $1,087,211
Salary Average : $1,439,820
Salary Average Remaining : $1,087,211
Jack LaFontaine $956,454 (2)
Salary Remaining : $722,220
Salary Average : $956,454
Salary Average Remaining : $722,220
Michal Teply $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Nico Myatovic $925,000 (4)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Aleksandr Kisakov $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Alex Beaucage $878,333 (1)
Salary Remaining : $663,231
Salary Average : $878,333
Salary Average Remaining : $663,231
Daniel Torgersson $867,500 (1)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Tyler Boucher $863,334 (3)
Salary Remaining : $651,905
Salary Average : $863,334
Salary Average Remaining : $651,905
Nick DeSimone $861,625 (1)
Salary Remaining : $650,615
Salary Average : $861,625
Salary Average Remaining : $650,615
Artem Guryev $860,000 (3)
Salary Remaining : $649,388
Salary Average : $860,000
Salary Average Remaining : $649,388
Henri Nikkanen $859,167 (1)
Salary Remaining : $648,759
Salary Average : $859,167
Salary Average Remaining : $648,759
William Trudeau $859,167 (1)
Salary Remaining : $648,759
Salary Average : $859,167
Salary Average Remaining : $648,759
Isaac Poulter $836,875 (3)
Salary Remaining : $631,926
Salary Average : $836,875
Salary Average Remaining : $631,926
Tanner Dickinson $826,667 (3)
Salary Remaining : $624,218
Salary Average : $826,667
Salary Average Remaining : $624,218
Samuel Bolduc $824,000 (3)
Salary Remaining : $622,204
Salary Average : $824,000
Salary Average Remaining : $622,204
Zach Jordan $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Zach Berzolla $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Mitchell Hoelscher $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Thomas Miller $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Travis Howe $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Cooper Walker $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Ty Glover $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Tarun Fizer $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players23
Salary Commitment
Year 2024 : $19,707,942
Year 2025 : $7,017,330
Year 2026 : $5,135,876
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $19,707,942
Year 2025 : $7,017,330
Year 2026 : $5,135,876
Year 2027 : $925,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 2000 - $195 - 1,420 - 71.01%
Level 2: 4000 - $140 - 2,813 - 70.32%
Level 3: 5000 - $90 - 3,537 - 70.73%
Level 4: 6000 - $49 - 4,263 - 71.05%
Luxury : 1000 - $295 - 699 - 69.89%
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 Left31
Average Attendance - %12,732 - 70.73%
Average Income per Game$2,092,063
Year to Date Revenue$20,920,626
Farm
Home Games Left31
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,083,750

Expense

Pro Players Total Salaries$70,568,950
Pro Players Total Average Salaries$70,568,950
Farm Players Total Salaries$16,997,278
Farm Players Total Average Salaries$16,997,278
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,917,424
Farm Year To Date Expenses$4,496,767
Pro Salary Cap Per Days$354,306
Pro Salary Cap To Date$16,664,865
Farm Salary Cap Per Days$86,721
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,853,941
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days148
Pro Expenses Per Days$360,046
Pro Estimated Expenses$53,286,808
Farm Remaining Season Days148
Farm Expenses Per Days$86,721
Farm Estimated Expenses$12,834,708
Estimated Season Expenses$66,121,516
Estimated Season Salary Cap$69,102,153
Estimate Under Maximum Salary Cap of $83,500,000$14,397,847
Estimate Over Minimum Salary Cap of $63,500,000 $5,602,153
Current Bank Account$22,233,134
Projected Bank Account$24,325,184

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (1)
-Salary Remaining : $7,437,755
-Salary Average : $9,850,000
-Salary Average Remaining : $7,437,755
James van Riemsdyk (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,285,714
-Salary Average : $7,000,000
-Salary Average Remaining : $5,285,714
Matt Boldy (1 Way Contract) $6,650,000 (5)
-Salary Remaining : $5,021,429
-Salary Average : $6,650,000
-Salary Average Remaining : $5,021,429
Andrew Mangiapane (1 Way Contract) $6,380,000 (5)
-Salary Remaining : $4,817,551
-Salary Average : $6,380,000
-Salary Average Remaining : $4,817,551
Oliver Bjorkstrand (1 Way Contract) $5,670,000 (3)
-Salary Remaining : $4,281,429
-Salary Average : $5,670,000
-Salary Average Remaining : $4,281,429
Mikael Backlund (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $4,039,796
-Salary Average : $5,350,000
-Salary Average Remaining : $4,039,796
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,775,510
-Salary Average : $5,000,000
-Salary Average Remaining : $3,775,510
Evgenii Dadonov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,775,510
-Salary Average : $5,000,000
-Salary Average Remaining : $3,775,510
Chris Driedger $3,955,000 (1)
-Salary Remaining : $2,986,429
-Salary Average : $3,955,000
-Salary Average Remaining : $2,986,429
Joel Armia (1 Way Contract) $3,298,000 (2)
-Salary Remaining : $2,490,327
-Salary Average : $3,298,000
-Salary Average Remaining : $2,490,327
Oliver Kylington $2,500,000 (2)
-Salary Remaining : $1,887,755
-Salary Average : $2,500,000
-Salary Average Remaining : $1,887,755
Kevin Rooney (1 Way Contract) $1,261,000 (2)
-1 Way Contract Salary Cap : $136,000
-1 Way Contract Salary Cap Remaining : $102,694
-Salary Remaining : $952,184
-Salary Average : $1,261,000
-Salary Average Remaining : $952,184
Connor Bedard $925,000 (3)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
David Jiricek $925,000 (3)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Yaroslav Askarov $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Owen Power $925,000 (2)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Gustav Olofsson $883,500 (2)
-Salary Remaining : $667,133
-Salary Average : $883,500
-Salary Average Remaining : $667,133
Robin Salo $876,200 (2)
-Salary Remaining : $661,620
-Salary Average : $876,200
-Salary Average Remaining : $661,620
MacKenzie Entwistle $860,250 (2)
-Salary Remaining : $649,577
-Salary Average : $860,250
-Salary Average Remaining : $649,577
Joshua Roy $835,000 (3)
-Salary Remaining : $630,510
-Salary Average : $835,000
-Salary Average Remaining : $630,510
Paul LaDue $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Riley Stillman $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Benoit-Olivier Groulx $750,000 (2)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Hudson Elynuik $0 (0)
Total Pro Players24
Salary Commitment
Year 2024 : $71,318,950
Year 2025 : $44,738,950
Year 2026 : $21,385,000
Year 2027 : $13,030,000
Salary Average Commitment
Year 2024 : $71,318,950
Year 2025 : $44,738,950
Year 2026 : $21,385,000
Year 2027 : $13,030,000
Salary Cap with 1 Way Contract
Year 2024 : $70,193,950
Year 2025 : $43,613,950
Year 2026 : $21,385,000
Year 2027 : $13,030,000

Farm Players Salaries

William Lockwood $962,000 (1)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Cole Schwindt $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Aliaksei Protas $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Sean Farrell $897,500 (3)
Salary Remaining : $677,704
Salary Average : $897,500
Salary Average Remaining : $677,704
Felix Sandstrom $870,000 (1)
Salary Remaining : $656,939
Salary Average : $870,000
Salary Average Remaining : $656,939
Brennan Othmann $863,334 (3)
Salary Remaining : $651,905
Salary Average : $863,334
Salary Average Remaining : $651,905
Adam Sykora $838,333 (3)
Salary Remaining : $633,027
Salary Average : $838,333
Salary Average Remaining : $633,027
Danil Gushchin $828,334 (1)
Salary Remaining : $625,477
Salary Average : $828,334
Salary Average Remaining : $625,477
Jan Mysak $828,333 (1)
Salary Remaining : $625,476
Salary Average : $828,333
Salary Average Remaining : $625,476
Mikhail Abramov $809,444 (1)
Salary Remaining : $611,213
Salary Average : $809,444
Salary Average Remaining : $611,213
Matthew Strome $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Kristian Reichel $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Libor Hajek $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jordan Papirny $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Ryan MacKinnon $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Shawn Element $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Matteo Pietroniro $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Tobias Bjornfot $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Tyson Feist $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Nick Wolff $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Samuel Houde $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players21
Salary Commitment
Year 2024 : $16,997,278
Year 2025 : $5,599,167
Year 2026 : $4,099,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,997,278
Year 2025 : $5,599,167
Year 2026 : $4,099,167
Year 2027 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left31
Average Attendance - %14,220 - 79.00%
Average Income per Game$2,341,252
Year to Date Revenue$23,412,520
Farm
Home Games Left31
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,083,750

Expense

Pro Players Total Salaries$70,433,753
Pro Players Total Average Salaries$70,433,754
Farm Players Total Salaries$22,214,838
Farm Players Total Average Salaries$22,214,838
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$232,500
Pro Year To Date Expenses$17,191,081
Farm Year To Date Expenses$5,498,368
Pro Salary Cap Per Days$347,876
Pro Salary Cap To Date$16,640,048
Farm Salary Cap Per Days$113,341
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,578,812
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days148
Pro Expenses Per Days$359,356
Pro Estimated Expenses$53,184,688
Farm Remaining Season Days148
Farm Expenses Per Days$113,341
Farm Estimated Expenses$16,774,468
Estimated Season Expenses$69,959,156
Estimated Season Salary Cap$68,358,196
Estimate Under Maximum Salary Cap of $83,500,000$15,141,804
Estimate Over Minimum Salary Cap of $63,500,000 $4,858,196
Current Bank Account$31,124,003
Projected Bank Account$37,103,284

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $5,889,796
-Salary Average : $7,800,000
-Salary Average Remaining : $5,889,796
Ryan Suter (1 Way Contract) $7,538,461 (1)
-Salary Remaining : $5,692,307
-Salary Average : $7,538,462
-Salary Average Remaining : $5,692,308
Cole Caufield (1 Way Contract) $7,457,500 (5)
-Salary Remaining : $5,631,173
-Salary Average : $7,457,500
-Salary Average Remaining : $5,631,173
Dmitry Orlov (1 Way Contract) $7,440,000 (2)
-Salary Remaining : $5,617,959
-Salary Average : $7,440,000
-Salary Average Remaining : $5,617,959
Torey Krug (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,908,163
-Salary Average : $6,500,000
-Salary Average Remaining : $4,908,163
Gabriel Vilardi (1 Way Contract) $4,800,000 (4)
-Salary Remaining : $3,624,490
-Salary Average : $4,800,000
-Salary Average Remaining : $3,624,490
Mikhail Sergachev (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $3,443,265
-Salary Average : $4,560,000
-Salary Average Remaining : $3,443,265
Sean Walker (1 Way Contract) $3,420,000 (5)
-Salary Remaining : $2,582,449
-Salary Average : $3,420,000
-Salary Average Remaining : $2,582,449
Adam Erne (1 Way Contract) $2,283,750 (2)
-1 Way Contract Salary Cap : $1,158,750
-1 Way Contract Salary Cap Remaining : $874,974
-Salary Remaining : $1,724,464
-Salary Average : $2,283,750
-Salary Average Remaining : $1,724,464
Alexis Lafreniere (1 Way Contract) $2,208,750 (5)
-Salary Remaining : $1,667,832
-Salary Average : $2,208,750
-Salary Average Remaining : $1,667,832
Luke Kunin (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,661,224
-Salary Average : $2,200,000
-Salary Average Remaining : $1,661,224
Matt Benning (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,510,204
-Salary Average : $2,000,000
-Salary Average Remaining : $1,510,204
Max Comtois (1 Way Contract) $1,935,625 (3)
-1 Way Contract Salary Cap : $810,625
-1 Way Contract Salary Cap Remaining : $612,105
-Salary Remaining : $1,461,594
-Salary Average : $1,935,625
-Salary Average Remaining : $1,461,594
Pavel Dorofeyev (1 Way Contract) $1,743,250 (5)
-Salary Remaining : $1,316,332
-Salary Average : $1,743,250
-Salary Average Remaining : $1,316,332
Michael Rasmussen $1,499,000 (3)
-Salary Remaining : $1,131,898
-Salary Average : $1,499,000
-Salary Average Remaining : $1,131,898
Brett Howden $1,425,000 (2)
-Salary Remaining : $1,076,020
-Salary Average : $1,425,000
-Salary Average Remaining : $1,076,020
Rafael Harvey-Pinard (1 Way Contract) $1,155,000 (3)
-Salary Remaining : $872,143
-Salary Average : $1,155,000
-Salary Average Remaining : $872,143
Mathieu Joseph $971,250 (1)
-Salary Remaining : $733,393
-Salary Average : $971,250
-Salary Average Remaining : $733,393
Emil Bemstrom $962,000 (2)
-Salary Remaining : $726,408
-Salary Average : $962,000
-Salary Average Remaining : $726,408
Matthew Knies $925,000 (3)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Samuel Ersson $859,167 (1)
-Salary Remaining : $648,759
-Salary Average : $859,167
-Salary Average Remaining : $648,759
Calvin Pickard $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Strauss Mann $0 (0)
Total Pro Players23
Salary Commitment
Year 2024 : $70,433,753
Year 2025 : $52,514,875
Year 2026 : $25,144,125
Year 2027 : $19,629,500
Salary Average Commitment
Year 2024 : $70,433,754
Year 2025 : $52,514,875
Year 2026 : $25,144,125
Year 2027 : $19,629,500
Salary Cap with 1 Way Contract
Year 2024 : $68,183,755
Year 2025 : $50,264,874
Year 2026 : $24,019,126
Year 2027 : $19,629,500

Farm Players Salaries

Kevin Bahl $987,000 (3)
Salary Remaining : $745,286
Salary Average : $987,000
Salary Average Remaining : $745,286
Brett Murray $962,000 (2)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Jordy Bellerive $962,000 (2)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Brendan Brisson $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Dylan Holloway $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Simon Edvinsson $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Mackie Samoskevich $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Nic Petan $912,713 (2)
Salary Remaining : $689,191
Salary Average : $912,713
Salary Average Remaining : $689,191
Yan Kuznetsov $870,000 (1)
Salary Remaining : $656,939
Salary Average : $870,000
Salary Average Remaining : $656,939
Carson Lambos $863,334 (3)
Salary Remaining : $651,905
Salary Average : $863,334
Salary Average Remaining : $651,905
Jesper Vikman $858,000 (3)
Salary Remaining : $647,878
Salary Average : $858,000
Salary Average Remaining : $647,878
Maxim Cajkovic $850,833 (3)
Salary Remaining : $642,466
Salary Average : $850,833
Salary Average Remaining : $642,466
Xavier Ouellet $848,125 (2)
Salary Remaining : $640,421
Salary Average : $848,125
Salary Average Remaining : $640,421
Daniil Chayka $847,500 (1)
Salary Remaining : $639,949
Salary Average : $847,500
Salary Average Remaining : $639,949
James Malatesta $841,666 (3)
Salary Remaining : $635,544
Salary Average : $841,666
Salary Average Remaining : $635,544
Elliot Desnoyers $825,000 (1)
Salary Remaining : $622,959
Salary Average : $825,000
Salary Average Remaining : $622,959
Jeremie Poirier $821,667 (1)
Salary Remaining : $620,442
Salary Average : $821,667
Salary Average Remaining : $620,442
Matt Rempe $820,000 (1)
Salary Remaining : $619,184
Salary Average : $820,000
Salary Average Remaining : $619,184
Riley Sutter $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Jesse Ylonen $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Derrick Pouliot $798,000 (1)
Salary Remaining : $602,571
Salary Average : $798,000
Salary Average Remaining : $602,571
Zayde Wisdom $797,500 (1)
Salary Remaining : $602,194
Salary Average : $797,500
Salary Average Remaining : $602,194
Casey Fitzgerald $787,500 (1)
Salary Remaining : $594,643
Salary Average : $787,500
Salary Average Remaining : $594,643
Collin Delia $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Nikolai Knyzhov $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Damien Giroux $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players26
Salary Commitment
Year 2024 : $22,214,838
Year 2025 : $12,872,671
Year 2026 : $7,687,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,214,838
Year 2025 : $12,872,671
Year 2026 : $7,687,833
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$29,636,100
Farm
Home Games Left31
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,083,750

Expense

Pro Players Total Salaries$74,216,700
Pro Players Total Average Salaries$74,216,700
Farm Players Total Salaries$17,780,832
Farm Players Total Average Salaries$17,780,832
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,306,820
Farm Year To Date Expenses$4,070,132
Pro Salary Cap Per Days$372,917
Pro Salary Cap To Date$17,804,518
Farm Salary Cap Per Days$90,719
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,871,910
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days148
Pro Expenses Per Days$378,657
Pro Estimated Expenses$56,041,236
Farm Remaining Season Days148
Farm Expenses Per Days$90,719
Farm Estimated Expenses$13,426,412
Estimated Season Expenses$69,467,648
Estimated Season Salary Cap$72,996,234
Estimate Under Maximum Salary Cap of $83,500,000$10,503,766
Estimate Over Minimum Salary Cap of $63,500,000 $9,496,234
Current Bank Account$99,702,721
Projected Bank Account$125,466,608

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,356,000 (5)
-Salary Remaining : $10,085,143
-Salary Average : $13,356,000
-Salary Average Remaining : $10,085,143
Morgan Rielly (1 Way Contract) $7,275,000 (2)
-Salary Remaining : $5,493,367
-Salary Average : $7,275,000
-Salary Average Remaining : $5,493,367
John Gibson (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $4,832,653
-Salary Average : $6,400,000
-Salary Average Remaining : $4,832,653
Zach Hyman (1 Way Contract) $5,555,000 (2)
-Salary Remaining : $4,194,592
-Salary Average : $5,555,000
-Salary Average Remaining : $4,194,592
Ryan Pulock (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $3,926,531
-Salary Average : $5,200,000
-Salary Average Remaining : $3,926,531
Elias Lindholm (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $3,662,245
-Salary Average : $4,850,000
-Salary Average Remaining : $3,662,245
Ryan Strome (1 Way Contract) $4,770,000 (3)
-Salary Remaining : $3,601,837
-Salary Average : $4,770,000
-Salary Average Remaining : $3,601,837
Samuel Girard (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $3,586,735
-Salary Average : $4,750,000
-Salary Average Remaining : $3,586,735
Devon Toews (1 Way Contract) $4,346,000 (3)
-Salary Remaining : $3,281,673
-Salary Average : $4,346,000
-Salary Average Remaining : $3,281,673
Alex Iafallo (1 Way Contract) $3,920,000 (2)
-Salary Remaining : $2,960,000
-Salary Average : $3,920,000
-Salary Average Remaining : $2,960,000
Erik Cernak (1 Way Contract) $2,802,500 (1)
-Salary Remaining : $2,116,173
-Salary Average : $2,802,500
-Salary Average Remaining : $2,116,173
Teddy Blueger (1 Way Contract) $2,141,700 (1)
-Salary Remaining : $1,617,202
-Salary Average : $2,141,700
-Salary Average Remaining : $1,617,202
Martin Jones (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $775,000
-1 Way Contract Salary Cap Remaining : $585,204
-Salary Remaining : $1,434,694
-Salary Average : $1,900,000
-Salary Average Remaining : $1,434,694
Tomas Nosek $1,325,000 (2)
-Salary Remaining : $1,000,510
-Salary Average : $1,325,000
-Salary Average Remaining : $1,000,510
Ty Emberson $893,000 (3)
-Salary Remaining : $674,306
-Salary Average : $893,000
-Salary Average Remaining : $674,306
David Gustafsson $876,500 (2)
-Salary Remaining : $661,847
-Salary Average : $876,500
-Salary Average Remaining : $661,847
Arnaud Durandeau $807,750 (2)
-Salary Remaining : $609,934
-Salary Average : $807,750
-Salary Average Remaining : $609,934
Hunter Shepard $798,250 (2)
-Salary Remaining : $602,760
-Salary Average : $798,250
-Salary Average Remaining : $602,760
Jonah Gadjovich $750,000 (3)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Michael Eyssimont $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Taylor Ward $750,000 (2)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Total Pro Players21
Salary Commitment
Year 2024 : $74,216,700
Year 2025 : $55,372,500
Year 2026 : $24,115,000
Year 2027 : $13,356,000
Salary Average Commitment
Year 2024 : $74,216,700
Year 2025 : $55,372,500
Year 2026 : $24,115,000
Year 2027 : $13,356,000
Salary Cap with 1 Way Contract
Year 2024 : $73,091,700
Year 2025 : $55,372,500
Year 2026 : $24,115,000
Year 2027 : $13,356,000

Farm Players Salaries

Marcel Marcel $925,000 (4)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Mason Primeau $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Chase Wouters $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Carter Mazur $905,833 (3)
Salary Remaining : $683,996
Salary Average : $905,833
Salary Average Remaining : $683,996
Oskar Olausson $894,167 (1)
Salary Remaining : $675,187
Salary Average : $894,167
Salary Average Remaining : $675,187
Filip Johansson $883,750 (2)
Salary Remaining : $667,321
Salary Average : $883,750
Salary Average Remaining : $667,321
Caedan Bankier $867,500 (3)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Connor Carrick $832,000 (1)
Salary Remaining : $628,245
Salary Average : $832,000
Salary Average Remaining : $628,245
Trent Miner $828,333 (3)
Salary Remaining : $625,476
Salary Average : $828,333
Salary Average Remaining : $625,476
Sheldon Dries $794,250 (1)
Salary Remaining : $599,740
Salary Average : $794,250
Salary Average Remaining : $599,740
Sam Malinski $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jake Massie $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Dylan Wells $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Justin Kirkland $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jermaine Loewen $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Hunter Drew $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Lucas Condotta $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Samuel Morton $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Colin Felix $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Will MacKinnon $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Tory Dello $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jacob Peterson $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players22
Salary Commitment
Year 2024 : $17,780,833
Year 2025 : $6,660,416
Year 2026 : $5,026,666
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $17,780,833
Year 2025 : $6,660,416
Year 2026 : $5,026,666
Year 2027 : $925,000

Hockey Club



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$73,552,143
Pro Players Total Average Salaries$73,552,143
Farm Players Total Salaries$16,133,117
Farm Players Total Average Salaries$16,133,117
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,776,367
Farm Year To Date Expenses$3,923,753
Pro Salary Cap Per Days$375,266
Pro Salary Cap To Date$17,776,367
Farm Salary Cap Per Days$82,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,835,520
Farm Estimated Season Revenue$3,468,000
Pro Remaining Season Days148
Pro Expenses Per Days$375,266
Pro Estimated Expenses$55,539,368
Farm Remaining Season Days148
Farm Expenses Per Days$82,312
Farm Estimated Expenses$12,182,176
Estimated Season Expenses$67,721,544
Estimated Season Salary Cap$73,315,735
Estimate Under Maximum Salary Cap of $83,500,000$10,184,265
Estimate Over Minimum Salary Cap of $63,500,000 $9,815,735
Current Bank Account$49,257,745
Projected Bank Account$79,839,721

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (1)
-Salary Remaining : $8,784,857
-Salary Average : $11,634,000
-Salary Average Remaining : $8,784,857
Seth Jones (1 Way Contract) $10,070,000 (4)
-Salary Remaining : $7,603,878
-Salary Average : $10,070,000
-Salary Average Remaining : $7,603,878
Filip Forsberg (1 Way Contract) $9,010,000 (4)
-Salary Remaining : $6,803,469
-Salary Average : $9,010,000
-Salary Average Remaining : $6,803,469
Alex Pietrangelo (1 Way Contract) $8,096,000 (3)
-Salary Remaining : $6,113,306
-Salary Average : $8,096,000
-Salary Average Remaining : $6,113,306
Alex DeBrincat (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $5,474,490
-Salary Average : $7,250,000
-Salary Average Remaining : $5,474,490
T.J. Oshie (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $4,341,837
-Salary Average : $5,750,000
-Salary Average Remaining : $4,341,837
Elvis Merzlikins (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $3,171,429
-Salary Average : $4,200,000
-Salary Average Remaining : $3,171,429
Colton Sissons (1 Way Contract) $2,857,143 (1)
-Salary Remaining : $2,157,435
-Salary Average : $2,857,143
-Salary Average Remaining : $2,157,435
Noah Cates $2,493,750 (3)
-Salary Remaining : $1,883,036
-Salary Average : $2,493,750
-Salary Average Remaining : $1,883,036
Jake Evans $1,802,000 (5)
-Salary Remaining : $1,360,694
-Salary Average : $1,802,000
-Salary Average Remaining : $1,360,694
Ty Dellandrea $1,235,000 (5)
-Salary Remaining : $932,551
-Salary Average : $1,235,000
-Salary Average Remaining : $932,551
Casey DeSmith (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $755,102
-Salary Average : $1,000,000
-Salary Average Remaining : $755,102
Dustin Wolf $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Patrick Giles $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Brayden Tracey $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Karson Kuhlman $806,000 (3)
-Salary Remaining : $608,612
-Salary Average : $806,000
-Salary Average Remaining : $608,612
Michael McCarron $798,250 (2)
-Salary Remaining : $602,760
-Salary Average : $798,250
-Salary Average Remaining : $602,760
Robert Bortuzzo (1 Way Contract) $775,000 (1)
-Salary Remaining : $585,204
-Salary Average : $775,000
-Salary Average Remaining : $585,204
Kale Clague $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Dennis Cholowski $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Noah Juulsen $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Brad Hunt $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Total Pro Players22
Salary Commitment
Year 2024 : $73,552,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000
Salary Average Commitment
Year 2024 : $73,552,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000
Salary Cap with 1 Way Contract
Year 2024 : $73,552,143
Year 2025 : $38,511,000
Year 2026 : $33,512,750
Year 2027 : $22,117,000

Farm Players Salaries

Vladislav Firstov $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Dmitri Voronkov $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Timur Ibragimov $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Bogdan Trineyev $859,167 (3)
Salary Remaining : $648,759
Salary Average : $859,167
Salary Average Remaining : $648,759
Gavin White $857,500 (3)
Salary Remaining : $647,500
Salary Average : $857,500
Salary Average Remaining : $647,500
Ryan Hofer $851,667 (3)
Salary Remaining : $643,095
Salary Average : $851,667
Salary Average Remaining : $643,095
Oskar Back $850,833 (1)
Salary Remaining : $642,466
Salary Average : $850,833
Salary Average Remaining : $642,466
John Hayden $808,500 (2)
Salary Remaining : $610,500
Salary Average : $808,500
Salary Average Remaining : $610,500
Gage Quinney $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Billy Sweezey $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Keith Petruzzelli $768,450 (2)
Salary Remaining : $580,258
Salary Average : $768,450
Salary Average Remaining : $580,258
Gustavs Grigals $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Riley Duran $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Robert Mastrosimone $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Ryan Sandelin $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Cale Fleury $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jeremy McKenna $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Alex Green $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Austin Strand $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Anton Malmstrom $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
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 Left33
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,845,900
Year to Date Revenue$22,767,200
Farm
Home Games Left33
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$867,000

Expense

Pro Players Total Salaries$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$19,222,926
Farm Year To Date Expenses$5,584,017
Pro Salary Cap Per Days$390,136
Pro Salary Cap To Date$18,671,931
Farm Salary Cap Per Days$118,193
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,914,700
Farm Estimated Season Revenue$3,576,375
Pro Remaining Season Days148
Pro Expenses Per Days$401,615
Pro Estimated Expenses$59,439,020
Farm Remaining Season Days148
Farm Expenses Per Days$118,193
Farm Estimated Expenses$17,492,564
Estimated Season Expenses$76,931,584
Estimated Season Salary Cap$78,780,059
Estimate Under Maximum Salary Cap of $83,500,000$4,719,941
Estimate Over Minimum Salary Cap of $63,500,000 $15,280,059
Current Bank Account$31,743,924
Projected Bank Account$52,303,415

Pro Players Salaries

Timo Meier (1 Way Contract) $9,240,000 (5)
-Salary Remaining : $6,977,143
-Salary Average : $9,240,000
-Salary Average Remaining : $6,977,143
J.T. Miller (1 Way Contract) $7,440,000 (5)
-Salary Remaining : $5,617,959
-Salary Average : $7,440,000
-Salary Average Remaining : $5,617,959
Jason Robertson (1 Way Contract) $7,362,500 (4)
-Salary Remaining : $5,559,439
-Salary Average : $7,362,500
-Salary Average Remaining : $5,559,439
Nazem Kadri (1 Way Contract) $6,510,000 (3)
-Salary Remaining : $4,915,714
-Salary Average : $6,510,000
-Salary Average Remaining : $4,915,714
Pavel Buchnevich (1 Way Contract) $6,090,000 (3)
-Salary Remaining : $4,598,571
-Salary Average : $6,090,000
-Salary Average Remaining : $4,598,571
Igor Shesterkin (1 Way Contract) $5,893,334 (3)
-Salary Remaining : $4,450,069
-Salary Average : $5,893,334
-Salary Average Remaining : $4,450,069
Noah Hanifin (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $3,737,755
-Salary Average : $4,950,000
-Salary Average Remaining : $3,737,755
Carter Verhaeghe (1 Way Contract) $4,416,667 (5)
-Salary Remaining : $3,335,034
-Salary Average : $4,416,667
-Salary Average Remaining : $3,335,034
Mikey Anderson (1 Way Contract) $4,207,500 (4)
-Salary Remaining : $3,177,092
-Salary Average : $4,207,500
-Salary Average Remaining : $3,177,092
Adam Larsson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,020,408
-Salary Average : $4,000,000
-Salary Average Remaining : $3,020,408
Tyson Barrie (1 Way Contract) $3,562,500 (2)
-Salary Remaining : $2,690,051
-Salary Average : $3,562,500
-Salary Average Remaining : $2,690,051
Nicholas Paul (1 Way Contract) $3,276,000 (2)
-Salary Remaining : $2,473,714
-Salary Average : $3,276,000
-Salary Average Remaining : $2,473,714
Ethan Bear (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $775,000
-1 Way Contract Salary Cap Remaining : $585,204
-Salary Remaining : $1,434,694
-Salary Average : $1,900,000
-Salary Average Remaining : $1,434,694
Owen Tippett (1 Way Contract) $1,650,000 (4)
-Salary Remaining : $1,245,918
-Salary Average : $1,650,000
-Salary Average Remaining : $1,245,918
Austin Watson (1 Way Contract) $1,410,000 (2)
-1 Way Contract Salary Cap : $285,000
-1 Way Contract Salary Cap Remaining : $215,204
-Salary Remaining : $1,064,694
-Salary Average : $1,410,000
-Salary Average Remaining : $1,064,694
Eeli Tolvanen $1,377,500 (3)
-Salary Remaining : $1,040,153
-Salary Average : $1,377,500
-Salary Average Remaining : $1,040,153
Ryan Donato (1 Way Contract) $1,236,000 (2)
-Salary Remaining : $933,306
-Salary Average : $1,236,000
-Salary Average Remaining : $933,306
Martin Pospisil $943,500 (1)
-Salary Remaining : $712,439
-Salary Average : $943,500
-Salary Average Remaining : $712,439
Scott Perunovich $869,500 (2)
-Salary Remaining : $656,561
-Salary Average : $869,500
-Salary Average Remaining : $656,561
Filip Gustavsson $826,875 (2)
-Salary Remaining : $624,375
-Salary Average : $826,875
-Salary Average Remaining : $624,375
Jake Walman $804,750 (1)
-Salary Remaining : $607,668
-Salary Average : $804,750
-Salary Average Remaining : $607,668
Stefan Noesen $750,000 (2)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Total Pro Players22
Salary Commitment
Year 2024 : $78,716,626
Year 2025 : $70,118,376
Year 2026 : $58,187,501
Year 2027 : $34,316,667
Salary Average Commitment
Year 2024 : $78,716,626
Year 2025 : $70,118,376
Year 2026 : $58,187,501
Year 2027 : $34,316,667
Salary Cap with 1 Way Contract
Year 2024 : $76,466,629
Year 2025 : $68,993,375
Year 2026 : $58,187,501
Year 2027 : $34,316,667

Farm Players Salaries

Nicolas Deslauriers $1,662,000 (1)
Salary Remaining : $1,254,980
Salary Average : $1,662,000
Salary Average Remaining : $1,254,980
Pheonix Copley $1,455,000 (1)
Salary Remaining : $1,098,673
Salary Average : $1,455,000
Salary Average Remaining : $1,098,673
Ross Johnston $1,056,000 (2)
Salary Remaining : $797,388
Salary Average : $1,056,000
Salary Average Remaining : $797,388
Jujhar Khaira $965,250 (1)
Salary Remaining : $728,862
Salary Average : $965,250
Salary Average Remaining : $728,862
Kurtis MacDermid $948,000 (2)
Salary Remaining : $715,837
Salary Average : $948,000
Salary Average Remaining : $715,837
Jesper Wallstedt $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Anthony Angello $883,500 (3)
Salary Remaining : $667,133
Salary Average : $883,500
Salary Average Remaining : $667,133
Mitchell Gibson $867,500 (1)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Eetu Liukas $867,500 (3)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Alexander Alexeyev $858,000 (3)
Salary Remaining : $647,878
Salary Average : $858,000
Salary Average Remaining : $647,878
Kaedan Korczak $849,750 (3)
Salary Remaining : $641,648
Salary Average : $849,750
Salary Average Remaining : $641,648
Isaiah Saville $849,667 (1)
Salary Remaining : $641,585
Salary Average : $849,667
Salary Average Remaining : $641,585
Devin Shore $841,000 (1)
Salary Remaining : $635,041
Salary Average : $841,000
Salary Average Remaining : $635,041
Aatu Raty $836,667 (1)
Salary Remaining : $631,769
Salary Average : $836,667
Salary Average Remaining : $631,769
Kyle Capobianco $813,750 (2)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Nick Caamano $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Reilly Walsh $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Albert Johansson $798,250 (3)
Salary Remaining : $602,760
Salary Average : $798,250
Salary Average Remaining : $602,760
Tye Felhaber $775,000 (2)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Mark Jankowski $767,250 (1)
Salary Remaining : $579,352
Salary Average : $767,250
Salary Average Remaining : $579,352
Will Butcher $767,250 (1)
Salary Remaining : $579,352
Salary Average : $767,250
Salary Average Remaining : $579,352
Chad Ruhwedel $752,000 (1)
Salary Remaining : $567,837
Salary Average : $752,000
Salary Average Remaining : $567,837
Justin Dowling $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Stephen Halliday $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Zac Dalpe $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Nathan Walker $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players26
Salary Commitment
Year 2024 : $23,165,834
Year 2025 : $10,227,250
Year 2026 : $5,884,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $23,165,834
Year 2025 : $10,227,250
Year 2026 : $5,884,500
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$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$20,305,590
Farm Year To Date Expenses$5,910,499
Pro Salary Cap Per Days$422,513
Pro Salary Cap To Date$20,305,590
Farm Salary Cap Per Days$126,526
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,762,740
Farm Estimated Season Revenue$3,684,750
Pro Remaining Season Days148
Pro Expenses Per Days$422,513
Pro Estimated Expenses$62,531,924
Farm Remaining Season Days148
Farm Expenses Per Days$126,526
Farm Estimated Expenses$18,725,848
Estimated Season Expenses$81,257,772
Estimated Season Salary Cap$82,837,514
Estimate Under Maximum Salary Cap of $83,500,000$662,486
Estimate Over Minimum Salary Cap of $63,500,000 $19,337,514
Current Bank Account$108,323,426
Projected Bank Account$131,513,144

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $6,418,367
-Salary Average : $8,500,000
-Salary Average Remaining : $6,418,367
Thomas Chabot (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $5,738,776
-Salary Average : $7,600,000
-Salary Average Remaining : $5,738,776
Andrei Svechnikov (1 Way Contract) $7,362,500 (3)
-Salary Remaining : $5,559,439
-Salary Average : $7,362,500
-Salary Average Remaining : $5,559,439
Dylan Cozens (1 Way Contract) $6,745,000 (5)
-Salary Remaining : $5,093,163
-Salary Average : $6,745,000
-Salary Average Remaining : $5,093,163
Hampus Lindholm (1 Way Contract) $6,240,000 (3)
-Salary Remaining : $4,711,837
-Salary Average : $6,240,000
-Salary Average Remaining : $4,711,837
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,530,612
-Salary Average : $6,000,000
-Salary Average Remaining : $4,530,612
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,530,612
-Salary Average : $6,000,000
-Salary Average Remaining : $4,530,612
Jacob Markstrom (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,530,612
-Salary Average : $6,000,000
-Salary Average Remaining : $4,530,612
Alex Tuch (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $3,586,735
-Salary Average : $4,750,000
-Salary Average Remaining : $3,586,735
Andrew Copp (1 Way Contract) $3,822,000 (3)
-Salary Remaining : $2,886,000
-Salary Average : $3,822,000
-Salary Average Remaining : $2,886,000
Boone Jenner (1 Way Contract) $3,675,000 (1)
-Salary Remaining : $2,775,000
-Salary Average : $3,675,000
-Salary Average Remaining : $2,775,000
Frank Vatrano (1 Way Contract) $3,540,500 (2)
-Salary Remaining : $2,673,439
-Salary Average : $3,540,500
-Salary Average Remaining : $2,673,439
MacKenzie Weegar (1 Way Contract) $3,412,500 (2)
-Salary Remaining : $2,576,786
-Salary Average : $3,412,500
-Salary Average Remaining : $2,576,786
Alexander Romanov (1 Way Contract) $2,375,000 (4)
-Salary Remaining : $1,793,367
-Salary Average : $2,375,000
-Salary Average Remaining : $1,793,367
Vladislav Namestnikov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,510,204
-Salary Average : $2,000,000
-Salary Average Remaining : $1,510,204
Lukas Dostal (1 Way Contract) $1,150,001 (5)
-Salary Remaining : $868,368
-Salary Average : $1,150,001
-Salary Average Remaining : $868,368
Evan Rodrigues $1,060,000 (3)
-Salary Remaining : $800,408
-Salary Average : $1,060,000
-Salary Average Remaining : $800,408
Trevor van Riemsdyk $902,500 (3)
-Salary Remaining : $681,480
-Salary Average : $902,500
-Salary Average Remaining : $681,480
Kaiden Guhle $863,334 (1)
-Salary Remaining : $651,905
-Salary Average : $863,334
-Salary Average Remaining : $651,905
Logan Stankoven $814,167 (3)
-Salary Remaining : $614,779
-Salary Average : $814,167
-Salary Average Remaining : $614,779
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 : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Hunter McKown $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Robert Trivigno $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Vasily Ponomarev $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Nico Sturm $909,090 (2)
Salary Remaining : $686,456
Salary Average : $909,090
Salary Average Remaining : $686,456
Mavrik Bourque $894,167 (1)
Salary Remaining : $675,187
Salary Average : $894,167
Salary Average Remaining : $675,187
A.J. Greer $892,500 (1)
Salary Remaining : $673,929
Salary Average : $892,500
Salary Average Remaining : $673,929
Michael Callahan $883,750 (1)
Salary Remaining : $667,321
Salary Average : $883,750
Salary Average Remaining : $667,321
Calle Clang $878,333 (1)
Salary Remaining : $663,231
Salary Average : $878,333
Salary Average Remaining : $663,231
Nikita Chibrikov $875,833 (3)
Salary Remaining : $661,343
Salary Average : $875,833
Salary Average Remaining : $661,343
Hardy Haman Aktell $870,000 (1)
Salary Remaining : $656,939
Salary Average : $870,000
Salary Average Remaining : $656,939
Connor Dewar $869,500 (2)
Salary Remaining : $656,561
Salary Average : $869,500
Salary Average Remaining : $656,561
Jake Leschyshyn $869,500 (2)
Salary Remaining : $656,561
Salary Average : $869,500
Salary Average Remaining : $656,561
Jesper Boqvist $869,500 (2)
Salary Remaining : $656,561
Salary Average : $869,500
Salary Average Remaining : $656,561
Jordan Gross $862,500 (3)
Salary Remaining : $651,276
Salary Average : $862,500
Salary Average Remaining : $651,276
Lucas Edmonds $861,667 (1)
Salary Remaining : $650,647
Salary Average : $861,667
Salary Average Remaining : $650,647
Alexis Gendron $860,000 (3)
Salary Remaining : $649,388
Salary Average : $860,000
Salary Average Remaining : $649,388
Samuel Knazko $847,500 (1)
Salary Remaining : $639,949
Salary Average : $847,500
Salary Average Remaining : $639,949
Pavel Novak $846,667 (3)
Salary Remaining : $639,320
Salary Average : $846,667
Salary Average Remaining : $639,320
Dennis Hildeby $843,333 (3)
Salary Remaining : $636,802
Salary Average : $843,333
Salary Average Remaining : $636,802
Samuel Asselin $840,000 (2)
Salary Remaining : $634,286
Salary Average : $840,000
Salary Average Remaining : $634,286
Alex Steeves $834,167 (1)
Salary Remaining : $629,881
Salary Average : $834,167
Salary Average Remaining : $629,881
Arvid Holm $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Jakub Skarek $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Jett Woo $798,250 (3)
Salary Remaining : $602,760
Salary Average : $798,250
Salary Average Remaining : $602,760
Jack Finley $797,500 (1)
Salary Remaining : $602,194
Salary Average : $797,500
Salary Average Remaining : $602,194
Calen Addison $775,500 (3)
Salary Remaining : $585,582
Salary Average : $775,500
Salary Average Remaining : $585,582
Wyatt Newpower $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Brandon Bussi $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
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 Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$29,636,100
Farm
Home Games Left31
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,083,750

Expense

Pro Players Total Salaries$66,096,348
Pro Players Total Average Salaries$66,096,348
Farm Players Total Salaries$20,999,640
Farm Players Total Average Salaries$20,999,640
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,725,000
Pro Year To Date Expenses$16,186,848
Farm Year To Date Expenses$5,142,768
Pro Salary Cap Per Days$337,226
Pro Salary Cap To Date$16,100,753
Farm Salary Cap Per Days$107,141
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,871,910
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days148
Pro Expenses Per Days$337,226
Pro Estimated Expenses$49,909,448
Farm Remaining Season Days148
Farm Expenses Per Days$107,141
Farm Estimated Expenses$15,856,868
Estimated Season Expenses$65,766,316
Estimated Season Salary Cap$70,735,201
Estimate Under Maximum Salary Cap of $83,500,000$12,764,799
Estimate Over Minimum Salary Cap of $63,500,000 $7,235,201
Current Bank Account$94,386,639
Projected Bank Account$123,851,858

Pro Players Salaries

Claude Giroux (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,908,163
-Salary Average : $6,500,000
-Salary Average Remaining : $4,908,163
Anthony Mantha (1 Way Contract) $5,928,000 (2)
-Salary Remaining : $4,476,245
-Salary Average : $5,928,000
-Salary Average Remaining : $4,476,245
Esa Lindell (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $4,379,592
-Salary Average : $5,800,000
-Salary Average Remaining : $4,379,592
Darcy Kuemper (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $3,964,286
-Salary Average : $5,250,000
-Salary Average Remaining : $3,964,286
Spencer Knight (1 Way Contract) $4,635,000 (5)
-Salary Remaining : $3,499,898
-Salary Average : $4,635,000
-Salary Average Remaining : $3,499,898
Josh Manson (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,397,959
-Salary Average : $4,500,000
-Salary Average Remaining : $3,397,959
Christian Dvorak (1 Way Contract) $4,450,000 (1)
-Salary Remaining : $3,360,204
-Salary Average : $4,450,000
-Salary Average Remaining : $3,360,204
Alexandre Carrier (1 Way Contract) $3,937,500 (5)
-Salary Remaining : $2,973,214
-Salary Average : $3,937,500
-Salary Average Remaining : $2,973,214
Craig Smith (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,340,816
-Salary Average : $3,100,000
-Salary Average Remaining : $2,340,816
Jordan Greenway (1 Way Contract) $3,060,000 (2)
-Salary Remaining : $2,310,612
-Salary Average : $3,060,000
-Salary Average Remaining : $2,310,612
Jesse Puljujarvi (1 Way Contract) $3,050,000 (2)
-Salary Remaining : $2,303,061
-Salary Average : $3,050,000
-Salary Average Remaining : $2,303,061
Sean Kuraly (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,887,755
-Salary Average : $2,500,000
-Salary Average Remaining : $1,887,755
Marcus Johansson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,510,204
-Salary Average : $2,000,000
-Salary Average Remaining : $1,510,204
Yakov Trenin (1 Way Contract) $1,768,000 (4)
-Salary Remaining : $1,335,020
-Salary Average : $1,768,000
-Salary Average Remaining : $1,335,020
Jack McBain $1,599,999 (4)
-Salary Remaining : $1,208,163
-Salary Average : $1,599,999
-Salary Average Remaining : $1,208,163
Cam York (1 Way Contract) $1,580,000 (5)
-Salary Remaining : $1,193,061
-Salary Average : $1,580,000
-Salary Average Remaining : $1,193,061
Nick Perbix (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $849,490
-Salary Average : $1,125,000
-Salary Average Remaining : $849,490
Jack Drury $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Bobby Brink $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Quinton Byfield $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Braden Schneider $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Simon Benoit $825,349 (1)
-Salary Remaining : $623,223
-Salary Average : $825,349
-Salary Average Remaining : $623,223
Noah Gregor $787,500 (3)
-Salary Remaining : $594,643
-Salary Average : $787,500
-Salary Average Remaining : $594,643
Alexander Peters $0 (0)
Justin Richards $0 (0)
Total Pro Players25
Salary Commitment
Year 2024 : $66,096,348
Year 2025 : $39,220,999
Year 2026 : $14,307,999
Year 2027 : $13,520,499
Salary Average Commitment
Year 2024 : $66,096,348
Year 2025 : $39,220,999
Year 2026 : $14,307,999
Year 2027 : $13,520,499
Salary Cap with 1 Way Contract
Year 2024 : $66,096,348
Year 2025 : $39,220,999
Year 2026 : $14,307,999
Year 2027 : $13,520,499

Farm Players Salaries

Jaret Anderson-Dolan $927,750 (2)
Salary Remaining : $700,546
Salary Average : $927,750
Salary Average Remaining : $700,546
Arturs Silovs $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Peyton Krebs $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Chaz Lucius $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Luke Henman $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Mads Sogaard $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Ryan Johnson $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Matthew Kessel $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Graeme Clarke $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Donald Busdeker $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Jack Quinn $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Clark Bishop $888,000 (1)
Salary Remaining : $670,531
Salary Average : $888,000
Salary Average Remaining : $670,531
Matthew Maggio $870,000 (3)
Salary Remaining : $656,939
Salary Average : $870,000
Salary Average Remaining : $656,939
Antti Tuomisto $867,500 (2)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
David Spacek $862,500 (3)
Salary Remaining : $651,276
Salary Average : $862,500
Salary Average Remaining : $651,276
Oskari Salminen $855,000 (3)
Salary Remaining : $645,612
Salary Average : $855,000
Salary Average Remaining : $645,612
Felix Robert $854,058 (2)
Salary Remaining : $644,901
Salary Average : $854,058
Salary Average Remaining : $644,901
Justin Sourdif $847,500 (1)
Salary Remaining : $639,949
Salary Average : $847,500
Salary Average Remaining : $639,949
Olen Zellweger $844,167 (3)
Salary Remaining : $637,432
Salary Average : $844,167
Salary Average Remaining : $637,432
Jack Thompson $828,333 (1)
Salary Remaining : $625,476
Salary Average : $828,333
Salary Average Remaining : $625,476
Ben McCartney $813,333 (1)
Salary Remaining : $614,149
Salary Average : $813,333
Salary Average Remaining : $614,149
Tyler Benson $770,750 (1)
Salary Remaining : $581,995
Salary Average : $770,750
Salary Average Remaining : $581,995
Sean Day $770,750 (1)
Salary Remaining : $581,995
Salary Average : $770,750
Salary Average Remaining : $581,995
Kieffer Bellows $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players24
Salary Commitment
Year 2024 : $20,999,641
Year 2025 : $8,680,975
Year 2026 : $3,431,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,999,641
Year 2025 : $8,680,975
Year 2026 : $3,431,667
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$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$21,422,160
Farm Year To Date Expenses$3,968,544
Pro Salary Cap Per Days$423,336
Pro Salary Cap To Date$20,320,128
Farm Salary Cap Per Days$82,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,799,130
Farm Estimated Season Revenue$3,576,375
Pro Remaining Season Days148
Pro Expenses Per Days$446,295
Pro Estimated Expenses$66,051,660
Farm Remaining Season Days148
Farm Expenses Per Days$82,678
Farm Estimated Expenses$12,236,344
Estimated Season Expenses$78,288,004
Estimated Season Salary Cap$83,351,006
Estimate Under Maximum Salary Cap of $83,500,000$148,994
Estimate Over Minimum Salary Cap of $63,500,000 $19,851,006
Current Bank Account$40,395,229
Projected Bank Account$63,482,730

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,880,000 (2)
-Salary Remaining : $7,460,408
-Salary Average : $9,880,000
-Salary Average Remaining : $7,460,408
Pierre-Luc Dubois (1 Way Contract) $8,925,000 (2)
-Salary Remaining : $6,739,286
-Salary Average : $8,925,000
-Salary Average Remaining : $6,739,286
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $6,229,592
-Salary Average : $8,250,000
-Salary Average Remaining : $6,229,592
Brandon Montour (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $5,393,586
-Salary Average : $7,142,857
-Salary Average Remaining : $5,393,586
Elias Pettersson (1 Way Contract) $6,982,500 (3)
-Salary Remaining : $5,272,500
-Salary Average : $6,982,500
-Salary Average Remaining : $5,272,500
Sam Reinhart (1 Way Contract) $5,876,000 (2)
-Salary Remaining : $4,436,980
-Salary Average : $5,876,000
-Salary Average Remaining : $4,436,980
Josh Anderson (1 Way Contract) $5,775,000 (2)
-Salary Remaining : $4,360,714
-Salary Average : $5,775,000
-Salary Average Remaining : $4,360,714
Ondrej Palat (1 Way Contract) $5,580,000 (2)
-Salary Remaining : $4,213,469
-Salary Average : $5,580,000
-Salary Average Remaining : $4,213,469
Reilly Smith (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $3,473,469
-Salary Average : $4,600,000
-Salary Average Remaining : $3,473,469
Bowen Byram $4,042,500 (5)
-Salary Remaining : $3,052,500
-Salary Average : $4,042,500
-Salary Average Remaining : $3,052,500
Jake Middleton (1 Way Contract) $2,842,000 (5)
-Salary Remaining : $2,146,000
-Salary Average : $2,842,000
-Salary Average Remaining : $2,146,000
Klim Kostin (1 Way Contract) $2,080,000 (2)
-1 Way Contract Salary Cap : $955,000
-1 Way Contract Salary Cap Remaining : $721,122
-Salary Remaining : $1,570,612
-Salary Average : $2,080,000
-Salary Average Remaining : $1,570,612
Max Pacioretty $2,000,000 (1)
-Salary Remaining : $1,510,204
-Salary Average : $2,000,000
-Salary Average Remaining : $1,510,204
Sean Monahan (1 Way Contract) $1,885,750 (5)
-Salary Remaining : $1,423,934
-Salary Average : $1,885,750
-Salary Average Remaining : $1,423,934
Antti Raanta (1 Way Contract) $1,860,000 (1)
-1 Way Contract Salary Cap : $735,000
-1 Way Contract Salary Cap Remaining : $555,000
-Salary Remaining : $1,404,490
-Salary Average : $1,860,000
-Salary Average Remaining : $1,404,490
Colin Miller (1 Way Contract) $1,757,500 (2)
-1 Way Contract Salary Cap : $632,500
-1 Way Contract Salary Cap Remaining : $477,602
-Salary Remaining : $1,327,092
-Salary Average : $1,757,500
-Salary Average Remaining : $1,327,092
Jon Merrill (1 Way Contract) $1,140,000 (2)
-1 Way Contract Salary Cap : $15,000
-1 Way Contract Salary Cap Remaining : $11,327
-Salary Remaining : $860,816
-Salary Average : $1,140,000
-Salary Average Remaining : $860,816
Kevin Shattenkirk $976,500 (2)
-Salary Remaining : $737,357
-Salary Average : $976,500
-Salary Average Remaining : $737,357
Zach Benson $925,000 (3)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Brock Faber $925,000 (3)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Marco Rossi $894,167 (1)
-Salary Remaining : $675,187
-Salary Average : $894,167
-Salary Average Remaining : $675,187
Johnathan Kovacevic $818,599 (2)
-Salary Remaining : $618,126
-Salary Average : $818,599
-Salary Average Remaining : $618,126
Dan Vladar $780,000 (1)
-Salary Remaining : $588,980
-Salary Average : $780,000
-Salary Average Remaining : $588,980
Jimmy Vesey $776,000 (1)
-Salary Remaining : $585,959
-Salary Average : $776,000
-Salary Average Remaining : $585,959
Phillip Di Giuseppe $759,500 (1)
-Salary Remaining : $573,500
-Salary Average : $759,500
-Salary Average Remaining : $573,500
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 : $733,393
Salary Average : $971,250
Salary Average Remaining : $733,393
Shane Bowers $952,750 (2)
Salary Remaining : $719,423
Salary Average : $952,750
Salary Average Remaining : $719,423
John Beecher $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Adam Klapka $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Ryan Suzuki $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Joe Hicketts $883,500 (3)
Salary Remaining : $667,133
Salary Average : $883,500
Salary Average Remaining : $667,133
Jayden Grubbe $867,500 (3)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Jakob Pelletier $863,333 (1)
Salary Remaining : $651,905
Salary Average : $863,333
Salary Average Remaining : $651,905
Roni Hirvonen $856,667 (3)
Salary Remaining : $646,871
Salary Average : $856,667
Salary Average Remaining : $646,871
Olof Lindbom $855,000 (2)
Salary Remaining : $645,612
Salary Average : $855,000
Salary Average Remaining : $645,612
Tyrel Bauer $850,000 (1)
Salary Remaining : $641,837
Salary Average : $850,000
Salary Average Remaining : $641,837
Topias Vilen $836,667 (3)
Salary Remaining : $631,769
Salary Average : $836,667
Salary Average Remaining : $631,769
Kyle MacLean $832,000 (2)
Salary Remaining : $628,245
Salary Average : $832,000
Salary Average Remaining : $628,245
Lias Andersson $807,849 (1)
Salary Remaining : $610,008
Salary Average : $807,849
Salary Average Remaining : $610,008
Grigori Denisenko $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Jeff Malott $797,334 (1)
Salary Remaining : $602,069
Salary Average : $797,334
Salary Average Remaining : $602,069
Blade Jenkins $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Dean Stewart $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Kevin Connauton $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
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 - 1,966 - 98.28%
Level 2: 4000 - $80 - 3,873 - 96.82%
Level 3: 5000 - $60 - 4,732 - 94.65%
Level 4: 6000 - $40 - 5,542 - 92.36%
Luxury : 1000 - $200 - 957 - 95.71%
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 Left29
Average Attendance - %17,069 - 94.83%
Average Income per Game$1,793,054
Year to Date Revenue$21,516,643
Farm
Home Games Left29
Average Attendance - %5,000 - 100.00%
Average Income per Game$21,675
Year to Date Revenue$260,100

Expense

Pro Players Total Salaries$63,495,759
Pro Players Total Average Salaries$63,495,759
Farm Players Total Salaries$19,901,668
Farm Players Total Average Salaries$19,901,668
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$9,575,000
Pro Year To Date Expenses$15,549,984
Farm Year To Date Expenses$4,873,872
Pro Salary Cap Per Days$295,259
Pro Salary Cap To Date$14,172,432
Farm Salary Cap Per Days$101,539
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,998,554
Farm Estimated Season Revenue$628,575
Pro Remaining Season Days148
Pro Expenses Per Days$323,958
Pro Estimated Expenses$47,945,784
Farm Remaining Season Days148
Farm Expenses Per Days$101,539
Farm Estimated Expenses$15,027,772
Estimated Season Expenses$62,973,556
Estimated Season Salary Cap$67,445,764
Estimate Under Maximum Salary Cap of $83,500,000$16,054,236
Estimate Over Minimum Salary Cap of $63,500,000 $3,945,764
Current Bank Account$59,258,091
Projected Bank Account$48,911,664

Pro Players Salaries

Max Willman (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $5,191,327
-Salary Remaining : $6,040,816
-Salary Average : $8,000,000
-Salary Average Remaining : $6,040,816
Ryan Johansen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,040,816
-Salary Average : $8,000,000
-Salary Average Remaining : $6,040,816
Ivan Provorov (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $5,096,939
-Salary Average : $6,750,000
-Salary Average Remaining : $5,096,939
Colin White (1 Way Contract) $4,750,000 (1)
-1 Way Contract Salary Cap : $3,625,000
-1 Way Contract Salary Cap Remaining : $2,737,245
-Salary Remaining : $3,586,735
-Salary Average : $4,750,000
-Salary Average Remaining : $3,586,735
Jesperi Kotkaniemi (1 Way Contract) $4,579,000 (3)
-Salary Remaining : $3,457,612
-Salary Average : $4,579,000
-Salary Average Remaining : $3,457,612
Mattias Samuelsson (1 Way Contract) $3,942,856 (1)
-Salary Remaining : $2,977,259
-Salary Average : $3,942,856
-Salary Average Remaining : $2,977,259
Marco Scandella (1 Way Contract) $3,275,000 (1)
-1 Way Contract Salary Cap : $2,150,000
-1 Way Contract Salary Cap Remaining : $1,623,469
-Salary Remaining : $2,472,959
-Salary Average : $3,275,000
-Salary Average Remaining : $2,472,959
Kaapo Kahkonen (1 Way Contract) $2,181,545 (1)
-Salary Remaining : $1,647,289
-Salary Average : $2,181,545
-Salary Average Remaining : $1,647,289
Pyotr Kochetkov (1 Way Contract) $2,080,000 (2)
-Salary Remaining : $1,570,612
-Salary Average : $2,080,000
-Salary Average Remaining : $1,570,612
Juuso Valimaki (1 Way Contract) $2,080,000 (2)
-Salary Remaining : $1,570,612
-Salary Average : $2,080,000
-Salary Average Remaining : $1,570,612
Jacob Bryson (1 Way Contract) $1,924,000 (1)
-1 Way Contract Salary Cap : $799,000
-1 Way Contract Salary Cap Remaining : $603,327
-Salary Remaining : $1,452,816
-Salary Average : $1,924,000
-Salary Average Remaining : $1,452,816
Egor Zamula (1 Way Contract) $1,768,000 (3)
-1 Way Contract Salary Cap : $643,000
-1 Way Contract Salary Cap Remaining : $485,531
-Salary Remaining : $1,335,020
-Salary Average : $1,768,000
-Salary Average Remaining : $1,335,020
Barrett Hayton $1,686,250 (4)
-Salary Remaining : $1,273,291
-Salary Average : $1,686,250
-Salary Average Remaining : $1,273,291
Sammy Blais (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $1,155,306
-Salary Average : $1,530,000
-Salary Average Remaining : $1,155,306
Morgan Frost $962,000 (2)
-Salary Remaining : $726,408
-Salary Average : $962,000
-Salary Average Remaining : $726,408
Logan Cooley $950,000 (3)
-Salary Remaining : $717,347
-Salary Average : $950,000
-Salary Average Remaining : $717,347
Luke Hughes $925,000 (3)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Dylan Guenther $925,000 (2)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Simon Nemec $925,000 (3)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
J.J. Moser $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Cole Perfetti $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Cole Sillinger $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Pavel Mintyukov $918,333 (3)
-Salary Remaining : $693,435
-Salary Average : $918,333
-Salary Average Remaining : $693,435
William Eklund $894,167 (1)
-Salary Remaining : $675,187
-Salary Average : $894,167
-Salary Average Remaining : $675,187
Juuso Parssinen $876,358 (3)
-Salary Remaining : $661,740
-Salary Average : $876,358
-Salary Average Remaining : $661,740
Paul Cotter $798,250 (2)
-Salary Remaining : $602,760
-Salary Average : $798,250
-Salary Average Remaining : $602,760
Erik Kallgren $0 (0)
Lucas Johansen $0 (0)
Riley Damiani $0 (0)
Ben Gleason $0 (0)
Jasper Weatherby $0 (0)
Total Pro Players31
Salary Commitment
Year 2024 : $63,495,759
Year 2025 : $19,473,191
Year 2026 : $12,627,941
Year 2027 : $1,686,250
Salary Average Commitment
Year 2024 : $63,495,759
Year 2025 : $19,473,191
Year 2026 : $12,627,941
Year 2027 : $1,686,250
Salary Cap with 1 Way Contract
Year 2024 : $57,870,758
Year 2025 : $18,348,191
Year 2026 : $11,502,941
Year 2027 : $1,686,250

Farm Players Salaries

Alexandre Texier $1,525,000 (2)
Salary Remaining : $1,151,531
Salary Average : $1,525,000
Salary Average Remaining : $1,151,531
Jack Studnicka $962,000 (2)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Urho Vaakanainen $962,000 (2)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Tyce Thompson $943,500 (1)
Salary Remaining : $712,439
Salary Average : $943,500
Salary Average Remaining : $712,439
Jiri Kulich $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Adam Scheel $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Victor Soderstrom $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Kent Johnson $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Joakim Kemell $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Kole Lind $892,500 (3)
Salary Remaining : $673,929
Salary Average : $892,500
Salary Average Remaining : $673,929
Ronnie Attard $884,000 (2)
Salary Remaining : $667,510
Salary Average : $884,000
Salary Average Remaining : $667,510
Nikita Novikov $867,500 (3)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Ville Ottavainen $867,500 (3)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Keean Washkurak $862,500 (1)
Salary Remaining : $651,276
Salary Average : $862,500
Salary Average Remaining : $651,276
Ryan O'Rourke $855,834 (1)
Salary Remaining : $646,242
Salary Average : $855,834
Salary Average Remaining : $646,242
Akira Schmid $850,833 (1)
Salary Remaining : $642,466
Salary Average : $850,833
Salary Average Remaining : $642,466
Arshdeep Bains $816,667 (1)
Salary Remaining : $616,667
Salary Average : $816,667
Salary Average Remaining : $616,667
Maxence Guenette $813,333 (1)
Salary Remaining : $614,149
Salary Average : $813,333
Salary Average Remaining : $614,149
Valtteri Puustinen $806,000 (2)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Jon-Randall Avon $800,000 (3)
Salary Remaining : $604,082
Salary Average : $800,000
Salary Average Remaining : $604,082
Hunter Jones $787,500 (1)
Salary Remaining : $594,643
Salary Average : $787,500
Salary Average Remaining : $594,643
Ben Jones $780,000 (2)
Salary Remaining : $588,980
Salary Average : $780,000
Salary Average Remaining : $588,980
Total Farm Players22
Salary Commitment
Year 2024 : $19,901,667
Year 2025 : $12,121,500
Year 2026 : $5,277,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $19,901,667
Year 2025 : $12,121,500
Year 2026 : $5,277,500
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$60,018,628
Pro Players Total Average Salaries$60,018,628
Farm Players Total Salaries$15,329,834
Farm Players Total Average Salaries$15,329,834
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,708,750
Pro Year To Date Expenses$14,486,054
Farm Year To Date Expenses$3,569,909
Pro Salary Cap Per Days$306,217
Pro Salary Cap To Date$14,486,054
Farm Salary Cap Per Days$78,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,835,520
Farm Estimated Season Revenue$3,468,000
Pro Remaining Season Days148
Pro Expenses Per Days$306,217
Pro Estimated Expenses$45,320,116
Farm Remaining Season Days148
Farm Expenses Per Days$78,213
Farm Estimated Expenses$11,575,524
Estimated Season Expenses$56,895,640
Estimated Season Salary Cap$65,514,920
Estimate Under Maximum Salary Cap of $83,500,000$17,985,080
Estimate Over Minimum Salary Cap of $63,500,000 $2,014,920
Current Bank Account$54,591,902
Projected Bank Account$95,999,782

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $9,360,000 (3)
-Salary Remaining : $7,067,755
-Salary Average : $9,360,000
-Salary Average Remaining : $7,067,755
Brent Burns (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,040,816
-Salary Average : $8,000,000
-Salary Average Remaining : $6,040,816
Jack Becker $8,000,000 (1)
-Salary Remaining : $6,040,816
-Salary Average : $8,000,000
-Salary Average Remaining : $6,040,816
Kris Letang (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $4,606,122
-Salary Average : $6,100,000
-Salary Average Remaining : $4,606,122
Rickard Rakell (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $3,586,735
-Salary Average : $4,750,000
-Salary Average Remaining : $3,586,735
Nikita Zaitsev (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,397,959
-Salary Average : $4,500,000
-Salary Average Remaining : $3,397,959
Anton Forsberg (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,076,531
-Salary Average : $2,750,000
-Salary Average Remaining : $2,076,531
Dillon Dube (1 Way Contract) $2,365,000 (3)
-Salary Remaining : $1,785,816
-Salary Average : $2,365,000
-Salary Average Remaining : $1,785,816
Kailer Yamamoto (1 Way Contract) $2,181,545 (3)
-Salary Remaining : $1,647,289
-Salary Average : $2,181,545
-Salary Average Remaining : $1,647,289
Vince Dunn (1 Way Contract) $1,893,750 (1)
-Salary Remaining : $1,429,974
-Salary Average : $1,893,750
-Salary Average Remaining : $1,429,974
Arber Xhekaj $1,235,000 (5)
-Salary Remaining : $932,551
-Salary Average : $1,235,000
-Salary Average Remaining : $932,551
Adin Hill $904,000 (2)
-Salary Remaining : $682,612
-Salary Average : $904,000
-Salary Average Remaining : $682,612
Vinni Lettieri $855,000 (2)
-Salary Remaining : $645,612
-Salary Average : $855,000
-Salary Average Remaining : $645,612
Adam Raska $848,333 (1)
-Salary Remaining : $640,578
-Salary Average : $848,333
-Salary Average Remaining : $640,578
Michael Pezzetta $836,875 (4)
-Salary Remaining : $631,926
-Salary Average : $836,875
-Salary Average Remaining : $631,926
Jordan Spence $820,000 (1)
-Salary Remaining : $619,184
-Salary Average : $820,000
-Salary Average Remaining : $619,184
Matt Nieto $816,000 (3)
-Salary Remaining : $616,163
-Salary Average : $816,000
-Salary Average Remaining : $616,163
Luke Evangelista $797,500 (1)
-Salary Remaining : $602,194
-Salary Average : $797,500
-Salary Average Remaining : $602,194
Zac Jones $755,625 (3)
-Salary Remaining : $570,574
-Salary Average : $755,625
-Salary Average Remaining : $570,574
Riley Bezeau $750,000 (3)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Bryce Kindopp $750,000 (3)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Brandon Baddock $750,000 (3)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Total Pro Players22
Salary Commitment
Year 2024 : $60,018,628
Year 2025 : $26,309,045
Year 2026 : $24,550,045
Year 2027 : $2,071,875
Salary Average Commitment
Year 2024 : $60,018,628
Year 2025 : $26,309,045
Year 2026 : $24,550,045
Year 2027 : $2,071,875
Salary Cap with 1 Way Contract
Year 2024 : $60,018,628
Year 2025 : $26,309,045
Year 2026 : $24,550,045
Year 2027 : $2,071,875

Farm Players Salaries

Logan Mailloux $875,000 (3)
Salary Remaining : $660,714
Salary Average : $875,000
Salary Average Remaining : $660,714
Sebastian Cossa $863,334 (3)
Salary Remaining : $651,905
Salary Average : $863,334
Salary Average Remaining : $651,905
Gavin Bayreuther $816,500 (2)
Salary Remaining : $616,541
Salary Average : $816,500
Salary Average Remaining : $616,541
Evan Cormier $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Austin Osmanski $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jarid Lukosevicius $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jaxsen Wiebe $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Kevin Wall $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Kale Kessy $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Louis Boudon $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Lucas Ciona $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Mark Duarte $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Mark Rassell $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Mark Senden $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Matt Filipe $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Logan Nijhoff $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Marshall Rifai $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Riley Sawchuk $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Vincent Sevigny $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Andy Welinski $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players20
Salary Commitment
Year 2024 : $15,329,834
Year 2025 : $4,804,834
Year 2026 : $3,238,334
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,329,834
Year 2025 : $4,804,834
Year 2026 : $3,238,334
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left29
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$35,563,320
Farm
Home Games Left29
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,300,500

Expense

Pro Players Total Salaries$82,754,810
Pro Players Total Average Salaries$82,754,810
Farm Players Total Salaries$19,297,292
Farm Players Total Average Salaries$19,297,292
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,913,350
Farm Year To Date Expenses$4,698,086
Pro Salary Cap Per Days$422,218
Pro Salary Cap To Date$19,913,350
Farm Salary Cap Per Days$98,456
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,944,690
Farm Estimated Season Revenue$3,142,875
Pro Remaining Season Days148
Pro Expenses Per Days$422,218
Pro Estimated Expenses$62,488,264
Farm Remaining Season Days148
Farm Expenses Per Days$98,456
Farm Estimated Expenses$14,571,488
Estimated Season Expenses$77,059,752
Estimated Season Salary Cap$82,401,614
Estimate Under Maximum Salary Cap of $83,500,000$1,098,386
Estimate Over Minimum Salary Cap of $63,500,000 $18,901,614
Current Bank Account$41,382,384
Projected Bank Account$53,410,197

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,360,000 (4)
-Salary Remaining : $7,067,755
-Salary Average : $9,360,000
-Salary Average Remaining : $7,067,755
Dylan Larkin (1 Way Contract) $8,625,000 (1)
-Salary Remaining : $6,512,755
-Salary Average : $8,625,000
-Salary Average Remaining : $6,512,755
Nick Suzuki (1 Way Contract) $7,481,250 (4)
-Salary Remaining : $5,649,107
-Salary Average : $7,481,250
-Salary Average Remaining : $5,649,107
Patrik Laine (1 Way Contract) $7,125,000 (2)
-Salary Remaining : $5,380,102
-Salary Average : $7,125,000
-Salary Average Remaining : $5,380,102
Troy Terry $6,650,000 (2)
-Salary Remaining : $5,021,429
-Salary Average : $6,650,000
-Salary Average Remaining : $5,021,429
Darnell Nurse (1 Way Contract) $5,824,000 (2)
-Salary Remaining : $4,397,714
-Salary Average : $5,824,000
-Salary Average Remaining : $4,397,714
Jeff Petry (1 Way Contract) $5,812,500 (1)
-Salary Remaining : $4,389,031
-Salary Average : $5,812,500
-Salary Average Remaining : $4,389,031
Tristan Jarry (1 Way Contract) $5,213,750 (3)
-Salary Remaining : $3,936,913
-Salary Average : $5,213,750
-Salary Average Remaining : $3,936,913
Andre Burakovsky (1 Way Contract) $5,096,000 (2)
-Salary Remaining : $3,848,000
-Salary Average : $5,096,000
-Salary Average Remaining : $3,848,000
Joel Edmundson (1 Way Contract) $3,430,000 (1)
-Salary Remaining : $2,590,000
-Salary Average : $3,430,000
-Salary Average Remaining : $2,590,000
Adam Lowry (1 Way Contract) $3,354,166 (2)
-Salary Remaining : $2,532,738
-Salary Average : $3,354,166
-Salary Average Remaining : $2,532,738
Mario Ferraro (1 Way Contract) $3,087,500 (3)
-Salary Remaining : $2,331,378
-Salary Average : $3,087,500
-Salary Average Remaining : $2,331,378
Dante Fabbro (1 Way Contract) $2,280,000 (2)
-Salary Remaining : $1,721,633
-Salary Average : $2,280,000
-Salary Average Remaining : $1,721,633
Laurent Brossoit (1 Way Contract) $1,662,500 (2)
-Salary Remaining : $1,255,357
-Salary Average : $1,662,500
-Salary Average Remaining : $1,255,357
David Kampf (1 Way Contract) $1,575,000 (3)
-Salary Remaining : $1,189,286
-Salary Average : $1,575,000
-Salary Average Remaining : $1,189,286
Eetu Luostarinen $1,425,000 (3)
-Salary Remaining : $1,076,020
-Salary Average : $1,425,000
-Salary Average Remaining : $1,076,020
Sebastien Aho $1,087,060 (2)
-Salary Remaining : $820,841
-Salary Average : $1,087,060
-Salary Average Remaining : $820,841
Morgan Geekie $952,750 (1)
-Salary Remaining : $719,423
-Salary Average : $952,750
-Salary Average Remaining : $719,423
Lukas Reichel $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Anton Lundell $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Brandt Clarke $863,334 (3)
-Salary Remaining : $651,905
-Salary Average : $863,334
-Salary Average Remaining : $651,905
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 : $748,061
Salary Average : $990,675
Salary Average Remaining : $748,061
Mike Hardman $952,750 (1)
Salary Remaining : $719,423
Salary Average : $952,750
Salary Average Remaining : $719,423
William Bitten $952,750 (1)
Salary Remaining : $719,423
Salary Average : $952,750
Salary Average Remaining : $719,423
Ivan Miroshnichenko $950,000 (3)
Salary Remaining : $717,347
Salary Average : $950,000
Salary Average Remaining : $717,347
Valtteri Pulli $950,000 (2)
Salary Remaining : $717,347
Salary Average : $950,000
Salary Average Remaining : $717,347
Max Jones $950,000 (2)
Salary Remaining : $717,347
Salary Average : $950,000
Salary Average Remaining : $717,347
Declan Chisholm $940,000 (3)
Salary Remaining : $709,796
Salary Average : $940,000
Salary Average Remaining : $709,796
Aidan McDonough $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Ville Heinola $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Reese Johnson $907,258 (1)
Salary Remaining : $685,072
Salary Average : $907,258
Salary Average Remaining : $685,072
Trevor Kuntar $867,500 (2)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Simon Lundmark $850,833 (1)
Salary Remaining : $642,466
Salary Average : $850,833
Salary Average Remaining : $642,466
Nico Daws $850,833 (1)
Salary Remaining : $642,466
Salary Average : $850,833
Salary Average Remaining : $642,466
Santeri Hatakka $850,833 (3)
Salary Remaining : $642,466
Salary Average : $850,833
Salary Average Remaining : $642,466
Mikko Kokkonen $846,667 (1)
Salary Remaining : $639,320
Salary Average : $846,667
Salary Average Remaining : $639,320
Chase De Leo $840,000 (1)
Salary Remaining : $634,286
Salary Average : $840,000
Salary Average Remaining : $634,286
Mason Millman $818,333 (3)
Salary Remaining : $617,925
Salary Average : $818,333
Salary Average Remaining : $617,925
William Villeneuve $817,778 (1)
Salary Remaining : $617,506
Salary Average : $817,778
Salary Average Remaining : $617,506
Axel Jonsson-Fjallby $813,750 (2)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Joseph Woll $797,333 (2)
Salary Remaining : $602,068
Salary Average : $797,333
Salary Average Remaining : $602,068
Travis Barron $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Brett Budgell $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players22
Salary Commitment
Year 2024 : $19,297,293
Year 2025 : $10,603,424
Year 2026 : $4,309,166
Year 2027 : $0
Salary Average Commitment
Year 2024 : $19,297,293
Year 2025 : $10,603,424
Year 2026 : $4,309,166
Year 2027 : $0

Oilers



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 Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$29,636,100
Farm
Home Games Left31
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,083,750

Expense

Pro Players Total Salaries$84,616,902
Pro Players Total Average Salaries$84,616,903
Farm Players Total Salaries$20,853,332
Farm Players Total Average Salaries$20,853,332
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,594,325
Farm Year To Date Expenses$5,235,146
Pro Salary Cap Per Days$425,979
Pro Salary Cap To Date$20,358,985
Farm Salary Cap Per Days$106,395
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,871,910
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days148
Pro Expenses Per Days$431,719
Pro Estimated Expenses$63,894,412
Farm Remaining Season Days148
Farm Expenses Per Days$106,395
Farm Estimated Expenses$15,746,460
Estimated Season Expenses$79,640,872
Estimated Season Salary Cap$83,403,877
Estimate Under Maximum Salary Cap of $83,500,000$96,123
Estimate Over Minimum Salary Cap of $63,500,000 $19,903,877
Current Bank Account$86,509,738
Projected Bank Account$102,100,401

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $8,306,122
-Salary Average : $11,000,000
-Salary Average Remaining : $8,306,122
Brayden Point (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $7,551,020
-Salary Average : $10,000,000
-Salary Average Remaining : $7,551,020
Ilya Sorokin (1 Way Contract) $8,750,000 (5)
-Salary Remaining : $6,607,143
-Salary Average : $8,750,000
-Salary Average Remaining : $6,607,143
Steven Stamkos (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $6,418,367
-Salary Average : $8,500,000
-Salary Average Remaining : $6,418,367
Kevin Fiala (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,040,816
-Salary Average : $8,000,000
-Salary Average Remaining : $6,040,816
Kyle Connor (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $5,393,586
-Salary Average : $7,142,858
-Salary Average Remaining : $5,393,587
Vladislav Gavrikov (1 Way Contract) $6,250,000 (5)
-Salary Remaining : $4,719,388
-Salary Average : $6,250,000
-Salary Average Remaining : $4,719,388
Drake Batherson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,775,510
-Salary Average : $5,000,000
-Salary Average Remaining : $3,775,510
David Savard (1 Way Contract) $3,605,000 (1)
-Salary Remaining : $2,722,143
-Salary Average : $3,605,000
-Salary Average Remaining : $2,722,143
Nicolas Roy (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,265,306
-Salary Average : $3,000,000
-Salary Average Remaining : $2,265,306
Brett Kulak (1 Way Contract) $2,612,500 (3)
-Salary Remaining : $1,972,704
-Salary Average : $2,612,500
-Salary Average Remaining : $1,972,704
Tommy Novak $2,181,545 (1)
-Salary Remaining : $1,647,289
-Salary Average : $2,181,545
-Salary Average Remaining : $1,647,289
Jack Campbell (1 Way Contract) $1,650,000 (1)
-1 Way Contract Salary Cap : $525,000
-1 Way Contract Salary Cap Remaining : $396,429
-Salary Remaining : $1,245,918
-Salary Average : $1,650,000
-Salary Average Remaining : $1,245,918
Daniil Miromanov $950,000 (2)
-Salary Remaining : $717,347
-Salary Average : $950,000
-Salary Average Remaining : $717,347
Zach Whitecloud $950,000 (1)
-Salary Remaining : $717,347
-Salary Average : $950,000
-Salary Average Remaining : $717,347
Lucas Raymond $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Tye Kartye $925,000 (2)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Brogan Rafferty $875,000 (2)
-Salary Remaining : $660,714
-Salary Average : $875,000
-Salary Average Remaining : $660,714
Pontus Holmberg $800,000 (3)
-Salary Remaining : $604,082
-Salary Average : $800,000
-Salary Average Remaining : $604,082
Cooper Marody $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Thomas Milic $750,000 (1)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Total Pro Players21
Salary Commitment
Year 2024 : $84,616,902
Year 2025 : $36,162,500
Year 2026 : $28,412,500
Year 2027 : $25,000,000
Salary Average Commitment
Year 2024 : $84,616,903
Year 2025 : $36,162,500
Year 2026 : $28,412,500
Year 2027 : $25,000,000
Salary Cap with 1 Way Contract
Year 2024 : $83,491,904
Year 2025 : $36,162,500
Year 2026 : $28,412,500
Year 2027 : $25,000,000

Farm Players Salaries

Owen Sillinger $970,000 (2)
Salary Remaining : $732,449
Salary Average : $970,000
Salary Average Remaining : $732,449
Tanner Laczynski $950,000 (1)
Salary Remaining : $717,347
Salary Average : $950,000
Salary Average Remaining : $717,347
Connor Mackey $950,000 (1)
Salary Remaining : $717,347
Salary Average : $950,000
Salary Average Remaining : $717,347
Wyatt Kalynuk $950,000 (1)
Salary Remaining : $717,347
Salary Average : $950,000
Salary Average Remaining : $717,347
Drew Helleson $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Jonatan Berggren $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Nikita Nesterenko $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Maximus Wanner $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Carter Savoie $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Nikolas Matinpalo $885,000 (1)
Salary Remaining : $668,265
Salary Average : $885,000
Salary Average Remaining : $668,265
Matthew Highmore $875,000 (3)
Salary Remaining : $660,714
Salary Average : $875,000
Salary Average Remaining : $660,714
Helge Grans $870,000 (1)
Salary Remaining : $656,939
Salary Average : $870,000
Salary Average Remaining : $656,939
Daniil Misyul $867,500 (2)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Brett Berard $867,500 (3)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Oskar Pettersson $865,000 (3)
Salary Remaining : $653,163
Salary Average : $865,000
Salary Average Remaining : $653,163
Dmitri Samorukov $850,000 (2)
Salary Remaining : $641,837
Salary Average : $850,000
Salary Average Remaining : $641,837
Brady Keeper $850,000 (2)
Salary Remaining : $641,837
Salary Average : $850,000
Salary Average Remaining : $641,837
Jakub Brabenec $828,333 (3)
Salary Remaining : $625,476
Salary Average : $828,333
Salary Average Remaining : $625,476
Jacob Larsson $800,000 (1)
Salary Remaining : $604,082
Salary Average : $800,000
Salary Average Remaining : $604,082
Alex Limoges $800,000 (2)
Salary Remaining : $604,082
Salary Average : $800,000
Salary Average Remaining : $604,082
Devin Cooley $800,000 (1)
Salary Remaining : $604,082
Salary Average : $800,000
Salary Average Remaining : $604,082
Jeremy Davies $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Gerry Mayhew $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jan Jenik $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players24
Salary Commitment
Year 2024 : $20,853,333
Year 2025 : $12,223,333
Year 2026 : $5,110,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,853,333
Year 2025 : $12,223,333
Year 2026 : $5,110,833
Year 2027 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left31
Average Attendance - %12,780 - 71.00%
Average Income per Game$2,104,163
Year to Date Revenue$21,041,630
Farm
Home Games Left31
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,083,750

Expense

Pro Players Total Salaries$80,430,083
Pro Players Total Average Salaries$80,430,083
Farm Players Total Salaries$17,656,584
Farm Players Total Average Salaries$17,656,584
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,731,054
Farm Year To Date Expenses$4,103,463
Pro Salary Cap Per Days$410,358
Pro Salary Cap To Date$19,610,514
Farm Salary Cap Per Days$90,085
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,229,053
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days148
Pro Expenses Per Days$410,358
Pro Estimated Expenses$60,732,984
Farm Remaining Season Days148
Farm Expenses Per Days$90,085
Farm Estimated Expenses$13,332,580
Estimated Season Expenses$74,065,564
Estimated Season Salary Cap$80,343,498
Estimate Under Maximum Salary Cap of $83,500,000$3,156,502
Estimate Over Minimum Salary Cap of $63,500,000 $16,843,498
Current Bank Account$22,880,974
Projected Bank Account$17,404,088

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $7,173,469
-Salary Average : $9,500,000
-Salary Average Remaining : $7,173,469
Aaron Ekblad (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $5,663,265
-Salary Average : $7,500,000
-Salary Average Remaining : $5,663,265
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $5,285,714
-Salary Average : $7,000,000
-Salary Average Remaining : $5,285,714
Brayden Schenn (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,908,163
-Salary Average : $6,500,000
-Salary Average Remaining : $4,908,163
Jeff Carter (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $4,719,388
-Salary Average : $6,250,000
-Salary Average Remaining : $4,719,388
Trevor Zegras $5,980,000 (4)
-Salary Remaining : $4,515,510
-Salary Average : $5,980,000
-Salary Average Remaining : $4,515,510
John Klingberg (1 Way Contract) $3,984,000 (2)
-Salary Remaining : $3,008,327
-Salary Average : $3,984,000
-Salary Average Remaining : $3,008,327
Jeremy Swayman (1 Way Contract) $3,892,000 (4)
-Salary Remaining : $2,938,857
-Salary Average : $3,892,000
-Salary Average Remaining : $2,938,857
Mike Hoffman (1 Way Contract) $3,760,000 (1)
-Salary Remaining : $2,839,184
-Salary Average : $3,760,000
-Salary Average Remaining : $2,839,184
Mike Reilly (1 Way Contract) $3,480,000 (3)
-Salary Remaining : $2,627,755
-Salary Average : $3,480,000
-Salary Average Remaining : $2,627,755
Radek Faksa (1 Way Contract) $3,405,000 (1)
-Salary Remaining : $2,571,122
-Salary Average : $3,405,000
-Salary Average Remaining : $2,571,122
Shayne Gostisbehere (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $2,416,327
-Salary Average : $3,200,000
-Salary Average Remaining : $2,416,327
Karel Vejmelka (1 Way Contract) $2,861,250 (4)
-Salary Remaining : $2,160,536
-Salary Average : $2,861,250
-Salary Average Remaining : $2,160,536
Justin Schultz (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,152,041
-Salary Average : $2,850,000
-Salary Average Remaining : $2,152,041
Alexander Barabanov (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $1,963,265
-Salary Average : $2,600,000
-Salary Average Remaining : $1,963,265
Artem Zub (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $1,925,510
-Salary Average : $2,550,000
-Salary Average Remaining : $1,925,510
Tyler Motte $1,566,000 (4)
-Salary Remaining : $1,182,490
-Salary Average : $1,566,000
-Salary Average Remaining : $1,182,490
Pat Maroon $1,000,000 (1)
-Salary Remaining : $755,102
-Salary Average : $1,000,000
-Salary Average Remaining : $755,102
Cole Smith $883,500 (2)
-Salary Remaining : $667,133
-Salary Average : $883,500
-Salary Average Remaining : $667,133
Julien Gauthier $840,000 (2)
-Salary Remaining : $634,286
-Salary Average : $840,000
-Salary Average Remaining : $634,286
Will Cuylle $828,333 (1)
-Salary Remaining : $625,476
-Salary Average : $828,333
-Salary Average Remaining : $625,476
Jonathan Gruden $0 (0)
Total Pro Players22
Salary Commitment
Year 2024 : $80,430,083
Year 2025 : $33,186,750
Year 2026 : $20,979,250
Year 2027 : $14,299,250
Salary Average Commitment
Year 2024 : $80,430,083
Year 2025 : $33,186,750
Year 2026 : $20,979,250
Year 2027 : $14,299,250
Salary Cap with 1 Way Contract
Year 2024 : $80,430,083
Year 2025 : $33,186,750
Year 2026 : $20,979,250
Year 2027 : $14,299,250

Farm Players Salaries

Logan O'Connor $1,176,000 (2)
Salary Remaining : $888,000
Salary Average : $1,176,000
Salary Average Remaining : $888,000
Zack MacEwen $971,250 (1)
Salary Remaining : $733,393
Salary Average : $971,250
Salary Average Remaining : $733,393
Brad Lambert $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Philip Broberg $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Jamieson Rees $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Joel Blomqvist $886,667 (3)
Salary Remaining : $669,524
Salary Average : $886,667
Salary Average Remaining : $669,524
Leo Loof $867,500 (3)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Ethan Cardwell $867,500 (3)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Kim Nousiainen $859,167 (1)
Salary Remaining : $648,759
Salary Average : $859,167
Salary Average Remaining : $648,759
Jakub Lauko $819,000 (3)
Salary Remaining : $618,429
Salary Average : $819,000
Salary Average Remaining : $618,429
Zemgus Girgensons $816,000 (3)
Salary Remaining : $616,163
Salary Average : $816,000
Salary Average Remaining : $616,163
Emilio Pettersen $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Tim Gettinger $787,500 (2)
Salary Remaining : $594,643
Salary Average : $787,500
Salary Average Remaining : $594,643
Brendan Lemieux $775,000 (3)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Byron Froese $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Justin Hryckowian $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Dennis Cesana $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jacob Murray $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jacob Barczewski $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Mitchell Vande Sompel $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Alex Jefferies $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players21
Salary Commitment
Year 2024 : $17,656,584
Year 2025 : $8,726,167
Year 2026 : $6,762,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,656,584
Year 2025 : $8,726,167
Year 2026 : $6,762,667
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left31
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$22,819,800
Farm
Home Games Left31
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,083,750

Expense

Pro Players Total Salaries$66,031,875
Pro Players Total Average Salaries$66,031,875
Farm Players Total Salaries$15,377,750
Farm Players Total Average Salaries$15,377,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$16,177,437
Farm Year To Date Expenses$3,639,803
Pro Salary Cap Per Days$331,158
Pro Salary Cap To Date$15,901,963
Farm Salary Cap Per Days$78,458
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,741,380
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days148
Pro Expenses Per Days$336,897
Pro Estimated Expenses$49,860,756
Farm Remaining Season Days148
Farm Expenses Per Days$78,458
Farm Estimated Expenses$11,611,784
Estimated Season Expenses$61,472,540
Estimated Season Salary Cap$64,913,347
Estimate Under Maximum Salary Cap of $83,500,000$18,586,653
Estimate Over Minimum Salary Cap of $63,500,000 $1,413,347
Current Bank Account$41,717,329
Projected Bank Account$54,345,794

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $7,551,020
-Salary Average : $10,000,000
-Salary Average Remaining : $7,551,020
Taylor Hall (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $5,738,776
-Salary Average : $7,600,000
-Salary Average Remaining : $5,738,776
Cam Fowler (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,908,163
-Salary Average : $6,500,000
-Salary Average Remaining : $4,908,163
Cam Atkinson $5,875,000 (5)
-Salary Remaining : $4,436,224
-Salary Average : $5,875,000
-Salary Average Remaining : $4,436,224
Rasmus Ristolainen (1 Way Contract) $5,616,000 (2)
-Salary Remaining : $4,240,653
-Salary Average : $5,616,000
-Salary Average Remaining : $4,240,653
Jaden Schwartz (1 Way Contract) $5,610,000 (2)
-Salary Remaining : $4,236,122
-Salary Average : $5,610,000
-Salary Average Remaining : $4,236,122
Nick Leddy (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,869,388
-Salary Average : $3,800,000
-Salary Average Remaining : $2,869,388
Miles Wood (1 Way Contract) $2,650,000 (5)
-Salary Remaining : $2,001,020
-Salary Average : $2,650,000
-Salary Average Remaining : $2,001,020
Mattias Janmark (1 Way Contract) $2,438,000 (2)
-Salary Remaining : $1,840,939
-Salary Average : $2,438,000
-Salary Average Remaining : $1,840,939
Cody Glass (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $1,774,490
-Salary Average : $2,350,000
-Salary Average Remaining : $1,774,490
Jack Roslovic (1 Way Contract) $2,115,000 (1)
-Salary Remaining : $1,597,041
-Salary Average : $2,115,000
-Salary Average Remaining : $1,597,041
Sonny Milano (1 Way Contract) $2,014,000 (5)
-Salary Remaining : $1,520,776
-Salary Average : $2,014,000
-Salary Average Remaining : $1,520,776
Erik Brannstrom (1 Way Contract) $1,860,000 (2)
-Salary Remaining : $1,404,490
-Salary Average : $1,860,000
-Salary Average Remaining : $1,404,490
Anders Bjork (1 Way Contract) $1,520,000 (1)
-1 Way Contract Salary Cap : $395,000
-1 Way Contract Salary Cap Remaining : $298,265
-Salary Remaining : $1,147,755
-Salary Average : $1,520,000
-Salary Average Remaining : $1,147,755
Andreas Englund (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $853,265
-Salary Average : $1,130,000
-Salary Average Remaining : $853,265
Oskar Steen $878,750 (2)
-Salary Remaining : $663,546
-Salary Average : $878,750
-Salary Average Remaining : $663,546
Drew O'Connor $878,750 (2)
-Salary Remaining : $663,546
-Salary Average : $878,750
-Salary Average Remaining : $663,546
Ukko-Pekka Luukkonen $869,500 (2)
-Salary Remaining : $656,561
-Salary Average : $869,500
-Salary Average Remaining : $656,561
Joel Hanley $826,875 (1)
-Salary Remaining : $624,375
-Salary Average : $826,875
-Salary Average Remaining : $624,375
Olle Lycksell $750,000 (3)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
James Hamblin $750,000 (3)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Total Pro Players21
Salary Commitment
Year 2024 : $66,031,875
Year 2025 : $50,140,000
Year 2026 : $12,039,000
Year 2027 : $10,539,000
Salary Average Commitment
Year 2024 : $66,031,875
Year 2025 : $50,140,000
Year 2026 : $12,039,000
Year 2027 : $10,539,000
Salary Cap with 1 Way Contract
Year 2024 : $64,906,875
Year 2025 : $50,140,000
Year 2026 : $12,039,000
Year 2027 : $10,539,000

Farm Players Salaries

Dylan Coghlan $962,000 (2)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Sam Montembeault $950,000 (1)
Salary Remaining : $717,347
Salary Average : $950,000
Salary Average Remaining : $717,347
Glenn Gawdin $950,000 (1)
Salary Remaining : $717,347
Salary Average : $950,000
Salary Average Remaining : $717,347
Layton Ahac $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Tyler Angle $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Brandon Biro $878,750 (2)
Salary Remaining : $663,546
Salary Average : $878,750
Salary Average Remaining : $663,546
Jacob Ingham $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Lucas Carlsson $760,000 (2)
Salary Remaining : $573,878
Salary Average : $760,000
Salary Average Remaining : $573,878
Tyler Tucker $752,000 (3)
Salary Remaining : $567,837
Salary Average : $752,000
Salary Average Remaining : $567,837
Grant Cruikshank $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Danil Zhilkin $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Ethan de Jong $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Matt Luff $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Ilya Nikolaev $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Mathias Laferriere $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
William Riedell $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Zachary Massicotte $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Cole Koepke $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Cam Morrison $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players19
Salary Commitment
Year 2024 : $15,377,750
Year 2025 : $4,852,750
Year 2026 : $1,502,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,377,750
Year 2025 : $4,852,750
Year 2026 : $1,502,000
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$79,593,169
Pro Players Total Average Salaries$79,593,170
Farm Players Total Salaries$17,680,334
Farm Players Total Average Salaries$17,680,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,425,845
Farm Year To Date Expenses$4,267,006
Pro Salary Cap Per Days$400,348
Pro Salary Cap To Date$19,179,025
Farm Salary Cap Per Days$90,206
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,911,876
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days148
Pro Expenses Per Days$406,088
Pro Estimated Expenses$60,101,024
Farm Remaining Season Days148
Farm Expenses Per Days$90,206
Farm Estimated Expenses$13,350,488
Estimated Season Expenses$73,451,512
Estimated Season Salary Cap$78,430,529
Estimate Under Maximum Salary Cap of $83,500,000$5,069,471
Estimate Over Minimum Salary Cap of $63,500,000 $14,930,529
Current Bank Account$4,710,856
Projected Bank Account($23,469,155)

Pro Players Salaries

Mitchell Marner (1 Way Contract) $10,893,000 (1)
-Salary Remaining : $8,225,327
-Salary Average : $10,893,000
-Salary Average Remaining : $8,225,327
Dougie Hamilton (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $6,795,918
-Salary Average : $9,000,000
-Salary Average Remaining : $6,795,918
Matt Duchene (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,040,816
-Salary Average : $8,000,000
-Salary Average Remaining : $6,040,816
Zach Parise (1 Way Contract) $7,538,461 (1)
-Salary Remaining : $5,692,307
-Salary Average : $7,538,462
-Salary Average Remaining : $5,692,308
Valeri Nichushkin (1 Way Contract) $7,105,000 (4)
-Salary Remaining : $5,365,000
-Salary Average : $7,105,000
-Salary Average Remaining : $5,365,000
Tom Wilson (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $3,901,360
-Salary Average : $5,166,666
-Salary Average Remaining : $3,901,360
Ville Husso (1 Way Contract) $4,892,500 (1)
-1 Way Contract Salary Cap : $3,767,500
-1 Way Contract Salary Cap Remaining : $2,844,847
-Salary Remaining : $3,694,337
-Salary Average : $4,892,500
-Salary Average Remaining : $3,694,337
Nick Foligno (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,397,959
-Salary Average : $4,500,000
-Salary Average Remaining : $3,397,959
Alexandar Georgiev (1 Way Contract) $3,910,000 (4)
-Salary Remaining : $2,952,449
-Salary Average : $3,910,000
-Salary Average Remaining : $2,952,449
Matt Dumba (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $2,718,367
-Salary Average : $3,600,000
-Salary Average Remaining : $2,718,367
Nicolas Hague (1 Way Contract) $2,410,000 (3)
-Salary Remaining : $1,819,796
-Salary Average : $2,410,000
-Salary Average Remaining : $1,819,796
Lars Eller (1 Way Contract) $2,278,500 (2)
-Salary Remaining : $1,720,500
-Salary Average : $2,278,500
-Salary Average Remaining : $1,720,500
Tomas Tatar (1 Way Contract) $1,674,000 (3)
-Salary Remaining : $1,264,041
-Salary Average : $1,674,000
-Salary Average Remaining : $1,264,041
Nick Cousins (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $1,177,959
-Salary Average : $1,560,000
-Salary Average Remaining : $1,177,959
Jordan Harris (1 Way Contract) $1,330,000 (5)
-Salary Remaining : $1,004,286
-Salary Average : $1,330,000
-Salary Average Remaining : $1,004,286
Jonathan Quick (1 Way Contract) $1,275,000 (1)
-Salary Remaining : $962,755
-Salary Average : $1,275,000
-Salary Average Remaining : $962,755
Philipp Kurashev $952,750 (2)
-Salary Remaining : $719,423
-Salary Average : $952,750
-Salary Average Remaining : $719,423
Michael Kesselring $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Kevin Korchinski $918,333 (3)
-Salary Remaining : $693,435
-Salary Average : $918,333
-Salary Average Remaining : $693,435
Zachary Bolduc $863,334 (3)
-Salary Remaining : $651,905
-Salary Average : $863,334
-Salary Average Remaining : $651,905
Beck Malenstyn $800,625 (2)
-Salary Remaining : $604,554
-Salary Average : $800,625
-Salary Average Remaining : $604,554
Montana Onyebuchi $0 (0)
Cole Clayton $0 (0)
Filip Engaras $0 (0)
Jonathan Aspirot $0 (0)
Dino Kambeitz $0 (0)
Adam Wilsby $0 (0)
Total Pro Players27
Salary Commitment
Year 2024 : $79,593,169
Year 2025 : $34,842,542
Year 2026 : $30,810,667
Year 2027 : $15,945,000
Salary Average Commitment
Year 2024 : $79,593,170
Year 2025 : $34,842,542
Year 2026 : $30,810,667
Year 2027 : $15,945,000
Salary Cap with 1 Way Contract
Year 2024 : $78,468,170
Year 2025 : $34,842,542
Year 2026 : $30,810,667
Year 2027 : $15,945,000

Farm Players Salaries

Haydn Fleury $1,265,000 (1)
Salary Remaining : $955,204
Salary Average : $1,265,000
Salary Average Remaining : $955,204
Zach Sawchenko $971,250 (2)
Salary Remaining : $733,393
Salary Average : $971,250
Salary Average Remaining : $733,393
Jonas Rondbjerg $962,000 (2)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Alexander Holtz $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Alex Turcotte $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Adam Beckman $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Nick Cicek $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Declan Carlile $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Nathan Gaucher $918,333 (3)
Salary Remaining : $693,435
Salary Average : $918,333
Salary Average Remaining : $693,435
Rasmus Asplund $866,250 (2)
Salary Remaining : $654,107
Salary Average : $866,250
Salary Average Remaining : $654,107
Ethan Del Mastro $855,833 (3)
Salary Remaining : $646,241
Salary Average : $855,833
Salary Average Remaining : $646,241
Rory Kerins $846,667 (3)
Salary Remaining : $639,320
Salary Average : $846,667
Salary Average Remaining : $639,320
Judd Caulfield $837,500 (2)
Salary Remaining : $632,398
Salary Average : $837,500
Salary Average Remaining : $632,398
Ozzy Wiesblatt $835,834 (1)
Salary Remaining : $631,140
Salary Average : $835,834
Salary Average Remaining : $631,140
Stanislav Svozil $825,000 (3)
Salary Remaining : $622,959
Salary Average : $825,000
Salary Average Remaining : $622,959
Martin Chromiak $820,000 (1)
Salary Remaining : $619,184
Salary Average : $820,000
Salary Average Remaining : $619,184
Jack Matier $801,667 (3)
Salary Remaining : $605,340
Salary Average : $801,667
Salary Average Remaining : $605,340
Jake Wise $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Cory Conacher $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Dominik Shine $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players20
Salary Commitment
Year 2024 : $17,680,334
Year 2025 : $7,884,500
Year 2026 : $4,247,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,680,334
Year 2025 : $7,884,500
Year 2026 : $4,247,500
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left32
Average Attendance - %12,960 - 72.00%
Average Income per Game$2,133,799
Year to Date Revenue$19,204,191
Farm
Home Games Left32
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$975,375

Expense

Pro Players Total Salaries$68,909,562
Pro Players Total Average Salaries$68,909,562
Farm Players Total Salaries$25,092,334
Farm Players Total Average Salaries$25,092,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,887,125
Pro Year To Date Expenses$16,885,452
Farm Year To Date Expenses$6,058,890
Pro Salary Cap Per Days$351,579
Pro Salary Cap To Date$16,770,662
Farm Salary Cap Per Days$128,022
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,281,568
Farm Estimated Season Revenue$3,468,000
Pro Remaining Season Days148
Pro Expenses Per Days$351,579
Pro Estimated Expenses$52,033,692
Farm Remaining Season Days148
Farm Expenses Per Days$128,022
Farm Estimated Expenses$18,947,256
Estimated Season Expenses$70,980,948
Estimated Season Salary Cap$71,691,479
Estimate Under Maximum Salary Cap of $83,500,000$11,808,521
Estimate Over Minimum Salary Cap of $63,500,000 $8,191,479
Current Bank Account$28,082,954
Projected Bank Account$28,851,574

Pro Players Salaries

Jacob Trouba (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,040,816
-Salary Average : $8,000,000
-Salary Average Remaining : $6,040,816
Mathew Barzal (1 Way Contract) $6,650,000 (1)
-Salary Remaining : $5,021,429
-Salary Average : $6,650,000
-Salary Average Remaining : $5,021,429
Josh Morrissey (1 Way Contract) $6,625,000 (4)
-Salary Remaining : $5,002,551
-Salary Average : $6,625,000
-Salary Average Remaining : $5,002,551
Jakub Vrana (1 Way Contract) $5,880,000 (1)
-Salary Remaining : $4,440,000
-Salary Average : $5,880,000
-Salary Average Remaining : $4,440,000
Conor Garland (1 Way Contract) $5,643,000 (3)
-Salary Remaining : $4,261,041
-Salary Average : $5,643,000
-Salary Average Remaining : $4,261,041
John Marino (1 Way Contract) $4,772,000 (3)
-Salary Remaining : $3,603,347
-Salary Average : $4,772,000
-Salary Average Remaining : $3,603,347
Anthony Cirelli (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $3,443,265
-Salary Average : $4,560,000
-Salary Average Remaining : $3,443,265
Erik Gudbranson (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,869,388
-Salary Average : $3,800,000
-Salary Average Remaining : $2,869,388
Pierre Engvall (1 Way Contract) $3,360,000 (1)
-Salary Remaining : $2,537,143
-Salary Average : $3,360,000
-Salary Average Remaining : $2,537,143
Brock McGinn (1 Way Contract) $2,887,500 (2)
-Salary Remaining : $2,180,357
-Salary Average : $2,887,500
-Salary Average Remaining : $2,180,357
Dylan Strome (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,152,041
-Salary Average : $2,850,000
-Salary Average Remaining : $2,152,041
Filip Zadina (1 Way Contract) $1,697,250 (2)
-Salary Remaining : $1,281,597
-Salary Average : $1,697,250
-Salary Average Remaining : $1,281,597
Olivier Rodrigue (1 Way Contract) $1,511,812 (5)
-Salary Remaining : $1,141,572
-Salary Average : $1,511,812
-Salary Average Remaining : $1,141,572
Frederick Gaudreau (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,132,653
-Salary Average : $1,500,000
-Salary Average Remaining : $1,132,653
William Carrier $1,456,000 (2)
-Salary Remaining : $1,099,429
-Salary Average : $1,456,000
-Salary Average Remaining : $1,099,429
Sam Steel (1 Way Contract) $1,260,000 (2)
-Salary Remaining : $951,429
-Salary Average : $1,260,000
-Salary Average Remaining : $951,429
Nic Dowd (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $903,102
-Salary Average : $1,196,000
-Salary Average Remaining : $903,102
Charlie Lindgren $1,067,000 (2)
-Salary Remaining : $805,694
-Salary Average : $1,067,000
-Salary Average Remaining : $805,694
Nils Lundkvist $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Spencer Stastney $858,000 (3)
-Salary Remaining : $647,878
-Salary Average : $858,000
-Salary Average Remaining : $647,878
Kiefer Sherwood $840,000 (1)
-Salary Remaining : $634,286
-Salary Average : $840,000
-Salary Average Remaining : $634,286
Brayden Pachal $806,000 (3)
-Salary Remaining : $608,612
-Salary Average : $806,000
-Salary Average Remaining : $608,612
Taylor Raddysh $765,000 (3)
-Salary Remaining : $577,653
-Salary Average : $765,000
-Salary Average Remaining : $577,653
Patrick Guay $0 (0)
Calle Sjalin $0 (0)
Ville Petman $0 (0)
Filip Cederqvist $0 (0)
Pavel Cajan $0 (0)
Jared McIsaac $0 (0)
Total Pro Players29
Salary Commitment
Year 2024 : $68,909,562
Year 2025 : $36,604,562
Year 2026 : $22,176,812
Year 2027 : $8,136,812
Salary Average Commitment
Year 2024 : $68,909,562
Year 2025 : $36,604,562
Year 2026 : $22,176,812
Year 2027 : $8,136,812
Salary Cap with 1 Way Contract
Year 2024 : $68,909,562
Year 2025 : $36,604,562
Year 2026 : $22,176,812
Year 2027 : $8,136,812

Farm Players Salaries

Scott Wedgewood $1,000,000 (1)
Salary Remaining : $755,102
Salary Average : $1,000,000
Salary Average Remaining : $755,102
Lian Bichsel $950,000 (3)
Salary Remaining : $717,347
Salary Average : $950,000
Salary Average Remaining : $717,347
Matt Coronato $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Tyson Kozak $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Connor Zary $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
William Wallinder $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Justin Barron $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Donovan Sebrango $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Jet Greaves $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Shane Wright $918,333 (3)
Salary Remaining : $693,435
Salary Average : $918,333
Salary Average Remaining : $693,435
Ryan McAllister $896,667 (3)
Salary Remaining : $677,075
Salary Average : $896,667
Salary Average Remaining : $677,075
Fabian Lysell $894,167 (1)
Salary Remaining : $675,187
Salary Average : $894,167
Salary Average Remaining : $675,187
Henrik Tikkanen $883,500 (3)
Salary Remaining : $667,133
Salary Average : $883,500
Salary Average Remaining : $667,133
Joel Teasdale $860,250 (1)
Salary Remaining : $649,577
Salary Average : $860,250
Salary Average Remaining : $649,577
John Leonard $860,250 (1)
Salary Remaining : $649,577
Salary Average : $860,250
Salary Average Remaining : $649,577
Cross Hanas $859,167 (1)
Salary Remaining : $648,759
Salary Average : $859,167
Salary Average Remaining : $648,759
Ethan Samson $846,667 (3)
Salary Remaining : $639,320
Salary Average : $846,667
Salary Average Remaining : $639,320
Vincent Iorio $845,000 (1)
Salary Remaining : $638,061
Salary Average : $845,000
Salary Average Remaining : $638,061
Riley Kidney $836,667 (3)
Salary Remaining : $631,769
Salary Average : $836,667
Salary Average Remaining : $631,769
Sasha Pastujov $825,000 (3)
Salary Remaining : $622,959
Salary Average : $825,000
Salary Average Remaining : $622,959
Nolan Allan $825,000 (3)
Salary Remaining : $622,959
Salary Average : $825,000
Salary Average Remaining : $622,959
Leevi Merilainen $820,000 (3)
Salary Remaining : $619,184
Salary Average : $820,000
Salary Average Remaining : $619,184
Artem Grushnikov $814,167 (3)
Salary Remaining : $614,779
Salary Average : $814,167
Salary Average Remaining : $614,779
Samuel Fagemo $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Raphael Lavoie $798,250 (3)
Salary Remaining : $602,760
Salary Average : $798,250
Salary Average Remaining : $602,760
Linus Karlsson $796,250 (2)
Salary Remaining : $601,250
Salary Average : $796,250
Salary Average Remaining : $601,250
Justin Bailey $782,000 (2)
Salary Remaining : $590,490
Salary Average : $782,000
Salary Average Remaining : $590,490
Ben King $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Anthony Richard $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players29
Salary Commitment
Year 2024 : $25,092,335
Year 2025 : $13,648,501
Year 2026 : $12,070,251
Year 2027 : $0
Salary Average Commitment
Year 2024 : $25,092,335
Year 2025 : $13,648,501
Year 2026 : $12,070,251
Year 2027 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$65,899,189
Pro Players Total Average Salaries$65,899,189
Farm Players Total Salaries$22,083,114
Farm Players Total Average Salaries$22,083,114
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$16,162,668
Farm Year To Date Expenses$5,384,004
Pro Salary Cap Per Days$330,481
Pro Salary Cap To Date$15,847,016
Farm Salary Cap Per Days$112,669
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,799,130
Farm Estimated Season Revenue$3,576,375
Pro Remaining Season Days148
Pro Expenses Per Days$336,220
Pro Estimated Expenses$49,760,560
Farm Remaining Season Days148
Farm Expenses Per Days$112,669
Farm Estimated Expenses$16,675,012
Estimated Season Expenses$66,435,572
Estimated Season Salary Cap$67,008,204
Estimate Under Maximum Salary Cap of $83,500,000$16,491,796
Estimate Over Minimum Salary Cap of $63,500,000 $3,508,204
Current Bank Account$64,394,891
Projected Bank Account$99,334,824

Pro Players Salaries

Blake Wheeler (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $6,229,592
-Salary Average : $8,250,000
-Salary Average Remaining : $6,229,592
Brendan Gallagher (1 Way Contract) $6,110,000 (2)
-Salary Remaining : $4,613,673
-Salary Average : $6,110,000
-Salary Average Remaining : $4,613,673
Brady Skjei (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $3,964,286
-Salary Average : $5,250,000
-Salary Average Remaining : $3,964,286
Jason Dickinson (1 Way Contract) $4,637,500 (4)
-Salary Remaining : $3,501,786
-Salary Average : $4,637,500
-Salary Average Remaining : $3,501,786
Brandon Saad (1 Way Contract) $4,365,000 (2)
-Salary Remaining : $3,296,020
-Salary Average : $4,365,000
-Salary Average Remaining : $3,296,020
Alex Wennberg (1 Way Contract) $4,365,000 (3)
-Salary Remaining : $3,296,020
-Salary Average : $4,365,000
-Salary Average Remaining : $3,296,020
Nick Jensen (1 Way Contract) $3,847,500 (2)
-Salary Remaining : $2,905,255
-Salary Average : $3,847,500
-Salary Average Remaining : $2,905,255
Joonas Korpisalo (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $2,869,388
-Salary Average : $3,800,000
-Salary Average Remaining : $2,869,388
Tanner Pearson (1 Way Contract) $3,250,000 (2)
-1 Way Contract Salary Cap : $2,125,000
-1 Way Contract Salary Cap Remaining : $1,604,592
-Salary Remaining : $2,454,082
-Salary Average : $3,250,000
-Salary Average Remaining : $2,454,082
Will Borgen $3,024,000 (2)
-Salary Remaining : $2,283,429
-Salary Average : $3,024,000
-Salary Average Remaining : $2,283,429
Michael Amadio (1 Way Contract) $2,740,000 (4)
-Salary Remaining : $2,068,980
-Salary Average : $2,740,000
-Salary Average Remaining : $2,068,980
Jan Rutta (1 Way Contract) $2,612,500 (1)
-Salary Remaining : $1,972,704
-Salary Average : $2,612,500
-Salary Average Remaining : $1,972,704
Casey Cizikas (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,887,755
-Salary Average : $2,500,000
-Salary Average Remaining : $1,887,755
Danton Heinen (1 Way Contract) $2,362,500 (4)
-Salary Remaining : $1,783,929
-Salary Average : $2,362,500
-Salary Average Remaining : $1,783,929
Jesper Fast (1 Way Contract) $2,256,000 (3)
-Salary Remaining : $1,703,510
-Salary Average : $2,256,000
-Salary Average Remaining : $1,703,510
Vinnie Hinostroza (1 Way Contract) $1,710,000 (1)
-Salary Remaining : $1,291,224
-Salary Average : $1,710,000
-Salary Average Remaining : $1,291,224
Jarred Tinordi (1 Way Contract) $1,175,000 (2)
-Salary Remaining : $887,245
-Salary Average : $1,175,000
-Salary Average Remaining : $887,245
Juraj Slafkovsky $925,000 (2)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Jakub Dobes $925,000 (2)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Alex Nylander $917,831 (2)
-Salary Remaining : $693,056
-Salary Average : $917,831
-Salary Average Remaining : $693,056
Louis Crevier $876,358 (3)
-Salary Remaining : $661,740
-Salary Average : $876,358
-Salary Average Remaining : $661,740
Total Pro Players21
Salary Commitment
Year 2024 : $65,899,189
Year 2025 : $48,076,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000
Salary Average Commitment
Year 2024 : $65,899,189
Year 2025 : $48,076,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000
Salary Cap with 1 Way Contract
Year 2024 : $64,774,189
Year 2025 : $46,951,689
Year 2026 : $23,537,358
Year 2027 : $13,540,000

Farm Players Salaries

Alex Kannok-Leipert $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
David Reinbacher $925,000 (4)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Nikita Alexandrov $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Pavol Regenda $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Milos Kelemen $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Samuel Helenius $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Landon Slaggert $912,500 (2)
Salary Remaining : $689,031
Salary Average : $912,500
Salary Average Remaining : $689,031
Elmer Soderblom $878,333 (1)
Salary Remaining : $663,231
Salary Average : $878,333
Salary Average Remaining : $663,231
Tobie Bisson $875,750 (3)
Salary Remaining : $661,281
Salary Average : $875,750
Salary Average Remaining : $661,281
Maxim Groshev $867,500 (3)
Salary Remaining : $655,051
Salary Average : $867,500
Salary Average Remaining : $655,051
Maksymilian Szuber $859,167 (3)
Salary Remaining : $648,759
Salary Average : $859,167
Salary Average Remaining : $648,759
Ryder Korczak $859,167 (3)
Salary Remaining : $648,759
Salary Average : $859,167
Salary Average Remaining : $648,759
Roland McKeown $854,000 (1)
Salary Remaining : $644,857
Salary Average : $854,000
Salary Average Remaining : $644,857
Alex Barre-Boulet $849,333 (2)
Salary Remaining : $641,333
Salary Average : $849,333
Salary Average Remaining : $641,333
Eric Comrie $840,000 (1)
Salary Remaining : $634,286
Salary Average : $840,000
Salary Average Remaining : $634,286
Dryden Hunt $840,000 (1)
Salary Remaining : $634,286
Salary Average : $840,000
Salary Average Remaining : $634,286
Tyson Hinds $829,444 (3)
Salary Remaining : $626,315
Salary Average : $829,444
Salary Average Remaining : $626,315
Eetu Makiniemi $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Tristen Robins $797,501 (1)
Salary Remaining : $602,195
Salary Average : $797,501
Salary Average Remaining : $602,195
Artemi Kniazev $789,167 (1)
Salary Remaining : $595,902
Salary Average : $789,167
Salary Average Remaining : $595,902
Mason Shaw $787,500 (3)
Salary Remaining : $594,643
Salary Average : $787,500
Salary Average Remaining : $594,643
Dennis Gilbert $787,500 (1)
Salary Remaining : $594,643
Salary Average : $787,500
Salary Average Remaining : $594,643
Alexander True $787,500 (2)
Salary Remaining : $594,643
Salary Average : $787,500
Salary Average Remaining : $594,643
Maxime Lajoie $780,000 (1)
Salary Remaining : $588,980
Salary Average : $780,000
Salary Average Remaining : $588,980
Grant Hutton $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Joseph Duszak $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
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 Left30
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$32,599,710
Farm
Home Games Left30
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,192,125

Expense

Pro Players Total Salaries$85,301,532
Pro Players Total Average Salaries$85,301,532
Farm Players Total Salaries$21,380,266
Farm Players Total Average Salaries$21,380,266
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,887,576
Farm Year To Date Expenses$5,238,584
Pro Salary Cap Per Days$425,518
Pro Salary Cap To Date$20,422,264
Farm Salary Cap Per Days$109,083
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$88,908,300
Farm Estimated Season Revenue$3,251,250
Pro Remaining Season Days148
Pro Expenses Per Days$435,212
Pro Estimated Expenses$64,411,376
Farm Remaining Season Days148
Farm Expenses Per Days$109,083
Farm Estimated Expenses$16,144,284
Estimated Season Expenses$80,555,660
Estimated Season Salary Cap$83,398,928
Estimate Under Maximum Salary Cap of $83,500,000$101,072
Estimate Over Minimum Salary Cap of $63,500,000 $19,898,928
Current Bank Account$50,246,777
Projected Bank Account$61,850,667

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $7,551,020
-Salary Average : $10,000,000
-Salary Average Remaining : $7,551,020
Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $7,173,469
-Salary Average : $9,500,000
-Salary Average Remaining : $7,173,469
Cale Makar (1 Way Contract) $8,550,000 (3)
-Salary Remaining : $6,456,122
-Salary Average : $8,550,000
-Salary Average Remaining : $6,456,122
William Nylander (1 Way Contract) $6,962,366 (1)
-Salary Remaining : $5,257,297
-Salary Average : $6,962,366
-Salary Average Remaining : $5,257,297
Colton Parayko (1 Way Contract) $6,175,000 (3)
-Salary Remaining : $4,662,755
-Salary Average : $6,175,000
-Salary Average Remaining : $4,662,755
Connor Hellebuyck (1 Way Contract) $6,166,666 (1)
-Salary Remaining : $4,656,462
-Salary Average : $6,166,666
-Salary Average Remaining : $4,656,462
Travis Konecny (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,153,061
-Salary Average : $5,500,000
-Salary Average Remaining : $4,153,061
Alec Martinez (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $3,964,286
-Salary Average : $5,250,000
-Salary Average Remaining : $3,964,286
Ryan Nugent-Hopkins (1 Way Contract) $5,176,250 (2)
-Salary Remaining : $3,908,597
-Salary Average : $5,176,250
-Salary Average Remaining : $3,908,597
Joel Eriksson Ek (1 Way Contract) $4,987,500 (1)
-Salary Remaining : $3,766,071
-Salary Average : $4,987,500
-Salary Average Remaining : $3,766,071
Alexander Kerfoot (1 Way Contract) $3,465,000 (2)
-Salary Remaining : $2,616,429
-Salary Average : $3,465,000
-Salary Average Remaining : $2,616,429
Scott Laughton (1 Way Contract) $2,880,000 (3)
-Salary Remaining : $2,174,694
-Salary Average : $2,880,000
-Salary Average Remaining : $2,174,694
Timothy Liljegren (1 Way Contract) $1,470,000 (3)
-Salary Remaining : $1,110,000
-Salary Average : $1,470,000
-Salary Average Remaining : $1,110,000
Brandon Hagel $1,425,000 (3)
-Salary Remaining : $1,076,020
-Salary Average : $1,425,000
-Salary Average Remaining : $1,076,020
Conor Sheary (1 Way Contract) $1,410,000 (3)
-Salary Remaining : $1,064,694
-Salary Average : $1,410,000
-Salary Average Remaining : $1,064,694
Victor Olofsson (1 Way Contract) $1,204,000 (2)
-1 Way Contract Salary Cap : $79,000
-1 Way Contract Salary Cap Remaining : $59,653
-Salary Remaining : $909,143
-Salary Average : $1,204,000
-Salary Average Remaining : $909,143
Jonas Siegenthaler $971,250 (1)
-Salary Remaining : $733,393
-Salary Average : $971,250
-Salary Average Remaining : $733,393
Jeremy Lauzon $878,750 (1)
-Salary Remaining : $663,546
-Salary Average : $878,750
-Salary Average Remaining : $663,546
Isac Lundestrom $878,500 (3)
-Salary Remaining : $663,357
-Salary Average : $878,500
-Salary Average Remaining : $663,357
Alex Lyon $862,500 (1)
-Salary Remaining : $651,276
-Salary Average : $862,500
-Salary Average Remaining : $651,276
Justin Brazeau $813,750 (2)
-Salary Remaining : $614,464
-Salary Average : $813,750
-Salary Average Remaining : $614,464
Jack Johnson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $585,204
-Salary Average : $775,000
-Salary Average Remaining : $585,204
Total Pro Players22
Salary Commitment
Year 2024 : $85,301,532
Year 2025 : $33,447,500
Year 2026 : $22,788,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $85,301,532
Year 2025 : $33,447,500
Year 2026 : $22,788,500
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $83,401,536
Year 2025 : $32,322,500
Year 2026 : $22,788,500
Year 2027 : $0

Farm Players Salaries

Kevin Stenlund $1,102,500 (1)
Salary Remaining : $832,500
Salary Average : $1,102,500
Salary Average Remaining : $832,500
Conor Timmins $1,045,000 (3)
Salary Remaining : $789,082
Salary Average : $1,045,000
Salary Average Remaining : $789,082
Ian McKinnon $971,250 (2)
Salary Remaining : $733,393
Salary Average : $971,250
Salary Average Remaining : $733,393
Trey Fix-Wolansky $962,000 (2)
Salary Remaining : $726,408
Salary Average : $962,000
Salary Average Remaining : $726,408
Luke Krys $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Roby Jarventie $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Simon Holmstrom $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Fredrik Olofsson $883,500 (3)
Salary Remaining : $667,133
Salary Average : $883,500
Salary Average Remaining : $667,133
Josh Mahura $878,750 (2)
Salary Remaining : $663,546
Salary Average : $878,750
Salary Average Remaining : $663,546
Jakub Demek $851,683 (3)
Salary Remaining : $643,108
Salary Average : $851,683
Salary Average Remaining : $643,108
Eemil Viro $828,333 (1)
Salary Remaining : $625,476
Salary Average : $828,333
Salary Average Remaining : $625,476
Gage Goncalves $820,000 (1)
Salary Remaining : $619,184
Salary Average : $820,000
Salary Average Remaining : $619,184
Noel Hoefenmayer $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Ethen Frank $813,750 (2)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Josiah Slavin $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Ben Meyers $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Matthew Murray $813,750 (2)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Ronan Seeley $810,000 (1)
Salary Remaining : $611,633
Salary Average : $810,000
Salary Average Remaining : $611,633
Jaycob Megna $793,000 (3)
Salary Remaining : $598,796
Salary Average : $793,000
Salary Average Remaining : $598,796
Jacob Moverare $793,000 (2)
Salary Remaining : $598,796
Salary Average : $793,000
Salary Average Remaining : $598,796
Dakota Mermis $775,000 (1)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Mitchell Weeks $772,500 (3)
Salary Remaining : $583,316
Salary Average : $772,500
Salary Average Remaining : $583,316
Nolan Maier $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Otto Koivula $750,000 (3)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Garrett Pilon $750,000 (2)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
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 Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$26,672,490
Farm
Home Games Left32
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$975,375

Expense

Pro Players Total Salaries$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$17,923,128
Farm Year To Date Expenses$3,689,032
Pro Salary Cap Per Days$369,380
Pro Salary Cap To Date$17,578,732
Farm Salary Cap Per Days$80,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,835,520
Farm Estimated Season Revenue$3,468,000
Pro Remaining Season Days148
Pro Expenses Per Days$375,120
Pro Estimated Expenses$55,517,760
Farm Remaining Season Days148
Farm Expenses Per Days$80,026
Farm Estimated Expenses$11,843,848
Estimated Season Expenses$67,361,608
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$8,921,473
Projected Bank Account$39,863,385

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $7,173,469
-Salary Average : $9,500,000
-Salary Average Remaining : $7,173,469
Erik Karlsson (1 Way Contract) $7,425,000 (1)
-Salary Remaining : $5,606,633
-Salary Average : $7,425,000
-Salary Average Remaining : $5,606,633
Josh Norris $7,393,500 (1)
-Salary Remaining : $5,582,847
-Salary Average : $7,393,500
-Salary Average Remaining : $5,582,847
Jordan Binnington (1 Way Contract) $6,360,000 (3)
-Salary Remaining : $4,802,449
-Salary Average : $6,360,000
-Salary Average Remaining : $4,802,449
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $4,606,122
-Salary Average : $6,100,000
-Salary Average Remaining : $4,606,122
Mats Zuccarello (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $4,077,551
-Salary Average : $5,400,000
-Salary Average Remaining : $4,077,551
Mikael Granlund (1 Way Contract) $4,650,000 (3)
-Salary Remaining : $3,511,224
-Salary Average : $4,650,000
-Salary Average Remaining : $3,511,224
Yegor Sharangovich (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $3,058,163
-Salary Average : $4,050,000
-Salary Average Remaining : $3,058,163
Ryan Hartman (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $2,869,388
-Salary Average : $3,800,000
-Salary Average Remaining : $2,869,388
Jake Allen (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $2,732,714
-Salary Average : $3,619,000
-Salary Average Remaining : $2,732,714
Brandon Tanev (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,642,857
-Salary Average : $3,500,000
-Salary Average Remaining : $2,642,857
Justin Holl (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $660,714
-Salary Remaining : $1,510,204
-Salary Average : $2,000,000
-Salary Average Remaining : $1,510,204
Rasmus Sandin (1 Way Contract) $1,442,000 (2)
-Salary Remaining : $1,088,857
-Salary Average : $1,442,000
-Salary Average Remaining : $1,088,857
Josh Brown (1 Way Contract) $1,249,500 (1)
-Salary Remaining : $943,500
-Salary Average : $1,249,500
-Salary Average Remaining : $943,500
Darren Raddysh $1,111,500 (3)
-Salary Remaining : $839,296
-Salary Average : $1,111,500
-Salary Average Remaining : $839,296
Dakota Joshua $932,250 (2)
-Salary Remaining : $703,944
-Salary Average : $932,250
-Salary Average Remaining : $703,944
Tristen Nielsen $904,800 (3)
-Salary Remaining : $683,216
-Salary Average : $904,800
-Salary Average Remaining : $683,216
Joel L'Esperance $855,000 (3)
-Salary Remaining : $645,612
-Salary Average : $855,000
-Salary Average Remaining : $645,612
Jake Neighbours $835,834 (1)
-Salary Remaining : $631,140
-Salary Average : $835,834
-Salary Average Remaining : $631,140
Jacob Bernard-Docker $829,150 (2)
-Salary Remaining : $626,093
-Salary Average : $829,150
-Salary Average Remaining : $626,093
Calvin de Haan (1 Way Contract) $816,000 (1)
-Salary Remaining : $616,163
-Salary Average : $816,000
-Salary Average Remaining : $616,163
Andrew Peeke $750,000 (2)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
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 : $733,393
Salary Average : $971,250
Salary Average Remaining : $733,393
Griffin Mendel $952,750 (1)
Salary Remaining : $719,423
Salary Average : $952,750
Salary Average Remaining : $719,423
Pierrick Dube $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Peetro Seppala $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Luke Toporowski $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Daniel D'Amato $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Louie Belpedio $899,000 (3)
Salary Remaining : $678,837
Salary Average : $899,000
Salary Average Remaining : $678,837
Philip Kemp $813,750 (3)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Luke Glendening $800,000 (1)
Salary Remaining : $604,082
Salary Average : $800,000
Salary Average Remaining : $604,082
Kevin Mandolese $798,250 (3)
Salary Remaining : $602,760
Salary Average : $798,250
Salary Average Remaining : $602,760
Peyton Jones $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Matthew Brown $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Bryan Yoon $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Justin Addamo $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Graham McPhee $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jimmy Lambert $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Kyle Betts $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Kyle Marino $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Brett Kemp $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
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 Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$26,672,490
Farm
Home Games Left32
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$975,375

Expense

Pro Players Total Salaries$81,790,100
Pro Players Total Average Salaries$81,790,100
Farm Players Total Salaries$19,541,500
Farm Players Total Average Salaries$19,541,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$390,000
Pro Year To Date Expenses$19,812,024
Farm Year To Date Expenses$4,931,175
Pro Salary Cap Per Days$417,296
Pro Salary Cap To Date$19,812,024
Farm Salary Cap Per Days$99,702
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,835,520
Farm Estimated Season Revenue$3,468,000
Pro Remaining Season Days148
Pro Expenses Per Days$417,296
Pro Estimated Expenses$61,759,808
Farm Remaining Season Days148
Farm Expenses Per Days$99,702
Farm Estimated Expenses$14,755,896
Estimated Season Expenses$76,515,704
Estimated Season Salary Cap$81,961,832
Estimate Under Maximum Salary Cap of $83,500,000$1,538,168
Estimate Over Minimum Salary Cap of $63,500,000 $18,461,832
Current Bank Account$39,686,076
Projected Bank Account$61,473,892

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (1)
-Salary Remaining : $9,438,776
-Salary Average : $12,500,000
-Salary Average Remaining : $9,438,776
Charlie McAvoy (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $6,814,796
-Salary Average : $9,025,000
-Salary Average Remaining : $6,814,796
Jeff Skinner (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $6,795,918
-Salary Average : $9,000,000
-Salary Average Remaining : $6,795,918
Travis Sanheim (1 Way Contract) $6,625,000 (5)
-Salary Remaining : $5,002,551
-Salary Average : $6,625,000
-Salary Average Remaining : $5,002,551
Nick Schmaltz (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $4,417,347
-Salary Average : $5,850,000
-Salary Average Remaining : $4,417,347
Thatcher Demko (1 Way Contract) $5,565,000 (5)
-Salary Remaining : $4,202,143
-Salary Average : $5,565,000
-Salary Average Remaining : $4,202,143
Phillip Danault (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,153,061
-Salary Average : $5,500,000
-Salary Average Remaining : $4,153,061
Sam Bennett (1 Way Contract) $4,690,500 (5)
-Salary Remaining : $3,541,806
-Salary Average : $4,690,500
-Salary Average Remaining : $3,541,806
Ryan O'Reilly (1 Way Contract) $4,140,000 (4)
-Salary Remaining : $3,126,122
-Salary Average : $4,140,000
-Salary Average Remaining : $3,126,122
Evan Bouchard (1 Way Contract) $3,705,000 (4)
-Salary Remaining : $2,797,653
-Salary Average : $3,705,000
-Salary Average Remaining : $2,797,653
Ryan Lindgren (1 Way Contract) $2,990,000 (2)
-Salary Remaining : $2,257,755
-Salary Average : $2,990,000
-Salary Average Remaining : $2,257,755
Jordan Kyrou (1 Way Contract) $2,765,000 (2)
-Salary Remaining : $2,087,857
-Salary Average : $2,765,000
-Salary Average Remaining : $2,087,857
Sean Durzi (1 Way Contract) $1,615,000 (3)
-Salary Remaining : $1,219,490
-Salary Average : $1,615,000
-Salary Average Remaining : $1,219,490
Josh Doan $952,750 (3)
-Salary Remaining : $719,423
-Salary Average : $952,750
-Salary Average Remaining : $719,423
Emil Andrae $930,433 (3)
-Salary Remaining : $702,572
-Salary Average : $930,433
-Salary Average Remaining : $702,572
Seth Jarvis $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Alex Vlasic $916,667 (1)
-Salary Remaining : $692,177
-Salary Average : $916,667
-Salary Average Remaining : $692,177
Adam Ruzicka $869,500 (2)
-Salary Remaining : $656,561
-Salary Average : $869,500
-Salary Average Remaining : $656,561
Liam Foudy $860,250 (2)
-Salary Remaining : $649,577
-Salary Average : $860,250
-Salary Average Remaining : $649,577
Tanner Jeannot $840,000 (1)
-Salary Remaining : $634,286
-Salary Average : $840,000
-Salary Average Remaining : $634,286
Michael Dipietro $775,000 (1)
-Salary Remaining : $585,204
-Salary Average : $775,000
-Salary Average Remaining : $585,204
Brendan Gaunce $750,000 (4)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Total Pro Players22
Salary Commitment
Year 2024 : $81,790,100
Year 2025 : $50,983,433
Year 2026 : $34,473,683
Year 2027 : $25,475,500
Salary Average Commitment
Year 2024 : $81,790,100
Year 2025 : $50,983,433
Year 2026 : $34,473,683
Year 2027 : $25,475,500
Salary Cap with 1 Way Contract
Year 2024 : $81,790,100
Year 2025 : $50,983,433
Year 2026 : $34,473,683
Year 2027 : $25,475,500

Farm Players Salaries

Jiri Patera $971,250 (3)
Salary Remaining : $733,393
Salary Average : $971,250
Salary Average Remaining : $733,393
Egor Sokolov $971,250 (3)
Salary Remaining : $733,393
Salary Average : $971,250
Salary Average Remaining : $733,393
Michael Vukojevic $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Mack Guzda $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Adam Gaudette $902,500 (1)
Salary Remaining : $681,480
Salary Average : $902,500
Salary Average Remaining : $681,480
William Stromgren $900,833 (3)
Salary Remaining : $680,221
Salary Average : $900,833
Salary Average Remaining : $680,221
Emil Heineman $897,500 (1)
Salary Remaining : $677,704
Salary Average : $897,500
Salary Average Remaining : $677,704
Matt Kiersted $878,750 (2)
Salary Remaining : $663,546
Salary Average : $878,750
Salary Average Remaining : $663,546
Christoffer Sedoff $870,000 (1)
Salary Remaining : $656,939
Salary Average : $870,000
Salary Average Remaining : $656,939
Logan Morrison $870,000 (1)
Salary Remaining : $656,939
Salary Average : $870,000
Salary Average Remaining : $656,939
Hugh McGing $869,500 (2)
Salary Remaining : $656,561
Salary Average : $869,500
Salary Average Remaining : $656,561
Colten Ellis $850,833 (3)
Salary Remaining : $642,466
Salary Average : $850,833
Salary Average Remaining : $642,466
Adam Edstrom $846,667 (1)
Salary Remaining : $639,320
Salary Average : $846,667
Salary Average Remaining : $639,320
Ivan Ivan $845,000 (1)
Salary Remaining : $638,061
Salary Average : $845,000
Salary Average Remaining : $638,061
Francesco Pinelli $845,000 (3)
Salary Remaining : $638,061
Salary Average : $845,000
Salary Average Remaining : $638,061
Kenneth Appleby $793,000 (2)
Salary Remaining : $598,796
Salary Average : $793,000
Salary Average Remaining : $598,796
Egor Afanasyev $789,167 (1)
Salary Remaining : $595,902
Salary Average : $789,167
Salary Average Remaining : $595,902
Matthew Phillips $787,500 (2)
Salary Remaining : $594,643
Salary Average : $787,500
Salary Average Remaining : $594,643
Spencer Smallman $777,750 (2)
Salary Remaining : $587,281
Salary Average : $777,750
Salary Average Remaining : $587,281
Jake Livingstone $775,000 (2)
Salary Remaining : $585,204
Salary Average : $775,000
Salary Average Remaining : $585,204
Luka Profaca $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Dmitry Kuzmin $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Dmitry Osipov $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Total Farm Players23
Salary Commitment
Year 2024 : $19,541,500
Year 2025 : $9,420,666
Year 2026 : $4,539,166
Year 2027 : $0
Salary Average Commitment
Year 2024 : $19,541,500
Year 2025 : $9,420,666
Year 2026 : $4,539,166
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left31
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$29,636,100
Farm
Home Games Left31
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$1,083,750

Expense

Pro Players Total Salaries$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$15,136,886
Farm Year To Date Expenses$5,499,720
Pro Salary Cap Per Days$327,050
Pro Salary Cap To Date$15,136,886
Farm Salary Cap Per Days$105,111
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,871,910
Farm Estimated Season Revenue$3,359,625
Pro Remaining Season Days148
Pro Expenses Per Days$327,050
Pro Estimated Expenses$48,403,400
Farm Remaining Season Days148
Farm Expenses Per Days$105,111
Farm Estimated Expenses$15,556,428
Estimated Season Expenses$63,959,828
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$67,090,783
Projected Bank Account$98,362,490

Pro Players Salaries

Zach Werenski (1 Way Contract) $10,062,500 (2)
-Salary Remaining : $7,598,214
-Salary Average : $10,062,499
-Salary Average Remaining : $7,598,214
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,040,816
-Salary Average : $8,000,000
-Salary Average Remaining : $6,040,816
Philipp Grubauer (1 Way Contract) $6,136,000 (1)
-Salary Remaining : $4,633,306
-Salary Average : $6,136,000
-Salary Average Remaining : $4,633,306
Justin Faulk (1 Way Contract) $6,110,000 (3)
-Salary Remaining : $4,613,673
-Salary Average : $6,110,000
-Salary Average Remaining : $4,613,673
Tyler Myers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,530,612
-Salary Average : $6,000,000
-Salary Average Remaining : $4,530,612
Matias Maccelli (1 Way Contract) $3,596,250 (5)
-Salary Remaining : $2,715,536
-Salary Average : $3,596,250
-Salary Average Remaining : $2,715,536
Matt Roy (1 Way Contract) $3,055,500 (3)
-Salary Remaining : $2,307,214
-Salary Average : $3,055,500
-Salary Average Remaining : $2,307,214
Adam Boqvist (1 Way Contract) $2,470,000 (4)
-Salary Remaining : $1,865,102
-Salary Average : $2,470,000
-Salary Average Remaining : $1,865,102
Jonathan Drouin (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $1,812,245
-Salary Average : $2,400,000
-Salary Average Remaining : $1,812,245
Jamie Drysdale $2,300,000 (3)
-Salary Remaining : $1,736,735
-Salary Average : $2,300,000
-Salary Average Remaining : $1,736,735
Nicolas Aube-Kubel $1,695,000 (2)
-Salary Remaining : $1,279,898
-Salary Average : $1,695,000
-Salary Average Remaining : $1,279,898
Fabian Zetterlund $1,508,000 (3)
-Salary Remaining : $1,138,694
-Salary Average : $1,508,000
-Salary Average Remaining : $1,138,694
Keegan Kolesar (1 Way Contract) $1,470,000 (1)
-Salary Remaining : $1,110,000
-Salary Average : $1,470,000
-Salary Average Remaining : $1,110,000
Mathieu Olivier $1,232,000 (2)
-Salary Remaining : $930,286
-Salary Average : $1,232,000
-Salary Average Remaining : $930,286
Trent Frederic $1,060,500 (2)
-Salary Remaining : $800,786
-Salary Average : $1,060,500
-Salary Average Remaining : $800,786
Nicholas Robertson $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Joe Veleno $925,000 (1)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Adam Fantilli $925,000 (3)
-Salary Remaining : $698,469
-Salary Average : $925,000
-Salary Average Remaining : $698,469
Thomas Bordeleau $900,349 (3)
-Salary Remaining : $679,855
-Salary Average : $900,349
-Salary Average Remaining : $679,855
Wyatt Johnston $894,167 (1)
-Salary Remaining : $675,187
-Salary Average : $894,167
-Salary Average Remaining : $675,187
Hugo Alnefelt $850,833 (1)
-Salary Remaining : $642,466
-Salary Average : $850,833
-Salary Average Remaining : $642,466
Joel Hofer $798,250 (3)
-Salary Remaining : $602,760
-Salary Average : $798,250
-Salary Average Remaining : $602,760
Alex Whelan $787,500 (2)
-Salary Remaining : $594,643
-Salary Average : $787,500
-Salary Average Remaining : $594,643
Total Pro Players23
Salary Commitment
Year 2024 : $64,101,848
Year 2025 : $38,900,848
Year 2026 : $24,063,349
Year 2027 : $8,466,250
Salary Average Commitment
Year 2024 : $64,101,848
Year 2025 : $38,900,848
Year 2026 : $24,063,349
Year 2027 : $8,466,250
Salary Cap with 1 Way Contract
Year 2024 : $64,101,848
Year 2025 : $38,900,848
Year 2026 : $24,063,349
Year 2027 : $8,466,250

Farm Players Salaries

Gustav Lindstrom $1,439,820 (3)
Salary Remaining : $1,087,211
Salary Average : $1,439,820
Salary Average Remaining : $1,087,211
Christian Fischer $1,181,250 (1)
Salary Remaining : $891,964
Salary Average : $1,181,250
Salary Average Remaining : $891,964
Jakub Zboril $1,156,250 (1)
Salary Remaining : $873,087
Salary Average : $1,156,250
Salary Average Remaining : $873,087
Vasily Podkolzin $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Patrick Khodorenko $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Vladislav Kolyachonok $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Xavier Bourgault $925,000 (1)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Kyle McDonald $925,000 (3)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Viktor Neuchev $870,000 (3)
Salary Remaining : $656,939
Salary Average : $870,000
Salary Average Remaining : $656,939
Chase Wheatcroft $862,500 (3)
Salary Remaining : $651,276
Salary Average : $862,500
Salary Average Remaining : $651,276
Logan Day $847,500 (2)
Salary Remaining : $639,949
Salary Average : $847,500
Salary Average Remaining : $639,949
Antonio Stranges $846,667 (1)
Salary Remaining : $639,320
Salary Average : $846,667
Salary Average Remaining : $639,320
Raivis Ansons $844,167 (1)
Salary Remaining : $637,432
Salary Average : $844,167
Salary Average Remaining : $637,432
Brandon Coe $838,137 (3)
Salary Remaining : $632,879
Salary Average : $838,137
Salary Average Remaining : $632,879
Samu Tuomaala $830,834 (3)
Salary Remaining : $627,364
Salary Average : $830,834
Salary Average Remaining : $627,364
Jacob Melanson $826,111 (3)
Salary Remaining : $623,798
Salary Average : $826,111
Salary Average Remaining : $623,798
Callahan Burke $813,750 (1)
Salary Remaining : $614,464
Salary Average : $813,750
Salary Average Remaining : $614,464
Matej Blumel $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Alec Regula $798,250 (3)
Salary Remaining : $602,760
Salary Average : $798,250
Salary Average Remaining : $602,760
Colton White $765,500 (1)
Salary Remaining : $578,031
Salary Average : $765,500
Salary Average Remaining : $578,031
Anson Thornton $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Cam Dineen $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Jared Moe $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
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 Left34
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$15,973,860
Farm
Home Games Left34
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$758,625

Expense

Pro Players Total Salaries$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$21,245,187
Farm Year To Date Expenses$3,983,209
Pro Salary Cap Per Days$422,591
Pro Salary Cap To Date$20,303,840
Farm Salary Cap Per Days$82,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,587,320
Farm Estimated Season Revenue$3,684,750
Pro Remaining Season Days148
Pro Expenses Per Days$445,551
Pro Estimated Expenses$65,941,548
Farm Remaining Season Days148
Farm Expenses Per Days$82,288
Farm Estimated Expenses$12,178,624
Estimated Season Expenses$78,120,172
Estimated Season Salary Cap$82,847,308
Estimate Under Maximum Salary Cap of $83,500,000$652,692
Estimate Over Minimum Salary Cap of $63,500,000 $19,347,308
Current Bank Account($5,835,160)
Projected Bank Account($2,683,262)

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,925,000 (5)
-Salary Remaining : $9,004,592
-Salary Average : $11,925,000
-Salary Average Remaining : $9,004,592
Alex Killorn (1 Way Contract) $5,875,000 (2)
-Salary Remaining : $4,436,224
-Salary Average : $5,875,000
-Salary Average Remaining : $4,436,224
Adam Henrique (1 Way Contract) $5,825,000 (1)
-Salary Remaining : $4,398,469
-Salary Average : $5,825,000
-Salary Average Remaining : $4,398,469
Charlie Coyle (1 Way Contract) $5,040,000 (1)
-Salary Remaining : $3,805,714
-Salary Average : $5,040,000
-Salary Average Remaining : $3,805,714
Tyler Toffoli (1 Way Contract) $4,802,500 (2)
-Salary Remaining : $3,626,378
-Salary Average : $4,802,500
-Salary Average Remaining : $3,626,378
Chris Tanev (1 Way Contract) $4,635,000 (2)
-Salary Remaining : $3,499,898
-Salary Average : $4,635,000
-Salary Average Remaining : $3,499,898
Ben Chiarot (1 Way Contract) $4,512,500 (1)
-Salary Remaining : $3,407,398
-Salary Average : $4,512,500
-Salary Average Remaining : $3,407,398
Trevor Moore (1 Way Contract) $4,368,000 (2)
-Salary Remaining : $3,298,286
-Salary Average : $4,368,000
-Salary Average Remaining : $3,298,286
Jake McCabe (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $3,171,429
-Salary Average : $4,200,000
-Salary Average Remaining : $3,171,429
Marcus Pettersson (1 Way Contract) $4,186,182 (3)
-Salary Remaining : $3,160,995
-Salary Average : $4,186,182
-Salary Average Remaining : $3,160,995
Ross Colton (1 Way Contract) $4,120,000 (3)
-Salary Remaining : $3,111,020
-Salary Average : $4,120,000
-Salary Average Remaining : $3,111,020
Anthony Duclair (1 Way Contract) $3,675,000 (4)
-Salary Remaining : $2,775,000
-Salary Average : $3,675,000
-Salary Average Remaining : $2,775,000
Cam Talbot (1 Way Contract) $3,666,667 (1)
-Salary Remaining : $2,768,708
-Salary Average : $3,666,667
-Salary Average Remaining : $2,768,708
Barclay Goodrow (1 Way Contract) $3,641,667 (3)
-1 Way Contract Salary Cap : $2,516,667
-1 Way Contract Salary Cap Remaining : $1,900,340
-Salary Remaining : $2,749,830
-Salary Average : $3,641,667
-Salary Average Remaining : $2,749,830
Jordan Staal (1 Way Contract) $2,697,000 (2)
-Salary Remaining : $2,036,510
-Salary Average : $2,697,000
-Salary Average Remaining : $2,036,510
Niko Mikkola (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $1,963,265
-Salary Average : $2,600,000
-Salary Average Remaining : $1,963,265
Kyle Okposo (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $1,375,000
-1 Way Contract Salary Cap Remaining : $1,038,265
-Salary Remaining : $1,887,755
-Salary Average : $2,500,000
-Salary Average Remaining : $1,887,755
Kevin Lankinen (1 Way Contract) $2,060,000 (1)
-1 Way Contract Salary Cap : $935,000
-1 Way Contract Salary Cap Remaining : $706,020
-Salary Remaining : $1,555,510
-Salary Average : $2,060,000
-Salary Average Remaining : $1,555,510
Robert Hagg (1 Way Contract) $1,730,400 (1)
-1 Way Contract Salary Cap : $605,400
-1 Way Contract Salary Cap Remaining : $457,139
-Salary Remaining : $1,306,629
-Salary Average : $1,730,400
-Salary Average Remaining : $1,306,629
Ilya Lyubushkin $1,485,000 (2)
-Salary Remaining : $1,121,327
-Salary Average : $1,485,000
-Salary Average Remaining : $1,121,327
Curtis Lazar (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $853,265
-Salary Average : $1,130,000
-Salary Average Remaining : $853,265
Anthony Stolarz $1,007,000 (3)
-Salary Remaining : $760,388
-Salary Average : $1,007,000
-Salary Average Remaining : $760,388
Joey Anderson $896,000 (3)
-Salary Remaining : $676,571
-Salary Average : $896,000
-Salary Average Remaining : $676,571
Boris Katchouk $750,000 (2)
-Salary Remaining : $566,327
-Salary Average : $750,000
-Salary Average Remaining : $566,327
Total Pro Players24
Salary Commitment
Year 2024 : $87,327,916
Year 2025 : $60,863,349
Year 2026 : $36,250,849
Year 2027 : $15,600,000
Salary Average Commitment
Year 2024 : $87,327,916
Year 2025 : $60,863,349
Year 2026 : $36,250,849
Year 2027 : $15,600,000
Salary Cap with 1 Way Contract
Year 2024 : $82,827,912
Year 2025 : $59,738,348
Year 2026 : $35,125,848
Year 2027 : $15,600,000

Farm Players Salaries

Steven Lorentz $1,081,500 (2)
Salary Remaining : $816,643
Salary Average : $1,081,500
Salary Average Remaining : $816,643
Danila Klimovich $925,000 (2)
Salary Remaining : $698,469
Salary Average : $925,000
Salary Average Remaining : $698,469
Dylan Gambrell $888,360 (3)
Salary Remaining : $670,802
Salary Average : $888,360
Salary Average Remaining : $670,802
Mitch Reinke $883,500 (3)
Salary Remaining : $667,133
Salary Average : $883,500
Salary Average Remaining : $667,133
Ryan Shea $875,750 (3)
Salary Remaining : $661,281
Salary Average : $875,750
Salary Average Remaining : $661,281
Tucker Robertson $870,000 (3)
Salary Remaining : $656,939
Salary Average : $870,000
Salary Average Remaining : $656,939
Brett Leason $869,500 (2)
Salary Remaining : $656,561
Salary Average : $869,500
Salary Average Remaining : $656,561
Linus Weissbach $868,000 (3)
Salary Remaining : $655,429
Salary Average : $868,000
Salary Average Remaining : $655,429
Taylor Gauthier $859,167 (1)
Salary Remaining : $648,759
Salary Average : $859,167
Salary Average Remaining : $648,759
Zach Dean $852,500 (3)
Salary Remaining : $643,724
Salary Average : $852,500
Salary Average Remaining : $643,724
Vadim Zherenko $846,667 (1)
Salary Remaining : $639,320
Salary Average : $846,667
Salary Average Remaining : $639,320
Carsen Twarynski $840,000 (3)
Salary Remaining : $634,286
Salary Average : $840,000
Salary Average Remaining : $634,286
Joe Snively $824,000 (2)
Salary Remaining : $622,204
Salary Average : $824,000
Salary Average Remaining : $622,204
Ben Hutton $816,000 (3)
Salary Remaining : $616,163
Salary Average : $816,000
Salary Average Remaining : $616,163
Jake Christiansen $806,000 (3)
Salary Remaining : $608,612
Salary Average : $806,000
Salary Average Remaining : $608,612
Cale Morris $772,500 (2)
Salary Remaining : $583,316
Salary Average : $772,500
Salary Average Remaining : $583,316
Brian Pinho $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Bradley Marek $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
Robbie Russo $750,000 (1)
Salary Remaining : $566,327
Salary Average : $750,000
Salary Average Remaining : $566,327
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 $50,349,464 $75,132,786 $8,367,214 $11,632,786 $18,817,719 $64,682,281 202242
Blackhawks $53,266,508 $70,218,927 $13,281,073 $6,718,927 $17,056,458 $66,443,542 232144
Blue Jackets $29,541,354 $78,737,295 $4,762,705 $15,237,295 $22,800,309 $60,699,691 212748
Blues $21,671,409 $81,821,119 $1,678,881 $18,321,119 $15,786,997 $67,713,003 212041
Bruins $13,267,109 $73,075,447 $10,424,553 $9,575,447 $15,444,801 $68,055,199 231942
Canadiens $84,364,525 $73,834,124 $9,665,876 $10,334,124 $17,934,352 $65,565,648 212243
Canucks $135,314,104 $75,864,160 $7,635,840 $12,364,160 $21,510,264 $61,989,736 262551
Capitals $7,726,291 $74,206,697 $9,293,303 $10,706,697 $16,549,203 $66,950,797 202141
Devils $33,864,804 $79,927,984 $3,572,016 $16,427,984 $20,267,576 $63,232,424 212445
Ducks $60,236,349 $71,516,087 $11,983,913 $8,016,087 $19,687,265 $63,812,735 252348
Flames $22,233,134 $69,102,153 $14,397,847 $5,602,153 $17,331,475 $66,168,525 242145
Flyers $31,124,003 $68,358,196 $15,141,804 $4,858,196 $22,272,836 $61,227,164 232649
Golden Knights $99,702,721 $72,996,234 $10,503,766 $9,496,234 $17,496,544 $66,003,456 212243
Hockey Club $49,257,745 $73,315,735 $10,184,265 $9,815,735 $16,105,929 $67,394,071 222042
Hurricanes $31,743,924 $78,780,059 $4,719,941 $15,280,059 $23,076,581 $60,423,419 222648
Islanders $108,323,426 $82,837,514 $662,486 $19,337,514 $24,636,347 $58,863,653 202949
Jets $94,386,639 $70,735,201 $12,764,799 $7,235,201 $20,999,636 $62,500,364 252449
Kings $40,395,229 $83,351,006 $148,994 $19,851,006 $16,204,888 $67,295,112 261945
Kraken $59,258,091 $67,445,764 $16,054,236 $3,945,764 $19,901,644 $63,598,356 312253
Lightning $54,591,902 $65,514,920 $17,985,080 $2,014,920 $15,145,433 $68,354,567 222042
Maple Leafs $41,382,384 $82,401,614 $1,098,386 $18,901,614 $19,269,574 $64,230,426 212243
Oilers $86,509,738 $83,403,877 $96,123 $19,903,877 $20,981,606 $62,518,394 212445
Panthers $22,880,974 $80,343,498 $3,156,502 $16,843,498 $17,436,043 $66,063,957 222143
Penguins $41,717,329 $64,913,347 $18,586,653 $1,413,347 $15,251,587 $68,248,413 211940
Predators $4,710,856 $78,430,529 $5,069,471 $14,930,529 $17,617,494 $65,882,506 272047
Rangers $28,082,954 $71,691,479 $11,808,521 $8,191,479 $25,006,146 $58,493,854 292958
Red Wings $64,394,891 $67,008,204 $16,491,796 $3,508,204 $22,059,016 $61,440,984 212647
Sabres $50,246,777 $83,398,928 $101,072 $19,898,928 $21,382,868 $62,117,132 222547
Senators $8,921,473 $72,246,972 $11,253,028 $8,746,972 $15,532,880 $67,967,120 221941
Sharks $39,686,076 $81,961,832 $1,538,168 $18,461,832 $19,687,071 $63,812,929 222345
Stars $67,090,783 $67,477,786 $16,022,214 $3,977,786 $21,056,148 $62,443,852 232346
Wild ($5,835,160) $82,847,308 $652,692 $19,347,308 $16,161,833 $67,338,167 241943