Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 2000 - $190 - 1,471 - 73.56%
Level 2: 4000 - $130 - 3,441 - 86.01%
Level 3: 5000 - $85 - 4,388 - 87.75%
Level 4: 6000 - $44 - 5,502 - 91.69%
Luxury : 1000 - $283 - 882 - 88.15%
Total Capacity :18000
Team Popularity : 95.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left37
Average Attendance - %15,682 - 87.12%
Average Income per Game$2,370,993
Year to Date Revenue$9,483,972
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$75,163,000
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$8,027,600
Farm Year To Date Expenses$1,908,031
Pro Salary Cap Per Days$383,485
Pro Salary Cap To Date$8,027,600
Farm Salary Cap Per Days$96,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$87,726,741
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$383,485
Pro Estimated Expenses$67,109,875
Farm Remaining Season Days175
Farm Expenses Per Days$96,600
Farm Estimated Expenses$16,905,000
Estimated Season Expenses$84,014,875
Estimated Season Salary Cap$75,137,475
Estimate Under Maximum Salary Cap of $83,500,000$8,362,525
Estimate Over Minimum Salary Cap of $63,500,000 $11,637,475
Current Bank Account$42,881,987
Projected Bank Account$50,603,728

Pro Players Salaries

Adam Fox (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $8,058,036
-Salary Average : $9,025,000
-Salary Average Remaining : $8,058,036
Matthew Tkachuk (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $8,058,036
-Salary Average : $9,025,000
-Salary Average Remaining : $8,058,036
Jack Hughes (1 Way Contract) $7,600,000 (4)
-Salary Remaining : $6,785,714
-Salary Average : $7,600,000
-Salary Average Remaining : $6,785,714
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,026,786
-Salary Average : $6,750,000
-Salary Average Remaining : $6,026,786
Mark Scheifele (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $5,468,750
-Salary Average : $6,125,000
-Salary Average Remaining : $5,468,750
Jake Guentzel (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,357,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,357,143
Mikko Rantanen (1 Way Contract) $4,625,000 (1)
-Salary Remaining : $4,129,464
-Salary Average : $4,625,000
-Salary Average Remaining : $4,129,464
Jakob Chychrun (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $4,107,143
-Salary Average : $4,600,000
-Salary Average Remaining : $4,107,143
Jake DeBrusk (1 Way Contract) $3,748,500 (2)
-Salary Remaining : $3,346,875
-Salary Average : $3,748,500
-Salary Average Remaining : $3,346,875
Mackenzie Blackwood (1 Way Contract) $3,060,000 (2)
-Salary Remaining : $2,732,143
-Salary Average : $3,060,000
-Salary Average Remaining : $2,732,143
Radko Gudas (1 Way Contract) $2,425,000 (1)
-Salary Remaining : $2,165,179
-Salary Average : $2,425,000
-Salary Average Remaining : $2,165,179
Ivan Barbashev (1 Way Contract) $2,407,500 (1)
-Salary Remaining : $2,149,554
-Salary Average : $2,407,500
-Salary Average Remaining : $2,149,554
Artturi Lehkonen (1 Way Contract) $2,392,000 (3)
-Salary Remaining : $2,135,714
-Salary Average : $2,392,000
-Salary Average Remaining : $2,135,714
Jani Hakanpaa (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $1,366,071
-Salary Average : $1,530,000
-Salary Average Remaining : $1,366,071
Noel Acciari (1 Way Contract) $1,187,500 (2)
-Salary Remaining : $1,060,268
-Salary Average : $1,187,500
-Salary Average Remaining : $1,060,268
Travis Dermott $1,125,000 (1)
-Salary Remaining : $1,004,464
-Salary Average : $1,125,000
-Salary Average Remaining : $1,004,464
Matt Villalta $962,000 (2)
-Salary Remaining : $858,929
-Salary Average : $962,000
-Salary Average Remaining : $858,929
Bobby McMann $869,250 (2)
-Salary Remaining : $776,116
-Salary Average : $869,250
-Salary Average Remaining : $776,116
Nathan Bastian $866,250 (2)
-Salary Remaining : $773,438
-Salary Average : $866,250
-Salary Average Remaining : $773,438
Mason Marchment $840,000 (3)
-Salary Remaining : $750,000
-Salary Average : $840,000
-Salary Average Remaining : $750,000
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 : $984,375
Salary Average : $1,102,500
Salary Average Remaining : $984,375
Leon Gawanke $962,000 (2)
Salary Remaining : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Pierre-Olivier Joseph $962,000 (2)
Salary Remaining : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Marat Khusnutdinov $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
John Farinacci $910,000 (2)
Salary Remaining : $812,500
Salary Average : $910,000
Salary Average Remaining : $812,500
Mattias Norlinder $893,533 (3)
Salary Remaining : $797,797
Salary Average : $893,533
Salary Average Remaining : $797,797
Radim Zohorna $883,500 (3)
Salary Remaining : $788,839
Salary Average : $883,500
Salary Average Remaining : $788,839
Chase Priskie $883,500 (3)
Salary Remaining : $788,839
Salary Average : $883,500
Salary Average Remaining : $788,839
Corey Schueneman $883,500 (3)
Salary Remaining : $788,839
Salary Average : $883,500
Salary Average Remaining : $788,839
Carl Grundstrom $878,500 (2)
Salary Remaining : $784,375
Salary Average : $878,500
Salary Average Remaining : $784,375
Justus Annunen $871,000 (3)
Salary Remaining : $777,679
Salary Average : $871,000
Salary Average Remaining : $777,679
Zach Aston-Reese $840,630 (1)
Salary Remaining : $750,563
Salary Average : $840,630
Salary Average Remaining : $750,563
Austin Poganski $840,000 (1)
Salary Remaining : $750,000
Salary Average : $840,000
Salary Average Remaining : $750,000
Ilya Solovyov $828,333 (1)
Salary Remaining : $739,583
Salary Average : $828,333
Salary Average Remaining : $739,583
Daemon Hunt $828,333 (1)
Salary Remaining : $739,583
Salary Average : $828,333
Salary Average Remaining : $739,583
Mac Hollowell $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Lukas Rousek $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Jeffrey Viel $813,750 (1)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Keaton Thompson $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
David Gust $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Mike Vecchione $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Xavier Parent $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
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 Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$8,890,830
Farm
Home Games Left38
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$325,125

Expense

Pro Players Total Salaries$72,019,636
Pro Players Total Average Salaries$72,019,636
Farm Players Total Salaries$17,119,170
Farm Players Total Average Salaries$17,119,170
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,775,331
Farm Year To Date Expenses$1,771,433
Pro Salary Cap Per Days$357,881
Pro Salary Cap To Date$7,589,752
Farm Salary Cap Per Days$87,343
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$112,617,180
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days175
Pro Expenses Per Days$367,447
Pro Estimated Expenses$64,303,225
Farm Remaining Season Days175
Farm Expenses Per Days$87,343
Farm Estimated Expenses$15,285,025
Estimated Season Expenses$79,588,250
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$53,257,898
Projected Bank Account$90,405,078

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (1)
-Salary Remaining : $10,395,408
-Salary Average : $11,642,857
-Salary Average Remaining : $10,395,408
Jamie Benn (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $8,482,143
-Salary Average : $9,500,000
-Salary Average Remaining : $8,482,143
Erik Johnson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,357,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,357,143
Nikita Zadorov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,464,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,464,286
Jason Zucker (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,464,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,464,286
Pavel Zacha (1 Way Contract) $4,512,500 (1)
-Salary Remaining : $4,029,018
-Salary Average : $4,512,500
-Salary Average Remaining : $4,029,018
Frederik Andersen (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $3,375,000
-1 Way Contract Salary Cap Remaining : $3,013,393
-Salary Remaining : $4,017,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,017,857
Andreas Athanasiou (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $3,794,643
-Salary Average : $4,250,000
-Salary Average Remaining : $3,794,643
Robby Fabbri (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,571,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,571,429
K'Andre Miller (1 Way Contract) $3,639,680 (3)
-Salary Remaining : $3,249,714
-Salary Average : $3,639,680
-Salary Average Remaining : $3,249,714
Semyon Varlamov (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,455,357
-Salary Average : $2,750,000
-Salary Average Remaining : $2,455,357
Denis Gurianov (1 Way Contract) $2,422,500 (1)
-Salary Remaining : $2,162,946
-Salary Average : $2,422,500
-Salary Average Remaining : $2,162,946
Jonas Johansson $952,750 (2)
-Salary Remaining : $850,670
-Salary Average : $952,750
-Salary Average Remaining : $850,670
Oliver Wahlstrom $947,500 (3)
-Salary Remaining : $845,982
-Salary Average : $947,500
-Salary Average Remaining : $845,982
Leo Carlsson $925,000 (3)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Jackson LaCombe $925,000 (2)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Arthur Kaliyev $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Gustav Forsling $900,349 (2)
-Salary Remaining : $803,883
-Salary Average : $900,349
-Salary Average Remaining : $803,883
Ian Mitchell $869,500 (2)
-Salary Remaining : $776,339
-Salary Average : $869,500
-Salary Average Remaining : $776,339
Ryan Lomberg $832,000 (2)
-Salary Remaining : $742,857
-Salary Average : $832,000
-Salary Average Remaining : $742,857
Jack St. Ivany $775,000 (1)
-Salary Remaining : $691,964
-Salary Average : $775,000
-Salary Average Remaining : $691,964
Ryan Dzingel (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
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 : $865,179
Salary Average : $969,000
Salary Average Remaining : $865,179
Rasmus Kupari $940,000 (3)
Salary Remaining : $839,286
Salary Average : $940,000
Salary Average Remaining : $839,286
Thomas Harley $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Aku Raty $896,250 (2)
Salary Remaining : $800,223
Salary Average : $896,250
Salary Average Remaining : $800,223
Scott Reedy $869,500 (2)
Salary Remaining : $776,339
Salary Average : $869,500
Salary Average Remaining : $776,339
Ty Smith $869,500 (3)
Salary Remaining : $776,339
Salary Average : $869,500
Salary Average Remaining : $776,339
Nicolas Beaudin $869,500 (3)
Salary Remaining : $776,339
Salary Average : $869,500
Salary Average Remaining : $776,339
Kyle Masters $865,000 (3)
Salary Remaining : $772,321
Salary Average : $865,000
Salary Average Remaining : $772,321
Josh Dunne $830,420 (1)
Salary Remaining : $741,446
Salary Average : $830,420
Salary Average Remaining : $741,446
Colton Dach $825,000 (3)
Salary Remaining : $736,607
Salary Average : $825,000
Salary Average Remaining : $736,607
Givani Smith $760,000 (2)
Salary Remaining : $678,571
Salary Average : $760,000
Salary Average Remaining : $678,571
Aaron Dell $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Brandon Gignac $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Brandon Hickey $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Matthew Wedman $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Hunter McDonald $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Dalton Smith $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Gavin Hain $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jett Jones $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Max Ellis $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Alex Gallant $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players21
Salary Commitment
Year 2024 : $17,119,170
Year 2025 : $7,863,750
Year 2026 : $4,369,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,119,170
Year 2025 : $7,863,750
Year 2026 : $4,369,000
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$78,736,571
Pro Players Total Average Salaries$78,736,571
Farm Players Total Salaries$22,801,042
Farm Players Total Average Salaries$22,801,042
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,436,820
Farm Year To Date Expenses$2,442,209
Pro Salary Cap Per Days$401,717
Pro Salary Cap To Date$8,436,820
Farm Salary Cap Per Days$116,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$401,717
Pro Estimated Expenses$70,300,475
Farm Remaining Season Days175
Farm Expenses Per Days$116,332
Farm Estimated Expenses$20,358,100
Estimated Season Expenses$90,658,575
Estimated Season Salary Cap$78,737,295
Estimate Under Maximum Salary Cap of $83,500,000$4,762,705
Estimate Over Minimum Salary Cap of $63,500,000 $15,237,295
Current Bank Account$31,240,737
Projected Bank Account$54,245,607

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,075,000 (3)
-Salary Remaining : $7,209,821
-Salary Average : $8,075,000
-Salary Average Remaining : $7,209,821
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
-Salary Remaining : $6,763,393
-Salary Average : $7,575,000
-Salary Average Remaining : $6,763,393
Tage Thompson (1 Way Contract) $7,428,571 (5)
-Salary Remaining : $6,632,653
-Salary Average : $7,428,571
-Salary Average Remaining : $6,632,653
Mattias Ekholm (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,803,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,803,571
Jordan Eberle (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,910,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,910,714
Jared McCann (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $4,687,500
-Salary Average : $5,250,000
-Salary Average Remaining : $4,687,500
Blake Coleman (1 Way Contract) $5,096,000 (1)
-Salary Remaining : $4,550,000
-Salary Average : $5,096,000
-Salary Average Remaining : $4,550,000
J.T. Compher (1 Way Contract) $4,896,000 (4)
-Salary Remaining : $4,371,429
-Salary Average : $4,896,000
-Salary Average Remaining : $4,371,429
Linus Ullmark (1 Way Contract) $4,700,000 (5)
-Salary Remaining : $4,196,429
-Salary Average : $4,700,000
-Salary Average Remaining : $4,196,429
Lawson Crouse (1 Way Contract) $4,472,000 (4)
-Salary Remaining : $3,992,857
-Salary Average : $4,472,000
-Salary Average Remaining : $3,992,857
Filip Hronek (1 Way Contract) $4,180,000 (2)
-Salary Remaining : $3,732,143
-Salary Average : $4,180,000
-Salary Average Remaining : $3,732,143
Ryan Graves (1 Way Contract) $3,610,000 (2)
-Salary Remaining : $3,223,214
-Salary Average : $3,610,000
-Salary Average Remaining : $3,223,214
Casey Mittelstadt (1 Way Contract) $2,970,000 (2)
-Salary Remaining : $2,651,786
-Salary Average : $2,970,000
-Salary Average Remaining : $2,651,786
Jordan Martinook (1 Way Contract) $1,818,000 (1)
-Salary Remaining : $1,623,214
-Salary Average : $1,818,000
-Salary Average Remaining : $1,623,214
Cal Clutterbuck (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,562,500
-Salary Average : $1,750,000
-Salary Average Remaining : $1,562,500
Derek Forbort (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,339,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,339,286
Joey Daccord $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Ridly Greig $925,000 (2)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Luke Schenn $790,500 (2)
-Salary Remaining : $705,804
-Salary Average : $790,500
-Salary Average Remaining : $705,804
Nils Aman $775,500 (3)
-Salary Remaining : $692,411
-Salary Average : $775,500
-Salary Average Remaining : $692,411
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 : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Nikita Tolopilo $950,000 (2)
Salary Remaining : $848,214
Salary Average : $950,000
Salary Average Remaining : $848,214
Nikita Okhotiuk $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Cole Reinhardt $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Marco Kasper $918,333 (3)
Salary Remaining : $819,940
Salary Average : $918,333
Salary Average Remaining : $819,940
Simon Johansson $897,750 (3)
Salary Remaining : $801,563
Salary Average : $897,750
Salary Average Remaining : $801,563
Santtu Kinnunen $897,750 (3)
Salary Remaining : $801,563
Salary Average : $897,750
Salary Average Remaining : $801,563
Christian Wolanin $889,875 (1)
Salary Remaining : $794,531
Salary Average : $889,875
Salary Average Remaining : $794,531
Calle Rosen $876,875 (2)
Salary Remaining : $782,924
Salary Average : $876,875
Salary Average Remaining : $782,924
Jiri Smejkal $870,000 (1)
Salary Remaining : $776,786
Salary Average : $870,000
Salary Average Remaining : $776,786
Chase Stillman $863,334 (3)
Salary Remaining : $770,834
Salary Average : $863,334
Salary Average Remaining : $770,834
Dillon Heatherington $861,625 (1)
Salary Remaining : $769,308
Salary Average : $861,625
Salary Average Remaining : $769,308
Frederic Brunet $860,000 (3)
Salary Remaining : $767,857
Salary Average : $860,000
Salary Average Remaining : $767,857
Ryan Winterton $828,333 (3)
Salary Remaining : $739,583
Salary Average : $828,333
Salary Average Remaining : $739,583
Zack Ostapchuk $825,000 (3)
Salary Remaining : $736,607
Salary Average : $825,000
Salary Average Remaining : $736,607
Nick Abruzzese $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Filip Roos $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Fredrik Karlstrom $806,000 (1)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Matthew Robertson $797,500 (1)
Salary Remaining : $712,054
Salary Average : $797,500
Salary Average Remaining : $712,054
Nathan Legare $789,167 (1)
Salary Remaining : $704,613
Salary Average : $789,167
Salary Average Remaining : $704,613
Marian Studenic $780,000 (2)
Salary Remaining : $696,429
Salary Average : $780,000
Salary Average Remaining : $696,429
Connor Brown $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Charles Hudon $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Chris Terry $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Malcolm Subban $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Max McCormick $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Logan Shaw $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Total Farm Players27
Salary Commitment
Year 2024 : $22,801,042
Year 2025 : $10,324,875
Year 2026 : $7,718,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,801,042
Year 2025 : $10,324,875
Year 2026 : $7,718,000
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$81,840,623
Pro Players Total Average Salaries$81,840,623
Farm Players Total Salaries$15,944,000
Farm Players Total Average Salaries$15,944,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,784,062
Farm Year To Date Expenses$1,551,272
Pro Salary Cap Per Days$417,554
Pro Salary Cap To Date$8,749,169
Farm Salary Cap Per Days$81,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$107,460,506
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$417,554
Pro Estimated Expenses$73,071,950
Farm Remaining Season Days175
Farm Expenses Per Days$81,347
Farm Estimated Expenses$14,235,725
Estimated Season Expenses$87,307,675
Estimated Season Salary Cap$81,821,119
Estimate Under Maximum Salary Cap of $83,500,000$1,678,881
Estimate Over Minimum Salary Cap of $63,500,000 $18,321,119
Current Bank Account$17,065,458
Projected Bank Account$41,228,164

Pro Players Salaries

Roman Josi (1 Way Contract) $8,877,820 (2)
-Salary Remaining : $7,926,625
-Salary Average : $8,877,820
-Salary Average Remaining : $7,926,625
Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $7,767,857
-Salary Average : $8,700,000
-Salary Average Remaining : $7,767,857
Brady Tkachuk (1 Way Contract) $7,795,428 (3)
-Salary Remaining : $6,960,204
-Salary Average : $7,795,428
-Salary Average Remaining : $6,960,204
Brad Marchand (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $5,468,750
-Salary Average : $6,125,000
-Salary Average Remaining : $5,468,750
Roope Hintz (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $5,223,214
-Salary Average : $5,850,000
-Salary Average Remaining : $5,223,214
Rasmus Dahlin (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $5,089,286
-Salary Average : $5,700,000
-Salary Average Remaining : $5,089,286
Drew Doughty (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,910,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,910,714
Joe Pavelski (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,910,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,910,714
Victor Hedman (1 Way Contract) $3,937,500 (1)
-Salary Remaining : $3,515,625
-Salary Average : $3,937,500
-Salary Average Remaining : $3,515,625
Patrick Kane (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $3,250,000
-Salary Average : $3,640,000
-Salary Average Remaining : $3,250,000
Evander Kane (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,125,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,125,000
Erik Haula (1 Way Contract) $3,024,000 (1)
-Salary Remaining : $2,700,000
-Salary Average : $3,024,000
-Salary Average Remaining : $2,700,000
Vincent Trocheck (1 Way Contract) $2,728,125 (2)
-Salary Remaining : $2,435,826
-Salary Average : $2,728,125
-Salary Average Remaining : $2,435,826
David Perron (1 Way Contract) $2,208,750 (1)
-Salary Remaining : $1,972,098
-Salary Average : $2,208,750
-Salary Average Remaining : $1,972,098
Ilya Samsonov (1 Way Contract) $2,060,000 (3)
-Salary Remaining : $1,839,286
-Salary Average : $2,060,000
-Salary Average Remaining : $1,839,286
Nick Bonino (1 Way Contract) $1,927,000 (1)
-Salary Remaining : $1,720,536
-Salary Average : $1,927,000
-Salary Average Remaining : $1,720,536
Mark Giordano (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,428,571
-Salary Average : $1,600,000
-Salary Average Remaining : $1,428,571
Parker Kelly $869,500 (2)
-Salary Remaining : $776,339
-Salary Average : $869,500
-Salary Average Remaining : $776,339
Stuart Skinner $787,500 (3)
-Salary Remaining : $703,125
-Salary Average : $787,500
-Salary Average Remaining : $703,125
Erik Gustafsson (1 Way Contract) $760,000 (2)
-Salary Remaining : $678,571
-Salary Average : $760,000
-Salary Average Remaining : $678,571
Nick Seeler $750,000 (2)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
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 : $867,188
Salary Average : $971,250
Salary Average Remaining : $867,188
Curtis Douglas $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Curtis Hall $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Jack Rathbone $867,000 (4)
Salary Remaining : $774,107
Salary Average : $867,000
Salary Average Remaining : $774,107
Dmitry Ovchinnikov $835,000 (3)
Salary Remaining : $745,536
Salary Average : $835,000
Salary Average Remaining : $745,536
Marcus Bjork $806,000 (1)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Mark Kastelic $793,250 (3)
Salary Remaining : $708,259
Salary Average : $793,250
Salary Average Remaining : $708,259
Bokondji Imama $790,500 (2)
Salary Remaining : $705,804
Salary Average : $790,500
Salary Average Remaining : $705,804
Mark Pysyk $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Troy Stecher $756,000 (3)
Salary Remaining : $675,000
Salary Average : $756,000
Salary Average Remaining : $675,000
Tomas Suchanek $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Samuel Bitten $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Cameron Gaunce $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Navrin Mutter $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Marc Gatcomb $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Simon Pinard $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Hugo Ollas $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Travis Mitchell $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Ryan Fitzgerald $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Angus Crookshank $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
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 Left37
Average Attendance - %17,640 - 98.00%
Average Income per Game$1,839,852
Year to Date Revenue$7,359,408
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$21,675
Year to Date Revenue$86,700

Expense

Pro Players Total Salaries$72,995,817
Pro Players Total Average Salaries$72,995,817
Farm Players Total Salaries$15,721,383
Farm Players Total Average Salaries$15,721,383
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,619,073
Farm Year To Date Expenses$1,511,469
Pro Salary Cap Per Days$366,688
Pro Salary Cap To Date$7,515,753
Farm Salary Cap Per Days$80,211
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,074,524
Farm Estimated Season Revenue$801,975
Pro Remaining Season Days175
Pro Expenses Per Days$372,428
Pro Estimated Expenses$65,174,900
Farm Remaining Season Days175
Farm Expenses Per Days$80,211
Farm Estimated Expenses$14,036,925
Estimated Season Expenses$79,211,825
Estimated Season Salary Cap$71,686,153
Estimate Under Maximum Salary Cap of $83,500,000$11,813,847
Estimate Over Minimum Salary Cap of $63,500,000 $8,186,153
Current Bank Account$12,610,714
Projected Bank Account$2,275,388

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $11,445,000 (1)
-Salary Remaining : $10,218,750
-Salary Average : $11,445,000
-Salary Average Remaining : $10,218,750
Miro Heiskanen (1 Way Contract) $8,027,500 (3)
-Salary Remaining : $7,167,411
-Salary Average : $8,027,500
-Salary Average Remaining : $7,167,411
Sean Couturier $7,750,000 (5)
-Salary Remaining : $6,919,643
-Salary Average : $7,750,000
-Salary Average Remaining : $6,919,643
Brock Boeser (1 Way Contract) $6,916,000 (4)
-Salary Remaining : $6,175,000
-Salary Average : $6,916,000
-Salary Average Remaining : $6,175,000
Max Domi (1 Way Contract) $6,288,450 (1)
-Salary Remaining : $5,614,688
-Salary Average : $6,288,450
-Salary Average Remaining : $5,614,688
Jaccob Slavin (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $4,732,143
-Salary Average : $5,300,000
-Salary Average Remaining : $4,732,143
Joel Farabee (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $4,241,071
-Salary Average : $4,750,000
-Salary Average Remaining : $4,241,071
Carter Hart (1 Way Contract) $4,177,950 (3)
-Salary Remaining : $3,730,313
-Salary Average : $4,177,950
-Salary Average Remaining : $3,730,313
Brett Pesce (1 Way Contract) $4,025,000 (1)
-Salary Remaining : $3,593,750
-Salary Average : $4,025,000
-Salary Average Remaining : $3,593,750
Chandler Stephenson (1 Way Contract) $2,846,250 (2)
-Salary Remaining : $2,541,295
-Salary Average : $2,846,250
-Salary Average Remaining : $2,541,295
Oskar Lindblom (1 Way Contract) $2,625,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-1 Way Contract Salary Cap Remaining : $1,339,286
-Salary Remaining : $2,343,750
-Salary Average : $2,625,000
-Salary Average Remaining : $2,343,750
Mitchell Stephens $971,250 (1)
-Salary Remaining : $867,188
-Salary Average : $971,250
-Salary Average Remaining : $867,188
Ivan Prosvetov $962,000 (2)
-Salary Remaining : $858,929
-Salary Average : $962,000
-Salary Average Remaining : $858,929
Ryan McLeod $952,750 (2)
-Salary Remaining : $850,670
-Salary Average : $952,750
-Salary Average Remaining : $850,670
Mikael Pyyhtia $897,500 (3)
-Salary Remaining : $801,339
-Salary Average : $897,500
-Salary Average Remaining : $801,339
Ryder Rolston $895,000 (3)
-Salary Remaining : $799,107
-Salary Average : $895,000
-Salary Average Remaining : $799,107
Maxwell Crozier $867,500 (2)
-Salary Remaining : $774,554
-Salary Average : $867,500
-Salary Average Remaining : $774,554
Hendrix Lapierre $863,334 (1)
-Salary Remaining : $770,834
-Salary Average : $863,334
-Salary Average Remaining : $770,834
Logan Stanley $846,000 (1)
-Salary Remaining : $755,357
-Salary Average : $846,000
-Salary Average Remaining : $755,357
Alexey Toropchenko $806,000 (2)
-Salary Remaining : $719,643
-Salary Average : $806,000
-Salary Average Remaining : $719,643
Dawson Barteaux $783,333 (3)
-Salary Remaining : $699,404
-Salary Average : $783,333
-Salary Average Remaining : $699,404
Total Pro Players21
Salary Commitment
Year 2024 : $72,995,817
Year 2025 : $40,631,783
Year 2026 : $34,197,283
Year 2027 : $19,416,000
Salary Average Commitment
Year 2024 : $72,995,817
Year 2025 : $40,631,783
Year 2026 : $34,197,283
Year 2027 : $19,416,000
Salary Cap with 1 Way Contract
Year 2024 : $71,870,819
Year 2025 : $40,631,783
Year 2026 : $34,197,283
Year 2027 : $19,416,000

Farm Players Salaries

Jacob Perreault $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Lassi Thomson $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Hunter Skinner $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Antti Saarela $896,250 (2)
Salary Remaining : $800,223
Salary Average : $896,250
Salary Average Remaining : $800,223
Joel Kiviranta $883,500 (3)
Salary Remaining : $788,839
Salary Average : $883,500
Salary Average Remaining : $788,839
Ruslan Iskhakov $880,650 (3)
Salary Remaining : $786,295
Salary Average : $880,650
Salary Average Remaining : $786,295
Xavier Simoneau $880,650 (3)
Salary Remaining : $786,295
Salary Average : $880,650
Salary Average Remaining : $786,295
Christian Kyrou $878,333 (3)
Salary Remaining : $784,226
Salary Average : $878,333
Salary Average Remaining : $784,226
Tyler Madden $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Gabriel Fortier $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Peter Abbandonato $787,500 (2)
Salary Remaining : $703,125
Salary Average : $787,500
Salary Average Remaining : $703,125
Devante Stephens $787,500 (1)
Salary Remaining : $703,125
Salary Average : $787,500
Salary Average Remaining : $703,125
Ryan Bednard $787,500 (1)
Salary Remaining : $703,125
Salary Average : $787,500
Salary Average Remaining : $703,125
Wyatte Wylie $780,000 (3)
Salary Remaining : $696,429
Salary Average : $780,000
Salary Average Remaining : $696,429
Chad Nychuk $772,500 (3)
Salary Remaining : $689,732
Salary Average : $772,500
Salary Average Remaining : $689,732
Gabriel Carriere $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Skyler Brind'Amour $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Keaton Mastrodonato $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jason Polin $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players19
Salary Commitment
Year 2024 : $15,721,383
Year 2025 : $8,371,383
Year 2026 : $6,687,633
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,721,383
Year 2025 : $8,371,383
Year 2026 : $6,687,633
Year 2027 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$73,946,262
Pro Players Total Average Salaries$73,946,262
Farm Players Total Salaries$17,986,666
Farm Players Total Average Salaries$17,986,666
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,868,045
Farm Year To Date Expenses$1,874,777
Pro Salary Cap Per Days$377,277
Pro Salary Cap To Date$7,810,649
Farm Salary Cap Per Days$91,769
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,689,960
Farm Estimated Season Revenue$3,901,500
Pro Remaining Season Days175
Pro Expenses Per Days$377,277
Pro Estimated Expenses$66,023,475
Farm Remaining Season Days175
Farm Expenses Per Days$91,769
Farm Estimated Expenses$16,059,575
Estimated Season Expenses$82,083,050
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$81,668,842
Projected Bank Account$110,177,252

Pro Players Salaries

Quinn Hughes (1 Way Contract) $7,457,500 (3)
-Salary Remaining : $6,658,482
-Salary Average : $7,457,500
-Salary Average Remaining : $6,658,482
Neal Pionk (1 Way Contract) $5,992,500 (1)
-Salary Remaining : $5,350,446
-Salary Average : $5,992,500
-Salary Average Remaining : $5,350,446
William Karlsson (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $5,267,857
-Salary Average : $5,900,000
-Salary Average Remaining : $5,267,857
Juuse Saros (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $5,133,929
-Salary Average : $5,750,000
-Salary Average Remaining : $5,133,929
Shea Theodore (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $4,642,857
-Salary Average : $5,200,000
-Salary Average Remaining : $4,642,857
Jonathan Marchessault (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,464,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,464,286
Mike Matheson (1 Way Contract) $4,875,000 (1)
-Salary Remaining : $4,352,679
-Salary Average : $4,875,000
-Salary Average Remaining : $4,352,679
Jamie Oleksiak (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $4,107,143
-Salary Average : $4,600,000
-Salary Average Remaining : $4,107,143
Robert Thomas (1 Way Contract) $4,363,095 (3)
-Salary Remaining : $3,895,621
-Salary Average : $4,363,095
-Salary Average Remaining : $3,895,621
Viktor Arvidsson (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $3,794,643
-Salary Average : $4,250,000
-Salary Average Remaining : $3,794,643
Dominik Kubalik (1 Way Contract) $3,811,000 (2)
-Salary Remaining : $3,402,679
-Salary Average : $3,811,000
-Salary Average Remaining : $3,402,679
Tyler Bertuzzi (1 Way Contract) $3,640,000 (2)
-Salary Remaining : $3,250,000
-Salary Average : $3,640,000
-Salary Average Remaining : $3,250,000
Marcus Foligno (1 Way Contract) $3,038,000 (3)
-Salary Remaining : $2,712,500
-Salary Average : $3,038,000
-Salary Average Remaining : $2,712,500
Mason Appleton $2,513,334 (5)
-Salary Remaining : $2,244,048
-Salary Average : $2,513,334
-Salary Average Remaining : $2,244,048
James Reimer (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,008,929
-Salary Average : $2,250,000
-Salary Average Remaining : $2,008,929
Cayden Primeau $952,750 (2)
-Salary Remaining : $850,670
-Salary Average : $952,750
-Salary Average Remaining : $850,670
JJ Peterka $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Connor McMichael $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Moritz Seider $863,333 (1)
-Salary Remaining : $770,833
-Salary Average : $863,333
-Salary Average Remaining : $770,833
Colin Blackwell $833,750 (1)
-Salary Remaining : $744,420
-Salary Average : $833,750
-Salary Average Remaining : $744,420
Akil Thomas $806,000 (3)
-Salary Remaining : $719,643
-Salary Average : $806,000
-Salary Average Remaining : $719,643
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 : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Isak Rosen $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Mason Lohrei $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Luca Del Bel Belluz $891,666 (3)
Salary Remaining : $796,130
Salary Average : $891,666
Salary Average Remaining : $796,130
Alex Laferriere $875,000 (3)
Salary Remaining : $781,250
Salary Average : $875,000
Salary Average Remaining : $781,250
Matthew Poitras $870,000 (3)
Salary Remaining : $776,786
Salary Average : $870,000
Salary Average Remaining : $776,786
Magnus Chrona $867,500 (2)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Zachary L'Heureux $863,334 (3)
Salary Remaining : $770,834
Salary Average : $863,334
Salary Average Remaining : $770,834
Sam Poulin $863,333 (1)
Salary Remaining : $770,833
Salary Average : $863,333
Salary Average Remaining : $770,833
Lukas Svejkovsky $859,167 (1)
Salary Remaining : $767,113
Salary Average : $859,167
Salary Average Remaining : $767,113
Dylan Garand $828,333 (1)
Salary Remaining : $739,583
Salary Average : $828,333
Salary Average Remaining : $739,583
Lukas Cormier $793,333 (1)
Salary Remaining : $708,333
Salary Average : $793,333
Salary Average Remaining : $708,333
Ryan Francis $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Roman Kinal $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Owen Headrick $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Garret Sparks $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Evan Fitzpatrick $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jeremie Bucheler $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Domenick Fensore $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Colton Young $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Casey Dornbach $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Cameron Butler $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players22
Salary Commitment
Year 2024 : $17,986,666
Year 2025 : $5,292,500
Year 2026 : $3,500,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $17,986,666
Year 2025 : $5,292,500
Year 2026 : $3,500,000
Year 2027 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$80,519,999
Pro Players Total Average Salaries$80,519,999
Farm Players Total Salaries$21,429,084
Farm Players Total Average Salaries$21,429,084
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,545,944
Farm Year To Date Expenses$2,377,164
Pro Salary Cap Per Days$387,857
Pro Salary Cap To Date$7,989,185
Farm Salary Cap Per Days$109,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$115,580,790
Farm Estimated Season Revenue$4,226,625
Pro Remaining Season Days175
Pro Expenses Per Days$410,816
Pro Estimated Expenses$71,892,800
Farm Remaining Season Days175
Farm Expenses Per Days$109,332
Farm Estimated Expenses$19,133,100
Estimated Season Expenses$91,025,900
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$121,710,235
Projected Bank Account$150,491,750

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,650,000 (5)
-Salary Remaining : $9,508,929
-Salary Average : $10,650,000
-Salary Average Remaining : $9,508,929
Anders Lee (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,250,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,250,000
Nico Hischier (1 Way Contract) $6,887,500 (2)
-Salary Remaining : $6,149,554
-Salary Average : $6,887,500
-Salary Average Remaining : $6,149,554
Yanni Gourde (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $4,613,095
-Salary Average : $5,166,666
-Salary Average Remaining : $4,613,095
Rasmus Andersson (1 Way Contract) $4,322,500 (1)
-Salary Remaining : $3,859,375
-Salary Average : $4,322,500
-Salary Average Remaining : $3,859,375
Noah Dobson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,571,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,571,429
Kirill Marchenko (1 Way Contract) $3,950,000 (5)
-Salary Remaining : $3,526,786
-Salary Average : $3,950,000
-Salary Average Remaining : $3,526,786
Shane Pinto (1 Way Contract) $3,862,500 (5)
-Salary Remaining : $3,448,661
-Salary Average : $3,862,500
-Salary Average Remaining : $3,448,661
Jake Oettinger (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $3,392,857
-Salary Average : $3,800,000
-Salary Average Remaining : $3,392,857
Martin Necas (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $2,812,500
-Salary Average : $3,150,000
-Salary Average Remaining : $2,812,500
Alex Newhook (1 Way Contract) $2,952,500 (5)
-1 Way Contract Salary Cap : $1,827,500
-1 Way Contract Salary Cap Remaining : $1,631,696
-Salary Remaining : $2,636,161
-Salary Average : $2,952,500
-Salary Average Remaining : $2,636,161
Jesper Bratt (1 Way Contract) $2,612,500 (2)
-Salary Remaining : $2,332,589
-Salary Average : $2,612,500
-Salary Average Remaining : $2,332,589
Martin Fehervary (1 Way Contract) $2,558,750 (4)
-Salary Remaining : $2,284,598
-Salary Average : $2,558,750
-Salary Average Remaining : $2,284,598
Carson Soucy (1 Way Contract) $2,487,500 (3)
-Salary Remaining : $2,220,982
-Salary Average : $2,487,500
-Salary Average Remaining : $2,220,982
Philippe Myers (1 Way Contract) $2,427,500 (1)
-1 Way Contract Salary Cap : $1,302,500
-1 Way Contract Salary Cap Remaining : $1,162,946
-Salary Remaining : $2,167,411
-Salary Average : $2,427,500
-Salary Average Remaining : $2,167,411
Filip Chytil (1 Way Contract) $2,315,000 (3)
-Salary Remaining : $2,066,964
-Salary Average : $2,315,000
-Salary Average Remaining : $2,066,964
Yegor Chinakhov (1 Way Contract) $2,205,000 (5)
-Salary Remaining : $1,968,750
-Salary Average : $2,205,000
-Salary Average Remaining : $1,968,750
Kaapo Kakko (1 Way Contract) $2,005,000 (4)
-1 Way Contract Salary Cap : $880,000
-1 Way Contract Salary Cap Remaining : $785,714
-Salary Remaining : $1,790,179
-Salary Average : $2,005,000
-Salary Average Remaining : $1,790,179
Eric Robinson (1 Way Contract) $1,807,000 (3)
-1 Way Contract Salary Cap : $682,000
-1 Way Contract Salary Cap Remaining : $608,929
-Salary Remaining : $1,613,393
-Salary Average : $1,807,000
-Salary Average Remaining : $1,613,393
Blake Lizotte (1 Way Contract) $1,758,750 (2)
-Salary Remaining : $1,570,313
-Salary Average : $1,758,750
-Salary Average Remaining : $1,570,313
Kyle Burroughs (1 Way Contract) $1,144,000 (3)
-Salary Remaining : $1,021,429
-Salary Average : $1,144,000
-Salary Average Remaining : $1,021,429
Jake Sanderson $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Nick Bjugstad $864,000 (2)
-Salary Remaining : $771,429
-Salary Average : $864,000
-Salary Average Remaining : $771,429
Tyson Foerster $863,334 (1)
-Salary Remaining : $770,834
-Salary Average : $863,334
-Salary Average Remaining : $770,834
Logan Thompson $804,999 (1)
-Salary Remaining : $718,749
-Salary Average : $804,999
-Salary Average Remaining : $718,749
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 : $867,188
Salary Average : $971,250
Salary Average Remaining : $867,188
Isaac Ratcliffe $962,000 (2)
Salary Remaining : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Fedor Svechkov $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Cole Guttman $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Drew Commesso $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Devon Levi $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Henry Thrun $912,500 (2)
Salary Remaining : $814,732
Salary Average : $912,500
Salary Average Remaining : $814,732
Shakir Mukhamadullin $894,167 (1)
Salary Remaining : $798,363
Salary Average : $894,167
Salary Average Remaining : $798,363
Spencer Martin $876,875 (3)
Salary Remaining : $782,924
Salary Average : $876,875
Salary Average Remaining : $782,924
Erik Portillo $875,000 (2)
Salary Remaining : $781,250
Salary Average : $875,000
Salary Average Remaining : $781,250
Topi Niemela $856,667 (3)
Salary Remaining : $764,881
Salary Average : $856,667
Salary Average Remaining : $764,881
Matthew Seminoff $850,000 (3)
Salary Remaining : $758,929
Salary Average : $850,000
Salary Average Remaining : $758,929
Mikhail Maltsev $849,625 (2)
Salary Remaining : $758,594
Salary Average : $849,625
Salary Average Remaining : $758,594
Amadeus Lombardi $838,333 (3)
Salary Remaining : $748,512
Salary Average : $838,333
Salary Average Remaining : $748,512
Tyler Tullio $823,333 (1)
Salary Remaining : $735,119
Salary Average : $823,333
Salary Average Remaining : $735,119
Sammy Walker $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Carson Meyer $813,750 (2)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Jaxson Stauber $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Nick Blankenburg $813,750 (2)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Marc McLaughlin $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
John Ludvig $798,250 (3)
Salary Remaining : $712,723
Salary Average : $798,250
Salary Average Remaining : $712,723
Andre Lee $798,250 (3)
Salary Remaining : $712,723
Salary Average : $798,250
Salary Average Remaining : $712,723
Brandon Duhaime $787,500 (1)
Salary Remaining : $703,125
Salary Average : $787,500
Salary Average Remaining : $703,125
Akito Hirose $787,500 (2)
Salary Remaining : $703,125
Salary Average : $787,500
Salary Average Remaining : $703,125
Mark Friedman $786,833 (3)
Salary Remaining : $702,529
Salary Average : $786,833
Salary Average Remaining : $702,529
Total Farm Players25
Salary Commitment
Year 2024 : $21,429,083
Year 2025 : $16,102,833
Year 2026 : $10,088,708
Year 2027 : $0
Salary Average Commitment
Year 2024 : $21,429,083
Year 2025 : $16,102,833
Year 2026 : $10,088,708
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left37
Average Attendance - %13,320 - 74.00%
Average Income per Game$2,193,071
Year to Date Revenue$8,772,284
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$74,276,591
Pro Players Total Average Salaries$74,276,592
Farm Players Total Salaries$16,727,976
Farm Players Total Average Salaries$16,727,976
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,888,347
Farm Year To Date Expenses$1,613,478
Pro Salary Cap Per Days$378,962
Pro Salary Cap To Date$7,888,347
Farm Salary Cap Per Days$85,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,143,627
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$378,962
Pro Estimated Expenses$66,318,350
Farm Remaining Season Days175
Farm Expenses Per Days$85,347
Farm Estimated Expenses$14,935,725
Estimated Season Expenses$81,254,075
Estimated Season Salary Cap$74,206,697
Estimate Under Maximum Salary Cap of $83,500,000$9,293,303
Estimate Over Minimum Salary Cap of $63,500,000 $10,706,697
Current Bank Account$6,453,958
Projected Bank Account$10,353,385

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $8,928,571
-Salary Average : $10,000,000
-Salary Average Remaining : $8,928,571
Bo Horvat (1 Way Contract) $8,075,000 (5)
-Salary Remaining : $7,209,821
-Salary Average : $8,075,000
-Salary Average Remaining : $7,209,821
Kevin Hayes (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $6,377,551
-Salary Average : $7,142,858
-Salary Average Remaining : $6,377,552
Jonas Brodin (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $5,625,000
-Salary Average : $6,300,000
-Salary Average Remaining : $5,625,000
Nate Schmidt (1 Way Contract) $5,950,000 (1)
-Salary Remaining : $5,312,500
-Salary Average : $5,950,000
-Salary Average Remaining : $5,312,500
Teuvo Teravainen (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $4,821,429
-Salary Average : $5,400,000
-Salary Average Remaining : $4,821,429
Ilya Mikheyev (1 Way Contract) $5,035,000 (4)
-Salary Remaining : $4,495,536
-Salary Average : $5,035,000
-Salary Average Remaining : $4,495,536
TJ Brodie (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,464,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,464,286
Petr Mrazek (1 Way Contract) $4,080,000 (2)
-Salary Remaining : $3,642,857
-Salary Average : $4,080,000
-Salary Average Remaining : $3,642,857
Vitek Vanecek (1 Way Contract) $3,604,000 (5)
-Salary Remaining : $3,217,857
-Salary Average : $3,604,000
-Salary Average Remaining : $3,217,857
Gustav Nyquist (1 Way Contract) $2,993,900 (2)
-Salary Remaining : $2,673,125
-Salary Average : $2,993,900
-Salary Average Remaining : $2,673,125
Calle Jarnkrok (1 Way Contract) $2,016,000 (1)
-Salary Remaining : $1,800,000
-Salary Average : $2,016,000
-Salary Average Remaining : $1,800,000
Tony DeAngelo (1 Way Contract) $1,775,500 (5)
-Salary Remaining : $1,585,268
-Salary Average : $1,775,500
-Salary Average Remaining : $1,585,268
Pius Suter (1 Way Contract) $1,696,000 (5)
-Salary Remaining : $1,514,286
-Salary Average : $1,696,000
-Salary Average Remaining : $1,514,286
Michael McLeod $1,000,000 (3)
-Salary Remaining : $892,857
-Salary Average : $1,000,000
-Salary Average Remaining : $892,857
Wyatt Kaiser $916,667 (3)
-Salary Remaining : $818,453
-Salary Average : $916,667
-Salary Average Remaining : $818,453
Ryker Evans $897,500 (1)
-Salary Remaining : $801,339
-Salary Average : $897,500
-Salary Average Remaining : $801,339
Dawson Mercer $894,167 (1)
-Salary Remaining : $798,363
-Salary Average : $894,167
-Salary Average Remaining : $798,363
Daniel Sprong $750,000 (1)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
Cameron Hughes $750,000 (1)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
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 : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Josh Lopina $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Georgii Merkulov $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
William Dufour $859,167 (1)
Salary Remaining : $767,113
Salary Average : $859,167
Salary Average Remaining : $767,113
Remi Poirier $836,667 (1)
Salary Remaining : $747,024
Salary Average : $836,667
Salary Average Remaining : $747,024
Josh Bloom $836,667 (3)
Salary Remaining : $747,024
Salary Average : $836,667
Salary Average Remaining : $747,024
Blake McLaughlin $830,725 (3)
Salary Remaining : $741,719
Salary Average : $830,725
Salary Average Remaining : $741,719
Luke Philp $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Walker Duehr $783,750 (2)
Salary Remaining : $699,777
Salary Average : $783,750
Salary Average Remaining : $699,777
Jackson Cates $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Benjamin Berard $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Chris Jandric $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jared Davidson $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Joseph Cecconi $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Joona Koppanen $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Cooper Black $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Tanner Fritz $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Matej Pekar $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jack Ahcan $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Markus Niemelainen $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Aidan Fulp $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players21
Salary Commitment
Year 2024 : $16,727,976
Year 2025 : $5,682,142
Year 2026 : $3,223,392
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,727,976
Year 2025 : $5,682,142
Year 2026 : $3,223,392
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$79,518,000
Pro Players Total Average Salaries$79,518,000
Farm Players Total Salaries$20,267,500
Farm Players Total Average Salaries$20,267,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$410,000
Pro Year To Date Expenses$8,519,784
Farm Year To Date Expenses$2,171,526
Pro Salary Cap Per Days$405,704
Pro Salary Cap To Date$8,519,784
Farm Salary Cap Per Days$103,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,689,960
Farm Estimated Season Revenue$3,901,500
Pro Remaining Season Days175
Pro Expenses Per Days$405,704
Pro Estimated Expenses$70,998,200
Farm Remaining Season Days175
Farm Expenses Per Days$103,406
Farm Estimated Expenses$18,096,050
Estimated Season Expenses$89,094,250
Estimated Season Salary Cap$79,927,984
Estimate Under Maximum Salary Cap of $83,500,000$3,572,016
Estimate Over Minimum Salary Cap of $63,500,000 $16,427,984
Current Bank Account$35,322,834
Projected Bank Account$56,820,044

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,454,000 (1)
-Salary Remaining : $7,548,214
-Salary Average : $8,454,000
-Salary Average Remaining : $7,548,214
Tomas Hertl (1 Way Contract) $7,812,000 (3)
-Salary Remaining : $6,975,000
-Salary Average : $7,812,000
-Salary Average Remaining : $6,975,000
Chris Kreider (1 Way Contract) $6,240,000 (2)
-Salary Remaining : $5,571,429
-Salary Average : $6,240,000
-Salary Average Remaining : $5,571,429
Adam Pelech (1 Way Contract) $5,980,000 (2)
-Salary Remaining : $5,339,286
-Salary Average : $5,980,000
-Salary Average Remaining : $5,339,286
Andrei Kuzmenko (1 Way Contract) $5,720,000 (3)
-Salary Remaining : $5,107,143
-Salary Average : $5,720,000
-Salary Average Remaining : $5,107,143
Jean-Gabriel Pageau (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $4,732,143
-Salary Average : $5,300,000
-Salary Average Remaining : $4,732,143
Bryan Rust (1 Way Contract) $4,971,250 (1)
-Salary Remaining : $4,438,616
-Salary Average : $4,971,250
-Salary Average Remaining : $4,438,616
Michael Bunting (1 Way Contract) $4,635,000 (2)
-Salary Remaining : $4,138,393
-Salary Average : $4,635,000
-Salary Average Remaining : $4,138,393
Connor Murphy (1 Way Contract) $4,180,000 (3)
-Salary Remaining : $3,732,143
-Salary Average : $4,180,000
-Salary Average Remaining : $3,732,143
Warren Foegele (1 Way Contract) $3,955,000 (2)
-Salary Remaining : $3,531,250
-Salary Average : $3,955,000
-Salary Average Remaining : $3,531,250
Nino Niederreiter (1 Way Contract) $3,920,000 (1)
-Salary Remaining : $3,500,000
-Salary Average : $3,920,000
-Salary Average Remaining : $3,500,000
Brandon Carlo (1 Way Contract) $3,895,000 (1)
-Salary Remaining : $3,477,679
-Salary Average : $3,895,000
-Salary Average Remaining : $3,477,679
Ian Cole (1 Way Contract) $2,883,000 (2)
-Salary Remaining : $2,574,107
-Salary Average : $2,883,000
-Salary Average Remaining : $2,574,107
Brayden McNabb (1 Way Contract) $2,679,000 (2)
-Salary Remaining : $2,391,964
-Salary Average : $2,679,000
-Salary Average Remaining : $2,391,964
Garnet Hathaway (1 Way Contract) $2,232,500 (3)
-Salary Remaining : $1,993,304
-Salary Average : $2,232,500
-Salary Average Remaining : $1,993,304
Vincent Desharnais (1 Way Contract) $2,060,000 (2)
-Salary Remaining : $1,839,286
-Salary Average : $2,060,000
-Salary Average Remaining : $1,839,286
Brendan Smith $1,034,000 (1)
-Salary Remaining : $923,214
-Salary Average : $1,034,000
-Salary Average Remaining : $923,214
Connor Ingram $971,250 (1)
-Salary Remaining : $867,188
-Salary Average : $971,250
-Salary Average Remaining : $867,188
Clay Stevenson $925,000 (2)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Michael Carcone $883,500 (3)
-Salary Remaining : $788,839
-Salary Average : $883,500
-Salary Average Remaining : $788,839
Ryan Poehling $787,500 (3)
-Salary Remaining : $703,125
-Salary Average : $787,500
-Salary Average Remaining : $703,125
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 : $893,750
Salary Average : $1,001,000
Salary Average Remaining : $893,750
David Rittich $1,000,000 (1)
Salary Remaining : $892,857
Salary Average : $1,000,000
Salary Average Remaining : $892,857
Kyle Keyser $962,000 (2)
Salary Remaining : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Isaak Phillips $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Jayden Struble $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Brian Halonen $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Reid Schaefer $918,333 (3)
Salary Remaining : $819,940
Salary Average : $918,333
Salary Average Remaining : $819,940
Tyler Kleven $916,667 (3)
Salary Remaining : $818,453
Salary Average : $916,667
Salary Average Remaining : $818,453
Hudson Fasching $883,500 (3)
Salary Remaining : $788,839
Salary Average : $883,500
Salary Average Remaining : $788,839
Nathan Todd $868,000 (1)
Salary Remaining : $775,000
Salary Average : $868,000
Salary Average Remaining : $775,000
Parker Wotherspoon $840,000 (2)
Salary Remaining : $750,000
Salary Average : $840,000
Salary Average Remaining : $750,000
Brett Harrison $836,667 (3)
Salary Remaining : $747,024
Salary Average : $836,667
Salary Average Remaining : $747,024
Reece Newkirk $828,333 (1)
Salary Remaining : $739,583
Salary Average : $828,333
Salary Average Remaining : $739,583
Adam Ginning $819,000 (3)
Salary Remaining : $731,250
Salary Average : $819,000
Salary Average Remaining : $731,250
Mitchell Chaffee $800,000 (1)
Salary Remaining : $714,286
Salary Average : $800,000
Salary Average Remaining : $714,286
Jordan Oesterle $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Sam Gagner $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Trevor Carrick $767,250 (2)
Salary Remaining : $685,045
Salary Average : $767,250
Salary Average Remaining : $685,045
Jacob MacDonald $751,750 (2)
Salary Remaining : $671,205
Salary Average : $751,750
Salary Average Remaining : $671,205
Jayson Megna $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Dmitry Zlodeyev $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Ryan Carpenter $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Austin Czarnik $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
T.J. Tynan $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players24
Salary Commitment
Year 2024 : $20,267,500
Year 2025 : $10,371,167
Year 2026 : $5,375,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,267,500
Year 2025 : $10,371,167
Year 2026 : $5,375,167
Year 2027 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$68,015,166
Pro Players Total Average Salaries$68,015,166
Farm Players Total Salaries$19,854,042
Farm Players Total Average Salaries$19,854,042
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,285,791
Farm Year To Date Expenses$2,048,406
Pro Salary Cap Per Days$335,537
Pro Salary Cap To Date$7,061,949
Farm Salary Cap Per Days$101,296
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$112,617,180
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days175
Pro Expenses Per Days$347,016
Pro Estimated Expenses$60,727,800
Farm Remaining Season Days175
Farm Expenses Per Days$101,296
Farm Estimated Expenses$17,726,800
Estimated Season Expenses$78,454,600
Estimated Season Salary Cap$65,780,924
Estimate Under Maximum Salary Cap of $83,500,000$17,719,076
Estimate Over Minimum Salary Cap of $63,500,000 $2,280,924
Current Bank Account$53,979,747
Projected Bank Account$92,260,577

Pro Players Salaries

Tim Stutzle (1 Way Contract) $7,392,500 (5)
-Salary Remaining : $6,600,446
-Salary Average : $7,392,500
-Salary Average Remaining : $6,600,446
Clayton Keller (1 Way Contract) $6,792,500 (3)
-Salary Remaining : $6,064,732
-Salary Average : $6,792,500
-Salary Average Remaining : $6,064,732
Damon Severson (1 Way Contract) $6,187,500 (2)
-Salary Remaining : $5,524,554
-Salary Average : $6,187,500
-Salary Average Remaining : $5,524,554
Adrian Kempe (1 Way Contract) $5,775,000 (5)
-Salary Remaining : $5,156,250
-Salary Average : $5,775,000
-Salary Average Remaining : $5,156,250
Jakob Silfverberg (1 Way Contract) $5,250,000 (1)
-1 Way Contract Salary Cap : $4,125,000
-1 Way Contract Salary Cap Remaining : $3,683,036
-Salary Remaining : $4,687,500
-Salary Average : $5,250,000
-Salary Average Remaining : $4,687,500
Kyle Palmieri (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,241,071
-Salary Average : $4,750,000
-Salary Average Remaining : $4,241,071
Brenden Dillon (1 Way Contract) $3,666,000 (2)
-Salary Remaining : $3,273,214
-Salary Average : $3,666,000
-Salary Average Remaining : $3,273,214
Marc-Andre Fleury (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,125,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,125,000
Cody Ceci (1 Way Contract) $3,380,000 (1)
-Salary Remaining : $3,017,857
-Salary Average : $3,380,000
-Salary Average Remaining : $3,017,857
Dylan DeMelo (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $2,812,500
-Salary Average : $3,150,000
-Salary Average Remaining : $2,812,500
Alex Nedeljkovic (1 Way Contract) $3,120,000 (3)
-Salary Remaining : $2,785,714
-Salary Average : $3,120,000
-Salary Average Remaining : $2,785,714
Henri Jokiharju (1 Way Contract) $2,375,000 (3)
-Salary Remaining : $2,120,536
-Salary Average : $2,375,000
-Salary Average Remaining : $2,120,536
Jake Bean (1 Way Contract) $2,216,666 (2)
-1 Way Contract Salary Cap : $1,091,666
-1 Way Contract Salary Cap Remaining : $974,702
-Salary Remaining : $1,979,166
-Salary Average : $2,216,666
-Salary Average Remaining : $1,979,166
Morgan Barron (1 Way Contract) $1,525,500 (5)
-Salary Remaining : $1,362,054
-Salary Average : $1,525,500
-Salary Average Remaining : $1,362,054
Dylan Samberg (1 Way Contract) $1,442,000 (5)
-Salary Remaining : $1,287,500
-Salary Average : $1,442,000
-Salary Average Remaining : $1,287,500
Anthony Beauvillier (1 Way Contract) $1,437,500 (5)
-Salary Remaining : $1,283,482
-Salary Average : $1,437,500
-Salary Average Remaining : $1,283,482
Nils Hoglander (1 Way Contract) $1,155,000 (5)
-Salary Remaining : $1,031,250
-Salary Average : $1,155,000
-Salary Average Remaining : $1,031,250
Kasperi Kapanen (1 Way Contract) $1,150,000 (5)
-Salary Remaining : $1,026,786
-Salary Average : $1,150,000
-Salary Average Remaining : $1,026,786
Justin Danforth $975,000 (2)
-Salary Remaining : $870,536
-Salary Average : $975,000
-Salary Average Remaining : $870,536
Matty Beniers $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Mason McTavish $925,000 (2)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Philip Tomasino $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Total Pro Players22
Salary Commitment
Year 2024 : $68,015,166
Year 2025 : $50,885,166
Year 2026 : $32,165,000
Year 2027 : $19,877,500
Salary Average Commitment
Year 2024 : $68,015,166
Year 2025 : $50,885,166
Year 2026 : $32,165,000
Year 2027 : $19,877,500
Salary Cap with 1 Way Contract
Year 2024 : $65,765,168
Year 2025 : $49,760,168
Year 2026 : $32,165,000
Year 2027 : $19,877,500

Farm Players Salaries

Jansen Harkins $1,439,820 (1)
Salary Remaining : $1,285,554
Salary Average : $1,439,820
Salary Average Remaining : $1,285,554
Jack LaFontaine $956,454 (2)
Salary Remaining : $853,977
Salary Average : $956,454
Salary Average Remaining : $853,977
Michal Teply $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Nico Myatovic $925,000 (4)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Aleksandr Kisakov $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Karl Henriksson $896,100 (3)
Salary Remaining : $800,089
Salary Average : $896,100
Salary Average Remaining : $800,089
Alex Beaucage $878,333 (1)
Salary Remaining : $784,226
Salary Average : $878,333
Salary Average Remaining : $784,226
Daniel Torgersson $867,500 (1)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Tyler Boucher $863,334 (3)
Salary Remaining : $770,834
Salary Average : $863,334
Salary Average Remaining : $770,834
Nick DeSimone $861,625 (1)
Salary Remaining : $769,308
Salary Average : $861,625
Salary Average Remaining : $769,308
Artem Guryev $860,000 (3)
Salary Remaining : $767,857
Salary Average : $860,000
Salary Average Remaining : $767,857
Henri Nikkanen $859,167 (1)
Salary Remaining : $767,113
Salary Average : $859,167
Salary Average Remaining : $767,113
William Trudeau $859,167 (1)
Salary Remaining : $767,113
Salary Average : $859,167
Salary Average Remaining : $767,113
Isaac Poulter $836,875 (3)
Salary Remaining : $747,210
Salary Average : $836,875
Salary Average Remaining : $747,210
Tanner Dickinson $826,667 (3)
Salary Remaining : $738,096
Salary Average : $826,667
Salary Average Remaining : $738,096
Samuel Bolduc $824,000 (3)
Salary Remaining : $735,714
Salary Average : $824,000
Salary Average Remaining : $735,714
Zach Jordan $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Zach Berzolla $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Mitchell Hoelscher $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Tarun Fizer $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Travis Howe $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Cooper Walker $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Ty Glover $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players23
Salary Commitment
Year 2024 : $19,854,042
Year 2025 : $7,913,430
Year 2026 : $6,031,976
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $19,854,042
Year 2025 : $7,913,430
Year 2026 : $6,031,976
Year 2027 : $925,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 2000 - $195 - 1,413 - 70.64%
Level 2: 4000 - $140 - 2,772 - 69.29%
Level 3: 5000 - $90 - 3,515 - 70.31%
Level 4: 6000 - $49 - 4,347 - 72.45%
Luxury : 1000 - $295 - 707 - 70.73%
Total Capacity :18000
Team Popularity : 90.00%
Farm
Farm Level 1: 3500 - $50 - 3,500 - 100.00%
Farm Level 2: 1500 - $25 - 1,500 - 100.00%
Farm Total Capacity :5000

Income

Home Games Left37
Average Attendance - %12,754 - 70.86%
Average Income per Game$2,088,321
Year to Date Revenue$8,353,285
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$66,075,450
Pro Players Total Average Salaries$66,075,450
Farm Players Total Salaries$21,490,778
Farm Players Total Average Salaries$21,490,778
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,165,036
Farm Year To Date Expenses$2,125,230
Pro Salary Cap Per Days$331,380
Pro Salary Cap To Date$7,067,457
Farm Salary Cap Per Days$109,647
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,267,886
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$337,120
Pro Estimated Expenses$58,996,000
Farm Remaining Season Days175
Farm Expenses Per Days$109,647
Farm Estimated Expenses$19,188,225
Estimated Season Expenses$78,184,225
Estimated Season Salary Cap$65,058,957
Estimate Under Maximum Salary Cap of $83,500,000$18,441,043
Estimate Over Minimum Salary Cap of $63,500,000 $1,558,957
Current Bank Account$21,139,468
Projected Bank Account$24,233,004

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (1)
-Salary Remaining : $8,794,643
-Salary Average : $9,850,000
-Salary Average Remaining : $8,794,643
James van Riemsdyk (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,250,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,250,000
Matt Boldy (1 Way Contract) $6,650,000 (5)
-Salary Remaining : $5,937,500
-Salary Average : $6,650,000
-Salary Average Remaining : $5,937,500
Andrew Mangiapane (1 Way Contract) $6,380,000 (5)
-Salary Remaining : $5,696,429
-Salary Average : $6,380,000
-Salary Average Remaining : $5,696,429
Oliver Bjorkstrand (1 Way Contract) $5,670,000 (3)
-Salary Remaining : $5,062,500
-Salary Average : $5,670,000
-Salary Average Remaining : $5,062,500
Mikael Backlund (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $4,776,786
-Salary Average : $5,350,000
-Salary Average Remaining : $4,776,786
Tyler Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,464,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,464,286
Evgenii Dadonov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,464,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,464,286
Chris Driedger $3,955,000 (1)
-Salary Remaining : $3,531,250
-Salary Average : $3,955,000
-Salary Average Remaining : $3,531,250
Joel Armia (1 Way Contract) $3,298,000 (2)
-Salary Remaining : $2,944,643
-Salary Average : $3,298,000
-Salary Average Remaining : $2,944,643
Oliver Kylington $2,500,000 (2)
-Salary Remaining : $2,232,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,232,143
Kevin Rooney (1 Way Contract) $1,261,000 (2)
-1 Way Contract Salary Cap : $136,000
-1 Way Contract Salary Cap Remaining : $121,429
-Salary Remaining : $1,125,893
-Salary Average : $1,261,000
-Salary Average Remaining : $1,125,893
Owen Power $925,000 (2)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Robin Salo $876,200 (2)
-Salary Remaining : $782,321
-Salary Average : $876,200
-Salary Average Remaining : $782,321
MacKenzie Entwistle $860,250 (2)
-Salary Remaining : $768,080
-Salary Average : $860,250
-Salary Average Remaining : $768,080
Paul LaDue $750,000 (1)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
Riley Stillman $750,000 (1)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
Hudson Elynuik $0 (0)
Total Pro Players18
Salary Commitment
Year 2024 : $66,075,450
Year 2025 : $40,420,450
Year 2026 : $18,700,000
Year 2027 : $13,030,000
Salary Average Commitment
Year 2024 : $66,075,450
Year 2025 : $40,420,450
Year 2026 : $18,700,000
Year 2027 : $13,030,000
Salary Cap with 1 Way Contract
Year 2024 : $64,950,450
Year 2025 : $39,295,450
Year 2026 : $18,700,000
Year 2027 : $13,030,000

Farm Players Salaries

William Lockwood $962,000 (1)
Salary Remaining : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Yaroslav Askarov $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Cole Schwindt $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Aliaksei Protas $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Connor Bedard $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
David Jiricek $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Sean Farrell $897,500 (3)
Salary Remaining : $801,339
Salary Average : $897,500
Salary Average Remaining : $801,339
Gustav Olofsson $883,500 (2)
Salary Remaining : $788,839
Salary Average : $883,500
Salary Average Remaining : $788,839
Felix Sandstrom $870,000 (1)
Salary Remaining : $776,786
Salary Average : $870,000
Salary Average Remaining : $776,786
Brennan Othmann $863,334 (3)
Salary Remaining : $770,834
Salary Average : $863,334
Salary Average Remaining : $770,834
Adam Sykora $838,333 (3)
Salary Remaining : $748,512
Salary Average : $838,333
Salary Average Remaining : $748,512
Joshua Roy $835,000 (3)
Salary Remaining : $745,536
Salary Average : $835,000
Salary Average Remaining : $745,536
Danil Gushchin $828,334 (1)
Salary Remaining : $739,584
Salary Average : $828,334
Salary Average Remaining : $739,584
Jan Mysak $828,333 (1)
Salary Remaining : $739,583
Salary Average : $828,333
Salary Average Remaining : $739,583
Mikhail Abramov $809,444 (1)
Salary Remaining : $722,718
Salary Average : $809,444
Salary Average Remaining : $722,718
Matthew Strome $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jordan Papirny $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Kristian Reichel $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Libor Hajek $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Shawn Element $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Samuel Houde $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Matteo Pietroniro $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Tobias Bjornfot $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Tyson Feist $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Benoit-Olivier Groulx $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Ryan MacKinnon $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players26
Salary Commitment
Year 2024 : $21,490,778
Year 2025 : $9,917,667
Year 2026 : $6,784,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $21,490,778
Year 2025 : $9,917,667
Year 2026 : $6,784,167
Year 2027 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$70,433,753
Pro Players Total Average Salaries$70,433,754
Farm Players Total Salaries$22,214,838
Farm Players Total Average Salaries$22,214,838
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$232,500
Pro Year To Date Expenses$7,488,469
Farm Year To Date Expenses$2,438,161
Pro Salary Cap Per Days$347,876
Pro Salary Cap To Date$7,247,396
Farm Salary Cap Per Days$113,341
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,308,828
Farm Estimated Season Revenue$4,226,625
Pro Remaining Season Days175
Pro Expenses Per Days$359,356
Pro Estimated Expenses$62,887,300
Farm Remaining Season Days175
Farm Expenses Per Days$113,341
Farm Estimated Expenses$19,834,675
Estimated Season Expenses$82,721,975
Estimated Season Salary Cap$68,358,196
Estimate Under Maximum Salary Cap of $83,500,000$15,141,804
Estimate Over Minimum Salary Cap of $63,500,000 $4,858,196
Current Bank Account$24,289,806
Projected Bank Account$37,103,284

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,800,000 (1)
-Salary Remaining : $6,964,286
-Salary Average : $7,800,000
-Salary Average Remaining : $6,964,286
Ryan Suter (1 Way Contract) $7,538,461 (1)
-Salary Remaining : $6,730,769
-Salary Average : $7,538,462
-Salary Average Remaining : $6,730,770
Cole Caufield (1 Way Contract) $7,457,500 (5)
-Salary Remaining : $6,658,482
-Salary Average : $7,457,500
-Salary Average Remaining : $6,658,482
Dmitry Orlov (1 Way Contract) $7,440,000 (2)
-Salary Remaining : $6,642,857
-Salary Average : $7,440,000
-Salary Average Remaining : $6,642,857
Torey Krug (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,803,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,803,571
Gabriel Vilardi (1 Way Contract) $4,800,000 (4)
-Salary Remaining : $4,285,714
-Salary Average : $4,800,000
-Salary Average Remaining : $4,285,714
Mikhail Sergachev (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $4,071,429
-Salary Average : $4,560,000
-Salary Average Remaining : $4,071,429
Sean Walker (1 Way Contract) $3,420,000 (5)
-Salary Remaining : $3,053,571
-Salary Average : $3,420,000
-Salary Average Remaining : $3,053,571
Adam Erne (1 Way Contract) $2,283,750 (2)
-1 Way Contract Salary Cap : $1,158,750
-1 Way Contract Salary Cap Remaining : $1,034,598
-Salary Remaining : $2,039,063
-Salary Average : $2,283,750
-Salary Average Remaining : $2,039,063
Alexis Lafreniere (1 Way Contract) $2,208,750 (5)
-Salary Remaining : $1,972,098
-Salary Average : $2,208,750
-Salary Average Remaining : $1,972,098
Luke Kunin (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,964,286
-Salary Average : $2,200,000
-Salary Average Remaining : $1,964,286
Matt Benning (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,785,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,785,714
Max Comtois (1 Way Contract) $1,935,625 (3)
-1 Way Contract Salary Cap : $810,625
-1 Way Contract Salary Cap Remaining : $723,772
-Salary Remaining : $1,728,237
-Salary Average : $1,935,625
-Salary Average Remaining : $1,728,237
Pavel Dorofeyev (1 Way Contract) $1,743,250 (5)
-Salary Remaining : $1,556,473
-Salary Average : $1,743,250
-Salary Average Remaining : $1,556,473
Michael Rasmussen $1,499,000 (3)
-Salary Remaining : $1,338,393
-Salary Average : $1,499,000
-Salary Average Remaining : $1,338,393
Brett Howden $1,425,000 (2)
-Salary Remaining : $1,272,321
-Salary Average : $1,425,000
-Salary Average Remaining : $1,272,321
Rafael Harvey-Pinard (1 Way Contract) $1,155,000 (3)
-Salary Remaining : $1,031,250
-Salary Average : $1,155,000
-Salary Average Remaining : $1,031,250
Mathieu Joseph $971,250 (1)
-Salary Remaining : $867,188
-Salary Average : $971,250
-Salary Average Remaining : $867,188
Emil Bemstrom $962,000 (2)
-Salary Remaining : $858,929
-Salary Average : $962,000
-Salary Average Remaining : $858,929
Matthew Knies $925,000 (3)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Samuel Ersson $859,167 (1)
-Salary Remaining : $767,113
-Salary Average : $859,167
-Salary Average Remaining : $767,113
Calvin Pickard $750,000 (1)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
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 : $881,250
Salary Average : $987,000
Salary Average Remaining : $881,250
Brett Murray $962,000 (2)
Salary Remaining : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Jordy Bellerive $962,000 (2)
Salary Remaining : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Brendan Brisson $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Dylan Holloway $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Simon Edvinsson $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Mackie Samoskevich $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Nic Petan $912,713 (2)
Salary Remaining : $814,922
Salary Average : $912,713
Salary Average Remaining : $814,922
Yan Kuznetsov $870,000 (1)
Salary Remaining : $776,786
Salary Average : $870,000
Salary Average Remaining : $776,786
Carson Lambos $863,334 (3)
Salary Remaining : $770,834
Salary Average : $863,334
Salary Average Remaining : $770,834
Jesper Vikman $858,000 (3)
Salary Remaining : $766,071
Salary Average : $858,000
Salary Average Remaining : $766,071
Maxim Cajkovic $850,833 (3)
Salary Remaining : $759,672
Salary Average : $850,833
Salary Average Remaining : $759,672
Xavier Ouellet $848,125 (2)
Salary Remaining : $757,254
Salary Average : $848,125
Salary Average Remaining : $757,254
Daniil Chayka $847,500 (1)
Salary Remaining : $756,696
Salary Average : $847,500
Salary Average Remaining : $756,696
James Malatesta $841,666 (3)
Salary Remaining : $751,488
Salary Average : $841,666
Salary Average Remaining : $751,488
Elliot Desnoyers $825,000 (1)
Salary Remaining : $736,607
Salary Average : $825,000
Salary Average Remaining : $736,607
Jeremie Poirier $821,667 (1)
Salary Remaining : $733,631
Salary Average : $821,667
Salary Average Remaining : $733,631
Matt Rempe $820,000 (1)
Salary Remaining : $732,143
Salary Average : $820,000
Salary Average Remaining : $732,143
Riley Sutter $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Jesse Ylonen $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Derrick Pouliot $798,000 (1)
Salary Remaining : $712,500
Salary Average : $798,000
Salary Average Remaining : $712,500
Zayde Wisdom $797,500 (1)
Salary Remaining : $712,054
Salary Average : $797,500
Salary Average Remaining : $712,054
Casey Fitzgerald $787,500 (1)
Salary Remaining : $703,125
Salary Average : $787,500
Salary Average Remaining : $703,125
Collin Delia $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Nikolai Knyzhov $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Damien Giroux $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players26
Salary Commitment
Year 2024 : $22,214,838
Year 2025 : $12,872,671
Year 2026 : $7,687,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,214,838
Year 2025 : $12,872,671
Year 2026 : $7,687,833
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$75,122,533
Pro Players Total Average Salaries$75,122,533
Farm Players Total Salaries$16,125,000
Farm Players Total Average Salaries$16,125,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,008,000
Farm Year To Date Expenses$1,699,644
Pro Salary Cap Per Days$370,778
Pro Salary Cap To Date$7,833,380
Farm Salary Cap Per Days$82,270
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$383,278
Pro Estimated Expenses$67,073,650
Farm Remaining Season Days175
Farm Expenses Per Days$82,270
Farm Estimated Expenses$14,397,250
Estimated Season Expenses$81,470,900
Estimated Season Salary Cap$72,719,530
Estimate Under Maximum Salary Cap of $83,500,000$10,780,470
Estimate Over Minimum Salary Cap of $63,500,000 $9,219,530
Current Bank Account$93,940,119
Projected Bank Account$126,132,664

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,356,000 (5)
-Salary Remaining : $11,925,000
-Salary Average : $13,356,000
-Salary Average Remaining : $11,925,000
Morgan Rielly (1 Way Contract) $7,275,000 (2)
-Salary Remaining : $6,495,536
-Salary Average : $7,275,000
-Salary Average Remaining : $6,495,536
John Gibson (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $5,714,286
-Salary Average : $6,400,000
-Salary Average Remaining : $5,714,286
Zach Hyman (1 Way Contract) $5,555,000 (2)
-Salary Remaining : $4,959,821
-Salary Average : $5,555,000
-Salary Average Remaining : $4,959,821
Ryan Pulock (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $4,642,857
-Salary Average : $5,200,000
-Salary Average Remaining : $4,642,857
Elias Lindholm (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $4,330,357
-Salary Average : $4,850,000
-Salary Average Remaining : $4,330,357
Ryan Strome (1 Way Contract) $4,770,000 (3)
-Salary Remaining : $4,258,929
-Salary Average : $4,770,000
-Salary Average Remaining : $4,258,929
Samuel Girard (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,241,071
-Salary Average : $4,750,000
-Salary Average Remaining : $4,241,071
Devon Toews (1 Way Contract) $4,346,000 (3)
-Salary Remaining : $3,880,357
-Salary Average : $4,346,000
-Salary Average Remaining : $3,880,357
Alex Iafallo (1 Way Contract) $3,920,000 (2)
-Salary Remaining : $3,500,000
-Salary Average : $3,920,000
-Salary Average Remaining : $3,500,000
Erik Cernak (1 Way Contract) $2,802,500 (1)
-Salary Remaining : $2,502,232
-Salary Average : $2,802,500
-Salary Average Remaining : $2,502,232
Teddy Blueger (1 Way Contract) $2,141,700 (1)
-Salary Remaining : $1,912,232
-Salary Average : $2,141,700
-Salary Average Remaining : $1,912,232
Martin Jones (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $775,000
-1 Way Contract Salary Cap Remaining : $691,964
-Salary Remaining : $1,696,429
-Salary Average : $1,900,000
-Salary Average Remaining : $1,696,429
Tomas Nosek (Out of Payroll) $1,325,000 (2)
-Salary Remaining : $1,183,036
-Salary Average : $1,325,000
-Salary Average Remaining : $1,183,036
Carter Mazur $905,833 (3)
-Salary Remaining : $808,779
-Salary Average : $905,833
-Salary Average Remaining : $808,779
Ty Emberson $893,000 (3)
-Salary Remaining : $797,321
-Salary Average : $893,000
-Salary Average Remaining : $797,321
David Gustafsson $876,500 (2)
-Salary Remaining : $782,589
-Salary Average : $876,500
-Salary Average Remaining : $782,589
Arnaud Durandeau $807,750 (2)
-Salary Remaining : $721,205
-Salary Average : $807,750
-Salary Average Remaining : $721,205
Hunter Shepard $798,250 (2)
-Salary Remaining : $712,723
-Salary Average : $798,250
-Salary Average Remaining : $712,723
Taylor Ward $750,000 (2)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
Jonah Gadjovich $750,000 (3)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
Michael Eyssimont $750,000 (1)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
Total Pro Players22
Salary Commitment
Year 2024 : $75,122,533
Year 2025 : $56,278,333
Year 2026 : $25,020,833
Year 2027 : $13,356,000
Salary Average Commitment
Year 2024 : $75,122,533
Year 2025 : $56,278,333
Year 2026 : $25,020,833
Year 2027 : $13,356,000
Salary Cap with 1 Way Contract
Year 2024 : $73,997,533
Year 2025 : $56,278,333
Year 2026 : $25,020,833
Year 2027 : $13,356,000

Farm Players Salaries

Marcel Marcel $925,000 (4)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Mason Primeau $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Chase Wouters $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Oskar Olausson $894,167 (1)
Salary Remaining : $798,363
Salary Average : $894,167
Salary Average Remaining : $798,363
Filip Johansson $883,750 (2)
Salary Remaining : $789,063
Salary Average : $883,750
Salary Average Remaining : $789,063
Caedan Bankier $867,500 (3)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Connor Carrick $832,000 (1)
Salary Remaining : $742,857
Salary Average : $832,000
Salary Average Remaining : $742,857
Trent Miner $828,333 (3)
Salary Remaining : $739,583
Salary Average : $828,333
Salary Average Remaining : $739,583
Sheldon Dries $794,250 (1)
Salary Remaining : $709,152
Salary Average : $794,250
Salary Average Remaining : $709,152
Sam Malinski $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jake Massie $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Dylan Wells $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Justin Kirkland $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jermaine Loewen $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Hunter Drew $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Lucas Condotta $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Samuel Morton $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Colin Felix $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Will MacKinnon $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jacob Peterson $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players20
Salary Commitment
Year 2024 : $16,125,000
Year 2025 : $5,754,583
Year 2026 : $4,120,833
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $16,125,000
Year 2025 : $5,754,583
Year 2026 : $4,120,833
Year 2027 : $925,000

Hockey Club



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$73,552,143
Pro Players Total Average Salaries$73,552,143
Farm Players Total Salaries$16,133,117
Farm Players Total Average Salaries$16,133,117
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,644,185
Farm Year To Date Expenses$1,701,329
Pro Salary Cap Per Days$375,266
Pro Salary Cap To Date$7,644,185
Farm Salary Cap Per Days$82,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$375,266
Pro Estimated Expenses$65,671,550
Farm Remaining Season Days175
Farm Expenses Per Days$82,312
Farm Estimated Expenses$14,404,600
Estimated Season Expenses$80,076,150
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$46,252,426
Projected Bank Account$79,839,721

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (1)
-Salary Remaining : $10,387,500
-Salary Average : $11,634,000
-Salary Average Remaining : $10,387,500
Seth Jones (1 Way Contract) $10,070,000 (4)
-Salary Remaining : $8,991,071
-Salary Average : $10,070,000
-Salary Average Remaining : $8,991,071
Filip Forsberg (1 Way Contract) $9,010,000 (4)
-Salary Remaining : $8,044,643
-Salary Average : $9,010,000
-Salary Average Remaining : $8,044,643
Alex Pietrangelo (1 Way Contract) $8,096,000 (3)
-Salary Remaining : $7,228,571
-Salary Average : $8,096,000
-Salary Average Remaining : $7,228,571
Alex DeBrincat (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $6,473,214
-Salary Average : $7,250,000
-Salary Average Remaining : $6,473,214
T.J. Oshie (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $5,133,929
-Salary Average : $5,750,000
-Salary Average Remaining : $5,133,929
Elvis Merzlikins (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $3,750,000
-Salary Average : $4,200,000
-Salary Average Remaining : $3,750,000
Colton Sissons (1 Way Contract) $2,857,143 (1)
-Salary Remaining : $2,551,021
-Salary Average : $2,857,143
-Salary Average Remaining : $2,551,021
Noah Cates $2,493,750 (3)
-Salary Remaining : $2,226,563
-Salary Average : $2,493,750
-Salary Average Remaining : $2,226,563
Jake Evans $1,802,000 (5)
-Salary Remaining : $1,608,929
-Salary Average : $1,802,000
-Salary Average Remaining : $1,608,929
Ty Dellandrea $1,235,000 (5)
-Salary Remaining : $1,102,679
-Salary Average : $1,235,000
-Salary Average Remaining : $1,102,679
Casey DeSmith (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $892,857
-Salary Average : $1,000,000
-Salary Average Remaining : $892,857
Dustin Wolf $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Patrick Giles $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Brayden Tracey $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Karson Kuhlman $806,000 (3)
-Salary Remaining : $719,643
-Salary Average : $806,000
-Salary Average Remaining : $719,643
Michael McCarron $798,250 (2)
-Salary Remaining : $712,723
-Salary Average : $798,250
-Salary Average Remaining : $712,723
Robert Bortuzzo (1 Way Contract) $775,000 (1)
-Salary Remaining : $691,964
-Salary Average : $775,000
-Salary Average Remaining : $691,964
Kale Clague $750,000 (1)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
Dennis Cholowski $750,000 (1)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
Noah Juulsen $750,000 (1)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
Brad Hunt $750,000 (1)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
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 : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Dmitri Voronkov $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Timur Ibragimov $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Bogdan Trineyev $859,167 (3)
Salary Remaining : $767,113
Salary Average : $859,167
Salary Average Remaining : $767,113
Gavin White $857,500 (3)
Salary Remaining : $765,625
Salary Average : $857,500
Salary Average Remaining : $765,625
Ryan Hofer $851,667 (3)
Salary Remaining : $760,417
Salary Average : $851,667
Salary Average Remaining : $760,417
Oskar Back $850,833 (1)
Salary Remaining : $759,672
Salary Average : $850,833
Salary Average Remaining : $759,672
John Hayden $808,500 (2)
Salary Remaining : $721,875
Salary Average : $808,500
Salary Average Remaining : $721,875
Gage Quinney $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Billy Sweezey $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Keith Petruzzelli $768,450 (2)
Salary Remaining : $686,116
Salary Average : $768,450
Salary Average Remaining : $686,116
Gustavs Grigals $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Riley Duran $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Robert Mastrosimone $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Ryan Sandelin $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Cale Fleury $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jeremy McKenna $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Alex Green $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Austin Strand $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Anton Malmstrom $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players20
Salary Commitment
Year 2024 : $16,133,117
Year 2025 : $9,107,284
Year 2026 : $5,855,334
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,133,117
Year 2025 : $9,107,284
Year 2026 : $5,855,334
Year 2027 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,845,900
Year to Date Revenue$5,691,800
Farm
Home Games Left39
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$216,750

Expense

Pro Players Total Salaries$78,716,626
Pro Players Total Average Salaries$78,716,626
Farm Players Total Salaries$23,165,836
Farm Players Total Average Salaries$23,165,836
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,368,000
Pro Year To Date Expenses$8,379,321
Farm Year To Date Expenses$2,392,806
Pro Salary Cap Per Days$390,136
Pro Salary Cap To Date$8,138,259
Farm Salary Cap Per Days$118,193
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$110,990,100
Farm Estimated Season Revenue$4,226,625
Pro Remaining Season Days175
Pro Expenses Per Days$401,615
Pro Estimated Expenses$70,282,625
Farm Remaining Season Days175
Farm Expenses Per Days$118,193
Farm Estimated Expenses$20,683,775
Estimated Season Expenses$90,966,400
Estimated Season Salary Cap$78,780,059
Estimate Under Maximum Salary Cap of $83,500,000$4,719,941
Estimate Over Minimum Salary Cap of $63,500,000 $15,280,059
Current Bank Account$28,053,090
Projected Bank Account$52,303,415

Pro Players Salaries

Timo Meier (1 Way Contract) $9,240,000 (5)
-Salary Remaining : $8,250,000
-Salary Average : $9,240,000
-Salary Average Remaining : $8,250,000
J.T. Miller (1 Way Contract) $7,440,000 (5)
-Salary Remaining : $6,642,857
-Salary Average : $7,440,000
-Salary Average Remaining : $6,642,857
Jason Robertson (1 Way Contract) $7,362,500 (4)
-Salary Remaining : $6,573,661
-Salary Average : $7,362,500
-Salary Average Remaining : $6,573,661
Nazem Kadri (1 Way Contract) $6,510,000 (3)
-Salary Remaining : $5,812,500
-Salary Average : $6,510,000
-Salary Average Remaining : $5,812,500
Pavel Buchnevich (1 Way Contract) $6,090,000 (3)
-Salary Remaining : $5,437,500
-Salary Average : $6,090,000
-Salary Average Remaining : $5,437,500
Igor Shesterkin (1 Way Contract) $5,893,334 (3)
-Salary Remaining : $5,261,905
-Salary Average : $5,893,334
-Salary Average Remaining : $5,261,905
Noah Hanifin (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $4,419,643
-Salary Average : $4,950,000
-Salary Average Remaining : $4,419,643
Carter Verhaeghe (1 Way Contract) $4,416,667 (5)
-Salary Remaining : $3,943,453
-Salary Average : $4,416,667
-Salary Average Remaining : $3,943,453
Mikey Anderson (1 Way Contract) $4,207,500 (4)
-Salary Remaining : $3,756,696
-Salary Average : $4,207,500
-Salary Average Remaining : $3,756,696
Adam Larsson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,571,429
-Salary Average : $4,000,000
-Salary Average Remaining : $3,571,429
Tyson Barrie (1 Way Contract) $3,562,500 (2)
-Salary Remaining : $3,180,804
-Salary Average : $3,562,500
-Salary Average Remaining : $3,180,804
Nicholas Paul (1 Way Contract) $3,276,000 (2)
-Salary Remaining : $2,925,000
-Salary Average : $3,276,000
-Salary Average Remaining : $2,925,000
Ethan Bear (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $775,000
-1 Way Contract Salary Cap Remaining : $691,964
-Salary Remaining : $1,696,429
-Salary Average : $1,900,000
-Salary Average Remaining : $1,696,429
Owen Tippett (1 Way Contract) $1,650,000 (4)
-Salary Remaining : $1,473,214
-Salary Average : $1,650,000
-Salary Average Remaining : $1,473,214
Austin Watson (1 Way Contract) $1,410,000 (2)
-1 Way Contract Salary Cap : $285,000
-1 Way Contract Salary Cap Remaining : $254,464
-Salary Remaining : $1,258,929
-Salary Average : $1,410,000
-Salary Average Remaining : $1,258,929
Eeli Tolvanen $1,377,500 (3)
-Salary Remaining : $1,229,911
-Salary Average : $1,377,500
-Salary Average Remaining : $1,229,911
Ryan Donato (1 Way Contract) $1,236,000 (2)
-Salary Remaining : $1,103,571
-Salary Average : $1,236,000
-Salary Average Remaining : $1,103,571
Martin Pospisil $943,500 (1)
-Salary Remaining : $842,411
-Salary Average : $943,500
-Salary Average Remaining : $842,411
Scott Perunovich $869,500 (2)
-Salary Remaining : $776,339
-Salary Average : $869,500
-Salary Average Remaining : $776,339
Filip Gustavsson $826,875 (2)
-Salary Remaining : $738,281
-Salary Average : $826,875
-Salary Average Remaining : $738,281
Jake Walman $804,750 (1)
-Salary Remaining : $718,527
-Salary Average : $804,750
-Salary Average Remaining : $718,527
Stefan Noesen $750,000 (2)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
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 : $1,483,929
Salary Average : $1,662,000
Salary Average Remaining : $1,483,929
Pheonix Copley $1,455,000 (1)
Salary Remaining : $1,299,107
Salary Average : $1,455,000
Salary Average Remaining : $1,299,107
Ross Johnston $1,056,000 (2)
Salary Remaining : $942,857
Salary Average : $1,056,000
Salary Average Remaining : $942,857
Jujhar Khaira $965,250 (1)
Salary Remaining : $861,830
Salary Average : $965,250
Salary Average Remaining : $861,830
Kurtis MacDermid $948,000 (2)
Salary Remaining : $846,429
Salary Average : $948,000
Salary Average Remaining : $846,429
Jesper Wallstedt $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Anthony Angello $883,500 (3)
Salary Remaining : $788,839
Salary Average : $883,500
Salary Average Remaining : $788,839
Mitchell Gibson $867,500 (1)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Eetu Liukas $867,500 (3)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Alexander Alexeyev $858,000 (3)
Salary Remaining : $766,071
Salary Average : $858,000
Salary Average Remaining : $766,071
Kaedan Korczak $849,750 (3)
Salary Remaining : $758,705
Salary Average : $849,750
Salary Average Remaining : $758,705
Isaiah Saville $849,667 (1)
Salary Remaining : $758,631
Salary Average : $849,667
Salary Average Remaining : $758,631
Devin Shore $841,000 (1)
Salary Remaining : $750,893
Salary Average : $841,000
Salary Average Remaining : $750,893
Aatu Raty $836,667 (1)
Salary Remaining : $747,024
Salary Average : $836,667
Salary Average Remaining : $747,024
Kyle Capobianco $813,750 (2)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Nick Caamano $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Reilly Walsh $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Albert Johansson $798,250 (3)
Salary Remaining : $712,723
Salary Average : $798,250
Salary Average Remaining : $712,723
Tye Felhaber $775,000 (2)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Mark Jankowski $767,250 (1)
Salary Remaining : $685,045
Salary Average : $767,250
Salary Average Remaining : $685,045
Will Butcher $767,250 (1)
Salary Remaining : $685,045
Salary Average : $767,250
Salary Average Remaining : $685,045
Chad Ruhwedel $752,000 (1)
Salary Remaining : $671,429
Salary Average : $752,000
Salary Average Remaining : $671,429
Justin Dowling $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Stephen Halliday $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Zac Dalpe $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Nathan Walker $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players26
Salary Commitment
Year 2024 : $23,165,834
Year 2025 : $10,227,250
Year 2026 : $5,884,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $23,165,834
Year 2025 : $10,227,250
Year 2026 : $5,884,500
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$82,812,502
Pro Players Total Average Salaries$82,812,502
Farm Players Total Salaries$24,049,008
Farm Players Total Average Salaries$24,049,008
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,854,353
Farm Year To Date Expenses$2,595,099
Pro Salary Cap Per Days$422,513
Pro Salary Cap To Date$8,854,353
Farm Salary Cap Per Days$122,699
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$112,617,180
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days175
Pro Expenses Per Days$422,513
Pro Estimated Expenses$73,939,775
Farm Remaining Season Days175
Farm Expenses Per Days$122,699
Farm Estimated Expenses$21,472,325
Estimated Season Expenses$95,412,100
Estimated Season Salary Cap$82,794,128
Estimate Under Maximum Salary Cap of $83,500,000$705,872
Estimate Over Minimum Salary Cap of $63,500,000 $19,294,128
Current Bank Account$110,802,123
Projected Bank Account$132,125,453

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $7,589,286
-Salary Average : $8,500,000
-Salary Average Remaining : $7,589,286
Thomas Chabot (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $6,785,714
-Salary Average : $7,600,000
-Salary Average Remaining : $6,785,714
Andrei Svechnikov (1 Way Contract) $7,362,500 (3)
-Salary Remaining : $6,573,661
-Salary Average : $7,362,500
-Salary Average Remaining : $6,573,661
Dylan Cozens (1 Way Contract) $6,745,000 (5)
-Salary Remaining : $6,022,321
-Salary Average : $6,745,000
-Salary Average Remaining : $6,022,321
Hampus Lindholm (1 Way Contract) $6,240,000 (3)
-Salary Remaining : $5,571,429
-Salary Average : $6,240,000
-Salary Average Remaining : $5,571,429
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,357,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,357,143
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,357,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,357,143
Jacob Markstrom (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,357,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,357,143
Alex Tuch (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $4,241,071
-Salary Average : $4,750,000
-Salary Average Remaining : $4,241,071
Andrew Copp (1 Way Contract) $3,822,000 (3)
-Salary Remaining : $3,412,500
-Salary Average : $3,822,000
-Salary Average Remaining : $3,412,500
Boone Jenner (1 Way Contract) $3,675,000 (1)
-Salary Remaining : $3,281,250
-Salary Average : $3,675,000
-Salary Average Remaining : $3,281,250
Frank Vatrano (1 Way Contract) $3,540,500 (2)
-Salary Remaining : $3,161,161
-Salary Average : $3,540,500
-Salary Average Remaining : $3,161,161
MacKenzie Weegar (1 Way Contract) $3,412,500 (2)
-Salary Remaining : $3,046,875
-Salary Average : $3,412,500
-Salary Average Remaining : $3,046,875
Alexander Romanov (1 Way Contract) $2,375,000 (4)
-Salary Remaining : $2,120,536
-Salary Average : $2,375,000
-Salary Average Remaining : $2,120,536
Vladislav Namestnikov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,785,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,785,714
Lukas Dostal (1 Way Contract) $1,150,001 (5)
-Salary Remaining : $1,026,787
-Salary Average : $1,150,001
-Salary Average Remaining : $1,026,787
Evan Rodrigues $1,060,000 (3)
-Salary Remaining : $946,429
-Salary Average : $1,060,000
-Salary Average Remaining : $946,429
Trevor van Riemsdyk $902,500 (3)
-Salary Remaining : $805,804
-Salary Average : $902,500
-Salary Average Remaining : $805,804
Kaiden Guhle $863,334 (1)
-Salary Remaining : $770,834
-Salary Average : $863,334
-Salary Average Remaining : $770,834
Logan Stankoven $814,167 (3)
-Salary Remaining : $726,935
-Salary Average : $814,167
-Salary Average Remaining : $726,935
Total Pro Players20
Salary Commitment
Year 2024 : $82,812,502
Year 2025 : $45,424,168
Year 2026 : $30,471,168
Year 2027 : $10,270,001
Salary Average Commitment
Year 2024 : $82,812,502
Year 2025 : $45,424,168
Year 2026 : $30,471,168
Year 2027 : $10,270,001
Salary Cap with 1 Way Contract
Year 2024 : $82,812,502
Year 2025 : $45,424,168
Year 2026 : $30,471,168
Year 2027 : $10,270,001

Farm Players Salaries

Robert Trivigno $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Hunter McKown $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Vasily Ponomarev $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Michael Milne $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Nico Sturm $909,090 (2)
Salary Remaining : $811,688
Salary Average : $909,090
Salary Average Remaining : $811,688
Mavrik Bourque $894,167 (1)
Salary Remaining : $798,363
Salary Average : $894,167
Salary Average Remaining : $798,363
A.J. Greer $892,500 (1)
Salary Remaining : $796,875
Salary Average : $892,500
Salary Average Remaining : $796,875
Michael Callahan $883,750 (1)
Salary Remaining : $789,063
Salary Average : $883,750
Salary Average Remaining : $789,063
Calle Clang $878,333 (1)
Salary Remaining : $784,226
Salary Average : $878,333
Salary Average Remaining : $784,226
Nikita Chibrikov $875,833 (3)
Salary Remaining : $781,994
Salary Average : $875,833
Salary Average Remaining : $781,994
Hardy Haman Aktell $870,000 (1)
Salary Remaining : $776,786
Salary Average : $870,000
Salary Average Remaining : $776,786
Jake Leschyshyn $869,500 (2)
Salary Remaining : $776,339
Salary Average : $869,500
Salary Average Remaining : $776,339
Jesper Boqvist $869,500 (2)
Salary Remaining : $776,339
Salary Average : $869,500
Salary Average Remaining : $776,339
Connor Dewar $869,500 (2)
Salary Remaining : $776,339
Salary Average : $869,500
Salary Average Remaining : $776,339
Jordan Gross $862,500 (3)
Salary Remaining : $770,089
Salary Average : $862,500
Salary Average Remaining : $770,089
Lucas Edmonds $861,667 (1)
Salary Remaining : $769,346
Salary Average : $861,667
Salary Average Remaining : $769,346
Alexis Gendron $860,000 (3)
Salary Remaining : $767,857
Salary Average : $860,000
Salary Average Remaining : $767,857
Samuel Knazko $847,500 (1)
Salary Remaining : $756,696
Salary Average : $847,500
Salary Average Remaining : $756,696
Pavel Novak $846,667 (3)
Salary Remaining : $755,953
Salary Average : $846,667
Salary Average Remaining : $755,953
Dennis Hildeby $843,333 (3)
Salary Remaining : $752,976
Salary Average : $843,333
Salary Average Remaining : $752,976
Samuel Asselin $840,000 (2)
Salary Remaining : $750,000
Salary Average : $840,000
Salary Average Remaining : $750,000
Alex Steeves $834,167 (1)
Salary Remaining : $744,792
Salary Average : $834,167
Salary Average Remaining : $744,792
Arvid Holm $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Jakub Skarek $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Jett Woo $798,250 (3)
Salary Remaining : $712,723
Salary Average : $798,250
Salary Average Remaining : $712,723
Jack Finley $797,500 (1)
Salary Remaining : $712,054
Salary Average : $797,500
Salary Average Remaining : $712,054
Calen Addison $775,500 (3)
Salary Remaining : $692,411
Salary Average : $775,500
Salary Average Remaining : $692,411
Brandon Bussi $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players28
Salary Commitment
Year 2024 : $24,049,007
Year 2025 : $15,364,423
Year 2026 : $7,481,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $24,049,007
Year 2025 : $15,364,423
Year 2026 : $7,481,833
Year 2027 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$66,096,348
Pro Players Total Average Salaries$66,096,348
Farm Players Total Salaries$20,999,640
Farm Players Total Average Salaries$20,999,640
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$4,725,000
Pro Year To Date Expenses$7,081,746
Farm Year To Date Expenses$2,249,961
Pro Salary Cap Per Days$337,226
Pro Salary Cap To Date$6,995,651
Farm Salary Cap Per Days$107,141
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$337,226
Pro Estimated Expenses$59,014,550
Farm Remaining Season Days175
Farm Expenses Per Days$107,141
Farm Estimated Expenses$18,749,675
Estimated Season Expenses$77,764,225
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$87,952,638
Projected Bank Account$123,851,858

Pro Players Salaries

Claude Giroux (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,803,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,803,571
Anthony Mantha (1 Way Contract) $5,928,000 (2)
-Salary Remaining : $5,292,857
-Salary Average : $5,928,000
-Salary Average Remaining : $5,292,857
Esa Lindell (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $5,178,571
-Salary Average : $5,800,000
-Salary Average Remaining : $5,178,571
Darcy Kuemper (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $4,687,500
-Salary Average : $5,250,000
-Salary Average Remaining : $4,687,500
Spencer Knight (1 Way Contract) $4,635,000 (5)
-Salary Remaining : $4,138,393
-Salary Average : $4,635,000
-Salary Average Remaining : $4,138,393
Josh Manson (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,017,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,017,857
Christian Dvorak (1 Way Contract) $4,450,000 (1)
-Salary Remaining : $3,973,214
-Salary Average : $4,450,000
-Salary Average Remaining : $3,973,214
Alexandre Carrier (1 Way Contract) $3,937,500 (5)
-Salary Remaining : $3,515,625
-Salary Average : $3,937,500
-Salary Average Remaining : $3,515,625
Craig Smith (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,767,857
-Salary Average : $3,100,000
-Salary Average Remaining : $2,767,857
Jordan Greenway (1 Way Contract) $3,060,000 (2)
-Salary Remaining : $2,732,143
-Salary Average : $3,060,000
-Salary Average Remaining : $2,732,143
Jesse Puljujarvi (1 Way Contract) $3,050,000 (2)
-Salary Remaining : $2,723,214
-Salary Average : $3,050,000
-Salary Average Remaining : $2,723,214
Sean Kuraly (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,232,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,232,143
Marcus Johansson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,785,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,785,714
Yakov Trenin (1 Way Contract) $1,768,000 (4)
-Salary Remaining : $1,578,571
-Salary Average : $1,768,000
-Salary Average Remaining : $1,578,571
Jack McBain $1,599,999 (4)
-Salary Remaining : $1,428,571
-Salary Average : $1,599,999
-Salary Average Remaining : $1,428,571
Cam York (1 Way Contract) $1,580,000 (5)
-Salary Remaining : $1,410,714
-Salary Average : $1,580,000
-Salary Average Remaining : $1,410,714
Nick Perbix (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $1,004,464
-Salary Average : $1,125,000
-Salary Average Remaining : $1,004,464
Jack Drury $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Bobby Brink $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Quinton Byfield $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Braden Schneider $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Simon Benoit $825,349 (1)
-Salary Remaining : $736,919
-Salary Average : $825,349
-Salary Average Remaining : $736,919
Noah Gregor $787,500 (3)
-Salary Remaining : $703,125
-Salary Average : $787,500
-Salary Average Remaining : $703,125
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 : $828,348
Salary Average : $927,750
Salary Average Remaining : $828,348
Arturs Silovs $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Peyton Krebs $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Chaz Lucius $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Luke Henman $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Mads Sogaard $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Ryan Johnson $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Matthew Kessel $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Graeme Clarke $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Donald Busdeker $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Jack Quinn $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Clark Bishop $888,000 (1)
Salary Remaining : $792,857
Salary Average : $888,000
Salary Average Remaining : $792,857
Matthew Maggio $870,000 (3)
Salary Remaining : $776,786
Salary Average : $870,000
Salary Average Remaining : $776,786
Antti Tuomisto $867,500 (2)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
David Spacek $862,500 (3)
Salary Remaining : $770,089
Salary Average : $862,500
Salary Average Remaining : $770,089
Oskari Salminen $855,000 (3)
Salary Remaining : $763,393
Salary Average : $855,000
Salary Average Remaining : $763,393
Felix Robert $854,058 (2)
Salary Remaining : $762,552
Salary Average : $854,058
Salary Average Remaining : $762,552
Justin Sourdif $847,500 (1)
Salary Remaining : $756,696
Salary Average : $847,500
Salary Average Remaining : $756,696
Olen Zellweger $844,167 (3)
Salary Remaining : $753,721
Salary Average : $844,167
Salary Average Remaining : $753,721
Jack Thompson $828,333 (1)
Salary Remaining : $739,583
Salary Average : $828,333
Salary Average Remaining : $739,583
Ben McCartney $813,333 (1)
Salary Remaining : $726,190
Salary Average : $813,333
Salary Average Remaining : $726,190
Tyler Benson $770,750 (1)
Salary Remaining : $688,170
Salary Average : $770,750
Salary Average Remaining : $688,170
Sean Day $770,750 (1)
Salary Remaining : $688,170
Salary Average : $770,750
Salary Average Remaining : $688,170
Kieffer Bellows $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
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 Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$2,963,610
Farm
Home Games Left40
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$108,375

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$9,372,195
Farm Year To Date Expenses$1,736,238
Pro Salary Cap Per Days$423,336
Pro Salary Cap To Date$8,890,056
Farm Salary Cap Per Days$82,678
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$118,544,400
Farm Estimated Season Revenue$4,335,000
Pro Remaining Season Days175
Pro Expenses Per Days$446,295
Pro Estimated Expenses$78,101,625
Farm Remaining Season Days175
Farm Expenses Per Days$82,678
Farm Estimated Expenses$14,468,650
Estimated Season Expenses$92,570,275
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$33,173,605
Projected Bank Account$63,482,730

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,880,000 (2)
-Salary Remaining : $8,821,429
-Salary Average : $9,880,000
-Salary Average Remaining : $8,821,429
Pierre-Luc Dubois (1 Way Contract) $8,925,000 (2)
-Salary Remaining : $7,968,750
-Salary Average : $8,925,000
-Salary Average Remaining : $7,968,750
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $7,366,071
-Salary Average : $8,250,000
-Salary Average Remaining : $7,366,071
Brandon Montour (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $6,377,551
-Salary Average : $7,142,857
-Salary Average Remaining : $6,377,551
Elias Pettersson (1 Way Contract) $6,982,500 (3)
-Salary Remaining : $6,234,375
-Salary Average : $6,982,500
-Salary Average Remaining : $6,234,375
Sam Reinhart (1 Way Contract) $5,876,000 (2)
-Salary Remaining : $5,246,429
-Salary Average : $5,876,000
-Salary Average Remaining : $5,246,429
Josh Anderson (1 Way Contract) $5,775,000 (2)
-Salary Remaining : $5,156,250
-Salary Average : $5,775,000
-Salary Average Remaining : $5,156,250
Ondrej Palat (1 Way Contract) $5,580,000 (2)
-Salary Remaining : $4,982,143
-Salary Average : $5,580,000
-Salary Average Remaining : $4,982,143
Reilly Smith (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $4,107,143
-Salary Average : $4,600,000
-Salary Average Remaining : $4,107,143
Bowen Byram $4,042,500 (5)
-Salary Remaining : $3,609,375
-Salary Average : $4,042,500
-Salary Average Remaining : $3,609,375
Jake Middleton (1 Way Contract) $2,842,000 (5)
-Salary Remaining : $2,537,500
-Salary Average : $2,842,000
-Salary Average Remaining : $2,537,500
Klim Kostin (1 Way Contract) $2,080,000 (2)
-1 Way Contract Salary Cap : $955,000
-1 Way Contract Salary Cap Remaining : $852,679
-Salary Remaining : $1,857,143
-Salary Average : $2,080,000
-Salary Average Remaining : $1,857,143
Max Pacioretty $2,000,000 (1)
-Salary Remaining : $1,785,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,785,714
Sean Monahan (1 Way Contract) $1,885,750 (5)
-Salary Remaining : $1,683,705
-Salary Average : $1,885,750
-Salary Average Remaining : $1,683,705
Antti Raanta (1 Way Contract) $1,860,000 (1)
-1 Way Contract Salary Cap : $735,000
-1 Way Contract Salary Cap Remaining : $656,250
-Salary Remaining : $1,660,714
-Salary Average : $1,860,000
-Salary Average Remaining : $1,660,714
Colin Miller (1 Way Contract) $1,757,500 (2)
-1 Way Contract Salary Cap : $632,500
-1 Way Contract Salary Cap Remaining : $564,732
-Salary Remaining : $1,569,196
-Salary Average : $1,757,500
-Salary Average Remaining : $1,569,196
Jon Merrill (1 Way Contract) $1,140,000 (2)
-1 Way Contract Salary Cap : $15,000
-1 Way Contract Salary Cap Remaining : $13,393
-Salary Remaining : $1,017,857
-Salary Average : $1,140,000
-Salary Average Remaining : $1,017,857
Kevin Shattenkirk $976,500 (2)
-Salary Remaining : $871,875
-Salary Average : $976,500
-Salary Average Remaining : $871,875
Zach Benson $925,000 (3)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Brock Faber $925,000 (3)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Marco Rossi $894,167 (1)
-Salary Remaining : $798,363
-Salary Average : $894,167
-Salary Average Remaining : $798,363
Johnathan Kovacevic $818,599 (2)
-Salary Remaining : $730,892
-Salary Average : $818,599
-Salary Average Remaining : $730,892
Dan Vladar $780,000 (1)
-Salary Remaining : $696,429
-Salary Average : $780,000
-Salary Average Remaining : $696,429
Jimmy Vesey $776,000 (1)
-Salary Remaining : $692,857
-Salary Average : $776,000
-Salary Average Remaining : $692,857
Phillip Di Giuseppe $759,500 (1)
-Salary Remaining : $678,125
-Salary Average : $759,500
-Salary Average Remaining : $678,125
Michael Karow $0 (0)
Total Pro Players26
Salary Commitment
Year 2024 : $87,473,873
Year 2025 : $72,154,206
Year 2026 : $29,345,607
Year 2027 : $8,770,250
Salary Average Commitment
Year 2024 : $87,473,873
Year 2025 : $72,154,206
Year 2026 : $29,345,607
Year 2027 : $8,770,250
Salary Cap with 1 Way Contract
Year 2024 : $82,973,878
Year 2025 : $68,779,207
Year 2026 : $29,345,607
Year 2027 : $8,770,250

Farm Players Salaries

Riley Tufte $971,250 (2)
Salary Remaining : $867,188
Salary Average : $971,250
Salary Average Remaining : $867,188
Shane Bowers $952,750 (2)
Salary Remaining : $850,670
Salary Average : $952,750
Salary Average Remaining : $850,670
John Beecher $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Adam Klapka $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Ryan Suzuki $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Joe Hicketts $883,500 (3)
Salary Remaining : $788,839
Salary Average : $883,500
Salary Average Remaining : $788,839
Jayden Grubbe $867,500 (3)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Jakob Pelletier $863,333 (1)
Salary Remaining : $770,833
Salary Average : $863,333
Salary Average Remaining : $770,833
Roni Hirvonen $856,667 (3)
Salary Remaining : $764,881
Salary Average : $856,667
Salary Average Remaining : $764,881
Olof Lindbom $855,000 (2)
Salary Remaining : $763,393
Salary Average : $855,000
Salary Average Remaining : $763,393
Tyrel Bauer $850,000 (1)
Salary Remaining : $758,929
Salary Average : $850,000
Salary Average Remaining : $758,929
Topias Vilen $836,667 (3)
Salary Remaining : $747,024
Salary Average : $836,667
Salary Average Remaining : $747,024
Kyle MacLean $832,000 (2)
Salary Remaining : $742,857
Salary Average : $832,000
Salary Average Remaining : $742,857
Lias Andersson $807,849 (1)
Salary Remaining : $721,294
Salary Average : $807,849
Salary Average Remaining : $721,294
Grigori Denisenko $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Jeff Malott $797,334 (1)
Salary Remaining : $711,905
Salary Average : $797,334
Salary Average Remaining : $711,905
Blade Jenkins $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Dean Stewart $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Kevin Connauton $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
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 - 1,994 - 99.68%
Level 2: 4000 - $80 - 3,833 - 95.83%
Level 3: 5000 - $60 - 4,554 - 91.07%
Level 4: 6000 - $40 - 5,388 - 89.80%
Luxury : 1000 - $200 - 977 - 97.70%
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 Left36
Average Attendance - %16,745 - 93.03%
Average Income per Game$1,773,326
Year to Date Revenue$8,866,632
Farm
Home Games Left36
Average Attendance - %5,000 - 100.00%
Average Income per Game$21,675
Year to Date Revenue$108,375

Expense

Pro Players Total Salaries$63,495,759
Pro Players Total Average Salaries$63,495,759
Farm Players Total Salaries$19,901,668
Farm Players Total Average Salaries$19,901,668
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$9,575,000
Pro Year To Date Expenses$6,803,118
Farm Year To Date Expenses$2,132,319
Pro Salary Cap Per Days$295,259
Pro Salary Cap To Date$6,200,439
Farm Salary Cap Per Days$101,539
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,839,750
Farm Estimated Season Revenue$780,300
Pro Remaining Season Days175
Pro Expenses Per Days$323,958
Pro Estimated Expenses$56,692,650
Farm Remaining Season Days175
Farm Expenses Per Days$101,539
Farm Estimated Expenses$17,769,325
Estimated Season Expenses$74,461,975
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$57,944,774
Projected Bank Account$48,102,849

Pro Players Salaries

Max Willman (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,875,000
-1 Way Contract Salary Cap Remaining : $6,138,393
-Salary Remaining : $7,142,857
-Salary Average : $8,000,000
-Salary Average Remaining : $7,142,857
Ryan Johansen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,142,857
-Salary Average : $8,000,000
-Salary Average Remaining : $7,142,857
Ivan Provorov (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,026,786
-Salary Average : $6,750,000
-Salary Average Remaining : $6,026,786
Colin White (1 Way Contract) $4,750,000 (1)
-1 Way Contract Salary Cap : $3,625,000
-1 Way Contract Salary Cap Remaining : $3,236,607
-Salary Remaining : $4,241,071
-Salary Average : $4,750,000
-Salary Average Remaining : $4,241,071
Jesperi Kotkaniemi (1 Way Contract) $4,579,000 (3)
-Salary Remaining : $4,088,393
-Salary Average : $4,579,000
-Salary Average Remaining : $4,088,393
Mattias Samuelsson (1 Way Contract) $3,942,856 (1)
-Salary Remaining : $3,520,407
-Salary Average : $3,942,856
-Salary Average Remaining : $3,520,407
Marco Scandella (1 Way Contract) $3,275,000 (1)
-1 Way Contract Salary Cap : $2,150,000
-1 Way Contract Salary Cap Remaining : $1,919,643
-Salary Remaining : $2,924,107
-Salary Average : $3,275,000
-Salary Average Remaining : $2,924,107
Kaapo Kahkonen (1 Way Contract) $2,181,545 (1)
-Salary Remaining : $1,947,808
-Salary Average : $2,181,545
-Salary Average Remaining : $1,947,808
Pyotr Kochetkov (1 Way Contract) $2,080,000 (2)
-Salary Remaining : $1,857,143
-Salary Average : $2,080,000
-Salary Average Remaining : $1,857,143
Juuso Valimaki (1 Way Contract) $2,080,000 (2)
-Salary Remaining : $1,857,143
-Salary Average : $2,080,000
-Salary Average Remaining : $1,857,143
Jacob Bryson (1 Way Contract) $1,924,000 (1)
-1 Way Contract Salary Cap : $799,000
-1 Way Contract Salary Cap Remaining : $713,393
-Salary Remaining : $1,717,857
-Salary Average : $1,924,000
-Salary Average Remaining : $1,717,857
Egor Zamula (1 Way Contract) $1,768,000 (3)
-1 Way Contract Salary Cap : $643,000
-1 Way Contract Salary Cap Remaining : $574,107
-Salary Remaining : $1,578,571
-Salary Average : $1,768,000
-Salary Average Remaining : $1,578,571
Barrett Hayton $1,686,250 (4)
-Salary Remaining : $1,505,580
-Salary Average : $1,686,250
-Salary Average Remaining : $1,505,580
Sammy Blais (1 Way Contract) $1,530,000 (1)
-Salary Remaining : $1,366,071
-Salary Average : $1,530,000
-Salary Average Remaining : $1,366,071
Morgan Frost $962,000 (2)
-Salary Remaining : $858,929
-Salary Average : $962,000
-Salary Average Remaining : $858,929
Logan Cooley $950,000 (3)
-Salary Remaining : $848,214
-Salary Average : $950,000
-Salary Average Remaining : $848,214
Luke Hughes $925,000 (3)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Dylan Guenther $925,000 (2)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Simon Nemec $925,000 (3)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
J.J. Moser $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Cole Perfetti $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Cole Sillinger $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Pavel Mintyukov $918,333 (3)
-Salary Remaining : $819,940
-Salary Average : $918,333
-Salary Average Remaining : $819,940
William Eklund $894,167 (1)
-Salary Remaining : $798,363
-Salary Average : $894,167
-Salary Average Remaining : $798,363
Juuso Parssinen $876,358 (3)
-Salary Remaining : $782,463
-Salary Average : $876,358
-Salary Average Remaining : $782,463
Paul Cotter $798,250 (2)
-Salary Remaining : $712,723
-Salary Average : $798,250
-Salary Average Remaining : $712,723
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 : $1,361,607
Salary Average : $1,525,000
Salary Average Remaining : $1,361,607
Jack Studnicka $962,000 (2)
Salary Remaining : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Urho Vaakanainen $962,000 (2)
Salary Remaining : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Tyce Thompson $943,500 (1)
Salary Remaining : $842,411
Salary Average : $943,500
Salary Average Remaining : $842,411
Jiri Kulich $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Adam Scheel $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Victor Soderstrom $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Kent Johnson $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Joakim Kemell $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Kole Lind $892,500 (3)
Salary Remaining : $796,875
Salary Average : $892,500
Salary Average Remaining : $796,875
Ronnie Attard $884,000 (2)
Salary Remaining : $789,286
Salary Average : $884,000
Salary Average Remaining : $789,286
Nikita Novikov $867,500 (3)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Ville Ottavainen $867,500 (3)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Keean Washkurak $862,500 (1)
Salary Remaining : $770,089
Salary Average : $862,500
Salary Average Remaining : $770,089
Ryan O'Rourke $855,834 (1)
Salary Remaining : $764,138
Salary Average : $855,834
Salary Average Remaining : $764,138
Akira Schmid $850,833 (1)
Salary Remaining : $759,672
Salary Average : $850,833
Salary Average Remaining : $759,672
Arshdeep Bains $816,667 (1)
Salary Remaining : $729,167
Salary Average : $816,667
Salary Average Remaining : $729,167
Maxence Guenette $813,333 (1)
Salary Remaining : $726,190
Salary Average : $813,333
Salary Average Remaining : $726,190
Valtteri Puustinen $806,000 (2)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Jon-Randall Avon $800,000 (3)
Salary Remaining : $714,286
Salary Average : $800,000
Salary Average Remaining : $714,286
Hunter Jones $787,500 (1)
Salary Remaining : $703,125
Salary Average : $787,500
Salary Average Remaining : $703,125
Ben Jones $780,000 (2)
Salary Remaining : $696,429
Salary Average : $780,000
Salary Average Remaining : $696,429
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 Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$11,854,440
Farm
Home Games Left37
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$433,500

Expense

Pro Players Total Salaries$60,018,628
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$6,218,195
Farm Year To Date Expenses$1,458,158
Pro Salary Cap Per Days$306,217
Pro Salary Cap To Date$6,218,195
Farm Salary Cap Per Days$78,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$306,217
Pro Estimated Expenses$53,587,975
Farm Remaining Season Days175
Farm Expenses Per Days$78,213
Farm Estimated Expenses$13,687,275
Estimated Season Expenses$67,275,250
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$49,611,587
Projected Bank Account$95,999,782

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $9,360,000 (3)
-Salary Remaining : $8,357,143
-Salary Average : $9,360,000
-Salary Average Remaining : $8,357,143
Brent Burns (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,142,857
-Salary Average : $8,000,000
-Salary Average Remaining : $7,142,857
Jack Becker $8,000,000 (1)
-Salary Remaining : $7,142,857
-Salary Average : $8,000,000
-Salary Average Remaining : $7,142,857
Kris Letang (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $5,446,429
-Salary Average : $6,100,000
-Salary Average Remaining : $5,446,429
Rickard Rakell (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $4,241,071
-Salary Average : $4,750,000
-Salary Average Remaining : $4,241,071
Nikita Zaitsev (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,017,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,017,857
Anton Forsberg (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,455,357
-Salary Average : $2,750,000
-Salary Average Remaining : $2,455,357
Dillon Dube (1 Way Contract) $2,365,000 (3)
-Salary Remaining : $2,111,607
-Salary Average : $2,365,000
-Salary Average Remaining : $2,111,607
Kailer Yamamoto (1 Way Contract) $2,181,545 (3)
-Salary Remaining : $1,947,808
-Salary Average : $2,181,545
-Salary Average Remaining : $1,947,808
Vince Dunn (1 Way Contract) $1,893,750 (1)
-Salary Remaining : $1,690,848
-Salary Average : $1,893,750
-Salary Average Remaining : $1,690,848
Arber Xhekaj $1,235,000 (5)
-Salary Remaining : $1,102,679
-Salary Average : $1,235,000
-Salary Average Remaining : $1,102,679
Adin Hill $904,000 (2)
-Salary Remaining : $807,143
-Salary Average : $904,000
-Salary Average Remaining : $807,143
Vinni Lettieri $855,000 (2)
-Salary Remaining : $763,393
-Salary Average : $855,000
-Salary Average Remaining : $763,393
Adam Raska $848,333 (1)
-Salary Remaining : $757,440
-Salary Average : $848,333
-Salary Average Remaining : $757,440
Michael Pezzetta $836,875 (4)
-Salary Remaining : $747,210
-Salary Average : $836,875
-Salary Average Remaining : $747,210
Jordan Spence $820,000 (1)
-Salary Remaining : $732,143
-Salary Average : $820,000
-Salary Average Remaining : $732,143
Matt Nieto $816,000 (3)
-Salary Remaining : $728,571
-Salary Average : $816,000
-Salary Average Remaining : $728,571
Luke Evangelista $797,500 (1)
-Salary Remaining : $712,054
-Salary Average : $797,500
-Salary Average Remaining : $712,054
Zac Jones $755,625 (3)
-Salary Remaining : $674,665
-Salary Average : $755,625
-Salary Average Remaining : $674,665
Riley Bezeau $750,000 (3)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
Bryce Kindopp $750,000 (3)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
Brandon Baddock $750,000 (3)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
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 : $781,250
Salary Average : $875,000
Salary Average Remaining : $781,250
Sebastian Cossa $863,334 (3)
Salary Remaining : $770,834
Salary Average : $863,334
Salary Average Remaining : $770,834
Gavin Bayreuther $816,500 (2)
Salary Remaining : $729,018
Salary Average : $816,500
Salary Average Remaining : $729,018
Evan Cormier $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Austin Osmanski $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jarid Lukosevicius $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jaxsen Wiebe $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Kevin Wall $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Kale Kessy $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Louis Boudon $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Lucas Ciona $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Mark Duarte $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Mark Rassell $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Mark Senden $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Matt Filipe $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Logan Nijhoff $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Marshall Rifai $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Riley Sawchuk $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Vincent Sevigny $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Andy Welinski $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
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 Left36
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$14,818,050
Farm
Home Games Left36
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$541,875

Expense

Pro Players Total Salaries$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$8,513,464
Farm Year To Date Expenses$2,039,774
Pro Salary Cap Per Days$422,218
Pro Salary Cap To Date$8,513,464
Farm Salary Cap Per Days$98,456
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,689,960
Farm Estimated Season Revenue$3,901,500
Pro Remaining Season Days175
Pro Expenses Per Days$422,218
Pro Estimated Expenses$73,888,150
Farm Remaining Season Days175
Farm Expenses Per Days$98,456
Farm Estimated Expenses$17,229,800
Estimated Season Expenses$91,117,950
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$33,936,687
Projected Bank Account$53,410,197

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,360,000 (4)
-Salary Remaining : $8,357,143
-Salary Average : $9,360,000
-Salary Average Remaining : $8,357,143
Dylan Larkin (1 Way Contract) $8,625,000 (1)
-Salary Remaining : $7,700,893
-Salary Average : $8,625,000
-Salary Average Remaining : $7,700,893
Nick Suzuki (1 Way Contract) $7,481,250 (4)
-Salary Remaining : $6,679,688
-Salary Average : $7,481,250
-Salary Average Remaining : $6,679,688
Patrik Laine (1 Way Contract) $7,125,000 (2)
-Salary Remaining : $6,361,607
-Salary Average : $7,125,000
-Salary Average Remaining : $6,361,607
Troy Terry $6,650,000 (2)
-Salary Remaining : $5,937,500
-Salary Average : $6,650,000
-Salary Average Remaining : $5,937,500
Darnell Nurse (1 Way Contract) $5,824,000 (2)
-Salary Remaining : $5,200,000
-Salary Average : $5,824,000
-Salary Average Remaining : $5,200,000
Jeff Petry (1 Way Contract) $5,812,500 (1)
-Salary Remaining : $5,189,732
-Salary Average : $5,812,500
-Salary Average Remaining : $5,189,732
Tristan Jarry (1 Way Contract) $5,213,750 (3)
-Salary Remaining : $4,655,134
-Salary Average : $5,213,750
-Salary Average Remaining : $4,655,134
Andre Burakovsky (1 Way Contract) $5,096,000 (2)
-Salary Remaining : $4,550,000
-Salary Average : $5,096,000
-Salary Average Remaining : $4,550,000
Joel Edmundson (1 Way Contract) $3,430,000 (1)
-Salary Remaining : $3,062,500
-Salary Average : $3,430,000
-Salary Average Remaining : $3,062,500
Adam Lowry (1 Way Contract) $3,354,166 (2)
-Salary Remaining : $2,994,791
-Salary Average : $3,354,166
-Salary Average Remaining : $2,994,791
Mario Ferraro (1 Way Contract) $3,087,500 (3)
-Salary Remaining : $2,756,696
-Salary Average : $3,087,500
-Salary Average Remaining : $2,756,696
Dante Fabbro (1 Way Contract) $2,280,000 (2)
-Salary Remaining : $2,035,714
-Salary Average : $2,280,000
-Salary Average Remaining : $2,035,714
Laurent Brossoit (1 Way Contract) $1,662,500 (2)
-Salary Remaining : $1,484,375
-Salary Average : $1,662,500
-Salary Average Remaining : $1,484,375
David Kampf (1 Way Contract) $1,575,000 (3)
-Salary Remaining : $1,406,250
-Salary Average : $1,575,000
-Salary Average Remaining : $1,406,250
Eetu Luostarinen $1,425,000 (3)
-Salary Remaining : $1,272,321
-Salary Average : $1,425,000
-Salary Average Remaining : $1,272,321
Sebastien Aho $1,087,060 (2)
-Salary Remaining : $970,589
-Salary Average : $1,087,060
-Salary Average Remaining : $970,589
Morgan Geekie $952,750 (1)
-Salary Remaining : $850,670
-Salary Average : $952,750
-Salary Average Remaining : $850,670
Lukas Reichel $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Anton Lundell $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Brandt Clarke $863,334 (3)
-Salary Remaining : $770,834
-Salary Average : $863,334
-Salary Average Remaining : $770,834
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 : $884,531
Salary Average : $990,675
Salary Average Remaining : $884,531
Mike Hardman $952,750 (1)
Salary Remaining : $850,670
Salary Average : $952,750
Salary Average Remaining : $850,670
William Bitten $952,750 (1)
Salary Remaining : $850,670
Salary Average : $952,750
Salary Average Remaining : $850,670
Ivan Miroshnichenko $950,000 (3)
Salary Remaining : $848,214
Salary Average : $950,000
Salary Average Remaining : $848,214
Valtteri Pulli $950,000 (2)
Salary Remaining : $848,214
Salary Average : $950,000
Salary Average Remaining : $848,214
Max Jones $950,000 (2)
Salary Remaining : $848,214
Salary Average : $950,000
Salary Average Remaining : $848,214
Declan Chisholm $940,000 (3)
Salary Remaining : $839,286
Salary Average : $940,000
Salary Average Remaining : $839,286
Aidan McDonough $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Ville Heinola $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Reese Johnson $907,258 (1)
Salary Remaining : $810,052
Salary Average : $907,258
Salary Average Remaining : $810,052
Trevor Kuntar $867,500 (2)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Simon Lundmark $850,833 (1)
Salary Remaining : $759,672
Salary Average : $850,833
Salary Average Remaining : $759,672
Nico Daws $850,833 (1)
Salary Remaining : $759,672
Salary Average : $850,833
Salary Average Remaining : $759,672
Santeri Hatakka $850,833 (3)
Salary Remaining : $759,672
Salary Average : $850,833
Salary Average Remaining : $759,672
Mikko Kokkonen $846,667 (1)
Salary Remaining : $755,953
Salary Average : $846,667
Salary Average Remaining : $755,953
Chase De Leo $840,000 (1)
Salary Remaining : $750,000
Salary Average : $840,000
Salary Average Remaining : $750,000
Mason Millman $818,333 (3)
Salary Remaining : $730,654
Salary Average : $818,333
Salary Average Remaining : $730,654
William Villeneuve $817,778 (1)
Salary Remaining : $730,159
Salary Average : $817,778
Salary Average Remaining : $730,159
Axel Jonsson-Fjallby $813,750 (2)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Joseph Woll $797,333 (2)
Salary Remaining : $711,904
Salary Average : $797,333
Salary Average Remaining : $711,904
Travis Barron $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Brett Budgell $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
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 Left36
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,963,610
Year to Date Revenue$14,818,050
Farm
Home Games Left36
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$541,875

Expense

Pro Players Total Salaries$83,166,902
Pro Players Total Average Salaries$83,166,903
Farm Players Total Salaries$22,303,332
Farm Players Total Average Salaries$22,303,332
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,946,711
Farm Year To Date Expenses$2,353,682
Pro Salary Cap Per Days$418,581
Pro Salary Cap To Date$8,866,351
Farm Salary Cap Per Days$113,793
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,689,960
Farm Estimated Season Revenue$3,901,500
Pro Remaining Season Days175
Pro Expenses Per Days$424,321
Pro Estimated Expenses$74,256,175
Farm Remaining Season Days175
Farm Expenses Per Days$113,793
Farm Estimated Expenses$19,913,775
Estimated Season Expenses$94,169,950
Estimated Season Salary Cap$82,118,026
Estimate Under Maximum Salary Cap of $83,500,000$1,381,974
Estimate Over Minimum Salary Cap of $63,500,000 $18,618,026
Current Bank Account$85,678,891
Projected Bank Account$102,100,401

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $9,821,429
-Salary Average : $11,000,000
-Salary Average Remaining : $9,821,429
Brayden Point (1 Way Contract) $10,000,000 (4)
-Salary Remaining : $8,928,571
-Salary Average : $10,000,000
-Salary Average Remaining : $8,928,571
Ilya Sorokin (1 Way Contract) $8,750,000 (5)
-Salary Remaining : $7,812,500
-Salary Average : $8,750,000
-Salary Average Remaining : $7,812,500
Steven Stamkos (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $7,589,286
-Salary Average : $8,500,000
-Salary Average Remaining : $7,589,286
Kevin Fiala (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,142,857
-Salary Average : $8,000,000
-Salary Average Remaining : $7,142,857
Kyle Connor (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $6,377,551
-Salary Average : $7,142,858
-Salary Average Remaining : $6,377,552
Vladislav Gavrikov (1 Way Contract) $6,250,000 (5)
-Salary Remaining : $5,580,357
-Salary Average : $6,250,000
-Salary Average Remaining : $5,580,357
Drake Batherson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,464,286
-Salary Average : $5,000,000
-Salary Average Remaining : $4,464,286
David Savard (1 Way Contract) $3,605,000 (1)
-Salary Remaining : $3,218,750
-Salary Average : $3,605,000
-Salary Average Remaining : $3,218,750
Nicolas Roy (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,678,571
-Salary Average : $3,000,000
-Salary Average Remaining : $2,678,571
Brett Kulak (1 Way Contract) $2,612,500 (3)
-Salary Remaining : $2,332,589
-Salary Average : $2,612,500
-Salary Average Remaining : $2,332,589
Tommy Novak $2,181,545 (1)
-Salary Remaining : $1,947,808
-Salary Average : $2,181,545
-Salary Average Remaining : $1,947,808
Jack Campbell (1 Way Contract) $1,650,000 (1)
-1 Way Contract Salary Cap : $525,000
-1 Way Contract Salary Cap Remaining : $468,750
-Salary Remaining : $1,473,214
-Salary Average : $1,650,000
-Salary Average Remaining : $1,473,214
Zach Whitecloud $950,000 (1)
-Salary Remaining : $848,214
-Salary Average : $950,000
-Salary Average Remaining : $848,214
Daniil Miromanov $950,000 (2)
-Salary Remaining : $848,214
-Salary Average : $950,000
-Salary Average Remaining : $848,214
Jonatan Berggren $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Tye Kartye $925,000 (2)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Lucas Raymond $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Pontus Holmberg $800,000 (3)
-Salary Remaining : $714,286
-Salary Average : $800,000
-Salary Average Remaining : $714,286
Total Pro Players19
Salary Commitment
Year 2024 : $83,166,902
Year 2025 : $35,287,500
Year 2026 : $28,412,500
Year 2027 : $25,000,000
Salary Average Commitment
Year 2024 : $83,166,903
Year 2025 : $35,287,500
Year 2026 : $28,412,500
Year 2027 : $25,000,000
Salary Cap with 1 Way Contract
Year 2024 : $82,041,904
Year 2025 : $35,287,500
Year 2026 : $28,412,500
Year 2027 : $25,000,000

Farm Players Salaries

Owen Sillinger $970,000 (2)
Salary Remaining : $866,071
Salary Average : $970,000
Salary Average Remaining : $866,071
Tanner Laczynski $950,000 (1)
Salary Remaining : $848,214
Salary Average : $950,000
Salary Average Remaining : $848,214
Connor Mackey $950,000 (1)
Salary Remaining : $848,214
Salary Average : $950,000
Salary Average Remaining : $848,214
Wyatt Kalynuk $950,000 (1)
Salary Remaining : $848,214
Salary Average : $950,000
Salary Average Remaining : $848,214
Drew Helleson $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Carter Savoie $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Nikita Nesterenko $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Maximus Wanner $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Nikolas Matinpalo $885,000 (1)
Salary Remaining : $790,179
Salary Average : $885,000
Salary Average Remaining : $790,179
Brogan Rafferty $875,000 (2)
Salary Remaining : $781,250
Salary Average : $875,000
Salary Average Remaining : $781,250
Matthew Highmore $875,000 (3)
Salary Remaining : $781,250
Salary Average : $875,000
Salary Average Remaining : $781,250
Helge Grans $870,000 (1)
Salary Remaining : $776,786
Salary Average : $870,000
Salary Average Remaining : $776,786
Daniil Misyul $867,500 (2)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Brett Berard $867,500 (3)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Oskar Pettersson $865,000 (3)
Salary Remaining : $772,321
Salary Average : $865,000
Salary Average Remaining : $772,321
Dmitri Samorukov $850,000 (2)
Salary Remaining : $758,929
Salary Average : $850,000
Salary Average Remaining : $758,929
Brady Keeper $850,000 (2)
Salary Remaining : $758,929
Salary Average : $850,000
Salary Average Remaining : $758,929
Jakub Brabenec $828,333 (3)
Salary Remaining : $739,583
Salary Average : $828,333
Salary Average Remaining : $739,583
Devin Cooley $800,000 (1)
Salary Remaining : $714,286
Salary Average : $800,000
Salary Average Remaining : $714,286
Jacob Larsson $800,000 (1)
Salary Remaining : $714,286
Salary Average : $800,000
Salary Average Remaining : $714,286
Alex Limoges $800,000 (2)
Salary Remaining : $714,286
Salary Average : $800,000
Salary Average Remaining : $714,286
Jeremy Davies $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Gerry Mayhew $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jan Jenik $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Cooper Marody $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Thomas Milic $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players26
Salary Commitment
Year 2024 : $22,303,333
Year 2025 : $13,098,333
Year 2026 : $5,110,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $22,303,333
Year 2025 : $13,098,333
Year 2026 : $5,110,833
Year 2027 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$80,430,083
Pro Players Total Average Salaries$80,430,083
Farm Players Total Salaries$16,906,584
Farm Players Total Average Salaries$16,906,584
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,651,388
Farm Year To Date Expenses$1,682,649
Pro Salary Cap Per Days$404,618
Pro Salary Cap To Date$8,548,068
Farm Salary Cap Per Days$86,258
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,854,031
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$410,358
Pro Estimated Expenses$71,812,650
Farm Remaining Season Days175
Farm Expenses Per Days$86,258
Farm Estimated Expenses$15,095,150
Estimated Season Expenses$86,907,800
Estimated Season Salary Cap$79,356,218
Estimate Under Maximum Salary Cap of $83,500,000$4,143,782
Estimate Over Minimum Salary Cap of $63,500,000 $15,856,218
Current Bank Account$23,106,226
Projected Bank Account$18,062,332

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $8,482,143
-Salary Average : $9,500,000
-Salary Average Remaining : $8,482,143
Aaron Ekblad (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,696,429
-Salary Average : $7,500,000
-Salary Average Remaining : $6,696,429
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,250,000
-Salary Average : $7,000,000
-Salary Average Remaining : $6,250,000
Brayden Schenn (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,803,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,803,571
Jeff Carter (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $5,580,357
-Salary Average : $6,250,000
-Salary Average Remaining : $5,580,357
Trevor Zegras $5,980,000 (4)
-Salary Remaining : $5,339,286
-Salary Average : $5,980,000
-Salary Average Remaining : $5,339,286
John Klingberg (1 Way Contract) $3,984,000 (2)
-Salary Remaining : $3,557,143
-Salary Average : $3,984,000
-Salary Average Remaining : $3,557,143
Jeremy Swayman (1 Way Contract) $3,892,000 (4)
-Salary Remaining : $3,475,000
-Salary Average : $3,892,000
-Salary Average Remaining : $3,475,000
Mike Hoffman (1 Way Contract) $3,760,000 (1)
-Salary Remaining : $3,357,143
-Salary Average : $3,760,000
-Salary Average Remaining : $3,357,143
Mike Reilly (1 Way Contract) $3,480,000 (3)
-1 Way Contract Salary Cap : $2,355,000
-1 Way Contract Salary Cap Remaining : $2,102,679
-Salary Remaining : $3,107,143
-Salary Average : $3,480,000
-Salary Average Remaining : $3,107,143
Radek Faksa (1 Way Contract) $3,405,000 (1)
-Salary Remaining : $3,040,179
-Salary Average : $3,405,000
-Salary Average Remaining : $3,040,179
Shayne Gostisbehere (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $2,857,143
-Salary Average : $3,200,000
-Salary Average Remaining : $2,857,143
Karel Vejmelka (1 Way Contract) $2,861,250 (4)
-Salary Remaining : $2,554,688
-Salary Average : $2,861,250
-Salary Average Remaining : $2,554,688
Justin Schultz (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,544,643
-Salary Average : $2,850,000
-Salary Average Remaining : $2,544,643
Alexander Barabanov (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,321,429
-Salary Average : $2,600,000
-Salary Average Remaining : $2,321,429
Artem Zub (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $2,276,786
-Salary Average : $2,550,000
-Salary Average Remaining : $2,276,786
Tyler Motte $1,566,000 (4)
-Salary Remaining : $1,398,214
-Salary Average : $1,566,000
-Salary Average Remaining : $1,398,214
Pat Maroon $1,000,000 (1)
-Salary Remaining : $892,857
-Salary Average : $1,000,000
-Salary Average Remaining : $892,857
Cole Smith $883,500 (2)
-Salary Remaining : $788,839
-Salary Average : $883,500
-Salary Average Remaining : $788,839
Julien Gauthier $840,000 (2)
-Salary Remaining : $750,000
-Salary Average : $840,000
-Salary Average Remaining : $750,000
Will Cuylle $828,333 (1)
-Salary Remaining : $739,583
-Salary Average : $828,333
-Salary Average Remaining : $739,583
Jonathan Gruden $0 (0)
Total Pro Players22
Salary Commitment
Year 2024 : $80,430,083
Year 2025 : $33,186,750
Year 2026 : $20,979,250
Year 2027 : $14,299,250
Salary Average Commitment
Year 2024 : $80,430,083
Year 2025 : $33,186,750
Year 2026 : $20,979,250
Year 2027 : $14,299,250
Salary Cap with 1 Way Contract
Year 2024 : $79,305,083
Year 2025 : $32,061,750
Year 2026 : $19,854,250
Year 2027 : $14,299,250

Farm Players Salaries

Logan O'Connor $1,176,000 (2)
Salary Remaining : $1,050,000
Salary Average : $1,176,000
Salary Average Remaining : $1,050,000
Zack MacEwen $971,250 (1)
Salary Remaining : $867,188
Salary Average : $971,250
Salary Average Remaining : $867,188
Jamieson Rees $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Philip Broberg $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Brad Lambert $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Joel Blomqvist $886,667 (3)
Salary Remaining : $791,667
Salary Average : $886,667
Salary Average Remaining : $791,667
Leo Loof $867,500 (3)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Ethan Cardwell $867,500 (3)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Kim Nousiainen $859,167 (1)
Salary Remaining : $767,113
Salary Average : $859,167
Salary Average Remaining : $767,113
Jakub Lauko $819,000 (3)
Salary Remaining : $731,250
Salary Average : $819,000
Salary Average Remaining : $731,250
Zemgus Girgensons $816,000 (3)
Salary Remaining : $728,571
Salary Average : $816,000
Salary Average Remaining : $728,571
Emilio Pettersen $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Tim Gettinger $787,500 (2)
Salary Remaining : $703,125
Salary Average : $787,500
Salary Average Remaining : $703,125
Brendan Lemieux $775,000 (3)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Byron Froese $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jacob Murray $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Dennis Cesana $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jacob Barczewski $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Justin Hryckowian $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Alex Jefferies $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players20
Salary Commitment
Year 2024 : $16,906,584
Year 2025 : $8,726,167
Year 2026 : $6,762,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $16,906,584
Year 2025 : $8,726,167
Year 2026 : $6,762,667
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$66,031,875
Pro Players Total Average Salaries$66,031,875
Farm Players Total Salaries$15,377,750
Farm Players Total Average Salaries$15,377,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,081,218
Farm Year To Date Expenses$1,521,437
Pro Salary Cap Per Days$331,158
Pro Salary Cap To Date$6,960,697
Farm Salary Cap Per Days$78,458
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,715,240
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days175
Pro Expenses Per Days$336,897
Pro Estimated Expenses$58,956,975
Farm Remaining Season Days175
Farm Expenses Per Days$78,458
Farm Estimated Expenses$13,730,150
Estimated Season Expenses$72,687,125
Estimated Season Salary Cap$64,913,347
Estimate Under Maximum Salary Cap of $83,500,000$18,586,653
Estimate Over Minimum Salary Cap of $63,500,000 $1,413,347
Current Bank Account$36,199,429
Projected Bank Account$54,345,794

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $8,928,571
-Salary Average : $10,000,000
-Salary Average Remaining : $8,928,571
Taylor Hall (1 Way Contract) $7,600,000 (2)
-Salary Remaining : $6,785,714
-Salary Average : $7,600,000
-Salary Average Remaining : $6,785,714
Cam Fowler (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,803,571
-Salary Average : $6,500,000
-Salary Average Remaining : $5,803,571
Cam Atkinson $5,875,000 (5)
-Salary Remaining : $5,245,536
-Salary Average : $5,875,000
-Salary Average Remaining : $5,245,536
Rasmus Ristolainen (1 Way Contract) $5,616,000 (2)
-Salary Remaining : $5,014,286
-Salary Average : $5,616,000
-Salary Average Remaining : $5,014,286
Jaden Schwartz (1 Way Contract) $5,610,000 (2)
-Salary Remaining : $5,008,929
-Salary Average : $5,610,000
-Salary Average Remaining : $5,008,929
Nick Leddy (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,392,857
-Salary Average : $3,800,000
-Salary Average Remaining : $3,392,857
Miles Wood (1 Way Contract) $2,650,000 (5)
-Salary Remaining : $2,366,071
-Salary Average : $2,650,000
-Salary Average Remaining : $2,366,071
Mattias Janmark (1 Way Contract) $2,438,000 (2)
-Salary Remaining : $2,176,786
-Salary Average : $2,438,000
-Salary Average Remaining : $2,176,786
Cody Glass (1 Way Contract) $2,350,000 (2)
-Salary Remaining : $2,098,214
-Salary Average : $2,350,000
-Salary Average Remaining : $2,098,214
Jack Roslovic (1 Way Contract) $2,115,000 (1)
-Salary Remaining : $1,888,393
-Salary Average : $2,115,000
-Salary Average Remaining : $1,888,393
Sonny Milano (1 Way Contract) $2,014,000 (5)
-Salary Remaining : $1,798,214
-Salary Average : $2,014,000
-Salary Average Remaining : $1,798,214
Erik Brannstrom (1 Way Contract) $1,860,000 (2)
-Salary Remaining : $1,660,714
-Salary Average : $1,860,000
-Salary Average Remaining : $1,660,714
Anders Bjork (1 Way Contract) $1,520,000 (1)
-1 Way Contract Salary Cap : $395,000
-1 Way Contract Salary Cap Remaining : $352,679
-Salary Remaining : $1,357,143
-Salary Average : $1,520,000
-Salary Average Remaining : $1,357,143
Andreas Englund (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $1,008,929
-Salary Average : $1,130,000
-Salary Average Remaining : $1,008,929
Oskar Steen $878,750 (2)
-Salary Remaining : $784,598
-Salary Average : $878,750
-Salary Average Remaining : $784,598
Drew O'Connor $878,750 (2)
-Salary Remaining : $784,598
-Salary Average : $878,750
-Salary Average Remaining : $784,598
Ukko-Pekka Luukkonen $869,500 (2)
-Salary Remaining : $776,339
-Salary Average : $869,500
-Salary Average Remaining : $776,339
Joel Hanley $826,875 (1)
-Salary Remaining : $738,281
-Salary Average : $826,875
-Salary Average Remaining : $738,281
Olle Lycksell $750,000 (3)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
James Hamblin $750,000 (3)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
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 : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Sam Montembeault $950,000 (1)
Salary Remaining : $848,214
Salary Average : $950,000
Salary Average Remaining : $848,214
Glenn Gawdin $950,000 (1)
Salary Remaining : $848,214
Salary Average : $950,000
Salary Average Remaining : $848,214
Layton Ahac $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Tyler Angle $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Brandon Biro $878,750 (2)
Salary Remaining : $784,598
Salary Average : $878,750
Salary Average Remaining : $784,598
Jacob Ingham $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Lucas Carlsson $760,000 (2)
Salary Remaining : $678,571
Salary Average : $760,000
Salary Average Remaining : $678,571
Tyler Tucker $752,000 (3)
Salary Remaining : $671,429
Salary Average : $752,000
Salary Average Remaining : $671,429
Grant Cruikshank $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Danil Zhilkin $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Ethan de Jong $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Matt Luff $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Ilya Nikolaev $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Mathias Laferriere $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
William Riedell $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Zachary Massicotte $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Cole Koepke $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Cam Morrison $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players19
Salary Commitment
Year 2024 : $15,377,750
Year 2025 : $4,852,750
Year 2026 : $1,502,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,377,750
Year 2025 : $4,852,750
Year 2026 : $1,502,000
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$79,593,169
Pro Players Total Average Salaries$79,593,170
Farm Players Total Salaries$17,680,334
Farm Players Total Average Salaries$17,680,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$8,461,469
Farm Year To Date Expenses$1,831,444
Pro Salary Cap Per Days$400,348
Pro Salary Cap To Date$8,369,629
Farm Salary Cap Per Days$90,206
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,671,856
Farm Estimated Season Revenue$3,901,500
Pro Remaining Season Days175
Pro Expenses Per Days$406,088
Pro Estimated Expenses$71,065,400
Farm Remaining Season Days175
Farm Expenses Per Days$90,206
Farm Estimated Expenses$15,786,050
Estimated Season Expenses$86,851,450
Estimated Season Salary Cap$78,430,529
Estimate Under Maximum Salary Cap of $83,500,000$5,069,471
Estimate Over Minimum Salary Cap of $63,500,000 $14,930,529
Current Bank Account$10,808,939
Projected Bank Account($23,469,155)

Pro Players Salaries

Mitchell Marner (1 Way Contract) $10,893,000 (1)
-Salary Remaining : $9,725,893
-Salary Average : $10,893,000
-Salary Average Remaining : $9,725,893
Dougie Hamilton (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $8,035,714
-Salary Average : $9,000,000
-Salary Average Remaining : $8,035,714
Matt Duchene (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,142,857
-Salary Average : $8,000,000
-Salary Average Remaining : $7,142,857
Zach Parise (1 Way Contract) $7,538,461 (1)
-Salary Remaining : $6,730,769
-Salary Average : $7,538,462
-Salary Average Remaining : $6,730,770
Valeri Nichushkin (1 Way Contract) $7,105,000 (4)
-Salary Remaining : $6,343,750
-Salary Average : $7,105,000
-Salary Average Remaining : $6,343,750
Tom Wilson (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $4,613,095
-Salary Average : $5,166,666
-Salary Average Remaining : $4,613,095
Ville Husso (1 Way Contract) $4,892,500 (1)
-1 Way Contract Salary Cap : $3,767,500
-1 Way Contract Salary Cap Remaining : $3,363,839
-Salary Remaining : $4,368,304
-Salary Average : $4,892,500
-Salary Average Remaining : $4,368,304
Nick Foligno (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,017,857
-Salary Average : $4,500,000
-Salary Average Remaining : $4,017,857
Alexandar Georgiev (1 Way Contract) $3,910,000 (4)
-Salary Remaining : $3,491,071
-Salary Average : $3,910,000
-Salary Average Remaining : $3,491,071
Matt Dumba (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $3,214,286
-Salary Average : $3,600,000
-Salary Average Remaining : $3,214,286
Nicolas Hague (1 Way Contract) $2,410,000 (3)
-Salary Remaining : $2,151,786
-Salary Average : $2,410,000
-Salary Average Remaining : $2,151,786
Lars Eller (1 Way Contract) $2,278,500 (2)
-Salary Remaining : $2,034,375
-Salary Average : $2,278,500
-Salary Average Remaining : $2,034,375
Tomas Tatar (1 Way Contract) $1,674,000 (3)
-Salary Remaining : $1,494,643
-Salary Average : $1,674,000
-Salary Average Remaining : $1,494,643
Nick Cousins (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $1,392,857
-Salary Average : $1,560,000
-Salary Average Remaining : $1,392,857
Jordan Harris (1 Way Contract) $1,330,000 (5)
-Salary Remaining : $1,187,500
-Salary Average : $1,330,000
-Salary Average Remaining : $1,187,500
Jonathan Quick (1 Way Contract) $1,275,000 (1)
-Salary Remaining : $1,138,393
-Salary Average : $1,275,000
-Salary Average Remaining : $1,138,393
Philipp Kurashev $952,750 (2)
-Salary Remaining : $850,670
-Salary Average : $952,750
-Salary Average Remaining : $850,670
Michael Kesselring $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Kevin Korchinski $918,333 (3)
-Salary Remaining : $819,940
-Salary Average : $918,333
-Salary Average Remaining : $819,940
Zachary Bolduc $863,334 (3)
-Salary Remaining : $770,834
-Salary Average : $863,334
-Salary Average Remaining : $770,834
Beck Malenstyn $800,625 (2)
-Salary Remaining : $714,844
-Salary Average : $800,625
-Salary Average Remaining : $714,844
Montana Onyebuchi $0 (0)
Cole Clayton $0 (0)
Filip Engaras $0 (0)
Jonathan Aspirot $0 (0)
Dino Kambeitz $0 (0)
Adam Wilsby $0 (0)
Total Pro Players27
Salary Commitment
Year 2024 : $79,593,169
Year 2025 : $34,842,542
Year 2026 : $30,810,667
Year 2027 : $15,945,000
Salary Average Commitment
Year 2024 : $79,593,170
Year 2025 : $34,842,542
Year 2026 : $30,810,667
Year 2027 : $15,945,000
Salary Cap with 1 Way Contract
Year 2024 : $78,468,170
Year 2025 : $34,842,542
Year 2026 : $30,810,667
Year 2027 : $15,945,000

Farm Players Salaries

Haydn Fleury $1,265,000 (1)
Salary Remaining : $1,129,464
Salary Average : $1,265,000
Salary Average Remaining : $1,129,464
Zach Sawchenko $971,250 (2)
Salary Remaining : $867,188
Salary Average : $971,250
Salary Average Remaining : $867,188
Jonas Rondbjerg $962,000 (2)
Salary Remaining : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Alexander Holtz $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Alex Turcotte $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Adam Beckman $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Nick Cicek $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Declan Carlile $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Nathan Gaucher $918,333 (3)
Salary Remaining : $819,940
Salary Average : $918,333
Salary Average Remaining : $819,940
Rasmus Asplund $866,250 (2)
Salary Remaining : $773,438
Salary Average : $866,250
Salary Average Remaining : $773,438
Ethan Del Mastro $855,833 (3)
Salary Remaining : $764,137
Salary Average : $855,833
Salary Average Remaining : $764,137
Rory Kerins $846,667 (3)
Salary Remaining : $755,953
Salary Average : $846,667
Salary Average Remaining : $755,953
Judd Caulfield $837,500 (2)
Salary Remaining : $747,768
Salary Average : $837,500
Salary Average Remaining : $747,768
Ozzy Wiesblatt $835,834 (1)
Salary Remaining : $746,280
Salary Average : $835,834
Salary Average Remaining : $746,280
Stanislav Svozil $825,000 (3)
Salary Remaining : $736,607
Salary Average : $825,000
Salary Average Remaining : $736,607
Martin Chromiak $820,000 (1)
Salary Remaining : $732,143
Salary Average : $820,000
Salary Average Remaining : $732,143
Jack Matier $801,667 (3)
Salary Remaining : $715,774
Salary Average : $801,667
Salary Average Remaining : $715,774
Jake Wise $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Cory Conacher $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Dominik Shine $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
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 Left38
Average Attendance - %12,960 - 72.00%
Average Income per Game$2,133,799
Year to Date Revenue$6,401,397
Farm
Home Games Left38
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$325,125

Expense

Pro Players Total Salaries$69,834,562
Pro Players Total Average Salaries$69,834,562
Farm Players Total Salaries$24,167,334
Farm Players Total Average Salaries$24,167,334
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,887,125
Pro Year To Date Expenses$7,331,459
Farm Year To Date Expenses$2,663,643
Pro Salary Cap Per Days$356,299
Pro Salary Cap To Date$7,216,669
Farm Salary Cap Per Days$123,303
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,084,362
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days175
Pro Expenses Per Days$356,299
Pro Estimated Expenses$62,352,325
Farm Remaining Season Days175
Farm Expenses Per Days$123,303
Farm Estimated Expenses$21,578,025
Estimated Season Expenses$83,930,350
Estimated Season Salary Cap$72,456,119
Estimate Under Maximum Salary Cap of $83,500,000$11,043,881
Estimate Over Minimum Salary Cap of $63,500,000 $8,956,119
Current Bank Account$27,579,150
Projected Bank Account$28,851,412

Pro Players Salaries

Jacob Trouba (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,142,857
-Salary Average : $8,000,000
-Salary Average Remaining : $7,142,857
Mathew Barzal (1 Way Contract) $6,650,000 (1)
-Salary Remaining : $5,937,500
-Salary Average : $6,650,000
-Salary Average Remaining : $5,937,500
Josh Morrissey (1 Way Contract) $6,625,000 (4)
-Salary Remaining : $5,915,179
-Salary Average : $6,625,000
-Salary Average Remaining : $5,915,179
Jakub Vrana (1 Way Contract) $5,880,000 (1)
-Salary Remaining : $5,250,000
-Salary Average : $5,880,000
-Salary Average Remaining : $5,250,000
Conor Garland (1 Way Contract) $5,643,000 (3)
-Salary Remaining : $5,038,393
-Salary Average : $5,643,000
-Salary Average Remaining : $5,038,393
John Marino (1 Way Contract) $4,772,000 (3)
-Salary Remaining : $4,260,714
-Salary Average : $4,772,000
-Salary Average Remaining : $4,260,714
Anthony Cirelli (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $4,071,429
-Salary Average : $4,560,000
-Salary Average Remaining : $4,071,429
Erik Gudbranson (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,392,857
-Salary Average : $3,800,000
-Salary Average Remaining : $3,392,857
Pierre Engvall (1 Way Contract) $3,360,000 (1)
-Salary Remaining : $3,000,000
-Salary Average : $3,360,000
-Salary Average Remaining : $3,000,000
Brock McGinn (1 Way Contract) $2,887,500 (2)
-Salary Remaining : $2,578,125
-Salary Average : $2,887,500
-Salary Average Remaining : $2,578,125
Dylan Strome (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,544,643
-Salary Average : $2,850,000
-Salary Average Remaining : $2,544,643
Filip Zadina (1 Way Contract) $1,697,250 (2)
-Salary Remaining : $1,515,402
-Salary Average : $1,697,250
-Salary Average Remaining : $1,515,402
Olivier Rodrigue (1 Way Contract) $1,511,812 (5)
-Salary Remaining : $1,349,832
-Salary Average : $1,511,812
-Salary Average Remaining : $1,349,832
Frederick Gaudreau (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,339,286
-Salary Average : $1,500,000
-Salary Average Remaining : $1,339,286
William Carrier $1,456,000 (2)
-Salary Remaining : $1,300,000
-Salary Average : $1,456,000
-Salary Average Remaining : $1,300,000
Sam Steel (1 Way Contract) $1,260,000 (2)
-Salary Remaining : $1,125,000
-Salary Average : $1,260,000
-Salary Average Remaining : $1,125,000
Nic Dowd (1 Way Contract) $1,196,000 (3)
-Salary Remaining : $1,067,857
-Salary Average : $1,196,000
-Salary Average Remaining : $1,067,857
Charlie Lindgren $1,067,000 (2)
-Salary Remaining : $952,679
-Salary Average : $1,067,000
-Salary Average Remaining : $952,679
Matt Coronato $925,000 (3)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Nils Lundkvist $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Spencer Stastney $858,000 (3)
-Salary Remaining : $766,071
-Salary Average : $858,000
-Salary Average Remaining : $766,071
Kiefer Sherwood $840,000 (1)
-Salary Remaining : $750,000
-Salary Average : $840,000
-Salary Average Remaining : $750,000
Brayden Pachal $806,000 (3)
-Salary Remaining : $719,643
-Salary Average : $806,000
-Salary Average Remaining : $719,643
Taylor Raddysh $765,000 (3)
-Salary Remaining : $683,036
-Salary Average : $765,000
-Salary Average Remaining : $683,036
Patrick Guay $0 (0)
Calle Sjalin $0 (0)
Jared McIsaac $0 (0)
Filip Cederqvist $0 (0)
Pavel Cajan $0 (0)
Ville Petman $0 (0)
Total Pro Players30
Salary Commitment
Year 2024 : $69,834,562
Year 2025 : $37,529,562
Year 2026 : $23,101,812
Year 2027 : $8,136,812
Salary Average Commitment
Year 2024 : $69,834,562
Year 2025 : $37,529,562
Year 2026 : $23,101,812
Year 2027 : $8,136,812
Salary Cap with 1 Way Contract
Year 2024 : $69,834,562
Year 2025 : $37,529,562
Year 2026 : $23,101,812
Year 2027 : $8,136,812

Farm Players Salaries

Scott Wedgewood $1,000,000 (1)
Salary Remaining : $892,857
Salary Average : $1,000,000
Salary Average Remaining : $892,857
Lian Bichsel $950,000 (3)
Salary Remaining : $848,214
Salary Average : $950,000
Salary Average Remaining : $848,214
William Wallinder $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Tyson Kozak $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Jet Greaves $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Donovan Sebrango $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Justin Barron $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Connor Zary $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Shane Wright $918,333 (3)
Salary Remaining : $819,940
Salary Average : $918,333
Salary Average Remaining : $819,940
Ryan McAllister $896,667 (3)
Salary Remaining : $800,596
Salary Average : $896,667
Salary Average Remaining : $800,596
Fabian Lysell $894,167 (1)
Salary Remaining : $798,363
Salary Average : $894,167
Salary Average Remaining : $798,363
Henrik Tikkanen $883,500 (3)
Salary Remaining : $788,839
Salary Average : $883,500
Salary Average Remaining : $788,839
Joel Teasdale $860,250 (1)
Salary Remaining : $768,080
Salary Average : $860,250
Salary Average Remaining : $768,080
John Leonard $860,250 (1)
Salary Remaining : $768,080
Salary Average : $860,250
Salary Average Remaining : $768,080
Cross Hanas $859,167 (1)
Salary Remaining : $767,113
Salary Average : $859,167
Salary Average Remaining : $767,113
Ethan Samson $846,667 (3)
Salary Remaining : $755,953
Salary Average : $846,667
Salary Average Remaining : $755,953
Vincent Iorio $845,000 (1)
Salary Remaining : $754,464
Salary Average : $845,000
Salary Average Remaining : $754,464
Riley Kidney $836,667 (3)
Salary Remaining : $747,024
Salary Average : $836,667
Salary Average Remaining : $747,024
Sasha Pastujov $825,000 (3)
Salary Remaining : $736,607
Salary Average : $825,000
Salary Average Remaining : $736,607
Nolan Allan $825,000 (3)
Salary Remaining : $736,607
Salary Average : $825,000
Salary Average Remaining : $736,607
Leevi Merilainen $820,000 (3)
Salary Remaining : $732,143
Salary Average : $820,000
Salary Average Remaining : $732,143
Artem Grushnikov $814,167 (3)
Salary Remaining : $726,935
Salary Average : $814,167
Salary Average Remaining : $726,935
Samuel Fagemo $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Raphael Lavoie $798,250 (3)
Salary Remaining : $712,723
Salary Average : $798,250
Salary Average Remaining : $712,723
Linus Karlsson $796,250 (2)
Salary Remaining : $710,938
Salary Average : $796,250
Salary Average Remaining : $710,938
Justin Bailey $782,000 (2)
Salary Remaining : $698,214
Salary Average : $782,000
Salary Average Remaining : $698,214
Ben King $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Anthony Richard $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players28
Salary Commitment
Year 2024 : $24,167,335
Year 2025 : $12,723,501
Year 2026 : $11,145,251
Year 2027 : $0
Salary Average Commitment
Year 2024 : $24,167,335
Year 2025 : $12,723,501
Year 2026 : $11,145,251
Year 2027 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$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$7,084,728
Farm Year To Date Expenses$2,341,941
Pro Salary Cap Per Days$330,481
Pro Salary Cap To Date$6,924,029
Farm Salary Cap Per Days$112,669
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$336,220
Pro Estimated Expenses$58,838,500
Farm Remaining Season Days175
Farm Expenses Per Days$112,669
Farm Estimated Expenses$19,717,075
Estimated Season Expenses$78,555,575
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$64,226,954
Projected Bank Account$99,334,824

Pro Players Salaries

Blake Wheeler (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $7,366,071
-Salary Average : $8,250,000
-Salary Average Remaining : $7,366,071
Brendan Gallagher (1 Way Contract) $6,110,000 (2)
-Salary Remaining : $5,455,357
-Salary Average : $6,110,000
-Salary Average Remaining : $5,455,357
Brady Skjei (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,687,500
-Salary Average : $5,250,000
-Salary Average Remaining : $4,687,500
Jason Dickinson (1 Way Contract) $4,637,500 (4)
-Salary Remaining : $4,140,625
-Salary Average : $4,637,500
-Salary Average Remaining : $4,140,625
Brandon Saad (1 Way Contract) $4,365,000 (2)
-Salary Remaining : $3,897,321
-Salary Average : $4,365,000
-Salary Average Remaining : $3,897,321
Alex Wennberg (1 Way Contract) $4,365,000 (3)
-Salary Remaining : $3,897,321
-Salary Average : $4,365,000
-Salary Average Remaining : $3,897,321
Nick Jensen (1 Way Contract) $3,847,500 (2)
-Salary Remaining : $3,435,268
-Salary Average : $3,847,500
-Salary Average Remaining : $3,435,268
Joonas Korpisalo (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $3,392,857
-Salary Average : $3,800,000
-Salary Average Remaining : $3,392,857
Tanner Pearson (1 Way Contract) $3,250,000 (2)
-1 Way Contract Salary Cap : $2,125,000
-1 Way Contract Salary Cap Remaining : $1,897,321
-Salary Remaining : $2,901,786
-Salary Average : $3,250,000
-Salary Average Remaining : $2,901,786
Will Borgen $3,024,000 (2)
-Salary Remaining : $2,700,000
-Salary Average : $3,024,000
-Salary Average Remaining : $2,700,000
Michael Amadio (1 Way Contract) $2,740,000 (4)
-Salary Remaining : $2,446,429
-Salary Average : $2,740,000
-Salary Average Remaining : $2,446,429
Jan Rutta (1 Way Contract) $2,612,500 (1)
-Salary Remaining : $2,332,589
-Salary Average : $2,612,500
-Salary Average Remaining : $2,332,589
Casey Cizikas (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,232,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,232,143
Danton Heinen (1 Way Contract) $2,362,500 (4)
-Salary Remaining : $2,109,375
-Salary Average : $2,362,500
-Salary Average Remaining : $2,109,375
Jesper Fast (1 Way Contract) $2,256,000 (3)
-Salary Remaining : $2,014,286
-Salary Average : $2,256,000
-Salary Average Remaining : $2,014,286
Vinnie Hinostroza (1 Way Contract) $1,710,000 (1)
-Salary Remaining : $1,526,786
-Salary Average : $1,710,000
-Salary Average Remaining : $1,526,786
Jarred Tinordi (1 Way Contract) $1,175,000 (2)
-Salary Remaining : $1,049,107
-Salary Average : $1,175,000
-Salary Average Remaining : $1,049,107
Juraj Slafkovsky $925,000 (2)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Jakub Dobes $925,000 (2)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Alex Nylander $917,831 (2)
-Salary Remaining : $819,492
-Salary Average : $917,831
-Salary Average Remaining : $819,492
Louis Crevier $876,358 (3)
-Salary Remaining : $782,463
-Salary Average : $876,358
-Salary Average Remaining : $782,463
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 : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
David Reinbacher $925,000 (4)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Nikita Alexandrov $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Pavol Regenda $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Milos Kelemen $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Samuel Helenius $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Landon Slaggert $912,500 (2)
Salary Remaining : $814,732
Salary Average : $912,500
Salary Average Remaining : $814,732
Elmer Soderblom $878,333 (1)
Salary Remaining : $784,226
Salary Average : $878,333
Salary Average Remaining : $784,226
Tobie Bisson $875,750 (3)
Salary Remaining : $781,920
Salary Average : $875,750
Salary Average Remaining : $781,920
Maxim Groshev $867,500 (3)
Salary Remaining : $774,554
Salary Average : $867,500
Salary Average Remaining : $774,554
Maksymilian Szuber $859,167 (3)
Salary Remaining : $767,113
Salary Average : $859,167
Salary Average Remaining : $767,113
Ryder Korczak $859,167 (3)
Salary Remaining : $767,113
Salary Average : $859,167
Salary Average Remaining : $767,113
Roland McKeown $854,000 (1)
Salary Remaining : $762,500
Salary Average : $854,000
Salary Average Remaining : $762,500
Alex Barre-Boulet $849,333 (2)
Salary Remaining : $758,333
Salary Average : $849,333
Salary Average Remaining : $758,333
Eric Comrie $840,000 (1)
Salary Remaining : $750,000
Salary Average : $840,000
Salary Average Remaining : $750,000
Dryden Hunt $840,000 (1)
Salary Remaining : $750,000
Salary Average : $840,000
Salary Average Remaining : $750,000
Tyson Hinds $829,444 (3)
Salary Remaining : $740,575
Salary Average : $829,444
Salary Average Remaining : $740,575
Eetu Makiniemi $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Tristen Robins $797,501 (1)
Salary Remaining : $712,054
Salary Average : $797,501
Salary Average Remaining : $712,054
Artemi Kniazev $789,167 (1)
Salary Remaining : $704,613
Salary Average : $789,167
Salary Average Remaining : $704,613
Mason Shaw $787,500 (3)
Salary Remaining : $703,125
Salary Average : $787,500
Salary Average Remaining : $703,125
Dennis Gilbert $787,500 (1)
Salary Remaining : $703,125
Salary Average : $787,500
Salary Average Remaining : $703,125
Alexander True $787,500 (2)
Salary Remaining : $703,125
Salary Average : $787,500
Salary Average Remaining : $703,125
Maxime Lajoie $780,000 (1)
Salary Remaining : $696,429
Salary Average : $780,000
Salary Average Remaining : $696,429
Grant Hutton $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Joseph Duszak $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players26
Salary Commitment
Year 2024 : $22,083,112
Year 2025 : $9,366,611
Year 2026 : $6,817,278
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $22,083,112
Year 2025 : $9,366,611
Year 2026 : $6,817,278
Year 2027 : $925,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$85,301,532
Pro Players Total Average Salaries$85,301,532
Farm Players Total Salaries$21,380,266
Farm Players Total Average Salaries$21,380,266
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$9,136,852
Farm Year To Date Expenses$2,293,343
Pro Salary Cap Per Days$425,518
Pro Salary Cap To Date$8,933,278
Farm Salary Cap Per Days$109,083
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$435,212
Pro Estimated Expenses$76,162,100
Farm Remaining Season Days175
Farm Expenses Per Days$109,083
Farm Estimated Expenses$19,089,525
Estimated Season Expenses$95,251,625
Estimated Season Salary Cap$83,398,928
Estimate Under Maximum Salary Cap of $83,500,000$101,072
Estimate Over Minimum Salary Cap of $63,500,000 $19,898,928
Current Bank Account$43,438,847
Projected Bank Account$61,850,667

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $8,928,571
-Salary Average : $10,000,000
-Salary Average Remaining : $8,928,571
Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $8,482,143
-Salary Average : $9,500,000
-Salary Average Remaining : $8,482,143
Cale Makar (1 Way Contract) $8,550,000 (3)
-Salary Remaining : $7,633,929
-Salary Average : $8,550,000
-Salary Average Remaining : $7,633,929
William Nylander (1 Way Contract) $6,962,366 (1)
-Salary Remaining : $6,216,398
-Salary Average : $6,962,366
-Salary Average Remaining : $6,216,398
Colton Parayko (1 Way Contract) $6,175,000 (3)
-Salary Remaining : $5,513,393
-Salary Average : $6,175,000
-Salary Average Remaining : $5,513,393
Connor Hellebuyck (1 Way Contract) $6,166,666 (1)
-Salary Remaining : $5,505,952
-Salary Average : $6,166,666
-Salary Average Remaining : $5,505,952
Travis Konecny (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $4,910,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,910,714
Alec Martinez (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,687,500
-Salary Average : $5,250,000
-Salary Average Remaining : $4,687,500
Ryan Nugent-Hopkins (1 Way Contract) $5,176,250 (2)
-Salary Remaining : $4,621,652
-Salary Average : $5,176,250
-Salary Average Remaining : $4,621,652
Joel Eriksson Ek (1 Way Contract) $4,987,500 (1)
-Salary Remaining : $4,453,125
-Salary Average : $4,987,500
-Salary Average Remaining : $4,453,125
Alexander Kerfoot (1 Way Contract) $3,465,000 (2)
-Salary Remaining : $3,093,750
-Salary Average : $3,465,000
-Salary Average Remaining : $3,093,750
Scott Laughton (1 Way Contract) $2,880,000 (3)
-Salary Remaining : $2,571,429
-Salary Average : $2,880,000
-Salary Average Remaining : $2,571,429
Timothy Liljegren (1 Way Contract) $1,470,000 (3)
-Salary Remaining : $1,312,500
-Salary Average : $1,470,000
-Salary Average Remaining : $1,312,500
Brandon Hagel $1,425,000 (3)
-Salary Remaining : $1,272,321
-Salary Average : $1,425,000
-Salary Average Remaining : $1,272,321
Conor Sheary (1 Way Contract) $1,410,000 (3)
-Salary Remaining : $1,258,929
-Salary Average : $1,410,000
-Salary Average Remaining : $1,258,929
Victor Olofsson (1 Way Contract) $1,204,000 (2)
-1 Way Contract Salary Cap : $79,000
-1 Way Contract Salary Cap Remaining : $70,536
-Salary Remaining : $1,075,000
-Salary Average : $1,204,000
-Salary Average Remaining : $1,075,000
Jonas Siegenthaler $971,250 (1)
-Salary Remaining : $867,188
-Salary Average : $971,250
-Salary Average Remaining : $867,188
Jeremy Lauzon $878,750 (1)
-Salary Remaining : $784,598
-Salary Average : $878,750
-Salary Average Remaining : $784,598
Isac Lundestrom $878,500 (3)
-Salary Remaining : $784,375
-Salary Average : $878,500
-Salary Average Remaining : $784,375
Alex Lyon $862,500 (1)
-Salary Remaining : $770,089
-Salary Average : $862,500
-Salary Average Remaining : $770,089
Justin Brazeau $813,750 (2)
-Salary Remaining : $726,563
-Salary Average : $813,750
-Salary Average Remaining : $726,563
Jack Johnson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $691,964
-Salary Average : $775,000
-Salary Average Remaining : $691,964
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 : $984,375
Salary Average : $1,102,500
Salary Average Remaining : $984,375
Conor Timmins $1,045,000 (3)
Salary Remaining : $933,036
Salary Average : $1,045,000
Salary Average Remaining : $933,036
Ian McKinnon $971,250 (2)
Salary Remaining : $867,188
Salary Average : $971,250
Salary Average Remaining : $867,188
Trey Fix-Wolansky $962,000 (2)
Salary Remaining : $858,929
Salary Average : $962,000
Salary Average Remaining : $858,929
Luke Krys $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Roby Jarventie $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Simon Holmstrom $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Fredrik Olofsson $883,500 (3)
Salary Remaining : $788,839
Salary Average : $883,500
Salary Average Remaining : $788,839
Josh Mahura $878,750 (2)
Salary Remaining : $784,598
Salary Average : $878,750
Salary Average Remaining : $784,598
Jakub Demek $851,683 (3)
Salary Remaining : $760,431
Salary Average : $851,683
Salary Average Remaining : $760,431
Eemil Viro $828,333 (1)
Salary Remaining : $739,583
Salary Average : $828,333
Salary Average Remaining : $739,583
Gage Goncalves $820,000 (1)
Salary Remaining : $732,143
Salary Average : $820,000
Salary Average Remaining : $732,143
Noel Hoefenmayer $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Ethen Frank $813,750 (2)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Josiah Slavin $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Ben Meyers $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Matthew Murray $813,750 (2)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Ronan Seeley $810,000 (1)
Salary Remaining : $723,214
Salary Average : $810,000
Salary Average Remaining : $723,214
Jaycob Megna $793,000 (3)
Salary Remaining : $708,036
Salary Average : $793,000
Salary Average Remaining : $708,036
Jacob Moverare $793,000 (2)
Salary Remaining : $708,036
Salary Average : $793,000
Salary Average Remaining : $708,036
Dakota Mermis $775,000 (1)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Mitchell Weeks $772,500 (3)
Salary Remaining : $689,732
Salary Average : $772,500
Salary Average Remaining : $689,732
Nolan Maier $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Otto Koivula $750,000 (3)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Garrett Pilon $750,000 (2)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players25
Salary Commitment
Year 2024 : $21,380,266
Year 2025 : $14,444,433
Year 2026 : $8,461,933
Year 2027 : $0
Salary Average Commitment
Year 2024 : $21,380,266
Year 2025 : $14,444,433
Year 2026 : $8,461,933
Year 2027 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$73,523,534
Pro Players Total Average Salaries$73,523,534
Farm Players Total Salaries$15,685,000
Farm Players Total Average Salaries$15,685,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,794,888
Farm Year To Date Expenses$1,528,330
Pro Salary Cap Per Days$369,380
Pro Salary Cap To Date$7,605,472
Farm Salary Cap Per Days$80,026
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$375,120
Pro Estimated Expenses$65,646,000
Farm Remaining Season Days175
Farm Expenses Per Days$80,026
Farm Estimated Expenses$14,004,550
Estimated Season Expenses$79,650,550
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$5,850,490
Projected Bank Account$39,863,385

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $8,482,143
-Salary Average : $9,500,000
-Salary Average Remaining : $8,482,143
Erik Karlsson (1 Way Contract) $7,425,000 (1)
-Salary Remaining : $6,629,464
-Salary Average : $7,425,000
-Salary Average Remaining : $6,629,464
Josh Norris $7,393,500 (1)
-Salary Remaining : $6,601,339
-Salary Average : $7,393,500
-Salary Average Remaining : $6,601,339
Jordan Binnington (1 Way Contract) $6,360,000 (3)
-Salary Remaining : $5,678,571
-Salary Average : $6,360,000
-Salary Average Remaining : $5,678,571
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $5,446,429
-Salary Average : $6,100,000
-Salary Average Remaining : $5,446,429
Mats Zuccarello (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $4,821,429
-Salary Average : $5,400,000
-Salary Average Remaining : $4,821,429
Mikael Granlund (1 Way Contract) $4,650,000 (3)
-Salary Remaining : $4,151,786
-Salary Average : $4,650,000
-Salary Average Remaining : $4,151,786
Yegor Sharangovich (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $3,616,071
-Salary Average : $4,050,000
-Salary Average Remaining : $3,616,071
Ryan Hartman (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $3,392,857
-Salary Average : $3,800,000
-Salary Average Remaining : $3,392,857
Jake Allen (1 Way Contract) $3,619,000 (2)
-Salary Remaining : $3,231,250
-Salary Average : $3,619,000
-Salary Average Remaining : $3,231,250
Brandon Tanev (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,125,000
-Salary Average : $3,500,000
-Salary Average Remaining : $3,125,000
Justin Holl (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $875,000
-1 Way Contract Salary Cap Remaining : $781,250
-Salary Remaining : $1,785,714
-Salary Average : $2,000,000
-Salary Average Remaining : $1,785,714
Rasmus Sandin (1 Way Contract) $1,442,000 (2)
-Salary Remaining : $1,287,500
-Salary Average : $1,442,000
-Salary Average Remaining : $1,287,500
Josh Brown (1 Way Contract) $1,249,500 (1)
-Salary Remaining : $1,115,625
-Salary Average : $1,249,500
-Salary Average Remaining : $1,115,625
Darren Raddysh $1,111,500 (3)
-Salary Remaining : $992,411
-Salary Average : $1,111,500
-Salary Average Remaining : $992,411
Dakota Joshua $932,250 (2)
-Salary Remaining : $832,366
-Salary Average : $932,250
-Salary Average Remaining : $832,366
Tristen Nielsen $904,800 (3)
-Salary Remaining : $807,857
-Salary Average : $904,800
-Salary Average Remaining : $807,857
Joel L'Esperance $855,000 (3)
-Salary Remaining : $763,393
-Salary Average : $855,000
-Salary Average Remaining : $763,393
Jake Neighbours $835,834 (1)
-Salary Remaining : $746,280
-Salary Average : $835,834
-Salary Average Remaining : $746,280
Jacob Bernard-Docker $829,150 (2)
-Salary Remaining : $740,313
-Salary Average : $829,150
-Salary Average Remaining : $740,313
Calvin de Haan (1 Way Contract) $816,000 (1)
-Salary Remaining : $728,571
-Salary Average : $816,000
-Salary Average Remaining : $728,571
Andrew Peeke $750,000 (2)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
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 : $867,188
Salary Average : $971,250
Salary Average Remaining : $867,188
Griffin Mendel $952,750 (1)
Salary Remaining : $850,670
Salary Average : $952,750
Salary Average Remaining : $850,670
Pierrick Dube $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Peetro Seppala $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Luke Toporowski $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Daniel D'Amato $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Louie Belpedio $899,000 (3)
Salary Remaining : $802,679
Salary Average : $899,000
Salary Average Remaining : $802,679
Philip Kemp $813,750 (3)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Luke Glendening $800,000 (1)
Salary Remaining : $714,286
Salary Average : $800,000
Salary Average Remaining : $714,286
Kevin Mandolese $798,250 (3)
Salary Remaining : $712,723
Salary Average : $798,250
Salary Average Remaining : $712,723
Peyton Jones $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Matthew Brown $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Bryan Yoon $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Justin Addamo $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Graham McPhee $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jimmy Lambert $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Kyle Betts $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Kyle Marino $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Brett Kemp $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players19
Salary Commitment
Year 2024 : $15,685,000
Year 2025 : $6,257,250
Year 2026 : $2,511,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $15,685,000
Year 2025 : $6,257,250
Year 2026 : $2,511,000
Year 2027 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$80,929,850
Pro Players Total Average Salaries$80,929,850
Farm Players Total Salaries$20,401,750
Farm Players Total Average Salaries$20,401,750
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$390,000
Pro Year To Date Expenses$8,602,089
Farm Year To Date Expenses$2,182,164
Pro Salary Cap Per Days$412,907
Pro Salary Cap To Date$8,602,089
Farm Salary Cap Per Days$104,091
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$112,617,180
Farm Estimated Season Revenue$4,118,250
Pro Remaining Season Days175
Pro Expenses Per Days$412,907
Pro Estimated Expenses$72,258,725
Farm Remaining Season Days175
Farm Expenses Per Days$104,091
Farm Estimated Expenses$18,215,925
Estimated Season Expenses$90,474,650
Estimated Season Salary Cap$81,250,814
Estimate Under Maximum Salary Cap of $83,500,000$2,249,186
Estimate Over Minimum Salary Cap of $63,500,000 $17,750,814
Current Bank Account$35,213,112
Projected Bank Account$61,473,892

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (1)
-Salary Remaining : $11,160,714
-Salary Average : $12,500,000
-Salary Average Remaining : $11,160,714
Charlie McAvoy (1 Way Contract) $9,025,000 (2)
-Salary Remaining : $8,058,036
-Salary Average : $9,025,000
-Salary Average Remaining : $8,058,036
Jeff Skinner (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $8,035,714
-Salary Average : $9,000,000
-Salary Average Remaining : $8,035,714
Travis Sanheim (1 Way Contract) $6,625,000 (5)
-Salary Remaining : $5,915,179
-Salary Average : $6,625,000
-Salary Average Remaining : $5,915,179
Nick Schmaltz (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $5,223,214
-Salary Average : $5,850,000
-Salary Average Remaining : $5,223,214
Thatcher Demko (1 Way Contract) $5,565,000 (5)
-Salary Remaining : $4,968,750
-Salary Average : $5,565,000
-Salary Average Remaining : $4,968,750
Phillip Danault (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,910,714
-Salary Average : $5,500,000
-Salary Average Remaining : $4,910,714
Sam Bennett (1 Way Contract) $4,690,500 (5)
-Salary Remaining : $4,187,946
-Salary Average : $4,690,500
-Salary Average Remaining : $4,187,946
Ryan O'Reilly (1 Way Contract) $4,140,000 (4)
-Salary Remaining : $3,696,429
-Salary Average : $4,140,000
-Salary Average Remaining : $3,696,429
Evan Bouchard (1 Way Contract) $3,705,000 (4)
-Salary Remaining : $3,308,036
-Salary Average : $3,705,000
-Salary Average Remaining : $3,308,036
Ryan Lindgren (1 Way Contract) $2,990,000 (2)
-Salary Remaining : $2,669,643
-Salary Average : $2,990,000
-Salary Average Remaining : $2,669,643
Jordan Kyrou (1 Way Contract) $2,765,000 (2)
-Salary Remaining : $2,468,750
-Salary Average : $2,765,000
-Salary Average Remaining : $2,468,750
Sean Durzi (1 Way Contract) $1,615,000 (3)
-Salary Remaining : $1,441,964
-Salary Average : $1,615,000
-Salary Average Remaining : $1,441,964
Josh Doan $952,750 (3)
-Salary Remaining : $850,670
-Salary Average : $952,750
-Salary Average Remaining : $850,670
Emil Andrae $930,433 (3)
-Salary Remaining : $830,744
-Salary Average : $930,433
-Salary Average Remaining : $830,744
Seth Jarvis $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Alex Vlasic $916,667 (1)
-Salary Remaining : $818,453
-Salary Average : $916,667
-Salary Average Remaining : $818,453
Adam Ruzicka $869,500 (2)
-Salary Remaining : $776,339
-Salary Average : $869,500
-Salary Average Remaining : $776,339
Tanner Jeannot $840,000 (1)
-Salary Remaining : $750,000
-Salary Average : $840,000
-Salary Average Remaining : $750,000
Michael Dipietro $775,000 (1)
-Salary Remaining : $691,964
-Salary Average : $775,000
-Salary Average Remaining : $691,964
Brendan Gaunce $750,000 (4)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
Total Pro Players21
Salary Commitment
Year 2024 : $80,929,850
Year 2025 : $50,123,183
Year 2026 : $34,473,683
Year 2027 : $25,475,500
Salary Average Commitment
Year 2024 : $80,929,850
Year 2025 : $50,123,183
Year 2026 : $34,473,683
Year 2027 : $25,475,500
Salary Cap with 1 Way Contract
Year 2024 : $80,929,850
Year 2025 : $50,123,183
Year 2026 : $34,473,683
Year 2027 : $25,475,500

Farm Players Salaries

Jiri Patera $971,250 (3)
Salary Remaining : $867,188
Salary Average : $971,250
Salary Average Remaining : $867,188
Egor Sokolov $971,250 (3)
Salary Remaining : $867,188
Salary Average : $971,250
Salary Average Remaining : $867,188
Michael Vukojevic $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Mack Guzda $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Adam Gaudette $902,500 (1)
Salary Remaining : $805,804
Salary Average : $902,500
Salary Average Remaining : $805,804
William Stromgren $900,833 (3)
Salary Remaining : $804,315
Salary Average : $900,833
Salary Average Remaining : $804,315
Emil Heineman $897,500 (1)
Salary Remaining : $801,339
Salary Average : $897,500
Salary Average Remaining : $801,339
Matt Kiersted $878,750 (2)
Salary Remaining : $784,598
Salary Average : $878,750
Salary Average Remaining : $784,598
Christoffer Sedoff $870,000 (1)
Salary Remaining : $776,786
Salary Average : $870,000
Salary Average Remaining : $776,786
Logan Morrison $870,000 (1)
Salary Remaining : $776,786
Salary Average : $870,000
Salary Average Remaining : $776,786
Hugh McGing $869,500 (2)
Salary Remaining : $776,339
Salary Average : $869,500
Salary Average Remaining : $776,339
Liam Foudy $860,250 (2)
Salary Remaining : $768,080
Salary Average : $860,250
Salary Average Remaining : $768,080
Colten Ellis $850,833 (3)
Salary Remaining : $759,672
Salary Average : $850,833
Salary Average Remaining : $759,672
Adam Edstrom $846,667 (1)
Salary Remaining : $755,953
Salary Average : $846,667
Salary Average Remaining : $755,953
Ivan Ivan $845,000 (1)
Salary Remaining : $754,464
Salary Average : $845,000
Salary Average Remaining : $754,464
Francesco Pinelli $845,000 (3)
Salary Remaining : $754,464
Salary Average : $845,000
Salary Average Remaining : $754,464
Kenneth Appleby $793,000 (2)
Salary Remaining : $708,036
Salary Average : $793,000
Salary Average Remaining : $708,036
Egor Afanasyev $789,167 (1)
Salary Remaining : $704,613
Salary Average : $789,167
Salary Average Remaining : $704,613
Matthew Phillips $787,500 (2)
Salary Remaining : $703,125
Salary Average : $787,500
Salary Average Remaining : $703,125
Spencer Smallman $777,750 (2)
Salary Remaining : $694,420
Salary Average : $777,750
Salary Average Remaining : $694,420
Jake Livingstone $775,000 (2)
Salary Remaining : $691,964
Salary Average : $775,000
Salary Average Remaining : $691,964
Luka Profaca $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Dmitry Kuzmin $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Dmitry Osipov $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players24
Salary Commitment
Year 2024 : $20,401,750
Year 2025 : $10,280,916
Year 2026 : $4,539,166
Year 2027 : $0
Salary Average Commitment
Year 2024 : $20,401,750
Year 2025 : $10,280,916
Year 2026 : $4,539,166
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$60,951,015
Pro Players Total Average Salaries$60,951,015
Farm Players Total Salaries$23,002,568
Farm Players Total Average Salaries$23,002,568
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,937,500
Pro Year To Date Expenses$6,512,933
Farm Year To Date Expenses$2,466,792
Pro Salary Cap Per Days$310,975
Pro Salary Cap To Date$6,512,933
Farm Salary Cap Per Days$117,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,653,570
Farm Estimated Season Revenue$4,009,875
Pro Remaining Season Days175
Pro Expenses Per Days$310,975
Pro Estimated Expenses$54,420,625
Farm Remaining Season Days175
Farm Expenses Per Days$117,360
Farm Estimated Expenses$20,538,000
Estimated Season Expenses$74,958,625
Estimated Season Salary Cap$64,871,058
Estimate Under Maximum Salary Cap of $83,500,000$18,628,942
Estimate Over Minimum Salary Cap of $63,500,000 $1,371,058
Current Bank Account$60,315,754
Projected Bank Account$99,020,574

Pro Players Salaries

Zach Werenski (1 Way Contract) $10,062,500 (2)
-Salary Remaining : $8,984,374
-Salary Average : $10,062,499
-Salary Average Remaining : $8,984,374
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,142,857
-Salary Average : $8,000,000
-Salary Average Remaining : $7,142,857
Philipp Grubauer (1 Way Contract) $6,136,000 (1)
-Salary Remaining : $5,478,571
-Salary Average : $6,136,000
-Salary Average Remaining : $5,478,571
Justin Faulk (1 Way Contract) $6,110,000 (3)
-Salary Remaining : $5,455,357
-Salary Average : $6,110,000
-Salary Average Remaining : $5,455,357
Tyler Myers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,357,143
-Salary Average : $6,000,000
-Salary Average Remaining : $5,357,143
Matias Maccelli (1 Way Contract) $3,596,250 (5)
-Salary Remaining : $3,210,938
-Salary Average : $3,596,250
-Salary Average Remaining : $3,210,938
Matt Roy (1 Way Contract) $3,055,500 (3)
-Salary Remaining : $2,728,125
-Salary Average : $3,055,500
-Salary Average Remaining : $2,728,125
Adam Boqvist (1 Way Contract) $2,470,000 (4)
-Salary Remaining : $2,205,357
-Salary Average : $2,470,000
-Salary Average Remaining : $2,205,357
Jonathan Drouin (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $2,142,857
-Salary Average : $2,400,000
-Salary Average Remaining : $2,142,857
Nicolas Aube-Kubel $1,695,000 (2)
-Salary Remaining : $1,513,393
-Salary Average : $1,695,000
-Salary Average Remaining : $1,513,393
Fabian Zetterlund $1,508,000 (3)
-Salary Remaining : $1,346,429
-Salary Average : $1,508,000
-Salary Average Remaining : $1,346,429
Keegan Kolesar (1 Way Contract) $1,470,000 (1)
-Salary Remaining : $1,312,500
-Salary Average : $1,470,000
-Salary Average Remaining : $1,312,500
Mathieu Olivier $1,232,000 (2)
-Salary Remaining : $1,100,000
-Salary Average : $1,232,000
-Salary Average Remaining : $1,100,000
Trent Frederic $1,060,500 (2)
-Salary Remaining : $946,875
-Salary Average : $1,060,500
-Salary Average Remaining : $946,875
Nicholas Robertson $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Joe Veleno $925,000 (1)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Adam Fantilli $925,000 (3)
-Salary Remaining : $825,893
-Salary Average : $925,000
-Salary Average Remaining : $825,893
Thomas Bordeleau $900,349 (3)
-Salary Remaining : $803,883
-Salary Average : $900,349
-Salary Average Remaining : $803,883
Wyatt Johnston $894,167 (1)
-Salary Remaining : $798,363
-Salary Average : $894,167
-Salary Average Remaining : $798,363
Joel Hofer $798,250 (3)
-Salary Remaining : $712,723
-Salary Average : $798,250
-Salary Average Remaining : $712,723
Alex Whelan $787,500 (2)
-Salary Remaining : $703,125
-Salary Average : $787,500
-Salary Average Remaining : $703,125
Total Pro Players21
Salary Commitment
Year 2024 : $60,951,015
Year 2025 : $36,600,848
Year 2026 : $21,763,349
Year 2027 : $8,466,250
Salary Average Commitment
Year 2024 : $60,951,015
Year 2025 : $36,600,848
Year 2026 : $21,763,349
Year 2027 : $8,466,250
Salary Cap with 1 Way Contract
Year 2024 : $60,951,015
Year 2025 : $36,600,848
Year 2026 : $21,763,349
Year 2027 : $8,466,250

Farm Players Salaries

Jamie Drysdale $2,300,000 (3)
Salary Remaining : $2,053,571
Salary Average : $2,300,000
Salary Average Remaining : $2,053,571
Gustav Lindstrom $1,439,820 (3)
Salary Remaining : $1,285,554
Salary Average : $1,439,820
Salary Average Remaining : $1,285,554
Christian Fischer $1,181,250 (1)
Salary Remaining : $1,054,688
Salary Average : $1,181,250
Salary Average Remaining : $1,054,688
Jakub Zboril $1,156,250 (1)
Salary Remaining : $1,032,366
Salary Average : $1,156,250
Salary Average Remaining : $1,032,366
Vasily Podkolzin $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Patrick Khodorenko $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Kyle McDonald $925,000 (3)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Vladislav Kolyachonok $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Xavier Bourgault $925,000 (1)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Viktor Neuchev $870,000 (3)
Salary Remaining : $776,786
Salary Average : $870,000
Salary Average Remaining : $776,786
Chase Wheatcroft $862,500 (3)
Salary Remaining : $770,089
Salary Average : $862,500
Salary Average Remaining : $770,089
Hugo Alnefelt $850,833 (1)
Salary Remaining : $759,672
Salary Average : $850,833
Salary Average Remaining : $759,672
Logan Day $847,500 (2)
Salary Remaining : $756,696
Salary Average : $847,500
Salary Average Remaining : $756,696
Antonio Stranges $846,667 (1)
Salary Remaining : $755,953
Salary Average : $846,667
Salary Average Remaining : $755,953
Raivis Ansons $844,167 (1)
Salary Remaining : $753,721
Salary Average : $844,167
Salary Average Remaining : $753,721
Brandon Coe $838,137 (3)
Salary Remaining : $748,337
Salary Average : $838,137
Salary Average Remaining : $748,337
Samu Tuomaala $830,834 (3)
Salary Remaining : $741,816
Salary Average : $830,834
Salary Average Remaining : $741,816
Jacob Melanson $826,111 (3)
Salary Remaining : $737,599
Salary Average : $826,111
Salary Average Remaining : $737,599
Callahan Burke $813,750 (1)
Salary Remaining : $726,563
Salary Average : $813,750
Salary Average Remaining : $726,563
Matej Blumel $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Alec Regula $798,250 (3)
Salary Remaining : $712,723
Salary Average : $798,250
Salary Average Remaining : $712,723
Colton White $765,500 (1)
Salary Remaining : $683,482
Salary Average : $765,500
Salary Average Remaining : $683,482
Cam Dineen $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Jared Moe $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Total Farm Players24
Salary Commitment
Year 2024 : $23,002,569
Year 2025 : $12,269,152
Year 2026 : $11,421,652
Year 2027 : $0
Salary Average Commitment
Year 2024 : $23,002,569
Year 2025 : $12,269,152
Year 2026 : $11,421,652
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left39
Average Attendance - %13,860 - 77.00%
Average Income per Game$2,281,980
Year to Date Revenue$4,563,960
Farm
Home Games Left39
Average Attendance - %5,000 - 100.00%
Average Income per Game$108,375
Year to Date Revenue$216,750

Expense

Pro Players Total Salaries$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$9,215,310
Farm Year To Date Expenses$1,761,433
Pro Salary Cap Per Days$422,591
Pro Salary Cap To Date$8,893,883
Farm Salary Cap Per Days$82,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$88,997,220
Farm Estimated Season Revenue$4,226,625
Pro Remaining Season Days175
Pro Expenses Per Days$445,551
Pro Estimated Expenses$77,971,425
Farm Remaining Season Days175
Farm Expenses Per Days$82,288
Farm Estimated Expenses$14,400,400
Estimated Season Expenses$92,371,825
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($3,535,282)
Projected Bank Account($2,683,262)

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,925,000 (5)
-Salary Remaining : $10,647,321
-Salary Average : $11,925,000
-Salary Average Remaining : $10,647,321
Alex Killorn (1 Way Contract) $5,875,000 (2)
-Salary Remaining : $5,245,536
-Salary Average : $5,875,000
-Salary Average Remaining : $5,245,536
Adam Henrique (1 Way Contract) $5,825,000 (1)
-Salary Remaining : $5,200,893
-Salary Average : $5,825,000
-Salary Average Remaining : $5,200,893
Charlie Coyle (1 Way Contract) $5,040,000 (1)
-Salary Remaining : $4,500,000
-Salary Average : $5,040,000
-Salary Average Remaining : $4,500,000
Tyler Toffoli (1 Way Contract) $4,802,500 (2)
-Salary Remaining : $4,287,946
-Salary Average : $4,802,500
-Salary Average Remaining : $4,287,946
Chris Tanev (1 Way Contract) $4,635,000 (2)
-Salary Remaining : $4,138,393
-Salary Average : $4,635,000
-Salary Average Remaining : $4,138,393
Ben Chiarot (1 Way Contract) $4,512,500 (1)
-Salary Remaining : $4,029,018
-Salary Average : $4,512,500
-Salary Average Remaining : $4,029,018
Trevor Moore (1 Way Contract) $4,368,000 (2)
-Salary Remaining : $3,900,000
-Salary Average : $4,368,000
-Salary Average Remaining : $3,900,000
Jake McCabe (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $3,750,000
-Salary Average : $4,200,000
-Salary Average Remaining : $3,750,000
Marcus Pettersson (1 Way Contract) $4,186,182 (3)
-Salary Remaining : $3,737,663
-Salary Average : $4,186,182
-Salary Average Remaining : $3,737,663
Ross Colton (1 Way Contract) $4,120,000 (3)
-Salary Remaining : $3,678,571
-Salary Average : $4,120,000
-Salary Average Remaining : $3,678,571
Anthony Duclair (1 Way Contract) $3,675,000 (4)
-Salary Remaining : $3,281,250
-Salary Average : $3,675,000
-Salary Average Remaining : $3,281,250
Cam Talbot (1 Way Contract) $3,666,667 (1)
-Salary Remaining : $3,273,810
-Salary Average : $3,666,667
-Salary Average Remaining : $3,273,810
Barclay Goodrow (1 Way Contract) $3,641,667 (3)
-1 Way Contract Salary Cap : $2,516,667
-1 Way Contract Salary Cap Remaining : $2,247,024
-Salary Remaining : $3,251,488
-Salary Average : $3,641,667
-Salary Average Remaining : $3,251,488
Jordan Staal (1 Way Contract) $2,697,000 (2)
-Salary Remaining : $2,408,036
-Salary Average : $2,697,000
-Salary Average Remaining : $2,408,036
Niko Mikkola (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $2,321,429
-Salary Average : $2,600,000
-Salary Average Remaining : $2,321,429
Kyle Okposo (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $1,375,000
-1 Way Contract Salary Cap Remaining : $1,227,679
-Salary Remaining : $2,232,143
-Salary Average : $2,500,000
-Salary Average Remaining : $2,232,143
Kevin Lankinen (1 Way Contract) $2,060,000 (1)
-1 Way Contract Salary Cap : $935,000
-1 Way Contract Salary Cap Remaining : $834,821
-Salary Remaining : $1,839,286
-Salary Average : $2,060,000
-Salary Average Remaining : $1,839,286
Robert Hagg (1 Way Contract) $1,730,400 (1)
-1 Way Contract Salary Cap : $605,400
-1 Way Contract Salary Cap Remaining : $540,536
-Salary Remaining : $1,545,000
-Salary Average : $1,730,400
-Salary Average Remaining : $1,545,000
Ilya Lyubushkin $1,485,000 (2)
-Salary Remaining : $1,325,893
-Salary Average : $1,485,000
-Salary Average Remaining : $1,325,893
Curtis Lazar (1 Way Contract) $1,130,000 (1)
-Salary Remaining : $1,008,929
-Salary Average : $1,130,000
-Salary Average Remaining : $1,008,929
Anthony Stolarz $1,007,000 (3)
-Salary Remaining : $899,107
-Salary Average : $1,007,000
-Salary Average Remaining : $899,107
Joey Anderson $896,000 (3)
-Salary Remaining : $800,000
-Salary Average : $896,000
-Salary Average Remaining : $800,000
Boris Katchouk $750,000 (2)
-Salary Remaining : $669,643
-Salary Average : $750,000
-Salary Average Remaining : $669,643
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 : $965,625
Salary Average : $1,081,500
Salary Average Remaining : $965,625
Danila Klimovich $925,000 (2)
Salary Remaining : $825,893
Salary Average : $925,000
Salary Average Remaining : $825,893
Dylan Gambrell $888,360 (3)
Salary Remaining : $793,179
Salary Average : $888,360
Salary Average Remaining : $793,179
Mitch Reinke $883,500 (3)
Salary Remaining : $788,839
Salary Average : $883,500
Salary Average Remaining : $788,839
Ryan Shea $875,750 (3)
Salary Remaining : $781,920
Salary Average : $875,750
Salary Average Remaining : $781,920
Tucker Robertson $870,000 (3)
Salary Remaining : $776,786
Salary Average : $870,000
Salary Average Remaining : $776,786
Brett Leason $869,500 (2)
Salary Remaining : $776,339
Salary Average : $869,500
Salary Average Remaining : $776,339
Linus Weissbach $868,000 (3)
Salary Remaining : $775,000
Salary Average : $868,000
Salary Average Remaining : $775,000
Taylor Gauthier $859,167 (1)
Salary Remaining : $767,113
Salary Average : $859,167
Salary Average Remaining : $767,113
Zach Dean $852,500 (3)
Salary Remaining : $761,161
Salary Average : $852,500
Salary Average Remaining : $761,161
Vadim Zherenko $846,667 (1)
Salary Remaining : $755,953
Salary Average : $846,667
Salary Average Remaining : $755,953
Carsen Twarynski $840,000 (3)
Salary Remaining : $750,000
Salary Average : $840,000
Salary Average Remaining : $750,000
Joe Snively $824,000 (2)
Salary Remaining : $735,714
Salary Average : $824,000
Salary Average Remaining : $735,714
Ben Hutton $816,000 (3)
Salary Remaining : $728,571
Salary Average : $816,000
Salary Average Remaining : $728,571
Jake Christiansen $806,000 (3)
Salary Remaining : $719,643
Salary Average : $806,000
Salary Average Remaining : $719,643
Cale Morris $772,500 (2)
Salary Remaining : $689,732
Salary Average : $772,500
Salary Average Remaining : $689,732
Brian Pinho $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Bradley Marek $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
Robbie Russo $750,000 (1)
Salary Remaining : $669,643
Salary Average : $750,000
Salary Average Remaining : $669,643
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 $42,881,987 $75,137,475 $8,362,525 $11,637,475 $18,813,031 $64,686,969 202242
Blackhawks $53,257,898 $70,218,927 $13,281,073 $6,718,927 $17,056,458 $66,443,542 232144
Blue Jackets $31,240,737 $78,737,295 $4,762,705 $15,237,295 $22,800,309 $60,699,691 212748
Blues $17,065,458 $81,821,119 $1,678,881 $18,321,119 $15,786,997 $67,713,003 212041
Bruins $12,610,714 $71,686,153 $11,813,847 $8,186,153 $15,548,394 $67,951,606 211940
Canadiens $81,668,842 $73,834,124 $9,665,876 $10,334,124 $17,934,352 $65,565,648 212243
Canucks $121,710,235 $75,864,160 $7,635,840 $12,364,160 $21,510,264 $61,989,736 262551
Capitals $6,453,958 $74,206,697 $9,293,303 $10,706,697 $16,549,203 $66,950,797 202141
Devils $35,322,834 $79,927,984 $3,572,016 $16,427,984 $20,267,576 $63,232,424 212445
Ducks $53,979,747 $65,780,924 $17,719,076 $2,280,924 $19,775,206 $63,724,794 222345
Flames $21,139,468 $65,058,957 $18,441,043 $1,558,957 $21,313,455 $62,186,545 182644
Flyers $24,289,806 $68,358,196 $15,141,804 $4,858,196 $22,272,836 $61,227,164 232649
Golden Knights $93,940,119 $72,719,530 $10,780,470 $9,219,530 $16,096,894 $67,403,106 222042
Hockey Club $46,252,426 $73,315,735 $10,184,265 $9,815,735 $16,105,929 $67,394,071 222042
Hurricanes $28,053,090 $78,780,059 $4,719,941 $15,280,059 $23,076,581 $60,423,419 222648
Islanders $110,802,123 $82,794,128 $705,872 $19,294,128 $24,067,424 $59,432,576 202848
Jets $87,952,638 $70,735,201 $12,764,799 $7,235,201 $20,999,636 $62,500,364 252449
Kings $33,173,605 $83,351,006 $148,994 $19,851,006 $16,204,888 $67,295,112 261945
Kraken $57,944,774 $67,445,764 $16,054,236 $3,945,764 $19,901,644 $63,598,356 312253
Lightning $49,611,587 $65,514,920 $17,985,080 $2,014,920 $15,145,433 $68,354,567 222042
Maple Leafs $33,936,687 $82,401,614 $1,098,386 $18,901,614 $19,269,574 $64,230,426 212243
Oilers $85,678,891 $82,118,026 $1,381,974 $18,618,026 $22,267,457 $61,232,543 192645
Panthers $23,106,226 $79,356,218 $4,143,782 $15,856,218 $16,777,799 $66,722,201 222042
Penguins $36,199,429 $64,913,347 $18,586,653 $1,413,347 $15,251,587 $68,248,413 211940
Predators $10,808,939 $78,430,529 $5,069,471 $14,930,529 $17,617,494 $65,882,506 272047
Rangers $27,579,150 $72,456,119 $11,043,881 $8,956,119 $24,241,668 $59,258,332 302858
Red Wings $64,226,954 $67,008,204 $16,491,796 $3,508,204 $22,059,016 $61,440,984 212647
Sabres $43,438,847 $83,398,928 $101,072 $19,898,928 $21,382,868 $62,117,132 222547
Senators $5,850,490 $72,246,972 $11,253,028 $8,746,972 $15,532,880 $67,967,120 221941
Sharks $35,213,112 $81,250,814 $2,249,186 $17,750,814 $20,398,089 $63,101,911 212445
Stars $60,315,754 $64,871,058 $18,628,942 $1,371,058 $23,004,792 $60,495,208 212445
Wild ($3,535,282) $82,847,308 $652,692 $19,347,308 $16,161,833 $67,338,167 241943