Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 4,535 - 75.58%
Level 2: 5000 - $65 - 3,724 - 74.47%
Level 3: 2000 - $42 - 1,534 - 76.68%
Level 4: 4000 - $30 - 2,447 - 61.16%
Luxury : 1000 - $150 - 979 - 97.90%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,447 - 72.34%
Farm Level 2: 1000 - $15 - 783 - 78.27%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %13,217 - 73.43%
Average Income per Game$1,460,422
Year to Date Revenue$33,589,708
Farm
Home Games Left23
Average Attendance - %2,229 - 74.31%
Average Income per Game$92,942
Year to Date Revenue$2,137,667

Expense

Pro Players Total Salaries$62,177,501
Farm Players Total Salaries$2,308,159
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,684,807
Farm Year To Date Expenses$1,508,178
Pro Salary Cap To Date$28,222,023
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,589,708
Farm Estimated Season Revenue$2,137,667
Pro Remaining Season Days65
Pro Expenses Per Days$522,128
Pro Estimated Expenses$33,938,320
Farm Remaining Season Days62
Farm Expenses Per Days$25,917
Farm Estimated Expenses$1,606,854
Estimated Season Expenses$35,545,174
Estimated Season Salary Cap$61,623,183
Estimate Under Maximum Salary Cap of $74,500,000$12,876,817
Estimate Over Minimum Salary Cap of $58,500,000 $3,123,183
Current Bank Account$107,258,701
Projected Bank Account$107,440,902

Pro Players Salaries

Evgeny Kuznetsov $5,594,000 (1)
-Salary Remaining : $3,005,041
-Salary Average : $7,100,000
-Salary Average Remaining : $3,814,050
Jack Eichel $4,602,000 (3)
-Salary Remaining : $2,472,149
-Salary Average : $3,495,000
-Salary Average Remaining : $1,877,479
Teuvo Teravainen $4,500,000 (2)
-Salary Remaining : $2,417,355
-Salary Average : $4,500,000
-Salary Average Remaining : $2,417,355
Drew Doughty $4,316,000 (3)
-Salary Remaining : $2,318,512
-Salary Average : $4,385,000
-Salary Average Remaining : $2,355,579
Mitchell Marner $4,179,000 (3)
-Salary Remaining : $2,244,917
-Salary Average : $4,161,000
-Salary Average Remaining : $2,235,248
Kevin Fiala $4,014,000 (1)
-Salary Remaining : $2,156,281
-Salary Average : $1,772,000
-Salary Average Remaining : $951,901
Alex Tuch $3,781,000 (1)
-Salary Remaining : $2,031,116
-Salary Average : $4,860,000
-Salary Average Remaining : $2,610,744
Shea Theodore $3,458,000 (3)
-Salary Remaining : $1,857,603
-Salary Average : $3,017,000
-Salary Average Remaining : $1,620,702
Valeri Nichushkin $3,389,000 (1)
-Salary Remaining : $1,820,537
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Tom Wilson $3,300,000 (3)
-Salary Remaining : $1,772,727
-Salary Average : $3,300,000
-Salary Average Remaining : $1,772,727
Stuart Skinner $3,226,000 (3)
-Salary Remaining : $1,732,975
-Salary Average : $3,226,000
-Salary Average Remaining : $1,732,975
Dougie Hamilton $3,146,000 (2)
-Salary Remaining : $1,690,000
-Salary Average : $3,940,000
-Salary Average Remaining : $2,116,529
Sam Reinhart $2,964,000 (2)
-Salary Remaining : $1,592,231
-Salary Average : $1,814,000
-Salary Average Remaining : $974,463
Nicholas Paul $2,948,000 (3)
-Salary Remaining : $1,583,636
-Salary Average : $2,948,000
-Salary Average Remaining : $1,583,636
Rasmus Andersson $2,108,000 (2)
-Salary Remaining : $1,132,397
-Salary Average : $2,100,000
-Salary Average Remaining : $1,128,099
Calen Addison $1,636,000 (3)
-Salary Remaining : $878,843
-Salary Average : $1,636,000
-Salary Average Remaining : $878,843
Samuel Montembeault $1,095,000 (2)
-Salary Remaining : $588,223
-Salary Average : $897,973
-Salary Average Remaining : $482,382
Alexandre Carrier $1,067,000 (3)
-Salary Remaining : $573,182
-Salary Average : $1,777,000
-Salary Average Remaining : $954,587
Trevor van Riemsdyk $1,042,000 (2)
-Salary Remaining : $559,752
-Salary Average : $1,042,000
-Salary Average Remaining : $559,752
Logan Cooley $950,000 (3)
-Salary Remaining : $510,331
-Salary Average : $950,000
-Salary Average Remaining : $510,331
Jacob Bernard-Docker $862,501 (1)
-Salary Remaining : $463,327
-Salary Average : $862,501
-Salary Average Remaining : $463,327
Total Pro Players21
Salary Commitment
Year 2024 : $62,177,501
Year 2025 : $44,433,000
Year 2026 : $29,682,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $58,533,474
Year 2025 : $43,188,973
Year 2026 : $28,895,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $62,177,501
Year 2025 : $44,537,000
Year 2026 : $29,682,000
Year 2027 : $0

Farm Players Salaries

Eric Comrie $150,000 (1)
Salary Remaining : $78,814
Salary Average : $150,000
Salary Average Remaining : $78,814
Colin White $145,800 (2)
Salary Remaining : $76,607
Salary Average : $75,000
Salary Average Remaining : $39,407
Ty Smith $132,500 (3)
Salary Remaining : $69,619
Salary Average : $132,500
Salary Average Remaining : $69,619
Brandon Biro $112,500 (2)
Salary Remaining : $59,110
Salary Average : $112,500
Salary Average Remaining : $59,110
Joey Anderson $110,200 (1)
Salary Remaining : $57,902
Salary Average : $110,200
Salary Average Remaining : $57,902
Jacob Larsson $110,000 (3)
Salary Remaining : $57,797
Salary Average : $110,000
Salary Average Remaining : $57,797
Alex Steeves $108,800 (1)
Salary Remaining : $57,166
Salary Average : $108,800
Salary Average Remaining : $57,166
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Jakub Skarek $94,800 (3)
Salary Remaining : $49,810
Salary Average : $94,800
Salary Average Remaining : $49,810
Jan Mysak $90,250 (2)
Salary Remaining : $47,419
Salary Average : $90,250
Salary Average Remaining : $47,419
Paul LaDue $90,000 (3)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Mason Geertsen $90,000 (3)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Hayden Hodgson $90,000 (3)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Ryan MacKinnon $90,000 (3)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Samuel Poulin $89,744 (1)
Salary Remaining : $47,154
Salary Average : $89,744
Salary Average Remaining : $47,154
Zayde Wisdom $89,667 (2)
Salary Remaining : $47,113
Salary Average : $89,667
Salary Average Remaining : $47,113
Isaiah Saville $86,898 (1)
Salary Remaining : $45,658
Salary Average : $86,898
Salary Average Remaining : $45,658
Leevi Merilainen $82,000 (2)
Salary Remaining : $43,085
Salary Average : $82,000
Salary Average Remaining : $43,085
Luca Del Bel Belluz $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Ville Ottavainen $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Alex Jefferies $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Jake Wise $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Sam Jardine $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Domenick Fensore $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players24
Salary Commitment
Year 2024 : $2,308,159
Year 2025 : $1,312,517
Year 2026 : $792,300
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,237,359
Year 2025 : $1,241,717
Year 2026 : $792,300
Year 2027 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 4,387 - 73.11%
Level 2: 5000 - $60 - 4,001 - 80.02%
Level 3: 2000 - $35 - 1,960 - 97.99%
Level 4: 4000 - $20 - 3,796 - 94.91%
Luxury : 1000 - $125 - 992 - 99.17%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,409 - 70.45%
Farm Level 2: 1000 - $15 - 745 - 74.53%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %15,136 - 84.09%
Average Income per Game$1,411,393
Year to Date Revenue$32,462,036
Farm
Home Games Left23
Average Attendance - %2,154 - 71.81%
Average Income per Game$90,138
Year to Date Revenue$2,073,172

Expense

Pro Players Total Salaries$69,470,031
Farm Players Total Salaries$2,365,790
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,434,846
Farm Year To Date Expenses$1,615,738
Pro Salary Cap To Date$31,972,007
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,462,036
Farm Estimated Season Revenue$2,073,172
Pro Remaining Season Days65
Pro Expenses Per Days$582,397
Pro Estimated Expenses$37,855,805
Farm Remaining Season Days62
Farm Expenses Per Days$28,524
Farm Estimated Expenses$1,768,488
Estimated Season Expenses$39,624,293
Estimated Season Salary Cap$69,290,587
Estimate Under Maximum Salary Cap of $74,500,000$5,209,413
Estimate Over Minimum Salary Cap of $58,500,000 $10,790,587
Current Bank Account$90,171,901
Projected Bank Account$85,082,816

Pro Players Salaries

Anthony Deangelo $4,750,000 (2)
-Salary Remaining : $2,551,653
-Salary Average : $4,750,000
-Salary Average Remaining : $2,551,653
Jason Zucker $4,550,000 (2)
-Salary Remaining : $2,444,215
-Salary Average : $4,550,000
-Salary Average Remaining : $2,444,215
John Klingberg $4,442,000 (1)
-Salary Remaining : $2,386,198
-Salary Average : $4,860,000
-Salary Average Remaining : $2,610,744
Mark Senden $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Sam Bitten $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Ryan Fitzgerald $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Casey Dornbach $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Brennan Saulnier $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Roman Kinal $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Travis Mitchell $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Mark Duarte $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Jake Bean $2,950,000 (3)
-Salary Remaining : $1,584,711
-Salary Average : $2,950,000
-Salary Average Remaining : $1,584,711
Tyson Jost $2,886,000 (1)
-Salary Remaining : $1,550,331
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Daniel Sprong $2,500,000 (2)
-Salary Remaining : $1,342,975
-Salary Average : $2,500,000
-Salary Average Remaining : $1,342,975
Jonathan Drouin $2,285,000 (2)
-Salary Remaining : $1,227,479
-Salary Average : $2,285,000
-Salary Average Remaining : $1,227,479
Blake Lizotte $2,250,000 (2)
-Salary Remaining : $1,208,678
-Salary Average : $2,250,000
-Salary Average Remaining : $1,208,678
Danton Heinen $2,054,000 (1)
-Salary Remaining : $1,103,388
-Salary Average : $2,054,000
-Salary Average Remaining : $1,103,388
Ryan Poehling $1,657,000 (2)
-Salary Remaining : $890,124
-Salary Average : $1,657,000
-Salary Average Remaining : $890,124
Jacob Middleton $1,500,000 (1)
-Salary Remaining : $805,785
-Salary Average : $1,500,000
-Salary Average Remaining : $805,785
Michael Amadio $1,297,000 (2)
-Salary Remaining : $696,736
-Salary Average : $1,296,667
-Salary Average Remaining : $696,557
Ty Dellandrea $1,291,000 (3)
-Salary Remaining : $693,512
-Salary Average : $789,699
-Salary Average Remaining : $424,218
Connor Dewar $1,241,000 (2)
-Salary Remaining : $666,653
-Salary Average : $1,241,000
-Salary Average Remaining : $666,653
Hunter Skinner $999,000 (3)
-Salary Remaining : $536,653
-Salary Average : $999,000
-Salary Average Remaining : $536,653
Ryan McGregor $991,000 (3)
-Salary Remaining : $532,355
-Salary Average : $991,000
-Salary Average Remaining : $532,355
Brayden Pachal $989,000 (2)
-Salary Remaining : $531,281
-Salary Average : $989,000
-Salary Average Remaining : $531,281
Yegor Chinakhov $988,602 (1)
-Salary Remaining : $531,067
-Salary Average : $988,602
-Salary Average Remaining : $531,067
Devon Levi $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Alexander Nylander $895,762 (1)
-Salary Remaining : $481,194
-Salary Average : $895,762
-Salary Average Remaining : $481,194
Conor Timmins $850,000 (2)
-Salary Remaining : $456,612
-Salary Average : $850,000
-Salary Average Remaining : $456,612
Cale Morris $850,000 (3)
-Salary Remaining : $456,612
-Salary Average : $850,000
-Salary Average Remaining : $456,612
Remi Poirier $836,667 (2)
-Salary Remaining : $449,449
-Salary Average : $836,667
-Salary Average Remaining : $449,449
Leo Loof $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Daniil Misyul $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Total Pro Players33
Salary Commitment
Year 2024 : $69,470,031
Year 2025 : $31,081,667
Year 2026 : $7,081,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $67,250,397
Year 2025 : $30,710,033
Year 2026 : $6,579,699
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $69,470,031
Year 2025 : $31,211,667
Year 2026 : $7,081,000
Year 2027 : $0

Farm Players Salaries

Sebastian AhoD $199,500 (2)
Salary Remaining : $104,822
Salary Average : $199,500
Salary Average Remaining : $104,822
Jesse Ylonen $186,400 (3)
Salary Remaining : $97,939
Salary Average : $186,400
Salary Average Remaining : $97,939
Parker Kelly $150,000 (1)
Salary Remaining : $78,814
Salary Average : $150,000
Salary Average Remaining : $78,814
Liam Foudy $144,500 (3)
Salary Remaining : $75,924
Salary Average : $144,500
Salary Average Remaining : $75,924
Kyle Capobianco $130,500 (3)
Salary Remaining : $68,568
Salary Average : $130,500
Salary Average Remaining : $68,568
Leon Gawanke $125,900 (3)
Salary Remaining : $66,151
Salary Average : $125,900
Salary Average Remaining : $66,151
Lassi Thomson $125,500 (3)
Salary Remaining : $65,941
Salary Average : $125,500
Salary Average Remaining : $65,941
Jaret Anderson-Dolan $117,200 (2)
Salary Remaining : $61,580
Salary Average : $117,200
Salary Average Remaining : $61,580
Marc Del Gaizo $113,700 (3)
Salary Remaining : $59,741
Salary Average : $113,700
Salary Average Remaining : $59,741
Kale Clague $100,800 (1)
Salary Remaining : $52,963
Salary Average : $75,000
Salary Average Remaining : $39,407
Lucas Johansen $100,100 (3)
Salary Remaining : $52,595
Salary Average : $100,100
Salary Average Remaining : $52,595
Will Bitten $98,300 (1)
Salary Remaining : $51,649
Salary Average : $98,300
Salary Average Remaining : $51,649
Marc Gatcomb $97,300 (3)
Salary Remaining : $51,124
Salary Average : $97,300
Salary Average Remaining : $51,124
Lucas Edmonds $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Adam Ginning $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Magnus Chrona $86,750 (2)
Salary Remaining : $45,581
Salary Average : $86,750
Salary Average Remaining : $45,581
Adam Edstrom $84,667 (2)
Salary Remaining : $44,486
Salary Average : $84,667
Salary Average Remaining : $44,486
Eetu Makiniemi $84,199 (1)
Salary Remaining : $44,240
Salary Average : $84,199
Salary Average Remaining : $44,240
Matt Rempe $82,000 (2)
Salary Remaining : $43,085
Salary Average : $82,000
Salary Average Remaining : $43,085
Tim Gettinger $75,974 (1)
Salary Remaining : $39,919
Salary Average : $75,974
Salary Average Remaining : $39,919
Gavin White $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players21
Salary Commitment
Year 2024 : $2,365,790
Year 2025 : $1,781,517
Year 2026 : $1,023,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,339,990
Year 2025 : $1,781,517
Year 2026 : $1,023,900
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $90 - 5,818 - 96.97%
Level 2: 5000 - $62 - 3,904 - 78.08%
Level 3: 2000 - $30 - 1,984 - 99.21%
Level 4: 4000 - $15 - 3,957 - 98.91%
Luxury : 1000 - $170 - 963 - 96.28%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,394 - 69.70%
Farm Level 2: 1000 - $15 - 773 - 77.26%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %16,626 - 92.37%
Average Income per Game$1,561,865
Year to Date Revenue$35,922,890
Farm
Home Games Left23
Average Attendance - %2,167 - 72.22%
Average Income per Game$89,969
Year to Date Revenue$2,069,296

Expense

Pro Players Total Salaries$69,854,344
Farm Players Total Salaries$2,447,748
Coaches Total Salaries$3,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,135,031
Farm Year To Date Expenses$1,908,102
Pro Salary Cap To Date$32,209,407
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,922,890
Farm Estimated Season Revenue$2,069,296
Pro Remaining Season Days65
Pro Expenses Per Days$593,838
Pro Estimated Expenses$38,599,470
Farm Remaining Season Days62
Farm Expenses Per Days$34,303
Farm Estimated Expenses$2,126,786
Estimated Season Expenses$40,726,256
Estimated Season Salary Cap$69,734,492
Estimate Under Maximum Salary Cap of $74,500,000$4,765,508
Estimate Over Minimum Salary Cap of $58,500,000 $11,234,492
Current Bank Account$123,883,962
Projected Bank Account$121,149,892

Pro Players Salaries

Connor Hellebuyck $12,100,000 (2)
-Salary Remaining : $6,500,000
-Salary Average : $12,100,000
-Salary Average Remaining : $6,500,000
Brad Marchand $10,000,000 (1)
-Salary Remaining : $5,371,901
-Salary Average : $10,000,000
-Salary Average Remaining : $5,371,901
Bryan Rust $6,750,000 (3)
-Salary Remaining : $3,626,033
-Salary Average : $6,750,000
-Salary Average Remaining : $3,626,033
Matt Dumba $6,450,000 (3)
-Salary Remaining : $3,464,876
-Salary Average : $6,450,000
-Salary Average Remaining : $3,464,876
Aleksander Barkov $5,438,000 (1)
-Salary Remaining : $2,921,240
-Salary Average : $2,093,000
-Salary Average Remaining : $1,124,339
Evgeni Malkin $4,096,000 (2)
-Salary Remaining : $2,200,331
-Salary Average : $5,998,000
-Salary Average Remaining : $3,222,066
Carson Soucy $3,675,000 (3)
-Salary Remaining : $1,974,174
-Salary Average : $3,675,000
-Salary Average Remaining : $1,974,174
Luke Schenn $3,372,000 (1)
-Salary Remaining : $1,811,405
-Salary Average : $3,372,000
-Salary Average Remaining : $1,811,405
Jaccob Slavin $2,817,000 (1)
-Salary Remaining : $1,513,264
-Salary Average : $4,723,000
-Salary Average Remaining : $2,537,149
Evan Rodrigues $2,280,000 (2)
-Salary Remaining : $1,224,793
-Salary Average : $778,000
-Salary Average Remaining : $417,934
Tanner Jeannot $1,949,000 (3)
-Salary Remaining : $1,046,983
-Salary Average : $1,949,000
-Salary Average Remaining : $1,046,983
Vladislav Gavrikov $1,928,000 (2)
-Salary Remaining : $1,035,702
-Salary Average : $811,000
-Salary Average Remaining : $435,661
Gustav Forsling $1,665,000 (2)
-Salary Remaining : $894,421
-Salary Average : $1,646,000
-Salary Average Remaining : $884,215
Alexander Barabanov $1,500,000 (3)
-Salary Remaining : $805,785
-Salary Average : $1,500,000
-Salary Average Remaining : $805,785
Julien Gauthier $1,500,000 (3)
-Salary Remaining : $805,785
-Salary Average : $1,500,000
-Salary Average Remaining : $805,785
Jonatan Berggren $979,912 (1)
-Salary Remaining : $526,399
-Salary Average : $979,912
-Salary Average Remaining : $526,399
Trent Frederic $930,000 (3)
-Salary Remaining : $499,587
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Connor Zary $825,000 (3)
-Salary Remaining : $443,182
-Salary Average : $825,000
-Salary Average Remaining : $443,182
Valtteri Puustinen $824,432 (1)
-Salary Remaining : $442,877
-Salary Average : $824,432
-Salary Average Remaining : $442,877
Jacob Ingham $775,000 (1)
-Salary Remaining : $416,322
-Salary Average : $775,000
-Salary Average Remaining : $416,322
Total Pro Players20
Salary Commitment
Year 2024 : $69,854,344
Year 2025 : $45,288,000
Year 2026 : $23,579,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $67,674,344
Year 2025 : $44,907,000
Year 2026 : $23,574,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $69,854,344
Year 2025 : $45,648,000
Year 2026 : $23,579,000
Year 2027 : $0

Farm Players Salaries

Adam Erne $224,700 (1)
Salary Remaining : $118,063
Salary Average : $115,300
Salary Average Remaining : $60,581
Isak Rosen $145,000 (2)
Salary Remaining : $76,186
Salary Average : $145,000
Salary Average Remaining : $76,186
Lias Andersson $133,900 (3)
Salary Remaining : $70,354
Salary Average : $133,900
Salary Average Remaining : $70,354
Glenn Gawdin $124,000 (3)
Salary Remaining : $65,153
Salary Average : $124,000
Salary Average Remaining : $65,153
Michal Teply $118,400 (3)
Salary Remaining : $62,210
Salary Average : $118,400
Salary Average Remaining : $62,210
Givani Smith $113,600 (3)
Salary Remaining : $59,688
Salary Average : $113,600
Salary Average Remaining : $59,688
Jacob Moverare $113,300 (2)
Salary Remaining : $59,531
Salary Average : $85,307
Salary Average Remaining : $44,822
Luke Cavallin $100,000 (3)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Anson Thornton $100,000 (3)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Brian Halonen $99,600 (2)
Salary Remaining : $52,332
Salary Average : $99,600
Salary Average Remaining : $52,332
Nicolas Beaudin $98,800 (2)
Salary Remaining : $51,912
Salary Average : $98,800
Salary Average Remaining : $51,912
Cole Guttman $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Vasili Ponomarev $91,792 (1)
Salary Remaining : $48,230
Salary Average : $91,792
Salary Average Remaining : $48,230
Adam Raska $91,041 (1)
Salary Remaining : $47,835
Salary Average : $91,041
Salary Average Remaining : $47,835
Erik Kallgren $85,019 (1)
Salary Remaining : $44,671
Salary Average : $85,019
Salary Average Remaining : $44,671
Martin Chromiak $82,000 (2)
Salary Remaining : $43,085
Salary Average : $82,000
Salary Average Remaining : $43,085
Alex Peters $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Zachary L'Heureux $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Gavin Bayreuther $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Tyson Feist $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Valtteri Pulli $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Ethan Frisch $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Jacob Perreault $76,596 (1)
Salary Remaining : $40,245
Salary Average : $76,596
Salary Average Remaining : $40,245
Tucker Robertson $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players24
Salary Commitment
Year 2024 : $2,447,748
Year 2025 : $1,803,600
Year 2026 : $1,169,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,310,355
Year 2025 : $1,775,607
Year 2026 : $1,169,900
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $91 - 5,803 - 96.71%
Level 2: 5000 - $55 - 4,838 - 96.76%
Level 3: 2000 - $40 - 1,612 - 80.59%
Level 4: 4000 - $18 - 3,926 - 98.16%
Luxury : 1000 - $170 - 971 - 97.08%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $28 - 1,929 - 96.47%
Farm Level 2: 1000 - $12 - 973 - 97.30%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %17,149 - 95.27%
Average Income per Game$1,630,489
Year to Date Revenue$37,501,240
Farm
Home Games Left23
Average Attendance - %2,902 - 96.74%
Average Income per Game$97,889
Year to Date Revenue$2,251,444

Expense

Pro Players Total Salaries$63,463,999
Farm Players Total Salaries$5,864,246
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,686,252
Farm Year To Date Expenses$3,771,414
Pro Salary Cap To Date$29,760,628
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,501,240
Farm Estimated Season Revenue$2,251,444
Pro Remaining Season Days65
Pro Expenses Per Days$541,025
Pro Estimated Expenses$35,166,625
Farm Remaining Season Days62
Farm Expenses Per Days$66,646
Farm Estimated Expenses$4,132,052
Estimated Season Expenses$39,298,677
Estimated Season Salary Cap$63,852,868
Estimate Under Maximum Salary Cap of $74,500,000$10,647,132
Estimate Over Minimum Salary Cap of $58,500,000 $5,352,868
Current Bank Account$241,365,273
Projected Bank Account$241,819,280

Pro Players Salaries

Tyler Myers $5,750,000 (3)
-Salary Remaining : $3,088,843
-Salary Average : $5,750,000
-Salary Average Remaining : $3,088,843
Sean Walker $5,500,000 (3)
-Salary Remaining : $2,954,545
-Salary Average : $5,500,000
-Salary Average Remaining : $2,954,545
Seth Jones $4,693,000 (1)
-Salary Remaining : $2,521,033
-Salary Average : $1,292,000
-Salary Average Remaining : $694,050
Brock Nelson $4,368,000 (1)
-Salary Remaining : $2,346,446
-Salary Average : $4,368,000
-Salary Average Remaining : $2,346,446
Jacob Trouba $3,891,000 (1)
-Salary Remaining : $2,090,207
-Salary Average : $1,648,000
-Salary Average Remaining : $885,289
Jonathan Marchessault $3,391,000 (2)
-Salary Remaining : $1,821,612
-Salary Average : $3,391,000
-Salary Average Remaining : $1,821,612
Kyle Palmieri $3,044,000 (1)
-Salary Remaining : $1,635,207
-Salary Average : $3,044,000
-Salary Average Remaining : $1,635,207
Pius Suter $2,999,999 (3)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Jakob Chychrun $2,976,000 (1)
-Salary Remaining : $1,598,678
-Salary Average : $3,477,000
-Salary Average Remaining : $1,867,810
Brayden Point $2,974,000 (2)
-Salary Remaining : $1,597,603
-Salary Average : $6,209,000
-Salary Average Remaining : $3,335,413
Cam Atkinson $2,890,000 (2)
-Salary Remaining : $1,552,479
-Salary Average : $2,890,000
-Salary Average Remaining : $1,552,479
Tyler Bertuzzi $2,869,000 (1)
-Salary Remaining : $1,541,198
-Salary Average : $1,772,000
-Salary Average Remaining : $951,901
Kevin Lankinen $2,800,000 (2)
-Salary Remaining : $1,504,132
-Salary Average : $2,800,000
-Salary Average Remaining : $1,504,132
Evander Kane $2,745,000 (3)
-Salary Remaining : $1,474,587
-Salary Average : $2,345,000
-Salary Average Remaining : $1,259,711
Boone Jenner $2,728,000 (2)
-Salary Remaining : $1,465,455
-Salary Average : $6,089,000
-Salary Average Remaining : $3,270,950
Casey Cizikas $2,700,000 (2)
-Salary Remaining : $1,450,413
-Salary Average : $2,700,000
-Salary Average Remaining : $1,450,413
Pavel Zacha $2,477,000 (3)
-Salary Remaining : $1,330,620
-Salary Average : $1,680,000
-Salary Average Remaining : $902,479
Mason Appleton $2,100,000 (2)
-Salary Remaining : $1,128,099
-Salary Average : $2,100,000
-Salary Average Remaining : $1,128,099
Jonas Brodin $1,818,000 (3)
-Salary Remaining : $976,612
-Salary Average : $2,077,000
-Salary Average Remaining : $1,115,744
Juuse Saros $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $2,419,000
-Salary Average Remaining : $1,299,463
Total Pro Players20
Salary Commitment
Year 2024 : $63,463,999
Year 2025 : $40,575,999
Year 2026 : $21,289,999
Year 2027 : $0
Salary Average Commitment
Year 2024 : $64,550,999
Year 2025 : $46,530,999
Year 2026 : $20,351,999
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $63,463,999
Year 2025 : $40,872,999
Year 2026 : $21,289,999
Year 2027 : $0

Farm Players Salaries

Joonas Korpisalo $300,000 (3)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Caleb Jones $300,000 (3)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
David Kampf $299,500 (3)
Salary Remaining : $157,364
Salary Average : $299,500
Salary Average Remaining : $157,364
Jesper Fast $297,500 (1)
Salary Remaining : $156,314
Salary Average : $297,500
Salary Average Remaining : $156,314
Kevin Labanc $280,000 (2)
Salary Remaining : $147,119
Salary Average : $280,000
Salary Average Remaining : $147,119
Bowen Byram $252,000 (3)
Salary Remaining : $132,407
Salary Average : $252,000
Salary Average Remaining : $132,407
Adam Larsson $248,700 (2)
Salary Remaining : $130,673
Salary Average : $348,200
Salary Average Remaining : $182,953
Vitek Vanecek $233,700 (1)
Salary Remaining : $122,792
Salary Average : $112,500
Salary Average Remaining : $59,110
Cal Petersen $200,000 (2)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Marcus Bjork $183,700 (3)
Salary Remaining : $96,520
Salary Average : $183,700
Salary Average Remaining : $96,520
Brendan Gallagher $175,000 (2)
Salary Remaining : $91,949
Salary Average : $175,000
Salary Average Remaining : $91,949
Samuel Blais $140,000 (2)
Salary Remaining : $73,559
Salary Average : $140,000
Salary Average Remaining : $73,559
Stefan Noesen $140,000 (1)
Salary Remaining : $73,559
Salary Average : $140,000
Salary Average Remaining : $73,559
Vasili Podkolzin $125,000 (3)
Salary Remaining : $65,678
Salary Average : $125,000
Salary Average Remaining : $65,678
Curtis Lazar $125,000 (3)
Salary Remaining : $65,678
Salary Average : $125,000
Salary Average Remaining : $65,678
Lucas Carlsson $120,500 (3)
Salary Remaining : $63,314
Salary Average : $75,000
Salary Average Remaining : $39,407
Georgi Merkulov $118,500 (2)
Salary Remaining : $62,263
Salary Average : $118,500
Salary Average Remaining : $62,263
John Leonard $109,700 (1)
Salary Remaining : $57,639
Salary Average : $92,500
Salary Average Remaining : $48,602
Philippe Myers $108,500 (3)
Salary Remaining : $57,008
Salary Average : $93,000
Salary Average Remaining : $48,864
Hunter McKown $108,300 (2)
Salary Remaining : $56,903
Salary Average : $108,300
Salary Average Remaining : $56,903
Sam Gagner $107,200 (1)
Salary Remaining : $56,325
Salary Average : $107,200
Salary Average Remaining : $56,325
Mitchell Weeks $106,000 (5)
Salary Remaining : $55,695
Salary Average : $106,000
Salary Average Remaining : $55,695
Pavel Cajan $102,900 (2)
Salary Remaining : $54,066
Salary Average : $102,967
Salary Average Remaining : $54,101
Nick Blankenburg $97,700 (1)
Salary Remaining : $51,334
Salary Average : $108,650
Salary Average Remaining : $57,087
Austin Watson $96,300 (1)
Salary Remaining : $50,598
Salary Average : $96,300
Salary Average Remaining : $50,598
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Jimmy Huntington $92,300 (2)
Salary Remaining : $48,497
Salary Average : $75,000
Salary Average Remaining : $39,407
Albert Johansson $91,917 (2)
Salary Remaining : $48,295
Salary Average : $91,917
Salary Average Remaining : $48,295
Logan Morrison $90,000 (3)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Mathias Laferriere $88,012 (1)
Salary Remaining : $46,244
Salary Average : $88,012
Salary Average Remaining : $46,244
Pavol Regenda $86,800 (2)
Salary Remaining : $45,607
Salary Average : $86,800
Salary Average Remaining : $45,607
Trey Fix-Wolansky $85,900 (2)
Salary Remaining : $45,134
Salary Average : $75,000
Salary Average Remaining : $39,407
Jordy Bellerive $85,100 (2)
Salary Remaining : $44,714
Salary Average : $94,710
Salary Average Remaining : $49,763
Raivis Ansons $84,417 (2)
Salary Remaining : $44,355
Salary Average : $84,417
Salary Average Remaining : $44,355
Zemgus Girgensons $84,000 (2)
Salary Remaining : $44,136
Salary Average : $84,000
Salary Average Remaining : $44,136
Dino Kambeitz $82,600 (1)
Salary Remaining : $43,400
Salary Average : $91,700
Salary Average Remaining : $48,181
Peter Holland $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Beck Malenstyn $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Ethan Del Mastro $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Christoffer Sedoff $75,000 (3)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Rory Kerins $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
D.J. Busdeker $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Tanner Kaspick $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players43
Salary Commitment
Year 2024 : $5,864,246
Year 2025 : $4,184,634
Year 2026 : $2,085,200
Year 2027 : $106,000
Salary Average Commitment
Year 2024 : $5,765,873
Year 2025 : $4,256,511
Year 2026 : $2,024,200
Year 2027 : $106,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 7000 - $75 - 5,957 - 85.09%
Level 2: 6000 - $50 - 4,925 - 82.08%
Level 3: 3000 - $30 - 2,181 - 72.71%
Level 4: 5000 - $20 - 3,932 - 78.65%
Luxury : 1000 - $200 - 806 - 80.63%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,998 - 99.89%
Farm Level 2: 1000 - $10 - 989 - 98.87%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %17,801 - 80.91%
Average Income per Game$1,502,684
Year to Date Revenue$34,561,729
Farm
Home Games Left23
Average Attendance - %2,986 - 99.55%
Average Income per Game$74,264
Year to Date Revenue$1,708,061

Expense

Pro Players Total Salaries$66,103,000
Farm Players Total Salaries$3,275,850
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,584,626
Farm Year To Date Expenses$2,572,136
Pro Salary Cap To Date$31,807,756
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,561,729
Farm Estimated Season Revenue$1,708,061
Pro Remaining Season Days65
Pro Expenses Per Days$595,893
Pro Estimated Expenses$38,733,045
Farm Remaining Season Days62
Farm Expenses Per Days$48,948
Farm Estimated Expenses$3,034,776
Estimated Season Expenses$41,767,821
Estimated Season Salary Cap$67,317,646
Estimate Under Maximum Salary Cap of $74,500,000$7,182,354
Estimate Over Minimum Salary Cap of $58,500,000 $8,817,646
Current Bank Account$142,762,447
Projected Bank Account$137,264,416

Pro Players Salaries

Brayden Schenn $8,100,000 (3)
-Salary Remaining : $4,351,240
-Salary Average : $8,100,000
-Salary Average Remaining : $4,351,240
Patrick Kane $7,100,000 (3)
-Salary Remaining : $3,814,050
-Salary Average : $7,100,000
-Salary Average Remaining : $3,814,050
Ryan McDonagh $6,000,000 (3)
-Salary Remaining : $3,223,140
-Salary Average : $6,000,000
-Salary Average Remaining : $3,223,140
Nathan MacKinnon $4,868,000 (1)
-Salary Remaining : $2,615,041
-Salary Average : $2,936,000
-Salary Average Remaining : $1,577,190
David Perron $4,500,000 (3)
-Salary Remaining : $2,417,355
-Salary Average : $4,500,000
-Salary Average Remaining : $2,417,355
Alex Killorn $3,282,000 (3)
-Salary Remaining : $1,763,058
-Salary Average : $1,465,000
-Salary Average Remaining : $786,983
Anthony Duclair $3,251,000 (1)
-Salary Remaining : $1,746,405
-Salary Average : $3,770,250
-Salary Average Remaining : $2,025,341
Mark Giordano $3,000,000 (3)
-Salary Remaining : $1,611,570
-Salary Average : $3,000,000
-Salary Average Remaining : $1,611,570
Erik Haula $3,000,000 (3)
-Salary Remaining : $1,611,570
-Salary Average : $3,000,000
-Salary Average Remaining : $1,611,570
TJ Brodie $2,700,000 (1)
-Salary Remaining : $1,450,413
-Salary Average : $3,000,000
-Salary Average Remaining : $1,611,570
Brandon Montour $2,606,000 (3)
-Salary Remaining : $1,399,917
-Salary Average : $1,384,000
-Salary Average Remaining : $743,471
Johnny Gaudreau $2,546,000 (1)
-Salary Remaining : $1,367,686
-Salary Average : $1,637,000
-Salary Average Remaining : $879,380
Hampus Lindholm $2,408,000 (3)
-Salary Remaining : $1,293,554
-Salary Average : $1,585,000
-Salary Average Remaining : $851,446
David Rittich $2,228,000 (2)
-Salary Remaining : $1,196,860
-Salary Average : $2,227,333
-Salary Average Remaining : $1,196,501
Torey Krug $2,144,000 (2)
-Salary Remaining : $1,151,736
-Salary Average : $2,144,000
-Salary Average Remaining : $1,151,736
Sergei Bobrovsky (1 Way Contract) $1,885,000 (1)
-Salary Remaining : $1,012,603
-Salary Average : $1,885,000
-Salary Average Remaining : $1,012,603
Michael McLeod $1,867,000 (1)
-Salary Remaining : $1,002,934
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Gustav Nyquist $1,500,000 (2)
-Salary Remaining : $805,785
-Salary Average : $1,500,000
-Salary Average Remaining : $805,785
Pierre Engvall $1,455,000 (1)
-Salary Remaining : $781,612
-Salary Average : $1,455,000
-Salary Average Remaining : $781,612
Brandon Duhaime $913,000 (2)
-Salary Remaining : $490,455
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Sam Steel $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $903,070
-Salary Average Remaining : $485,120
Total Pro Players21
Salary Commitment
Year 2024 : $66,103,000
Year 2025 : $45,499,000
Year 2026 : $38,489,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $59,091,653
Year 2025 : $42,755,333
Year 2026 : $36,134,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $66,103,000
Year 2025 : $46,781,000
Year 2026 : $39,996,000
Year 2027 : $0

Farm Players Salaries

Jeff Petry $300,000 (3)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Martin Jones $260,000 (2)
Salary Remaining : $136,610
Salary Average : $260,000
Salary Average Remaining : $136,610
Victor Olofsson $219,700 (1)
Salary Remaining : $115,436
Salary Average : $92,500
Salary Average Remaining : $48,602
Andrew Peeke $164,800 (1)
Salary Remaining : $86,590
Salary Average : $79,500
Salary Average Remaining : $41,771
Isaak Phillips $139,200 (3)
Salary Remaining : $73,139
Salary Average : $139,200
Salary Average Remaining : $73,139
Alexander Holtz $118,600 (3)
Salary Remaining : $62,315
Salary Average : $118,600
Salary Average Remaining : $62,315
Johnathan Kovacevic $113,800 (2)
Salary Remaining : $59,793
Salary Average : $75,000
Salary Average Remaining : $39,407
Nikita Alexandrov $113,500 (3)
Salary Remaining : $59,636
Salary Average : $113,500
Salary Average Remaining : $59,636
Dominik Kubalik $111,500 (2)
Salary Remaining : $58,585
Salary Average : $79,000
Salary Average Remaining : $41,508
Cameron Crotty $109,300 (3)
Salary Remaining : $57,429
Salary Average : $109,300
Salary Average Remaining : $57,429
Nathan Bastian $101,000 (3)
Salary Remaining : $53,068
Salary Average : $75,000
Salary Average Remaining : $39,407
Vincent Desharnais $100,000 (3)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Dmitri Zlodeyev $95,000 (3)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Calle Sjalin $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Fredrik Olofsson $92,500 (1)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Samuel Ersson $90,130 (1)
Salary Remaining : $47,357
Salary Average : $90,130
Salary Average Remaining : $47,357
Joel Blomqvist $88,667 (3)
Salary Remaining : $46,588
Salary Average : $88,667
Salary Average Remaining : $46,588
Dean Stewart $88,414 (1)
Salary Remaining : $46,455
Salary Average : $88,414
Salary Average Remaining : $46,455
Michael Karow $87,728 (1)
Salary Remaining : $46,094
Salary Average : $87,728
Salary Average Remaining : $46,094
Ales Stezka $87,000 (1)
Salary Remaining : $45,712
Salary Average : $87,000
Salary Average Remaining : $45,712
Maxwell Crozier $86,750 (2)
Salary Remaining : $45,581
Salary Average : $86,750
Salary Average Remaining : $45,581
Arvid Holm $85,661 (1)
Salary Remaining : $45,008
Salary Average : $85,661
Salary Average Remaining : $45,008
Cam Dineen $77,600 (1)
Salary Remaining : $40,773
Salary Average : $91,941
Salary Average Remaining : $48,308
Yegor Sokolov $77,500 (1)
Salary Remaining : $40,720
Salary Average : $77,500
Salary Average Remaining : $40,720
Francesco Pinelli $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Sasha Pastujov $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Cale Fleury $75,000 (1)
Salary Remaining : $39,407
Salary Average : $89,119
Salary Average Remaining : $46,825
Maxim Groshev $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Matthew Highmore $75,000 (3)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players29
Salary Commitment
Year 2024 : $3,275,850
Year 2025 : $1,856,317
Year 2026 : $1,240,267
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,994,510
Year 2025 : $1,807,517
Year 2026 : $1,214,267
Year 2027 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $85 - 5,820 - 97.00%
Level 2: 5000 - $58 - 4,796 - 95.93%
Level 3: 2000 - $39 - 1,636 - 81.80%
Level 4: 4000 - $27 - 2,625 - 65.63%
Luxury : 1000 - $135 - 982 - 98.22%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $26 - 1,901 - 95.05%
Farm Level 2: 1000 - $20 - 575 - 57.50%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %15,860 - 88.11%
Average Income per Game$1,549,819
Year to Date Revenue$35,645,848
Farm
Home Games Left23
Average Attendance - %2,476 - 82.53%
Average Income per Game$90,777
Year to Date Revenue$2,087,867

Expense

Pro Players Total Salaries$67,227,923
Farm Players Total Salaries$3,291,188
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,236,270
Farm Year To Date Expenses$1,954,680
Pro Salary Cap To Date$30,680,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,645,848
Farm Estimated Season Revenue$2,087,867
Pro Remaining Season Days65
Pro Expenses Per Days$565,520
Pro Estimated Expenses$36,758,800
Farm Remaining Season Days62
Farm Expenses Per Days$34,247
Farm Estimated Expenses$2,123,314
Estimated Season Expenses$38,882,114
Estimated Season Salary Cap$66,795,091
Estimate Under Maximum Salary Cap of $74,500,000$7,704,909
Estimate Over Minimum Salary Cap of $58,500,000 $8,295,091
Current Bank Account$70,867,188
Projected Bank Account$69,718,789

Pro Players Salaries

Patrik Laine $7,555,000 (4)
-Salary Remaining : $4,058,471
-Salary Average : $7,555,000
-Salary Average Remaining : $4,058,471
Dylan DeMelo $7,000,000 (3)
-Salary Remaining : $3,760,331
-Salary Average : $7,000,000
-Salary Average Remaining : $3,760,331
Jaden Schwartz $6,000,000 (3)
-Salary Remaining : $3,223,140
-Salary Average : $6,000,000
-Salary Average Remaining : $3,223,140
Josh Anderson $5,900,000 (3)
-Salary Remaining : $3,169,421
-Salary Average : $5,900,000
-Salary Average Remaining : $3,169,421
Nicklas Backstrom $3,939,000 (1)
-Salary Remaining : $2,115,992
-Salary Average : $4,538,000
-Salary Average Remaining : $2,437,769
Reilly Smith $3,776,000 (2)
-Salary Remaining : $2,028,430
-Salary Average : $3,776,000
-Salary Average Remaining : $2,028,430
Filip Gustavsson $3,710,000 (3)
-Salary Remaining : $1,992,975
-Salary Average : $1,310,000
-Salary Average Remaining : $703,719
Joel Edmundson $3,434,000 (1)
-Salary Remaining : $1,844,711
-Salary Average : $3,434,000
-Salary Average Remaining : $1,844,711
Ryan Lindgren $3,341,000 (1)
-Salary Remaining : $1,794,752
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Marco Scandella $3,000,000 (2)
-Salary Remaining : $1,611,570
-Salary Average : $3,000,000
-Salary Average Remaining : $1,611,570
Jeremy Lauzon $2,786,000 (3)
-Salary Remaining : $1,496,612
-Salary Average : $2,786,000
-Salary Average Remaining : $1,496,612
Sonny Milano $2,268,000 (2)
-Salary Remaining : $1,218,347
-Salary Average : $2,268,000
-Salary Average Remaining : $1,218,347
Mason Marchment $2,136,000 (3)
-Salary Remaining : $1,147,438
-Salary Average : $2,136,000
-Salary Average Remaining : $1,147,438
Ville Husso $1,967,000 (2)
-Salary Remaining : $1,056,653
-Salary Average : $2,750,000
-Salary Average Remaining : $1,477,273
Seth Jarvis $1,748,000 (3)
-Salary Remaining : $939,008
-Salary Average : $1,748,000
-Salary Average Remaining : $939,008
Nicolas Aube-Kubel $1,552,000 (2)
-Salary Remaining : $833,719
-Salary Average : $1,552,000
-Salary Average Remaining : $833,719
Vladislav Namestnikov $1,547,000 (1)
-Salary Remaining : $831,033
-Salary Average : $1,547,000
-Salary Average Remaining : $831,033
Travis Dermott $1,460,000 (2)
-Salary Remaining : $784,298
-Salary Average : $1,460,000
-Salary Average Remaining : $784,298
Brett Leason $1,300,000 (2)
-Salary Remaining : $698,347
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Michael Houser $1,000,000 (1)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Jesperi Kotkaniemi $944,923 (1)
-Salary Remaining : $507,603
-Salary Average : $944,923
-Salary Average Remaining : $507,603
Cole Smith $864,000 (1)
-Salary Remaining : $464,132
-Salary Average : $864,000
-Salary Average Remaining : $464,132
Total Pro Players22
Salary Commitment
Year 2024 : $67,227,923
Year 2025 : $51,736,000
Year 2026 : $36,835,000
Year 2027 : $7,555,000
Salary Average Commitment
Year 2024 : $63,068,923
Year 2025 : $49,991,000
Year 2026 : $34,435,000
Year 2027 : $7,555,000
Salary Cap with 1 Way Contract
Year 2024 : $67,227,923
Year 2025 : $52,158,000
Year 2026 : $36,835,000
Year 2027 : $7,555,000

Farm Players Salaries

Nikita Zaitsev $273,900 (1)
Salary Remaining : $143,914
Salary Average : $273,900
Salary Average Remaining : $143,914
Mattias Janmark $250,000 (2)
Salary Remaining : $131,356
Salary Average : $250,000
Salary Average Remaining : $131,356
Victor Soderstrom $162,600 (3)
Salary Remaining : $85,434
Salary Average : $162,600
Salary Average Remaining : $85,434
Drake Caggiula $155,500 (2)
Salary Remaining : $81,703
Salary Average : $155,500
Salary Average Remaining : $81,703
Riley Nash $142,700 (2)
Salary Remaining : $74,978
Salary Average : $142,700
Salary Average Remaining : $74,978
Justin Bailey $133,400 (1)
Salary Remaining : $70,092
Salary Average : $133,400
Salary Average Remaining : $70,092
Curtis McKenzie $128,500 (1)
Salary Remaining : $67,517
Salary Average : $128,500
Salary Average Remaining : $67,517
Chris Driedger $128,200 (2)
Salary Remaining : $67,359
Salary Average : $128,200
Salary Average Remaining : $67,359
Hendrix Lapierre $110,583 (2)
Salary Remaining : $58,103
Salary Average : $110,583
Salary Average Remaining : $58,103
Nikita Pavlychev $101,400 (3)
Salary Remaining : $53,278
Salary Average : $101,400
Salary Average Remaining : $53,278
Tyler Pitlick $99,900 (2)
Salary Remaining : $52,490
Salary Average : $99,900
Salary Average Remaining : $52,490
Pierre-Olivier Joseph $97,700 (2)
Salary Remaining : $51,334
Salary Average : $75,000
Salary Average Remaining : $39,407
Artyom Grushnikov $95,000 (3)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
William Dufour $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Andrew Poturalski $91,900 (2)
Salary Remaining : $48,286
Salary Average : $91,900
Salary Average Remaining : $48,286
Samuel Knazko $90,250 (2)
Salary Remaining : $47,419
Salary Average : $90,250
Salary Average Remaining : $47,419
Oskar Olausson $89,417 (2)
Salary Remaining : $46,982
Salary Average : $89,417
Salary Average Remaining : $46,982
Daniel Vladar $88,458 (1)
Salary Remaining : $46,478
Salary Average : $88,458
Salary Average Remaining : $46,478
Reese Johnson $87,500 (1)
Salary Remaining : $45,975
Salary Average : $87,500
Salary Average Remaining : $45,975
Justin Brazeau $86,900 (1)
Salary Remaining : $45,659
Salary Average : $86,900
Salary Average Remaining : $45,659
Jack Ahcan $85,100 (2)
Salary Remaining : $44,714
Salary Average : $75,000
Salary Average Remaining : $39,407
Ronan Seeley $83,750 (2)
Salary Remaining : $44,004
Salary Average : $83,750
Salary Average Remaining : $44,004
Ryan Winterton $82,833 (3)
Salary Remaining : $43,523
Salary Average : $82,833
Salary Average Remaining : $43,523
Reece Newkirk $79,207 (1)
Salary Remaining : $41,617
Salary Average : $79,207
Salary Average Remaining : $41,617
Philip Broberg $77,390 (1)
Salary Remaining : $40,662
Salary Average : $77,390
Salary Average Remaining : $40,662
Jeff Malott $76,500 (1)
Salary Remaining : $40,195
Salary Average : $76,500
Salary Average Remaining : $40,195
Marian Studenic $75,100 (1)
Salary Remaining : $39,459
Salary Average : $75,100
Salary Average Remaining : $39,459
Logan Mailloux $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
David Reinbacher $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Topias Vilen $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players30
Salary Commitment
Year 2024 : $3,291,188
Year 2025 : $1,935,233
Year 2026 : $441,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,258,388
Year 2025 : $1,926,533
Year 2026 : $441,833
Year 2027 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 4,467 - 74.45%
Level 2: 5000 - $55 - 4,863 - 97.26%
Level 3: 2000 - $35 - 1,964 - 98.22%
Level 4: 4000 - $20 - 3,892 - 97.31%
Luxury : 1000 - $200 - 760 - 76.02%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,421 - 71.07%
Farm Level 2: 1000 - $15 - 761 - 76.05%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %15,947 - 88.59%
Average Income per Game$1,509,103
Year to Date Revenue$34,709,363
Farm
Home Games Left23
Average Attendance - %2,182 - 72.73%
Average Income per Game$91,123
Year to Date Revenue$2,095,836

Expense

Pro Players Total Salaries$62,170,691
Farm Players Total Salaries$2,192,459
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,390,302
Farm Year To Date Expenses$1,441,622
Pro Salary Cap To Date$30,927,482
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,709,363
Farm Estimated Season Revenue$2,095,836
Pro Remaining Season Days65
Pro Expenses Per Days$522,072
Pro Estimated Expenses$33,934,680
Farm Remaining Season Days62
Farm Expenses Per Days$27,055
Farm Estimated Expenses$1,677,410
Estimated Season Expenses$35,612,090
Estimated Season Salary Cap$64,324,937
Estimate Under Maximum Salary Cap of $74,500,000$10,175,063
Estimate Over Minimum Salary Cap of $58,500,000 $5,824,937
Current Bank Account$24,584,079
Projected Bank Account$25,777,188

Pro Players Salaries

Mike O'Leary $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Ondrej Pavel $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Brendan Warren $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Jaxsen Wiebe $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Tarun Fizer $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Alex Swetlikoff $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Ryan Francis $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Colton Young $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Justin Pearson $2,999,000 (1)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Ryan McLeod $2,955,000 (2)
-Salary Remaining : $1,587,397
-Salary Average : $2,955,000
-Salary Average Remaining : $1,587,397
Jakub Lauko $1,995,000 (2)
-Salary Remaining : $1,071,694
-Salary Average : $1,995,000
-Salary Average Remaining : $1,071,694
Kole Lind $1,995,000 (2)
-Salary Remaining : $1,071,694
-Salary Average : $1,995,000
-Salary Average Remaining : $1,071,694
Haydn Fleury $1,796,000 (1)
-Salary Remaining : $964,793
-Salary Average : $1,796,000
-Salary Average Remaining : $964,793
Pavel Dorofeyev $1,377,000 (3)
-Salary Remaining : $739,711
-Salary Average : $994,753
-Salary Average Remaining : $534,371
Fabian Zetterlund $1,329,000 (2)
-Salary Remaining : $713,926
-Salary Average : $1,329,000
-Salary Average Remaining : $713,926
Chase De Leo $1,314,000 (2)
-Salary Remaining : $705,868
-Salary Average : $961,000
-Salary Average Remaining : $516,240
Dryden Hunt $1,310,000 (2)
-Salary Remaining : $703,719
-Salary Average : $1,267,000
-Salary Average Remaining : $680,620
Jonas Rondbjerg $1,256,000 (3)
-Salary Remaining : $674,711
-Salary Average : $1,256,000
-Salary Average Remaining : $674,711
Alec Regula $1,244,000 (2)
-Salary Remaining : $668,264
-Salary Average : $997,328
-Salary Average Remaining : $535,755
Libor Hajek $1,237,000 (1)
-Salary Remaining : $664,504
-Salary Average : $1,237,000
-Salary Average Remaining : $664,504
Mackenzie Entwistle $1,237,000 (2)
-Salary Remaining : $664,504
-Salary Average : $1,237,000
-Salary Average Remaining : $664,504
Andreas Englund $1,025,000 (2)
-Salary Remaining : $550,620
-Salary Average : $1,250,000
-Salary Average Remaining : $671,488
Zach Jordan $1,019,000 (3)
-Salary Remaining : $547,397
-Salary Average : $1,019,000
-Salary Average Remaining : $547,397
Riley Sawchuk $987,000 (3)
-Salary Remaining : $530,207
-Salary Average : $987,000
-Salary Average Remaining : $530,207
Connor Ingram $950,000 (1)
-Salary Remaining : $510,331
-Salary Average : $950,000
-Salary Average Remaining : $510,331
Brandon Gignac $941,000 (1)
-Salary Remaining : $505,496
-Salary Average : $941,000
-Salary Average Remaining : $505,496
John Ludvig $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Linus Karlsson $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Roby Jarventie $919,358 (1)
-Salary Remaining : $493,870
-Salary Average : $919,358
-Salary Average Remaining : $493,870
Antonio Stranges $893,333 (2)
-Salary Remaining : $479,890
-Salary Average : $893,333
-Salary Average Remaining : $479,890
Matt Tomkins $775,000 (2)
-Salary Remaining : $416,322
-Salary Average : $775,000
-Salary Average Remaining : $416,322
Evan Cormier $775,000 (1)
-Salary Remaining : $416,322
-Salary Average : $775,000
-Salary Average Remaining : $416,322
Nikita Novikov $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Patrick Guay $750,000 (2)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Tyler Boucher $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Emil Andrae $750,000 (2)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Oskar Pettersson $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Matt Filipe $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Kevin Wall $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Marcel Marcel $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Total Pro Players40
Salary Commitment
Year 2024 : $62,170,691
Year 2025 : $24,061,333
Year 2026 : $4,639,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $61,370,772
Year 2025 : $23,261,414
Year 2026 : $4,256,753
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $62,170,691
Year 2025 : $24,061,333
Year 2026 : $4,639,000
Year 2027 : $0

Farm Players Salaries

Casey Fitzgerald $131,800 (2)
Salary Remaining : $69,251
Salary Average : $75,000
Salary Average Remaining : $39,407
Jasper Weatherby $125,000 (1)
Salary Remaining : $65,678
Salary Average : $125,000
Salary Average Remaining : $65,678
William Lockwood $118,800 (3)
Salary Remaining : $62,420
Salary Average : $118,800
Salary Average Remaining : $62,420
Wyatte Wylie $105,900 (3)
Salary Remaining : $55,642
Salary Average : $105,900
Salary Average Remaining : $55,642
Garrett Pilon $104,300 (2)
Salary Remaining : $54,802
Salary Average : $104,300
Salary Average Remaining : $54,802
Michael Vukojevic $101,200 (3)
Salary Remaining : $53,173
Salary Average : $101,200
Salary Average Remaining : $53,173
Mason Shaw $98,000 (1)
Salary Remaining : $51,492
Salary Average : $98,000
Salary Average Remaining : $51,492
Olivier Rodrigue $97,900 (3)
Salary Remaining : $51,439
Salary Average : $97,900
Salary Average Remaining : $51,439
Josh Lopina $94,326 (1)
Salary Remaining : $49,561
Salary Average : $94,326
Salary Average Remaining : $49,561
Shane Bowers $94,000 (2)
Salary Remaining : $49,390
Salary Average : $94,000
Salary Average Remaining : $49,390
Karl Henriksson $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Jet Greaves $92,300 (1)
Salary Remaining : $48,497
Salary Average : $92,300
Salary Average Remaining : $48,497
Landon Slaggert $91,250 (2)
Salary Remaining : $47,945
Salary Average : $91,250
Salary Average Remaining : $47,945
William Trudeau $90,333 (2)
Salary Remaining : $47,463
Salary Average : $90,333
Salary Average Remaining : $47,463
Tyler Benson $79,468 (1)
Salary Remaining : $41,754
Salary Average : $79,468
Salary Average Remaining : $41,754
Alex Whelan $75,382 (1)
Salary Remaining : $39,608
Salary Average : $75,382
Salary Average Remaining : $39,608
Mike Benning $75,000 (3)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Roni Hirvonen $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Christian Kyrou $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
John Farinacci $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Amadeus Lombardi $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Josh Doan $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Corson Ceulemans $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Marco Kasper $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players24
Salary Commitment
Year 2024 : $2,192,459
Year 2025 : $1,252,983
Year 2026 : $498,800
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,135,659
Year 2025 : $1,196,183
Year 2026 : $498,800
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 7000 - $70 - 6,031 - 86.15%
Level 2: 6000 - $45 - 5,062 - 84.36%
Level 3: 3500 - $25 - 2,204 - 62.98%
Level 4: 4000 - $15 - 3,879 - 96.97%
Luxury : 1500 - $160 - 995 - 66.35%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $20 - 1,955 - 97.77%
Farm Level 2: 1000 - $15 - 737 - 73.70%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %18,171 - 82.59%
Average Income per Game$1,418,671
Year to Date Revenue$32,629,434
Farm
Home Games Left24
Average Attendance - %2,692 - 89.75%
Average Income per Game$79,266
Year to Date Revenue$1,743,859

Expense

Pro Players Total Salaries$65,922,000
Farm Players Total Salaries$4,013,043
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,534,484
Farm Year To Date Expenses$2,336,322
Pro Salary Cap To Date$31,187,365
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,629,434
Farm Estimated Season Revenue$1,902,392
Pro Remaining Season Days65
Pro Expenses Per Days$551,008
Pro Estimated Expenses$35,815,520
Farm Remaining Season Days62
Farm Expenses Per Days$40,365
Farm Estimated Expenses$2,502,630
Estimated Season Expenses$38,318,150
Estimated Season Salary Cap$66,600,015
Estimate Under Maximum Salary Cap of $74,500,000$7,899,985
Estimate Over Minimum Salary Cap of $58,500,000 $8,100,015
Current Bank Account$117,581,358
Projected Bank Account$113,795,034

Pro Players Salaries

Kris Letang $8,500,000 (3)
-Salary Remaining : $4,566,116
-Salary Average : $8,500,000
-Salary Average Remaining : $4,566,116
Bo Horvat $6,623,000 (3)
-Salary Remaining : $3,557,810
-Salary Average : $1,238,000
-Salary Average Remaining : $665,041
Vincent Trocheck $4,949,000 (1)
-Salary Remaining : $2,658,554
-Salary Average : $2,712,000
-Salary Average Remaining : $1,456,860
Leon Draisaitl $4,324,000 (3)
-Salary Remaining : $2,322,810
-Salary Average : $5,613,000
-Salary Average Remaining : $3,015,248
Ryan O'Reilly $3,841,000 (3)
-Salary Remaining : $2,063,347
-Salary Average : $0
-Salary Average Remaining : $0
Joshua Morrissey $3,713,000 (1)
-Salary Remaining : $1,994,587
-Salary Average : $3,267,000
-Salary Average Remaining : $1,755,000
Ryan Suter $3,500,000 (3)
-Salary Remaining : $1,880,165
-Salary Average : $3,500,000
-Salary Average Remaining : $1,880,165
Sebastian Aho $3,238,000 (3)
-Salary Remaining : $1,739,421
-Salary Average : $7,010,000
-Salary Average Remaining : $3,765,702
Kirill Kaprizov $3,203,000 (3)
-Salary Remaining : $1,720,620
-Salary Average : $908,748
-Salary Average Remaining : $488,170
Brady Tkachuk $2,795,000 (1)
-Salary Remaining : $1,501,446
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Marc-edouard Vlasic $2,780,000 (1)
-Salary Remaining : $1,493,388
-Salary Average : $3,675,000
-Salary Average Remaining : $1,974,174
William Nylander $2,714,000 (2)
-Salary Remaining : $1,457,934
-Salary Average : $2,977,750
-Salary Average Remaining : $1,599,618
Matthew Tkachuk $2,712,000 (1)
-Salary Remaining : $1,456,860
-Salary Average : $3,345,000
-Salary Average Remaining : $1,796,901
Charlie McAvoy $2,611,000 (3)
-Salary Remaining : $1,402,603
-Salary Average : $816,658
-Salary Average Remaining : $438,701
Jordan Binnington $2,528,000 (2)
-Salary Remaining : $1,358,017
-Salary Average : $2,528,000
-Salary Average Remaining : $1,358,017
Cody Ceci $2,069,000 (2)
-Salary Remaining : $1,111,446
-Salary Average : $1,307,000
-Salary Average Remaining : $702,107
Nic Dowd $1,500,000 (3)
-Salary Remaining : $805,785
-Salary Average : $1,500,000
-Salary Average Remaining : $805,785
Mackenzie Blackwood $1,451,000 (2)
-Salary Remaining : $779,463
-Salary Average : $3,031,000
-Salary Average Remaining : $1,628,223
Zach Parise $1,000,000 (2)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Gabriel Vilardi $946,000 (1)
-Salary Remaining : $508,182
-Salary Average : $819,000
-Salary Average Remaining : $439,959
Jake Sanderson $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Total Pro Players21
Salary Commitment
Year 2024 : $65,922,000
Year 2025 : $47,471,000
Year 2026 : $36,642,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $55,423,156
Year 2025 : $40,855,156
Year 2026 : $29,086,406
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $65,922,000
Year 2025 : $48,027,000
Year 2026 : $37,340,000
Year 2027 : $0

Farm Players Salaries

Erik Johnson $300,000 (3)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Erik Brannstrom $203,400 (1)
Salary Remaining : $106,871
Salary Average : $75,000
Salary Average Remaining : $39,407
T.J. Oshie $200,000 (2)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Brett Murray $147,100 (2)
Salary Remaining : $77,290
Salary Average : $147,100
Salary Average Remaining : $77,290
Kasperi Kapanen $141,700 (1)
Salary Remaining : $74,453
Salary Average : $181,400
Salary Average Remaining : $95,312
Raphael Lavoie $134,200 (3)
Salary Remaining : $70,512
Salary Average : $134,200
Salary Average Remaining : $70,512
Jesse Puljujarvi $124,700 (1)
Salary Remaining : $65,520
Salary Average : $147,500
Salary Average Remaining : $77,500
Tobias Bjornfot $116,500 (2)
Salary Remaining : $61,212
Salary Average : $116,500
Salary Average Remaining : $61,212
Gabriel Fortier $113,800 (3)
Salary Remaining : $59,793
Salary Average : $113,800
Salary Average Remaining : $59,793
Cole Perfetti $112,700 (3)
Salary Remaining : $59,215
Salary Average : $78,686
Salary Average Remaining : $41,344
Evgeni Dadonov $110,000 (3)
Salary Remaining : $57,797
Salary Average : $110,000
Salary Average Remaining : $57,797
Darcy Kuemper $110,000 (3)
Salary Remaining : $57,797
Salary Average : $110,000
Salary Average Remaining : $57,797
Kyle Okposo $110,000 (3)
Salary Remaining : $57,797
Salary Average : $110,000
Salary Average Remaining : $57,797
Travis Hamonic $110,000 (3)
Salary Remaining : $57,797
Salary Average : $110,000
Salary Average Remaining : $57,797
Oskar Sundqvist $110,000 (3)
Salary Remaining : $57,797
Salary Average : $110,000
Salary Average Remaining : $57,797
Jamie Drysdale $108,000 (3)
Salary Remaining : $56,746
Salary Average : $100,608
Salary Average Remaining : $52,862
Grigori Denisenko $107,800 (3)
Salary Remaining : $56,641
Salary Average : $99,352
Salary Average Remaining : $52,202
Aliaksei Protas $95,832 (1)
Salary Remaining : $50,352
Salary Average : $95,832
Salary Average Remaining : $50,352
Matthew Coronato $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Nils Lundkvist $92,476 (1)
Salary Remaining : $48,589
Salary Average : $92,476
Salary Average Remaining : $48,589
Luke Evangelista $89,667 (2)
Salary Remaining : $47,113
Salary Average : $89,667
Salary Average Remaining : $47,113
Ilya Solovyov $89,435 (1)
Salary Remaining : $46,991
Salary Average : $89,435
Salary Average Remaining : $46,991
Ryan O'Rourke $89,417 (2)
Salary Remaining : $46,982
Salary Average : $89,417
Salary Average Remaining : $46,982
Jayden Struble $86,750 (2)
Salary Remaining : $45,581
Salary Average : $86,750
Salary Average Remaining : $45,581
Brennan Othmann $86,333 (3)
Salary Remaining : $45,362
Salary Average : $86,333
Salary Average Remaining : $45,362
Lukas Reichel $83,046 (1)
Salary Remaining : $43,634
Salary Average : $83,046
Salary Average Remaining : $43,634
Henrik Tikkanen $82,375 (2)
Salary Remaining : $43,282
Salary Average : $82,375
Salary Average Remaining : $43,282
Jordan Spence $81,862 (1)
Salary Remaining : $43,012
Salary Average : $81,862
Salary Average Remaining : $43,012
Jack McBain $80,519 (1)
Salary Remaining : $42,306
Salary Average : $80,519
Salary Average Remaining : $42,306
Axel Jonsson-Fjallby $77,931 (1)
Salary Remaining : $40,947
Salary Average : $77,931
Salary Average Remaining : $40,947
Karson Kuhlman $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Robert Bortuzzo $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Max McCormick $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Maksymilian Szuber $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Louis Domingue $75,000 (3)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Oscar Dansk $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Aaron Dell $75,000 (3)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players37
Salary Commitment
Year 2024 : $4,013,043
Year 2025 : $2,792,142
Year 2026 : $1,662,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,897,289
Year 2025 : $2,742,288
Year 2026 : $1,612,979
Year 2027 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $110 - 3,934 - 65.57%
Level 2: 5000 - $67 - 3,535 - 70.71%
Level 3: 2000 - $45 - 1,422 - 71.11%
Level 4: 4000 - $27 - 2,597 - 64.92%
Luxury : 1000 - $200 - 756 - 75.60%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,942 - 97.10%
Farm Level 2: 1000 - $10 - 977 - 97.69%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %12,245 - 68.03%
Average Income per Game$1,422,844
Year to Date Revenue$32,725,408
Farm
Home Games Left23
Average Attendance - %2,919 - 97.30%
Average Income per Game$86,895
Year to Date Revenue$1,998,582

Expense

Pro Players Total Salaries$60,491,361
Farm Players Total Salaries$2,595,214
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,301,408
Farm Year To Date Expenses$1,606,642
Pro Salary Cap To Date$27,746,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,725,408
Farm Estimated Season Revenue$1,998,582
Pro Remaining Season Days65
Pro Expenses Per Days$509,846
Pro Estimated Expenses$33,139,990
Farm Remaining Season Days62
Farm Expenses Per Days$28,349
Farm Estimated Expenses$1,757,638
Estimated Season Expenses$34,897,628
Estimated Season Salary Cap$60,241,441
Estimate Under Maximum Salary Cap of $74,500,000$14,258,559
Estimate Over Minimum Salary Cap of $58,500,000 $1,741,441
Current Bank Account$78,485,973
Projected Bank Account$78,312,335

Pro Players Salaries

Matthew Benning $3,711,000 (3)
-Salary Remaining : $1,993,512
-Salary Average : $3,711,000
-Salary Average Remaining : $1,993,512
Matt Murray $3,500,000 (1)
-Salary Remaining : $1,880,165
-Salary Average : $3,500,000
-Salary Average Remaining : $1,880,165
Rocco Grimaldi $3,000,000 (3)
-Salary Remaining : $1,611,570
-Salary Average : $3,000,000
-Salary Average Remaining : $1,611,570
Luke Philp $2,214,000 (2)
-Salary Remaining : $1,189,339
-Salary Average : $2,214,000
-Salary Average Remaining : $1,189,339
Byron Froese $2,187,000 (2)
-Salary Remaining : $1,174,835
-Salary Average : $2,187,000
-Salary Average Remaining : $1,174,835
Brogan Rafferty $2,177,000 (2)
-Salary Remaining : $1,169,463
-Salary Average : $2,177,000
-Salary Average Remaining : $1,169,463
Arshdeep Bains $2,170,000 (2)
-Salary Remaining : $1,165,702
-Salary Average : $2,170,000
-Salary Average Remaining : $1,165,702
Carson Golder $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Evan Polei $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Chris Wagner $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Cavan Fitzgerald $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Griffin Mendel $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Devin Shore $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Clark Bishop $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Brendan Furry $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Grant Hutton $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Ben Hutton $2,000,000 (2)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Alex Belzile $1,500,000 (3)
-Salary Remaining : $805,785
-Salary Average : $1,500,000
-Salary Average Remaining : $805,785
Calle Rosen $1,500,000 (2)
-Salary Remaining : $805,785
-Salary Average : $1,500,000
-Salary Average Remaining : $805,785
Morgan Geekie $1,500,000 (3)
-Salary Remaining : $805,785
-Salary Average : $1,500,000
-Salary Average Remaining : $805,785
Dominic Toninato $1,500,000 (3)
-Salary Remaining : $805,785
-Salary Average : $1,500,000
-Salary Average Remaining : $805,785
Tyler Tucker $1,338,000 (3)
-Salary Remaining : $718,760
-Salary Average : $1,338,000
-Salary Average Remaining : $718,760
Vinni Lettieri $1,114,000 (2)
-Salary Remaining : $598,430
-Salary Average : $1,114,000
-Salary Average Remaining : $598,430
Jake Walman $1,099,000 (1)
-Salary Remaining : $590,372
-Salary Average : $1,099,000
-Salary Average Remaining : $590,372
Anthony Angello $1,068,000 (2)
-Salary Remaining : $573,719
-Salary Average : $1,068,000
-Salary Average Remaining : $573,719
Jarid Lukosevicius $1,053,000 (2)
-Salary Remaining : $565,661
-Salary Average : $1,053,000
-Salary Average Remaining : $565,661
Spencer Smallman $1,045,000 (2)
-Salary Remaining : $561,364
-Salary Average : $1,045,000
-Salary Average Remaining : $561,364
Otto Koivula $1,043,000 (1)
-Salary Remaining : $560,289
-Salary Average : $1,043,000
-Salary Average Remaining : $560,289
Zach Benson $950,000 (3)
-Salary Remaining : $510,331
-Salary Average : $950,000
-Salary Average Remaining : $510,331
Luke Hughes $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Kevin Korchinski $918,333 (3)
-Salary Remaining : $493,319
-Salary Average : $918,333
-Salary Average Remaining : $493,319
Danila Klimovich $891,264 (1)
-Salary Remaining : $478,778
-Salary Average : $891,264
-Salary Average Remaining : $478,778
Sebastian Cossa $863,333 (3)
-Salary Remaining : $463,774
-Salary Average : $863,333
-Salary Average Remaining : $463,774
Ronnie Attard $859,296 (1)
-Salary Remaining : $461,605
-Salary Average : $859,296
-Salary Average Remaining : $461,605
Karel Vejmelka $813,317 (1)
-Salary Remaining : $436,906
-Salary Average : $813,317
-Salary Average Remaining : $436,906
Samuel Helenius $801,818 (1)
-Salary Remaining : $430,729
-Salary Average : $801,818
-Salary Average Remaining : $430,729
Caedan Bankier $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Total Pro Players37
Salary Commitment
Year 2024 : $60,491,361
Year 2025 : $32,733,666
Year 2026 : $15,280,666
Year 2027 : $0
Salary Average Commitment
Year 2024 : $60,491,361
Year 2025 : $32,733,666
Year 2026 : $15,280,666
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $60,491,361
Year 2025 : $32,733,666
Year 2026 : $15,280,666
Year 2027 : $0

Farm Players Salaries

Sheldon Rempal $218,700 (2)
Salary Remaining : $114,910
Salary Average : $218,700
Salary Average Remaining : $114,910
Nick Abruzzese $217,000 (2)
Salary Remaining : $114,017
Salary Average : $217,000
Salary Average Remaining : $114,017
Cole Cassels $216,700 (2)
Salary Remaining : $113,859
Salary Average : $216,700
Salary Average Remaining : $113,859
Cole Bardreau $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Cody Hodgson $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Chaz Lucius $132,500 (2)
Salary Remaining : $69,619
Salary Average : $132,500
Salary Average Remaining : $69,619
Garret Sparks $125,000 (3)
Salary Remaining : $65,678
Salary Average : $125,000
Salary Average Remaining : $65,678
Tyler Madden $114,100 (3)
Salary Remaining : $59,951
Salary Average : $114,100
Salary Average Remaining : $59,951
Robbie Russo $107,800 (2)
Salary Remaining : $56,641
Salary Average : $107,800
Salary Average Remaining : $56,641
Peter Abbandonato $107,600 (2)
Salary Remaining : $56,536
Salary Average : $107,600
Salary Average Remaining : $56,536
Xavier Parent $102,400 (3)
Salary Remaining : $53,803
Salary Average : $102,400
Salary Average Remaining : $53,803
Malcolm Subban $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Billy Sweezey $92,500 (1)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Devante Stephens $90,600 (2)
Salary Remaining : $47,603
Salary Average : $90,600
Salary Average Remaining : $47,603
Mitch Reinke $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Drew Helleson $87,426 (1)
Salary Remaining : $45,935
Salary Average : $87,426
Salary Average Remaining : $45,935
Owen Sillinger $86,000 (2)
Salary Remaining : $45,186
Salary Average : $75,000
Salary Average Remaining : $39,407
Linus Weissbach $81,888 (1)
Salary Remaining : $43,026
Salary Average : $81,888
Salary Average Remaining : $43,026
Henrik Rybinski $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Jakub Demek $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Artem Guryev $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players21
Salary Commitment
Year 2024 : $2,595,214
Year 2025 : $1,683,400
Year 2026 : $341,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,584,214
Year 2025 : $1,672,400
Year 2026 : $341,500
Year 2027 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 4,449 - 74.14%
Level 2: 5000 - $60 - 4,035 - 80.69%
Level 3: 2000 - $35 - 1,961 - 98.04%
Level 4: 4000 - $20 - 3,794 - 94.84%
Luxury : 1000 - $200 - 756 - 75.65%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,430 - 71.48%
Farm Level 2: 1000 - $15 - 776 - 77.61%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %14,994 - 83.30%
Average Income per Game$1,464,251
Year to Date Revenue$32,213,526
Farm
Home Games Left24
Average Attendance - %2,206 - 73.52%
Average Income per Game$91,897
Year to Date Revenue$2,021,744

Expense

Pro Players Total Salaries$68,035,278
Farm Players Total Salaries$2,282,226
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Special Salary Cap Value$750,000
Pro Year To Date Expenses$33,288,386
Farm Year To Date Expenses$1,633,992
Pro Salary Cap To Date$31,899,948
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,142,028
Farm Estimated Season Revenue$2,205,539
Pro Remaining Season Days65
Pro Expenses Per Days$587,068
Pro Estimated Expenses$38,159,420
Farm Remaining Season Days62
Farm Expenses Per Days$29,934
Farm Estimated Expenses$1,855,908
Estimated Season Expenses$40,015,328
Estimated Season Salary Cap$69,197,823
Estimate Under Maximum Salary Cap of $74,500,000$5,302,177
Estimate Over Minimum Salary Cap of $58,500,000 $10,697,823
Current Bank Account$16,704,597
Projected Bank Account$14,036,836

Pro Players Salaries

Claude Giroux $9,150,000 (1)
-Salary Remaining : $4,915,289
-Salary Average : $9,150,000
-Salary Average Remaining : $4,915,289
Tim Stutzle $5,199,000 (3)
-Salary Remaining : $2,792,851
-Salary Average : $5,199,000
-Salary Average Remaining : $2,792,851
Barclay Goodrow $5,100,500 (1)
-Salary Remaining : $2,739,938
-Salary Average : $5,100,500
-Salary Average Remaining : $2,739,938
Jesper Bratt $4,505,000 (3)
-Salary Remaining : $2,420,041
-Salary Average : $4,505,000
-Salary Average Remaining : $2,420,041
Derek Forbort $4,500,000 (3)
-Salary Remaining : $2,417,355
-Salary Average : $4,500,000
-Salary Average Remaining : $2,417,355
Juraj Slafkovsky $4,450,000 (2)
-Salary Remaining : $2,390,496
-Salary Average : $4,450,000
-Salary Average Remaining : $2,390,496
Jack Hughes $4,242,000 (2)
-Salary Remaining : $2,278,760
-Salary Average : $4,242,000
-Salary Average Remaining : $2,278,760
Damon Severson $3,937,000 (1)
-Salary Remaining : $2,114,917
-Salary Average : $1,499,000
-Salary Average Remaining : $805,248
Justin Holl $3,873,000 (1)
-Salary Remaining : $2,080,537
-Salary Average : $3,873,000
-Salary Average Remaining : $2,080,537
Laurent Brossoit $3,750,000 (2)
-Salary Remaining : $2,014,463
-Salary Average : $3,750,000
-Salary Average Remaining : $2,014,463
Olli Maatta $3,159,000 (1)
-Salary Remaining : $1,696,983
-Salary Average : $3,159,000
-Salary Average Remaining : $1,696,983
Michael Matheson $3,117,000 (3)
-Salary Remaining : $1,674,421
-Salary Average : $3,276,000
-Salary Average Remaining : $1,759,835
Nick Perbix $2,750,000 (4)
-Salary Remaining : $1,477,273
-Salary Average : $2,750,000
-Salary Average Remaining : $1,477,273
Luke Glendening $2,250,000 (3)
-Salary Remaining : $1,208,678
-Salary Average : $2,250,000
-Salary Average Remaining : $1,208,678
Linus Ullmark $1,964,000 (1)
-Salary Remaining : $1,055,041
-Salary Average : $1,964,000
-Salary Average Remaining : $1,055,041
Eric Robinson $1,515,000 (1)
-Salary Remaining : $813,843
-Salary Average : $1,515,000
-Salary Average Remaining : $813,843
David Gustafsson $1,333,000 (3)
-Salary Remaining : $716,074
-Salary Average : $1,333,000
-Salary Average Remaining : $716,074
Nico Sturm $1,252,000 (2)
-Salary Remaining : $672,562
-Salary Average : $1,097,000
-Salary Average Remaining : $589,298
Christian Fischer $1,208,000 (3)
-Salary Remaining : $648,926
-Salary Average : $1,659,000
-Salary Average Remaining : $891,198
Rasmus Dahlin $780,778 (1)
-Salary Remaining : $419,426
-Salary Average : $780,778
-Salary Average Remaining : $419,426
Total Pro Players20
Salary Commitment
Year 2024 : $68,035,278
Year 2025 : $38,556,000
Year 2026 : $24,862,000
Year 2027 : $2,750,000
Salary Average Commitment
Year 2024 : $66,052,278
Year 2025 : $39,011,000
Year 2026 : $25,472,000
Year 2027 : $2,750,000
Salary Cap with 1 Way Contract
Year 2024 : $68,035,278
Year 2025 : $38,556,000
Year 2026 : $24,862,000
Year 2027 : $2,750,000

Farm Players Salaries

Philipp Grubauer $200,000 (3)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Riley Stillman $179,900 (1)
Salary Remaining : $94,524
Salary Average : $179,900
Salary Average Remaining : $94,524
Rasmus Asplund $145,400 (1)
Salary Remaining : $76,397
Salary Average : $145,400
Salary Average Remaining : $76,397
Jack Rathbone $123,200 (3)
Salary Remaining : $64,732
Salary Average : $123,200
Salary Average Remaining : $64,732
Hugh McGing $110,000 (3)
Salary Remaining : $57,797
Salary Average : $110,000
Salary Average Remaining : $57,797
Peter DiLiberatore $99,000 (3)
Salary Remaining : $52,017
Salary Average : $99,000
Salary Average Remaining : $52,017
Jakob Pelletier $98,858 (1)
Salary Remaining : $51,942
Salary Average : $98,858
Salary Average Remaining : $51,942
Layton Ahac $98,800 (3)
Salary Remaining : $51,912
Salary Average : $98,800
Salary Average Remaining : $51,912
Kim Nousiainen $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Alex Beaucage $90,122 (1)
Salary Remaining : $47,352
Salary Average : $90,122
Salary Average Remaining : $47,352
Graham McPhee $89,644 (1)
Salary Remaining : $47,101
Salary Average : $89,644
Salary Average Remaining : $47,101
Helge Grans $89,304 (1)
Salary Remaining : $46,922
Salary Average : $89,304
Salary Average Remaining : $46,922
Donovan Sebrango $84,607 (1)
Salary Remaining : $44,455
Salary Average : $84,607
Salary Average Remaining : $44,455
Dawson Mercer $82,796 (1)
Salary Remaining : $43,503
Salary Average : $82,796
Salary Average Remaining : $43,503
Austin Rueschhoff $82,387 (1)
Salary Remaining : $43,288
Salary Average : $75,000
Salary Average Remaining : $39,407
Matthew Maggio $82,000 (3)
Salary Remaining : $43,085
Salary Average : $82,000
Salary Average Remaining : $43,085
Matthew Robertson $79,958 (1)
Salary Remaining : $42,012
Salary Average : $79,958
Salary Average Remaining : $42,012
Hunter Jones $78,750 (1)
Salary Remaining : $41,377
Salary Average : $78,750
Salary Average Remaining : $41,377
Trevor Kuntar $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Eetu Liukas $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Ethan Samson $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Josh Bloom $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Jayden Grubbe $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players23
Salary Commitment
Year 2024 : $2,282,226
Year 2025 : $805,500
Year 2026 : $713,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,274,839
Year 2025 : $805,500
Year 2026 : $713,000
Year 2027 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $90 - 5,766 - 96.11%
Level 2: 5000 - $70 - 3,499 - 69.98%
Level 3: 2000 - $40 - 1,644 - 82.22%
Level 4: 4000 - $25 - 2,903 - 72.58%
Luxury : 1000 - $180 - 980 - 98.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,261 - 63.05%
Farm Level 2: 1000 - $20 - 567 - 56.68%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %14,793 - 82.18%
Average Income per Game$1,607,191
Year to Date Revenue$35,358,207
Farm
Home Games Left23
Average Attendance - %1,828 - 60.92%
Average Income per Game$92,043
Year to Date Revenue$2,116,993

Expense

Pro Players Total Salaries$66,436,000
Farm Players Total Salaries$4,097,931
Coaches Total Salaries$9,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,467,074
Farm Year To Date Expenses$4,366,722
Pro Salary Cap To Date$30,268,736
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,572,589
Farm Estimated Season Revenue$2,116,993
Pro Remaining Season Days65
Pro Expenses Per Days$588,314
Pro Estimated Expenses$38,240,410
Farm Remaining Season Days62
Farm Expenses Per Days$77,101
Farm Estimated Expenses$4,780,262
Estimated Season Expenses$43,020,672
Estimated Season Salary Cap$65,957,506
Estimate Under Maximum Salary Cap of $74,500,000$8,542,494
Estimate Over Minimum Salary Cap of $58,500,000 $7,457,506
Current Bank Account$125,209,387
Projected Bank Account$122,878,297

Pro Players Salaries

Kyle Connor $9,260,000 (4)
-Salary Remaining : $4,974,380
-Salary Average : $9,260,000
-Salary Average Remaining : $4,974,380
Justin Faulk $9,000,000 (3)
-Salary Remaining : $4,834,711
-Salary Average : $9,000,000
-Salary Average Remaining : $4,834,711
Scott Laughton $5,250,000 (3)
-Salary Remaining : $2,820,248
-Salary Average : $5,250,000
-Salary Average Remaining : $2,820,248
Blake Coleman $4,950,000 (1)
-Salary Remaining : $2,659,091
-Salary Average : $4,950,000
-Salary Average Remaining : $2,659,091
Tyler Toffoli $3,679,000 (1)
-Salary Remaining : $1,976,322
-Salary Average : $2,556,000
-Salary Average Remaining : $1,373,058
Dylan Larkin $3,544,000 (3)
-Salary Remaining : $1,903,802
-Salary Average : $3,363,000
-Salary Average Remaining : $1,806,570
Zach Hyman $3,389,000 (1)
-Salary Remaining : $1,820,537
-Salary Average : $3,171,000
-Salary Average Remaining : $1,703,430
Jeff Carter $3,250,000 (3)
-Salary Remaining : $1,745,868
-Salary Average : $3,250,000
-Salary Average Remaining : $1,745,868
Ilya Lyubushkin $2,995,000 (1)
-Salary Remaining : $1,608,884
-Salary Average : $2,995,000
-Salary Average Remaining : $1,608,884
Jan Rutta $2,900,000 (3)
-Salary Remaining : $1,557,851
-Salary Average : $2,900,000
-Salary Average Remaining : $1,557,851
MacKenzie Weegar $2,472,000 (2)
-Salary Remaining : $1,327,934
-Salary Average : $964,000
-Salary Average Remaining : $517,851
Josh Manson $2,405,000 (1)
-Salary Remaining : $1,291,942
-Salary Average : $3,240,000
-Salary Average Remaining : $1,740,496
Jack Johnson $2,400,000 (2)
-Salary Remaining : $1,289,256
-Salary Average : $2,400,000
-Salary Average Remaining : $1,289,256
Warren Foegele $2,000,000 (2)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Casey Mittelstadt $1,787,000 (1)
-Salary Remaining : $959,959
-Salary Average : $801,145
-Salary Average Remaining : $430,367
Jake Allen $1,650,000 (3)
-Salary Remaining : $886,364
-Salary Average : $1,650,000
-Salary Average Remaining : $886,364
Noel Acciari $1,500,000 (1)
-Salary Remaining : $805,785
-Salary Average : $1,500,000
-Salary Average Remaining : $805,785
Joey Daccord $1,205,000 (3)
-Salary Remaining : $647,314
-Salary Average : $875,710
-Salary Average Remaining : $470,423
Michael Anderson $1,065,000 (2)
-Salary Remaining : $572,107
-Salary Average : $925,001
-Salary Average Remaining : $496,901
Dakota Joshua $900,000 (2)
-Salary Remaining : $483,471
-Salary Average : $900,000
-Salary Average Remaining : $483,471
Jordan Greenway $835,000 (3)
-Salary Remaining : $448,554
-Salary Average : $913,234
-Salary Average Remaining : $490,580
Total Pro Players21
Salary Commitment
Year 2024 : $66,436,000
Year 2025 : $45,624,000
Year 2026 : $36,894,000
Year 2027 : $9,260,000
Salary Average Commitment
Year 2024 : $62,864,090
Year 2025 : $43,650,945
Year 2026 : $36,461,944
Year 2027 : $9,260,000
Salary Cap with 1 Way Contract
Year 2024 : $66,436,000
Year 2025 : $45,731,000
Year 2026 : $36,894,000
Year 2027 : $9,260,000

Farm Players Salaries

Tanner Pearson $287,500 (1)
Salary Remaining : $151,059
Salary Average : $287,500
Salary Average Remaining : $151,059
Mike Reilly $260,000 (1)
Salary Remaining : $136,610
Salary Average : $260,000
Salary Average Remaining : $136,610
Mike Hoffman $240,000 (3)
Salary Remaining : $126,102
Salary Average : $240,000
Salary Average Remaining : $126,102
Patrick Maroon $230,000 (1)
Salary Remaining : $120,847
Salary Average : $230,000
Salary Average Remaining : $120,847
Sam Lafferty $220,000 (3)
Salary Remaining : $115,593
Salary Average : $220,000
Salary Average Remaining : $115,593
Dysin Mayo $193,400 (3)
Salary Remaining : $101,617
Salary Average : $193,400
Salary Average Remaining : $101,617
Taylor Raddysh $184,500 (1)
Salary Remaining : $96,941
Salary Average : $77,690
Salary Average Remaining : $40,820
Matt Grzelcyk $180,000 (3)
Salary Remaining : $94,576
Salary Average : $180,000
Salary Average Remaining : $94,576
Devin Cooley $175,000 (3)
Salary Remaining : $91,949
Salary Average : $175,000
Salary Average Remaining : $91,949
Anthony Beauvillier $143,000 (2)
Salary Remaining : $75,136
Salary Average : $285,100
Salary Average Remaining : $149,798
Connor Mackey $131,900 (2)
Salary Remaining : $69,303
Salary Average : $131,900
Salary Average Remaining : $69,303
Zachary Jones $125,800 (2)
Salary Remaining : $66,098
Salary Average : $84,317
Salary Average Remaining : $44,302
Keaton Middleton $117,100 (3)
Salary Remaining : $61,527
Salary Average : $117,100
Salary Average Remaining : $61,527
Spencer Knight $111,400 (3)
Salary Remaining : $58,532
Salary Average : $92,500
Salary Average Remaining : $48,602
Rhett Gardner $105,200 (1)
Salary Remaining : $55,275
Salary Average : $105,200
Salary Average Remaining : $55,275
Jonas Johansson $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Wyatt Newpower $96,900 (1)
Salary Remaining : $50,914
Salary Average : $96,900
Salary Average Remaining : $50,914
Arnaud Durandeau $96,600 (2)
Salary Remaining : $50,756
Salary Average : $75,000
Salary Average Remaining : $39,407
Noah Gregor $96,500 (1)
Salary Remaining : $50,703
Salary Average : $75,000
Salary Average Remaining : $39,407
Cole Schwindt $93,400 (2)
Salary Remaining : $49,075
Salary Average : $84,304
Salary Average Remaining : $44,295
Colton Poolman $93,100 (1)
Salary Remaining : $48,917
Salary Average : $93,100
Salary Average Remaining : $48,917
Brandon Coe $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Mikael Pyyhtia $89,750 (2)
Salary Remaining : $47,157
Salary Average : $89,750
Salary Average Remaining : $47,157
Noah Cates $85,701 (1)
Salary Remaining : $45,029
Salary Average : $85,701
Salary Average Remaining : $45,029
Vadim Zherenko $84,667 (2)
Salary Remaining : $44,486
Salary Average : $84,667
Salary Average Remaining : $44,486
Oskari Salminen $83,300 (2)
Salary Remaining : $43,768
Salary Average : $83,300
Salary Average Remaining : $43,768
Nathan Todd $79,990 (1)
Salary Remaining : $42,029
Salary Average : $79,990
Salary Average Remaining : $42,029
Zach Sawchenko $75,723 (1)
Salary Remaining : $39,787
Salary Average : $75,723
Salary Average Remaining : $39,787
Kyle Masters $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Ryder Rolston $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Jared Davidson $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players31
Salary Commitment
Year 2024 : $4,097,931
Year 2025 : $2,313,617
Year 2026 : $1,372,700
Year 2027 : $0
Salary Average Commitment
Year 2024 : $4,020,641
Year 2025 : $2,228,837
Year 2026 : $1,218,000
Year 2027 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $85 - 5,733 - 95.54%
Level 2: 5000 - $60 - 4,147 - 82.94%
Level 3: 2000 - $45 - 1,397 - 69.86%
Level 4: 4000 - $30 - 2,441 - 61.03%
Luxury : 1000 - $120 - 995 - 99.52%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,029 - 51.45%
Farm Level 2: 1000 - $30 - 500 - 50.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %14,714 - 81.74%
Average Income per Game$1,477,546
Year to Date Revenue$33,983,548
Farm
Home Games Left24
Average Attendance - %1,529 - 50.97%
Average Income per Game$99,014
Year to Date Revenue$2,178,305

Expense

Pro Players Total Salaries$67,891,000
Farm Players Total Salaries$2,595,525
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,883,432
Farm Year To Date Expenses$1,735,869
Pro Salary Cap To Date$31,420,648
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,983,548
Farm Estimated Season Revenue$2,376,333
Pro Remaining Season Days65
Pro Expenses Per Days$569,347
Pro Estimated Expenses$37,007,555
Farm Remaining Season Days62
Farm Expenses Per Days$30,471
Farm Estimated Expenses$1,889,202
Estimated Season Expenses$38,896,757
Estimated Season Salary Cap$67,891,043
Estimate Under Maximum Salary Cap of $74,500,000$6,608,957
Estimate Over Minimum Salary Cap of $58,500,000 $9,391,043
Current Bank Account$48,070,560
Projected Bank Account$45,533,684

Pro Players Salaries

Sidney Crosby $5,659,000 (1)
-Salary Remaining : $3,039,959
-Salary Average : $6,322,000
-Salary Average Remaining : $3,396,116
Igor Shesterkin $5,628,000 (2)
-Salary Remaining : $3,023,306
-Salary Average : $786,000
-Salary Average Remaining : $422,231
Chris Kreider $5,330,000 (3)
-Salary Remaining : $2,863,223
-Salary Average : $7,999,500
-Salary Average Remaining : $4,297,252
Logan Couture $5,072,000 (1)
-Salary Remaining : $2,724,628
-Salary Average : $5,072,000
-Salary Average Remaining : $2,724,628
Andrew Copp $4,769,000 (1)
-Salary Remaining : $2,561,860
-Salary Average : $1,814,000
-Salary Average Remaining : $974,463
Tyler Seguin $4,740,000 (3)
-Salary Remaining : $2,546,281
-Salary Average : $7,028,000
-Salary Average Remaining : $3,775,372
Ryan Nugent-Hopkins $4,083,000 (2)
-Salary Remaining : $2,193,347
-Salary Average : $5,441,000
-Salary Average Remaining : $2,922,851
Ilya Samsonov $3,960,000 (3)
-Salary Remaining : $2,127,273
-Salary Average : $3,960,000
-Salary Average Remaining : $2,127,273
K'Andre Miller $3,944,000 (3)
-Salary Remaining : $2,118,678
-Salary Average : $3,944,000
-Salary Average Remaining : $2,118,678
Jake Guentzel $3,552,000 (1)
-Salary Remaining : $1,908,099
-Salary Average : $1,042,000
-Salary Average Remaining : $559,752
Colton Parayko $3,415,000 (2)
-Salary Remaining : $1,834,504
-Salary Average : $5,670,000
-Salary Average Remaining : $3,045,868
Brett Kulak $2,995,000 (2)
-Salary Remaining : $1,608,884
-Salary Average : $2,995,000
-Salary Average Remaining : $1,608,884
Tyler Motte $2,600,000 (2)
-Salary Remaining : $1,396,694
-Salary Average : $2,600,000
-Salary Average Remaining : $1,396,694
Kyle Burroughs $2,555,000 (2)
-Salary Remaining : $1,372,521
-Salary Average : $2,555,000
-Salary Average Remaining : $1,372,521
Steven Lorentz $2,555,000 (2)
-Salary Remaining : $1,372,521
-Salary Average : $2,555,000
-Salary Average Remaining : $1,372,521
Samuel Girard $2,275,000 (3)
-Salary Remaining : $1,222,107
-Salary Average : $802,645
-Salary Average Remaining : $431,173
Kevin Bahl $1,442,000 (3)
-Salary Remaining : $774,628
-Salary Average : $1,442,000
-Salary Average Remaining : $774,628
Mark Kastelic $1,402,000 (3)
-Salary Remaining : $753,140
-Salary Average : $1,402,000
-Salary Average Remaining : $753,140
Mike Hardman $990,000 (2)
-Salary Remaining : $531,818
-Salary Average : $990,000
-Salary Average Remaining : $531,818
Dmitri Voronkov $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Total Pro Players20
Salary Commitment
Year 2024 : $67,891,000
Year 2025 : $48,839,000
Year 2026 : $23,093,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $65,345,145
Year 2025 : $51,095,145
Year 2026 : $26,578,145
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $67,891,000
Year 2025 : $48,839,000
Year 2026 : $23,093,000
Year 2027 : $0

Farm Players Salaries

Nikolai Knyzhov $165,800 (1)
Salary Remaining : $87,115
Salary Average : $165,800
Salary Average Remaining : $87,115
Felix Sandstrom $158,500 (3)
Salary Remaining : $83,280
Salary Average : $158,500
Salary Average Remaining : $83,280
Benoit-Olivier Groulx $134,000 (3)
Salary Remaining : $70,407
Salary Average : $134,000
Salary Average Remaining : $70,407
Shakir Mukhamadullin $129,417 (2)
Salary Remaining : $67,999
Salary Average : $129,417
Salary Average Remaining : $67,999
Ryan Suzuki $124,300 (3)
Salary Remaining : $65,310
Salary Average : $124,300
Salary Average Remaining : $65,310
Dylan Coghlan $117,500 (1)
Salary Remaining : $61,737
Salary Average : $140,300
Salary Average Remaining : $73,717
Michael Kesselring $114,400 (3)
Salary Remaining : $60,108
Salary Average : $114,400
Salary Average Remaining : $60,108
Nick DeSimone $108,800 (1)
Salary Remaining : $57,166
Salary Average : $108,800
Salary Average Remaining : $57,166
Dmitri Samorukov $108,200 (3)
Salary Remaining : $56,851
Salary Average : $108,200
Salary Average Remaining : $56,851
Oskar Steen $107,400 (2)
Salary Remaining : $56,431
Salary Average : $107,400
Salary Average Remaining : $56,431
Curtis Douglas $106,600 (3)
Salary Remaining : $56,010
Salary Average : $106,600
Salary Average Remaining : $56,010
Tyler Angle $106,100 (3)
Salary Remaining : $55,747
Salary Average : $106,100
Salary Average Remaining : $55,747
Ruslan Iskhakov $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Bokondji Imama $91,400 (2)
Salary Remaining : $48,024
Salary Average : $91,400
Salary Average Remaining : $48,024
Oskar Back $91,169 (1)
Salary Remaining : $47,902
Salary Average : $91,169
Salary Average Remaining : $47,902
Will Cuylle $90,250 (2)
Salary Remaining : $47,419
Salary Average : $90,250
Salary Average Remaining : $47,419
Corey Schueneman $89,319 (1)
Salary Remaining : $46,930
Salary Average : $89,319
Salary Average Remaining : $46,930
Jermaine Loewen $88,800 (2)
Salary Remaining : $46,658
Salary Average : $88,800
Salary Average Remaining : $46,658
Erik Portillo $87,500 (2)
Salary Remaining : $45,975
Salary Average : $87,500
Salary Average Remaining : $45,975
Ty Emberson $87,211 (1)
Salary Remaining : $45,823
Salary Average : $87,211
Salary Average Remaining : $45,823
Robin Salo $84,581 (1)
Salary Remaining : $44,441
Salary Average : $84,581
Salary Average Remaining : $44,441
William Villeneuve $81,778 (2)
Salary Remaining : $42,968
Salary Average : $81,778
Salary Average Remaining : $42,968
Keith Kinkaid $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Aku Raty $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Antti Saarela $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players25
Salary Commitment
Year 2024 : $2,595,525
Year 2025 : $1,701,145
Year 2026 : $932,100
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,618,325
Year 2025 : $1,701,145
Year 2026 : $932,100
Year 2027 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $75 - 5,858 - 97.63%
Level 2: 5000 - $40 - 4,911 - 98.23%
Level 3: 2000 - $30 - 1,987 - 99.36%
Level 4: 4000 - $20 - 3,785 - 94.62%
Luxury : 1000 - $300 - 600 - 60.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,936 - 96.79%
Farm Level 2: 1000 - $10 - 985 - 98.50%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %17,141 - 95.23%
Average Income per Game$1,417,112
Year to Date Revenue$32,593,578
Farm
Home Games Left23
Average Attendance - %2,921 - 97.36%
Average Income per Game$86,787
Year to Date Revenue$1,996,101

Expense

Pro Players Total Salaries$72,352,155
Farm Players Total Salaries$2,731,699
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$33,552,879
Farm Year To Date Expenses$1,652,686
Pro Salary Cap To Date$33,043,783
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,593,578
Farm Estimated Season Revenue$1,996,101
Pro Remaining Season Days65
Pro Expenses Per Days$607,043
Pro Estimated Expenses$39,457,795
Farm Remaining Season Days62
Farm Expenses Per Days$29,506
Farm Estimated Expenses$1,829,372
Estimated Season Expenses$41,287,167
Estimated Season Salary Cap$74,160,663
Estimate Under Maximum Salary Cap of $74,500,000$339,337
Estimate Over Minimum Salary Cap of $58,500,000 $15,660,663
Current Bank Account$52,834,104
Projected Bank Account$46,136,616

Pro Players Salaries

Alex Ovechkin $14,900,000 (3)
-Salary Remaining : $8,004,132
-Salary Average : $14,900,000
-Salary Average Remaining : $8,004,132
Steven Stamkos $14,900,000 (3)
-Salary Remaining : $8,004,132
-Salary Average : $14,900,000
-Salary Average Remaining : $8,004,132
Petr Mrazek $8,255,000 (3)
-Salary Remaining : $4,434,504
-Salary Average : $8,255,000
-Salary Average Remaining : $4,434,504
Anthony Mantha $6,525,000 (3)
-Salary Remaining : $3,505,165
-Salary Average : $6,525,000
-Salary Average Remaining : $3,505,165
Rasmus Ristolainen $3,548,000 (1)
-Salary Remaining : $1,905,950
-Salary Average : $4,095,000
-Salary Average Remaining : $2,199,793
Maxime Comtois $3,040,000 (1)
-Salary Remaining : $1,633,058
-Salary Average : $3,040,000
-Salary Average Remaining : $1,633,058
Matt Nieto $3,000,000 (2)
-Salary Remaining : $1,611,570
-Salary Average : $3,000,000
-Salary Average Remaining : $1,611,570
Teddy Blueger $2,995,000 (3)
-Salary Remaining : $1,608,884
-Salary Average : $2,995,000
-Salary Average Remaining : $1,608,884
William Lagesson $1,955,000 (3)
-Salary Remaining : $1,050,207
-Salary Average : $1,955,000
-Salary Average Remaining : $1,050,207
Cody Glass $1,408,000 (1)
-Salary Remaining : $756,364
-Salary Average : $781,000
-Salary Average Remaining : $419,545
Jakub Zboril $1,398,000 (3)
-Salary Remaining : $750,992
-Salary Average : $1,398,000
-Salary Average Remaining : $750,992
Nils Hoglander $1,394,000 (3)
-Salary Remaining : $748,843
-Salary Average : $1,394,000
-Salary Average Remaining : $748,843
Samuel Bolduc $1,278,000 (3)
-Salary Remaining : $686,529
-Salary Average : $1,278,000
-Salary Average Remaining : $686,529
Kaedan Korczak $1,134,000 (3)
-Salary Remaining : $609,174
-Salary Average : $1,134,000
-Salary Average Remaining : $609,174
Mads Sogaard $1,094,000 (3)
-Salary Remaining : $587,686
-Salary Average : $1,094,000
-Salary Average Remaining : $587,686
Connor Bedard $950,000 (3)
-Salary Remaining : $510,331
-Salary Average : $950,000
-Salary Average Remaining : $510,331
Philipp Kurashev $946,000 (1)
-Salary Remaining : $508,182
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Klim Kostin $926,155 (1)
-Salary Remaining : $497,521
-Salary Average : $926,155
-Salary Average Remaining : $497,521
Michael Pezzetta $926,000 (1)
-Salary Remaining : $497,438
-Salary Average : $926,000
-Salary Average Remaining : $497,438
Tyler Kleven $916,667 (2)
-Salary Remaining : $492,424
-Salary Average : $916,667
-Salary Average Remaining : $492,424
Zachary Bolduc $863,333 (3)
-Salary Remaining : $463,774
-Salary Average : $863,333
-Salary Average Remaining : $463,774
Total Pro Players21
Salary Commitment
Year 2024 : $72,352,155
Year 2025 : $61,558,000
Year 2026 : $57,641,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $72,076,155
Year 2025 : $61,558,000
Year 2026 : $57,641,333
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,352,155
Year 2025 : $61,558,000
Year 2026 : $57,641,333
Year 2027 : $0

Farm Players Salaries

Cooper Marody $144,800 (1)
Salary Remaining : $76,081
Salary Average : $144,800
Salary Average Remaining : $76,081
Brian Pinho $141,200 (1)
Salary Remaining : $74,190
Salary Average : $141,200
Salary Average Remaining : $74,190
Jamieson Rees $123,800 (3)
Salary Remaining : $65,047
Salary Average : $123,800
Salary Average Remaining : $65,047
Mitchell Vande Sompel $106,500 (3)
Salary Remaining : $55,958
Salary Average : $106,500
Salary Average Remaining : $55,958
Anthony Vincent $103,500 (3)
Salary Remaining : $54,381
Salary Average : $103,500
Salary Average Remaining : $54,381
Cameron Hebig $101,400 (3)
Salary Remaining : $53,278
Salary Average : $101,400
Salary Average Remaining : $53,278
Curtis Hall $99,300 (3)
Salary Remaining : $52,175
Salary Average : $99,300
Salary Average Remaining : $52,175
Daniel D'Amato $97,900 (3)
Salary Remaining : $51,439
Salary Average : $97,900
Salary Average Remaining : $51,439
Logan Nijhoff $97,700 (3)
Salary Remaining : $51,334
Salary Average : $97,700
Salary Average Remaining : $51,334
Riley McKay $97,300 (3)
Salary Remaining : $51,124
Salary Average : $97,300
Salary Average Remaining : $51,124
Ian McKinnon $96,700 (3)
Salary Remaining : $50,808
Salary Average : $96,700
Salary Average Remaining : $50,808
Kyle Betts $96,100 (3)
Salary Remaining : $50,493
Salary Average : $96,100
Salary Average Remaining : $50,493
Isaac Poulter $93,400 (3)
Salary Remaining : $49,075
Salary Average : $93,400
Salary Average Remaining : $49,075
Nikita Nesterenko $92,500 (1)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Riley Bezeau $92,300 (3)
Salary Remaining : $48,497
Salary Average : $92,300
Salary Average Remaining : $48,497
Dmitri Osipov $90,900 (2)
Salary Remaining : $47,761
Salary Average : $90,900
Salary Average Remaining : $47,761
Zachary Massicotte $90,000 (3)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Jake Livingstone $90,000 (3)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Bryan Yoon $90,000 (3)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Zach Solow $87,400 (1)
Salary Remaining : $45,922
Salary Average : $87,400
Salary Average Remaining : $45,922
Strauss Mann $87,300 (3)
Salary Remaining : $45,869
Salary Average : $87,300
Salary Average Remaining : $45,869
Declan Carlile $82,900 (1)
Salary Remaining : $43,558
Salary Average : $82,900
Salary Average Remaining : $43,558
Dylan Wells $78,799 (1)
Salary Remaining : $41,403
Salary Average : $78,799
Salary Average Remaining : $41,403
Matteo Pietroniro (Out of Payroll) $75,000 (3)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Ryder Korczak $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Ryan Hofer $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Pavel Novak $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Bogdan Trineyev $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
David Spacek $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players29
Salary Commitment
Year 2024 : $2,731,699
Year 2025 : $1,729,100
Year 2026 : $1,638,200
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,731,699
Year 2025 : $1,729,100
Year 2026 : $1,638,200
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $100 - 4,551 - 75.84%
Level 2: 5000 - $60 - 4,053 - 81.05%
Level 3: 2000 - $35 - 1,966 - 98.30%
Level 4: 4000 - $25 - 2,916 - 72.91%
Luxury : 1000 - $200 - 758 - 75.76%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,410 - 70.48%
Farm Level 2: 1000 - $15 - 751 - 75.10%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %14,243 - 79.13%
Average Income per Game$1,477,270
Year to Date Revenue$33,977,209
Farm
Home Games Left23
Average Attendance - %2,161 - 72.02%
Average Income per Game$90,301
Year to Date Revenue$2,076,933

Expense

Pro Players Total Salaries$70,223,124
Farm Players Total Salaries$2,796,462
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,178,019
Farm Year To Date Expenses$1,871,796
Pro Salary Cap To Date$29,252,395
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,977,209
Farm Estimated Season Revenue$2,076,933
Pro Remaining Season Days65
Pro Expenses Per Days$596,885
Pro Estimated Expenses$38,797,525
Farm Remaining Season Days62
Farm Expenses Per Days$32,173
Farm Estimated Expenses$1,994,726
Estimated Season Expenses$40,792,251
Estimated Season Salary Cap$66,975,535
Estimate Under Maximum Salary Cap of $74,500,000$7,524,465
Estimate Over Minimum Salary Cap of $58,500,000 $8,475,535
Current Bank Account$32,118,083
Projected Bank Account$27,379,974

Pro Players Salaries

Jordan Eberle $9,000,000 (3)
-Salary Remaining : $4,834,711
-Salary Average : $9,000,000
-Salary Average Remaining : $4,834,711
Martin Necas $6,000,000 (3)
-Salary Remaining : $3,223,140
-Salary Average : $6,000,000
-Salary Average Remaining : $3,223,140
Mikael Backlund $5,975,000 (1)
-Salary Remaining : $3,209,711
-Salary Average : $5,975,000
-Salary Average Remaining : $3,209,711
Nazem Kadri $4,433,000 (1)
-Salary Remaining : $2,381,364
-Salary Average : $4,278,333
-Salary Average Remaining : $2,298,278
Brett Pesce $4,004,000 (3)
-Salary Remaining : $2,150,909
-Salary Average : $10,000,000
-Salary Average Remaining : $5,371,901
Dmitry Kulikov $4,000,000 (2)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Oliver Ekman-Larsson $3,838,000 (1)
-Salary Remaining : $2,061,736
-Salary Average : $5,639,000
-Salary Average Remaining : $3,029,215
Marcus Foligno $3,250,000 (3)
-Salary Remaining : $1,745,868
-Salary Average : $3,250,000
-Salary Average Remaining : $1,745,868
Nick Jensen $3,164,000 (1)
-Salary Remaining : $1,699,669
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Nate Schmidt $3,000,000 (3)
-Salary Remaining : $1,611,570
-Salary Average : $3,000,000
-Salary Average Remaining : $1,611,570
Cal Clutterbuck $2,916,000 (1)
-Salary Remaining : $1,566,446
-Salary Average : $3,500,000
-Salary Average Remaining : $1,880,165
Logan Thompson $2,815,000 (3)
-Salary Remaining : $1,512,190
-Salary Average : $3,098,000
-Salary Average Remaining : $1,664,215
Drake Batherson $2,778,000 (3)
-Salary Remaining : $1,492,314
-Salary Average : $804,399
-Salary Average Remaining : $432,115
Kaapo Kahkonen $2,721,000 (2)
-Salary Remaining : $1,461,694
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Mathieu Joseph $2,273,000 (2)
-Salary Remaining : $1,221,033
-Salary Average : $2,273,000
-Salary Average Remaining : $1,221,033
Nick Schmaltz $2,210,000 (1)
-Salary Remaining : $1,187,190
-Salary Average : $2,358,000
-Salary Average Remaining : $1,266,694
William Borgen $2,118,000 (3)
-Salary Remaining : $1,137,769
-Salary Average : $2,118,000
-Salary Average Remaining : $1,137,769
Dillon Dube $1,763,000 (1)
-Salary Remaining : $947,066
-Salary Average : $919,560
-Salary Average Remaining : $493,979
Oliver Bjorkstrand $1,667,000 (3)
-Salary Remaining : $895,496
-Salary Average : $2,022,000
-Salary Average Remaining : $1,086,198
Juuso Valimaki $1,468,000 (3)
-Salary Remaining : $788,595
-Salary Average : $999,813
-Salary Average Remaining : $537,090
Cole Sillinger $830,124 (1)
-Salary Remaining : $445,934
-Salary Average : $830,124
-Salary Average Remaining : $445,934
Total Pro Players21
Salary Commitment
Year 2024 : $70,223,124
Year 2025 : $45,094,000
Year 2026 : $36,100,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $72,815,229
Year 2025 : $47,315,212
Year 2026 : $40,292,212
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $70,223,124
Year 2025 : $45,094,000
Year 2026 : $36,100,000
Year 2027 : $0

Farm Players Salaries

Tomas Nosek $157,100 (1)
Salary Remaining : $82,544
Salary Average : $157,100
Salary Average Remaining : $82,544
Will Butcher $150,000 (3)
Salary Remaining : $78,814
Salary Average : $150,000
Salary Average Remaining : $78,814
Boris Katchouk $128,700 (1)
Salary Remaining : $67,622
Salary Average : $76,135
Salary Average Remaining : $40,003
William Carrier $128,300 (1)
Salary Remaining : $67,412
Salary Average : $141,700
Salary Average Remaining : $74,453
Victor Mete $126,100 (3)
Salary Remaining : $66,256
Salary Average : $126,100
Salary Average Remaining : $66,256
Riley Damiani $117,600 (3)
Salary Remaining : $61,790
Salary Average : $117,600
Salary Average Remaining : $61,790
Yegor Zamula $109,200 (3)
Salary Remaining : $57,376
Salary Average : $110,000
Salary Average Remaining : $57,797
Cole Reinhardt $108,200 (3)
Salary Remaining : $56,851
Salary Average : $85,584
Salary Average Remaining : $44,968
Alexander Alexeyev $106,300 (2)
Salary Remaining : $55,853
Salary Average : $89,417
Salary Average Remaining : $46,982
Damien Giroux $104,800 (3)
Salary Remaining : $55,064
Salary Average : $89,089
Salary Average Remaining : $46,809
Jett Woo $101,500 (3)
Salary Remaining : $53,331
Salary Average : $101,500
Salary Average Remaining : $53,331
Mason Primeau $100,900 (3)
Salary Remaining : $53,015
Salary Average : $100,900
Salary Average Remaining : $53,015
Craig Smith $94,800 (1)
Salary Remaining : $49,810
Salary Average : $94,800
Salary Average Remaining : $49,810
Spencer Martin $92,500 (1)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Joe Snively $91,173 (1)
Salary Remaining : $47,904
Salary Average : $91,173
Salary Average Remaining : $47,904
Mikhail Abramov $89,668 (1)
Salary Remaining : $47,114
Salary Average : $89,668
Salary Average Remaining : $47,114
Michael Carcone $89,500 (2)
Salary Remaining : $47,025
Salary Average : $89,500
Salary Average Remaining : $47,025
Charles Hudon $89,500 (2)
Salary Remaining : $47,025
Salary Average : $89,500
Salary Average Remaining : $47,025
Michael Hutchinson $88,400 (2)
Salary Remaining : $46,447
Salary Average : $88,400
Salary Average Remaining : $46,447
Mitchell Gibson $86,750 (1)
Salary Remaining : $45,581
Salary Average : $86,750
Salary Average Remaining : $45,581
Mikko Kokkonen $84,667 (2)
Salary Remaining : $44,486
Salary Average : $84,667
Salary Average Remaining : $44,486
Keean Washkurak $83,304 (1)
Salary Remaining : $43,770
Salary Average : $83,304
Salary Average Remaining : $43,770
Jaycob Megna $83,000 (1)
Salary Remaining : $43,610
Salary Average : $83,000
Salary Average Remaining : $43,610
Matej Pekar $82,600 (3)
Salary Remaining : $43,400
Salary Average : $93,910
Salary Average Remaining : $49,343
Gustav Lindstrom $76,900 (1)
Salary Remaining : $40,405
Salary Average : $75,600
Salary Average Remaining : $39,722
Riley Kidney $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Colton Dach $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Mason Millman $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players28
Salary Commitment
Year 2024 : $2,796,462
Year 2025 : $1,459,267
Year 2026 : $1,000,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,712,896
Year 2025 : $1,416,167
Year 2026 : $974,683
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6000 - $90 - 5,826 - 97.10%
Level 2: 5000 - $70 - 3,493 - 69.87%
Level 3: 2000 - $50 - 1,327 - 66.35%
Level 4: 4000 - $20 - 3,874 - 96.84%
Luxury : 1000 - $125 - 996 - 99.60%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,901 - 95.07%
Farm Level 2: 1000 - $15 - 782 - 78.21%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %15,516 - 86.20%
Average Income per Game$1,545,400
Year to Date Revenue$35,544,199
Farm
Home Games Left23
Average Attendance - %2,683 - 89.45%
Average Income per Game$102,471
Year to Date Revenue$2,356,831

Expense

Pro Players Total Salaries$71,340,414
Farm Players Total Salaries$2,627,200
Coaches Total Salaries$2,545,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,618,905
Farm Year To Date Expenses$1,710,007
Pro Salary Cap To Date$32,808,977
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,544,199
Farm Estimated Season Revenue$2,356,831
Pro Remaining Season Days65
Pro Expenses Per Days$604,053
Pro Estimated Expenses$39,263,445
Farm Remaining Season Days62
Farm Expenses Per Days$29,002
Farm Estimated Expenses$1,798,124
Estimated Season Expenses$41,061,569
Estimated Season Salary Cap$71,132,327
Estimate Under Maximum Salary Cap of $74,500,000$3,367,673
Estimate Over Minimum Salary Cap of $58,500,000 $12,632,327
Current Bank Account$115,575,653
Projected Bank Account$112,415,114

Pro Players Salaries

Nikita Kucherov $9,500,000 (2)
-Salary Remaining : $5,103,306
-Salary Average : $9,500,000
-Salary Average Remaining : $5,103,306
Mika Zibanejad $8,088,000 (2)
-Salary Remaining : $4,344,793
-Salary Average : $9,733,000
-Salary Average Remaining : $5,228,471
John Tavares $6,594,000 (3)
-Salary Remaining : $3,542,231
-Salary Average : $5,662,000
-Salary Average Remaining : $3,041,570
Esa Lindell $4,410,000 (1)
-Salary Remaining : $2,369,008
-Salary Average : $3,149,000
-Salary Average Remaining : $1,691,612
Adam Pelech $4,052,000 (2)
-Salary Remaining : $2,176,694
-Salary Average : $4,052,000
-Salary Average Remaining : $2,176,694
Colton Sissons $4,000,000 (1)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Ryan Pulock $3,866,000 (1)
-Salary Remaining : $2,076,777
-Salary Average : $1,188,000
-Salary Average Remaining : $638,182
Adrian Kempe $3,783,000 (3)
-Salary Remaining : $2,032,190
-Salary Average : $1,528,000
-Salary Average Remaining : $820,826
Alex DeBrincat $3,708,000 (3)
-Salary Remaining : $1,991,901
-Salary Average : $3,562,250
-Salary Average Remaining : $1,913,605
Ilya Sorokin $3,391,000 (3)
-Salary Remaining : $1,821,612
-Salary Average : $892,819
-Salary Average Remaining : $479,614
Mikael Granlund $3,371,000 (3)
-Salary Remaining : $1,810,868
-Salary Average : $4,244,000
-Salary Average Remaining : $2,279,835
Devon Toews $3,312,000 (2)
-Salary Remaining : $1,779,174
-Salary Average : $2,189,000
-Salary Average Remaining : $1,175,909
J.T. Compher $3,000,000 (3)
-Salary Remaining : $1,611,570
-Salary Average : $3,000,000
-Salary Average Remaining : $1,611,570
Nick Bjugstad $2,161,000 (1)
-Salary Remaining : $1,160,868
-Salary Average : $2,161,000
-Salary Average Remaining : $1,160,868
Noah Dobson $1,955,000 (2)
-Salary Remaining : $1,050,207
-Salary Average : $788,000
-Salary Average Remaining : $423,306
Logan O'Connor $1,887,000 (2)
-Salary Remaining : $1,013,678
-Salary Average : $1,887,000
-Salary Average Remaining : $1,013,678
Brandon Hagel $1,509,000 (1)
-Salary Remaining : $810,620
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Simon Holmstrom $997,000 (2)
-Salary Remaining : $535,579
-Salary Average : $997,000
-Salary Average Remaining : $535,579
J.J. Moser $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Pyotr Kochetkov $831,414 (1)
-Salary Remaining : $446,627
-Salary Average : $831,414
-Salary Average Remaining : $446,627
Total Pro Players20
Salary Commitment
Year 2024 : $71,340,414
Year 2025 : $54,563,000
Year 2026 : $23,847,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $61,039,483
Year 2025 : $48,960,069
Year 2026 : $18,889,069
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $71,340,414
Year 2025 : $54,563,000
Year 2026 : $23,847,000
Year 2027 : $0

Farm Players Salaries

Connor Brown $280,000 (3)
Salary Remaining : $147,119
Salary Average : $280,000
Salary Average Remaining : $147,119
Mitchell Stephens $222,500 (3)
Salary Remaining : $116,907
Salary Average : $222,500
Salary Average Remaining : $116,907
Kyle McDonald $135,500 (3)
Salary Remaining : $71,195
Salary Average : $135,500
Salary Average Remaining : $71,195
Sheldon Dries $130,100 (1)
Salary Remaining : $68,358
Salary Average : $130,100
Salary Average Remaining : $68,358
Pierrick Dube $125,500 (3)
Salary Remaining : $65,941
Salary Average : $125,500
Salary Average Remaining : $65,941
Austin Strand $124,300 (1)
Salary Remaining : $65,310
Salary Average : $124,300
Salary Average Remaining : $65,310
Walker Duehr $121,200 (2)
Salary Remaining : $63,681
Salary Average : $121,200
Salary Average Remaining : $63,681
Alex Limoges $117,300 (2)
Salary Remaining : $61,632
Salary Average : $117,300
Salary Average Remaining : $61,632
Marc McLaughlin $107,500 (1)
Salary Remaining : $56,483
Salary Average : $107,500
Salary Average Remaining : $56,483
Brady Lyle $107,200 (2)
Salary Remaining : $56,325
Salary Average : $107,200
Salary Average Remaining : $56,325
Blake McLaughlin $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Bryce Kindopp $91,100 (2)
Salary Remaining : $47,866
Salary Average : $91,100
Salary Average Remaining : $47,866
Clay Stevenson $85,000 (3)
Salary Remaining : $44,661
Salary Average : $85,000
Salary Average Remaining : $44,661
Nikita Tolopilo $85,000 (3)
Salary Remaining : $44,661
Salary Average : $85,000
Salary Average Remaining : $44,661
Tomas Suchanek $85,000 (3)
Salary Remaining : $44,661
Salary Average : $85,000
Salary Average Remaining : $44,661
Nick Cicek $83,800 (1)
Salary Remaining : $44,031
Salary Average : $83,800
Salary Average Remaining : $44,031
Cole Clayton $83,700 (1)
Salary Remaining : $43,978
Salary Average : $83,700
Salary Average Remaining : $43,978
Cole McWard $80,000 (2)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Lleyton Moore $80,000 (2)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Mattias Norlinder $80,000 (2)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Jacob Murray $80,000 (2)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Brendan Perlini $80,000 (1)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Adam Sykora $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Vincent Sevigny $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players24
Salary Commitment
Year 2024 : $2,627,200
Year 2025 : $1,942,800
Year 2026 : $1,018,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,627,200
Year 2025 : $1,942,800
Year 2026 : $1,018,500
Year 2027 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $85 - 5,776 - 96.27%
Level 2: 5000 - $45 - 4,915 - 98.30%
Level 3: 2000 - $35 - 1,970 - 98.51%
Level 4: 4000 - $15 - 3,986 - 99.64%
Luxury : 1000 - $165 - 972 - 97.17%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,417 - 70.84%
Farm Level 2: 1000 - $15 - 776 - 77.59%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %17,619 - 97.88%
Average Income per Game$1,491,824
Year to Date Revenue$32,820,121
Farm
Home Games Left22
Average Attendance - %2,193 - 73.09%
Average Income per Game$91,226
Year to Date Revenue$2,189,435

Expense

Pro Players Total Salaries$59,202,000
Farm Players Total Salaries$3,621,533
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,892,168
Farm Year To Date Expenses$1,979,186
Pro Salary Cap To Date$28,313,658
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,803,768
Farm Estimated Season Revenue$2,006,982
Pro Remaining Season Days65
Pro Expenses Per Days$499,603
Pro Estimated Expenses$32,474,195
Farm Remaining Season Days62
Farm Expenses Per Days$37,471
Farm Estimated Expenses$2,323,202
Estimated Season Expenses$34,797,397
Estimated Season Salary Cap$60,116,403
Estimate Under Maximum Salary Cap of $74,500,000$14,383,597
Estimate Over Minimum Salary Cap of $58,500,000 $1,616,403
Current Bank Account$910,811
Projected Bank Account$3,924,164

Pro Players Salaries

Alexander Kerfoot $9,000,000 (3)
-Salary Remaining : $4,834,711
-Salary Average : $9,000,000
-Salary Average Remaining : $4,834,711
Ryan Hartman $8,125,500 (1)
-Salary Remaining : $4,364,938
-Salary Average : $8,125,500
-Salary Average Remaining : $4,364,938
Scott Mayfield $5,000,000 (3)
-Salary Remaining : $2,685,950
-Salary Average : $5,000,000
-Salary Average Remaining : $2,685,950
Morgan Rielly $3,865,000 (3)
-Salary Remaining : $2,076,240
-Salary Average : $3,865,000
-Salary Average Remaining : $2,076,240
Alexander Wennberg $3,860,000 (3)
-Salary Remaining : $2,073,554
-Salary Average : $3,823,000
-Salary Average Remaining : $2,053,678
James van Riemsdyk $3,750,000 (2)
-Salary Remaining : $2,014,463
-Salary Average : $3,750,000
-Salary Average Remaining : $2,014,463
Dmitry Orlov $3,615,000 (3)
-Salary Remaining : $1,941,942
-Salary Average : $1,746,000
-Salary Average Remaining : $937,934
Justin Schultz $3,250,000 (3)
-Salary Remaining : $1,745,868
-Salary Average : $3,250,000
-Salary Average Remaining : $1,745,868
Alex Goligoski $2,500,000 (1)
-Salary Remaining : $1,342,975
-Salary Average : $2,500,000
-Salary Average Remaining : $1,342,975
Derek Ryan $2,250,000 (1)
-Salary Remaining : $1,208,678
-Salary Average : $2,250,000
-Salary Average Remaining : $1,208,678
Justin Danforth $2,133,000 (2)
-Salary Remaining : $1,145,826
-Salary Average : $2,133,000
-Salary Average Remaining : $1,145,826
Pierre-edouard Bellemare $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Quinton Byfield $1,756,000 (3)
-Salary Remaining : $943,306
-Salary Average : $1,756,000
-Salary Average Remaining : $943,306
Alex Barre-Boulet $1,524,000 (3)
-Salary Remaining : $818,678
-Salary Average : $1,524,000
-Salary Average Remaining : $818,678
Kaiden Guhle $1,283,333 (2)
-Salary Remaining : $689,394
-Salary Average : $1,283,333
-Salary Average Remaining : $689,394
Peyton Jones $1,000,000 (1)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Leo Carlsson $950,000 (3)
-Salary Remaining : $510,331
-Salary Average : $950,000
-Salary Average Remaining : $510,331
Adam Boqvist $946,000 (1)
-Salary Remaining : $508,182
-Salary Average : $766,000
-Salary Average Remaining : $411,488
Mavrik Bourque $894,167 (2)
-Salary Remaining : $480,338
-Salary Average : $894,167
-Salary Average Remaining : $480,338
Thomas Milic $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Kasimir Kaskisuo $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Total Pro Players21
Salary Commitment
Year 2024 : $59,202,000
Year 2025 : $40,880,500
Year 2026 : $32,820,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $57,116,000
Year 2025 : $38,974,500
Year 2026 : $30,914,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $59,202,000
Year 2025 : $40,880,500
Year 2026 : $32,820,000
Year 2027 : $0

Farm Players Salaries

Joseph Blandisi $219,000 (2)
Salary Remaining : $115,068
Salary Average : $219,000
Salary Average Remaining : $115,068
Brett Sutter $216,000 (2)
Salary Remaining : $113,492
Salary Average : $216,000
Salary Average Remaining : $113,492
Ross Johnston $216,000 (2)
Salary Remaining : $113,492
Salary Average : $216,000
Salary Average Remaining : $113,492
Gabriel Bourque $215,700 (2)
Salary Remaining : $113,334
Salary Average : $215,700
Salary Average Remaining : $113,334
Chase Priskie $215,700 (2)
Salary Remaining : $113,334
Salary Average : $215,700
Salary Average Remaining : $113,334
Dillon Heatherington $212,600 (2)
Salary Remaining : $111,705
Salary Average : $212,600
Salary Average Remaining : $111,705
Kurtis MacDermid $200,000 (3)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Mike Sgarbossa $150,000 (3)
Salary Remaining : $78,814
Salary Average : $150,000
Salary Average Remaining : $78,814
Cole Schneider $130,000 (3)
Salary Remaining : $68,305
Salary Average : $130,000
Salary Average Remaining : $68,305
Adam Klapka $123,800 (3)
Salary Remaining : $65,047
Salary Average : $123,800
Salary Average Remaining : $65,047
Gustav Olofsson $120,000 (3)
Salary Remaining : $63,051
Salary Average : $120,000
Salary Average Remaining : $63,051
Collin Delia $120,000 (3)
Salary Remaining : $63,051
Salary Average : $120,000
Salary Average Remaining : $63,051
Tanner Fritz $107,000 (2)
Salary Remaining : $56,220
Salary Average : $107,000
Salary Average Remaining : $56,220
Chase Wouters $106,400 (3)
Salary Remaining : $55,905
Salary Average : $106,400
Salary Average Remaining : $55,905
Wyatt Bongiovanni $106,333 (2)
Salary Remaining : $55,870
Salary Average : $106,333
Salary Average Remaining : $55,870
Nick Jones $105,000 (2)
Salary Remaining : $55,169
Salary Average : $105,000
Salary Average Remaining : $55,169
Luka Profaca $104,300 (2)
Salary Remaining : $54,802
Salary Average : $104,300
Salary Average Remaining : $54,802
Nikolas Brouillard $104,100 (2)
Salary Remaining : $54,697
Salary Average : $104,100
Salary Average Remaining : $54,697
Kevin Conley $102,600 (2)
Salary Remaining : $53,908
Salary Average : $102,600
Salary Average Remaining : $53,908
Kyle Marino $101,400 (1)
Salary Remaining : $53,278
Salary Average : $101,400
Salary Average Remaining : $53,278
Josh Healey $100,700 (2)
Salary Remaining : $52,910
Salary Average : $100,700
Salary Average Remaining : $52,910
Travis Howe $100,700 (2)
Salary Remaining : $52,910
Salary Average : $100,700
Salary Average Remaining : $52,910
Alex Stalock $99,100 (1)
Salary Remaining : $52,069
Salary Average : $99,100
Salary Average Remaining : $52,069
Zack MacEwen $97,900 (1)
Salary Remaining : $51,439
Salary Average : $97,900
Salary Average Remaining : $51,439
Taylor Ward $97,200 (2)
Salary Remaining : $51,071
Salary Average : $97,200
Salary Average Remaining : $51,071
Jacob Doty $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Dalton Smith $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players27
Salary Commitment
Year 2024 : $3,621,533
Year 2025 : $3,173,133
Year 2026 : $950,200
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,621,533
Year 2025 : $3,173,133
Year 2026 : $950,200
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStapes Center
Level 1: 6000 - $80 - 5,873 - 97.89%
Level 2: 5000 - $50 - 4,905 - 98.09%
Level 3: 2000 - $30 - 1,978 - 98.92%
Level 4: 4000 - $15 - 3,961 - 99.02%
Luxury : 1000 - $140 - 992 - 99.16%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,871 - 93.56%
Farm Level 2: 1000 - $15 - 759 - 75.90%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %17,709 - 98.38%
Average Income per Game$1,449,326
Year to Date Revenue$33,334,496
Farm
Home Games Left23
Average Attendance - %2,630 - 87.67%
Average Income per Game$100,608
Year to Date Revenue$2,313,984

Expense

Pro Players Total Salaries$67,001,620
Farm Players Total Salaries$2,330,544
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,411,626
Farm Year To Date Expenses$1,616,159
Pro Salary Cap To Date$29,948,803
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,334,496
Farm Estimated Season Revenue$2,313,984
Pro Remaining Season Days65
Pro Expenses Per Days$561,997
Pro Estimated Expenses$36,529,805
Farm Remaining Season Days62
Farm Expenses Per Days$28,225
Farm Estimated Expenses$1,749,950
Estimated Season Expenses$38,279,755
Estimated Season Salary Cap$65,941,383
Estimate Under Maximum Salary Cap of $74,500,000$8,558,617
Estimate Over Minimum Salary Cap of $58,500,000 $7,441,383
Current Bank Account$30,672,063
Projected Bank Account$28,040,788

Pro Players Salaries

Aaron Ekblad $8,550,000 (2)
-Salary Remaining : $4,592,975
-Salary Average : $8,550,000
-Salary Average Remaining : $4,592,975
Quinn Hughes $7,500,000 (4)
-Salary Remaining : $4,028,926
-Salary Average : $7,500,000
-Salary Average Remaining : $4,028,926
William Karlsson $7,500,000 (2)
-Salary Remaining : $4,028,926
-Salary Average : $7,500,000
-Salary Average Remaining : $4,028,926
Mark Stone $7,250,000 (1)
-Salary Remaining : $3,894,628
-Salary Average : $7,250,000
-Salary Average Remaining : $3,894,628
Thatcher Demko $5,007,000 (2)
-Salary Remaining : $2,689,711
-Salary Average : $1,384,000
-Salary Average Remaining : $743,471
Chandler Stephenson $4,715,000 (3)
-Salary Remaining : $2,532,851
-Salary Average : $4,155,000
-Salary Average Remaining : $2,232,025
Sean Monahan $4,422,000 (1)
-Salary Remaining : $2,375,455
-Salary Average : $5,281,000
-Salary Average Remaining : $2,836,901
Jake Evans $2,995,000 (2)
-Salary Remaining : $1,608,884
-Salary Average : $2,995,000
-Salary Average Remaining : $1,608,884
Filip Hronek $2,772,000 (3)
-Salary Remaining : $1,489,091
-Salary Average : $916,875
-Salary Average Remaining : $492,536
Radek Faksa $2,650,000 (1)
-Salary Remaining : $1,423,554
-Salary Average : $2,650,000
-Salary Average Remaining : $1,423,554
Sean Kuraly $2,555,000 (2)
-Salary Remaining : $1,372,521
-Salary Average : $2,555,000
-Salary Average Remaining : $1,372,521
Timothy Liljegren $2,196,000 (3)
-Salary Remaining : $1,179,669
-Salary Average : $2,196,000
-Salary Average Remaining : $1,179,669
Mattias Samuelsson $1,877,000 (3)
-Salary Remaining : $1,008,306
-Salary Average : $994,920
-Salary Average Remaining : $534,461
Kirill Marchenko $1,562,500 (2)
-Salary Remaining : $839,360
-Salary Average : $1,562,500
-Salary Average Remaining : $839,360
Alexey Toropchenko $1,101,000 (3)
-Salary Remaining : $591,446
-Salary Average : $934,000
-Salary Average Remaining : $501,736
Shane Pinto $925,000 (1)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Yaroslav Askarov $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Alex Vlasic $904,175 (1)
-Salary Remaining : $485,714
-Salary Average : $904,175
-Salary Average Remaining : $485,714
Lucas Raymond $822,390 (1)
-Salary Remaining : $441,780
-Salary Average : $822,390
-Salary Average Remaining : $441,780
Matthew Boldy $772,555 (1)
-Salary Remaining : $415,009
-Salary Average : $772,555
-Salary Average Remaining : $415,009
Total Pro Players20
Salary Commitment
Year 2024 : $67,001,620
Year 2025 : $49,255,500
Year 2026 : $20,161,000
Year 2027 : $7,500,000
Salary Average Commitment
Year 2024 : $60,773,415
Year 2025 : $42,168,295
Year 2026 : $16,696,795
Year 2027 : $7,500,000
Salary Cap with 1 Way Contract
Year 2024 : $67,001,620
Year 2025 : $49,255,500
Year 2026 : $20,161,000
Year 2027 : $7,500,000

Farm Players Salaries

Hudson Fasching $211,500 (2)
Salary Remaining : $111,127
Salary Average : $211,500
Salary Average Remaining : $111,127
Adam Brooks $125,000 (3)
Salary Remaining : $65,678
Salary Average : $125,000
Salary Average Remaining : $65,678
Vladislav Kolyachonok $124,900 (3)
Salary Remaining : $65,625
Salary Average : $124,900
Salary Average Remaining : $65,625
Josh Maniscalco $110,400 (2)
Salary Remaining : $58,007
Salary Average : $86,900
Salary Average Remaining : $45,659
Samuel Asselin $104,700 (1)
Salary Remaining : $55,012
Salary Average : $104,700
Salary Average Remaining : $55,012
Jonathan Aspirot $104,600 (1)
Salary Remaining : $54,959
Salary Average : $104,600
Salary Average Remaining : $54,959
Alex Green $104,300 (1)
Salary Remaining : $54,802
Salary Average : $104,300
Salary Average Remaining : $54,802
Daniil Gushchin $90,250 (2)
Salary Remaining : $47,419
Salary Average : $90,250
Salary Average Remaining : $47,419
Justin Sourdif $90,250 (2)
Salary Remaining : $47,419
Salary Average : $90,250
Salary Average Remaining : $47,419
Mark Sinclair $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
AJ Greer $80,000 (1)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Justin Dowling $80,000 (1)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Josiah Didier $80,000 (1)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Logan Day $80,000 (1)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Jordan Gross $80,000 (1)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Jake Bischoff $80,000 (1)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Gustav Grigals $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Nicolas Petan $80,000 (1)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Chris Terry $80,000 (1)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Magnus Hellberg $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Patrick Brown $80,000 (1)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Cedric Pare $79,644 (1)
Salary Remaining : $41,847
Salary Average : $79,644
Salary Average Remaining : $41,847
Skyler Brind'Amour $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Josh Currie $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Garrett Roe $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players25
Salary Commitment
Year 2024 : $2,330,544
Year 2025 : $992,300
Year 2026 : $489,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,307,044
Year 2025 : $968,800
Year 2026 : $489,900
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $100 - 4,436 - 73.93%
Level 2: 5000 - $60 - 3,900 - 77.99%
Level 3: 2000 - $35 - 1,953 - 97.64%
Level 4: 4000 - $20 - 3,821 - 95.53%
Luxury : 1000 - $200 - 718 - 71.80%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,420 - 70.98%
Farm Level 2: 1000 - $15 - 768 - 76.83%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %14,827 - 82.37%
Average Income per Game$1,439,246
Year to Date Revenue$33,102,661
Farm
Home Games Left24
Average Attendance - %2,188 - 72.93%
Average Income per Game$91,207
Year to Date Revenue$2,006,560

Expense

Pro Players Total Salaries$62,164,500
Farm Players Total Salaries$2,636,733
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,521,048
Farm Year To Date Expenses$1,686,480
Pro Salary Cap To Date$29,206,989
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,102,661
Farm Estimated Season Revenue$2,188,975
Pro Remaining Season Days65
Pro Expenses Per Days$555,079
Pro Estimated Expenses$36,080,135
Farm Remaining Season Days62
Farm Expenses Per Days$30,820
Farm Estimated Expenses$1,910,840
Estimated Season Expenses$37,990,975
Estimated Season Salary Cap$62,601,129
Estimate Under Maximum Salary Cap of $74,500,000$11,898,871
Estimate Over Minimum Salary Cap of $58,500,000 $4,101,129
Current Bank Account$78,555,297
Projected Bank Account$75,855,958

Pro Players Salaries

Charlie Coyle $7,325,000 (2)
-Salary Remaining : $3,934,917
-Salary Average : $7,325,000
-Salary Average Remaining : $3,934,917
Victor Hedman $6,723,000 (1)
-Salary Remaining : $3,611,529
-Salary Average : $7,209,000
-Salary Average Remaining : $3,872,603
Artturi Lehkonen $6,555,000 (2)
-Salary Remaining : $3,521,281
-Salary Average : $6,555,000
-Salary Average Remaining : $3,521,281
Auston Matthews $5,600,000 (2)
-Salary Remaining : $3,008,264
-Salary Average : $5,600,000
-Salary Average Remaining : $3,008,264
Nick Leddy $5,255,500 (1)
-Salary Remaining : $2,823,202
-Salary Average : $5,255,500
-Salary Average Remaining : $2,823,202
Matt Duchene $4,276,000 (1)
-Salary Remaining : $2,297,025
-Salary Average : $4,276,000
-Salary Average Remaining : $2,297,025
Brenden Dillon $4,124,000 (2)
-Salary Remaining : $2,215,372
-Salary Average : $4,124,000
-Salary Average Remaining : $2,215,372
Rickard Rakell $3,647,000 (3)
-Salary Remaining : $1,959,132
-Salary Average : $1,265,000
-Salary Average Remaining : $679,545
Ryan Graves $2,645,000 (1)
-Salary Remaining : $1,420,868
-Salary Average : $816,000
-Salary Average Remaining : $438,347
Jimmy Vesey $2,292,000 (2)
-Salary Remaining : $1,231,240
-Salary Average : $2,292,000
-Salary Average Remaining : $1,231,240
Ukko-Pekka Luukkonen $2,000,000 (4)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
John Marino $1,977,000 (2)
-Salary Remaining : $1,062,025
-Salary Average : $763,000
-Salary Average Remaining : $409,876
Morgan Barron $1,791,000 (3)
-Salary Remaining : $962,107
-Salary Average : $1,235,000
-Salary Average Remaining : $663,430
Zach Whitecloud $1,779,000 (1)
-Salary Remaining : $955,661
-Salary Average : $1,562,000
-Salary Average Remaining : $839,091
Jack Roslovic $1,517,000 (2)
-Salary Remaining : $814,917
-Salary Average : $1,153,000
-Salary Average Remaining : $619,380
Cameron Hughes $1,406,000 (3)
-Salary Remaining : $755,289
-Salary Average : $1,406,000
-Salary Average Remaining : $755,289
Nils aman $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Ross Colton $827,000 (1)
-Salary Remaining : $444,256
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Steven Santini $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Pheonix Copley $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Total Pro Players20
Salary Commitment
Year 2024 : $62,164,500
Year 2025 : $39,159,000
Year 2026 : $8,844,000
Year 2027 : $2,000,000
Salary Average Commitment
Year 2024 : $56,011,500
Year 2025 : $34,643,000
Year 2026 : $5,906,000
Year 2027 : $2,000,000
Salary Cap with 1 Way Contract
Year 2024 : $62,164,500
Year 2025 : $39,159,000
Year 2026 : $8,844,000
Year 2027 : $2,000,000

Farm Players Salaries

Filip Chytil $208,000 (1)
Salary Remaining : $109,288
Salary Average : $92,186
Salary Average Remaining : $48,437
Justin Barron $156,100 (3)
Salary Remaining : $82,019
Salary Average : $156,100
Salary Average Remaining : $82,019
Filip Roos $126,800 (3)
Salary Remaining : $66,624
Salary Average : $126,800
Salary Average Remaining : $66,624
Justin Richards $117,800 (3)
Salary Remaining : $61,895
Salary Average : $117,800
Salary Average Remaining : $61,895
Brayden Tracey $114,600 (3)
Salary Remaining : $60,214
Salary Average : $114,600
Salary Average Remaining : $60,214
Ville Petman $109,100 (3)
Salary Remaining : $57,324
Salary Average : $109,100
Salary Average Remaining : $57,324
Matt Kessel $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Matvei Petrov $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Chase Wheatcroft $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Tristan Allard $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Avery Hayes $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Max Crozier $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Wyatt Aamodt $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Ryan Sandelin $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Tobie Bisson $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Cody Haiskanen $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Stefan Matteau $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Dan Renouf $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Cory Conacher $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Tyler Spezia $90,000 (2)
Salary Remaining : $47,288
Salary Average : $90,000
Salary Average Remaining : $47,288
Dennis Hildeby $84,333 (2)
Salary Remaining : $44,311
Salary Average : $84,333
Salary Average Remaining : $44,311
Ludovic Waeber $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Matt Villalta $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Ethan Cardwell $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Tyler Wotherspoon $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Tanner Dickinson $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Matt Donovan $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players27
Salary Commitment
Year 2024 : $2,636,733
Year 2025 : $2,128,733
Year 2026 : $784,400
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,520,919
Year 2025 : $2,128,733
Year 2026 : $784,400
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $91 - 5,809 - 96.82%
Level 2: 5000 - $60 - 4,115 - 82.30%
Level 3: 2000 - $42 - 1,518 - 75.88%
Level 4: 4000 - $19 - 3,918 - 97.94%
Luxury : 1000 - $145 - 995 - 99.50%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,439 - 71.94%
Farm Level 2: 1000 - $15 - 772 - 77.20%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %16,354 - 90.86%
Average Income per Game$1,576,349
Year to Date Revenue$36,256,024
Farm
Home Games Left23
Average Attendance - %2,211 - 73.69%
Average Income per Game$92,287
Year to Date Revenue$2,122,594

Expense

Pro Players Total Salaries$54,627,000
Farm Players Total Salaries$2,914,493
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,417,442
Farm Year To Date Expenses$1,542,386
Pro Salary Cap To Date$31,954,626
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,256,024
Farm Estimated Season Revenue$2,122,594
Pro Remaining Season Days65
Pro Expenses Per Days$459,727
Pro Estimated Expenses$29,882,255
Farm Remaining Season Days62
Farm Expenses Per Days$31,055
Farm Estimated Expenses$1,925,410
Estimated Season Expenses$31,807,665
Estimated Season Salary Cap$61,299,721
Estimate Under Maximum Salary Cap of $74,500,000$13,200,279
Estimate Over Minimum Salary Cap of $58,500,000 $2,799,721
Current Bank Account$77,865,145
Projected Bank Account$84,436,098

Pro Players Salaries

Marcus Pettersson $5,955,000 (2)
-Salary Remaining : $3,198,967
-Salary Average : $5,955,000
-Salary Average Remaining : $3,198,967
Andre Burakovsky $5,355,500 (2)
-Salary Remaining : $2,876,921
-Salary Average : $5,355,500
-Salary Average Remaining : $2,876,921
Calvin Pickard $4,995,000 (3)
-Salary Remaining : $2,683,264
-Salary Average : $4,995,000
-Salary Average Remaining : $2,683,264
Matt Roy $4,127,500 (1)
-Salary Remaining : $2,217,252
-Salary Average : $4,127,500
-Salary Average Remaining : $2,217,252
Tyler Johnson $3,995,000 (3)
-Salary Remaining : $2,146,074
-Salary Average : $3,995,000
-Salary Average Remaining : $2,146,074
Yakov Trenin $3,501,000 (3)
-Salary Remaining : $1,880,702
-Salary Average : $3,501,000
-Salary Average Remaining : $1,880,702
Travis Konecny $3,376,000 (1)
-Salary Remaining : $1,813,554
-Salary Average : $3,767,000
-Salary Average Remaining : $2,023,595
Calle Jarnkrok $3,207,000 (3)
-Salary Remaining : $1,722,769
-Salary Average : $3,830,000
-Salary Average Remaining : $2,057,438
Ivan Barbashev $2,750,000 (3)
-Salary Remaining : $1,477,273
-Salary Average : $2,750,000
-Salary Average Remaining : $1,477,273
Rafael Harvey-Pinard $2,227,000 (3)
-Salary Remaining : $1,196,322
-Salary Average : $2,227,000
-Salary Average Remaining : $1,196,322
Eeli Tolvanen $1,977,000 (1)
-Salary Remaining : $1,062,025
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Joseph Woll $1,736,000 (3)
-Salary Remaining : $932,562
-Salary Average : $1,736,000
-Salary Average Remaining : $932,562
Carl Grundstrom $1,604,000 (1)
-Salary Remaining : $861,653
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Connor McMichael $1,344,000 (3)
-Salary Remaining : $721,983
-Salary Average : $1,344,000
-Salary Average Remaining : $721,983
Adam Gaudette $1,333,000 (1)
-Salary Remaining : $716,074
-Salary Average : $1,333,000
-Salary Average Remaining : $716,074
Dante Fabbro $1,205,000 (1)
-Salary Remaining : $647,314
-Salary Average : $781,000
-Salary Average Remaining : $419,545
Joel Hofer $1,064,000 (3)
-Salary Remaining : $571,570
-Salary Average : $1,064,000
-Salary Average Remaining : $571,570
Jacob MacDonald $1,000,000 (2)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Jon Merrill $1,000,000 (2)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
James Reimer $1,000,000 (1)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Nicolas Roy $950,000 (2)
-Salary Remaining : $510,331
-Salary Average : $950,000
-Salary Average Remaining : $510,331
Ryker Evans $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Total Pro Players22
Salary Commitment
Year 2024 : $54,627,000
Year 2025 : $40,004,500
Year 2026 : $24,819,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $53,136,000
Year 2025 : $40,627,500
Year 2026 : $25,442,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $54,627,000
Year 2025 : $40,004,500
Year 2026 : $24,819,000
Year 2027 : $0

Farm Players Salaries

Ivan Ivan $195,500 (3)
Salary Remaining : $102,720
Salary Average : $195,500
Salary Average Remaining : $102,720
Scott Reedy $125,300 (3)
Salary Remaining : $65,836
Salary Average : $125,300
Salary Average Remaining : $65,836
Declan Chisholm $118,000 (3)
Salary Remaining : $62,000
Salary Average : $118,000
Salary Average Remaining : $62,000
Oliver Wahlstrom $117,700 (1)
Salary Remaining : $61,842
Salary Average : $75,000
Salary Average Remaining : $39,407
Philip Kemp $113,500 (3)
Salary Remaining : $59,636
Salary Average : $113,500
Salary Average Remaining : $59,636
Jonathan Gruden $109,200 (3)
Salary Remaining : $57,376
Salary Average : $109,200
Salary Average Remaining : $57,376
Isaac Ratcliffe $108,800 (3)
Salary Remaining : $57,166
Salary Average : $108,800
Salary Average Remaining : $57,166
Joel Hanley $100,000 (2)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Travis Barron $97,300 (3)
Salary Remaining : $51,124
Salary Average : $97,300
Salary Average Remaining : $51,124
Blade Jenkins $97,100 (3)
Salary Remaining : $51,019
Salary Average : $97,100
Salary Average Remaining : $51,019
Kevin Mandolese $94,200 (3)
Salary Remaining : $49,495
Salary Average : $94,200
Salary Average Remaining : $49,495
Santtu Kinnunen $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Elmer Soderblom $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Ryan Johnson $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Mason Lohrei $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Ben McCartney $88,064 (1)
Salary Remaining : $46,271
Salary Average : $88,064
Salary Average Remaining : $46,271
Olle Lycksell $87,500 (2)
Salary Remaining : $45,975
Salary Average : $87,500
Salary Average Remaining : $45,975
Alex Laferriere $87,500 (2)
Salary Remaining : $45,975
Salary Average : $87,500
Salary Average Remaining : $45,975
Andre Lee $86,452 (1)
Salary Remaining : $45,424
Salary Average : $86,452
Salary Average Remaining : $45,424
James Malatesta $84,167 (3)
Salary Remaining : $44,223
Salary Average : $84,167
Salary Average Remaining : $44,223
Keith Petruzzelli $80,211 (1)
Salary Remaining : $42,145
Salary Average : $80,211
Salary Average Remaining : $42,145
Ben King $79,000 (3)
Salary Remaining : $41,508
Salary Average : $79,000
Salary Average Remaining : $41,508
Noel Hoefenmayer $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Jared Moe $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Robert Mastrosimone $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Judd Caulfield $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Mitchell Hoelscher $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Dawson Barteaux $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Cole Krygier $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Aidan McDonough $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Maxim Cajkovic $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players31
Salary Commitment
Year 2024 : $2,914,494
Year 2025 : $2,017,067
Year 2026 : $1,222,067
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,871,794
Year 2025 : $2,017,067
Year 2026 : $1,222,067
Year 2027 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7000 - $85 - 5,822 - 83.17%
Level 2: 6000 - $60 - 4,283 - 71.38%
Level 3: 3500 - $40 - 2,450 - 70.00%
Level 4: 4000 - $20 - 3,863 - 96.56%
Luxury : 1500 - $120 - 1,067 - 71.12%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,917 - 95.84%
Farm Level 2: 1000 - $15 - 788 - 78.83%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %17,484 - 79.47%
Average Income per Game$1,575,261
Year to Date Revenue$36,231,007
Farm
Home Games Left23
Average Attendance - %2,705 - 90.17%
Average Income per Game$103,302
Year to Date Revenue$2,375,938

Expense

Pro Players Total Salaries$72,679,417
Farm Players Total Salaries$3,178,923
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,163,998
Farm Year To Date Expenses$2,454,873
Pro Salary Cap To Date$33,654,902
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,231,007
Farm Estimated Season Revenue$2,375,938
Pro Remaining Season Days65
Pro Expenses Per Days$609,747
Pro Estimated Expenses$39,633,555
Farm Remaining Season Days62
Farm Expenses Per Days$43,889
Farm Estimated Expenses$2,721,118
Estimated Season Expenses$42,354,673
Estimated Season Salary Cap$72,697,542
Estimate Under Maximum Salary Cap of $74,500,000$1,802,458
Estimate Over Minimum Salary Cap of $58,500,000 $14,197,542
Current Bank Account$141,130,945
Projected Bank Account$137,383,217

Pro Players Salaries

John Carlson $10,750,000 (3)
-Salary Remaining : $5,774,793
-Salary Average : $10,750,000
-Salary Average Remaining : $5,774,793
Jonathan Huberdeau $7,550,000 (2)
-Salary Remaining : $4,055,785
-Salary Average : $7,550,000
-Salary Average Remaining : $4,055,785
Connor Murphy $5,500,000 (3)
-Salary Remaining : $2,954,545
-Salary Average : $5,500,000
-Salary Average Remaining : $2,954,545
Marc-Andre Fleury $5,250,000 (3)
-Salary Remaining : $2,820,248
-Salary Average : $5,250,000
-Salary Average Remaining : $2,820,248
Kevin Hayes $3,802,000 (2)
-Salary Remaining : $2,042,397
-Salary Average : $4,614,000
-Salary Average Remaining : $2,478,595
Ben Chiarot $3,750,000 (2)
-Salary Remaining : $2,014,463
-Salary Average : $3,750,000
-Salary Average Remaining : $2,014,463
Max Domi $3,679,000 (1)
-Salary Remaining : $1,976,322
-Salary Average : $2,372,999
-Salary Average Remaining : $1,274,752
Ondrej Palat $3,500,000 (3)
-Salary Remaining : $1,880,165
-Salary Average : $3,500,000
-Salary Average Remaining : $1,880,165
Joel Eriksson Ek $3,212,000 (2)
-Salary Remaining : $1,725,455
-Salary Average : $2,018,000
-Salary Average Remaining : $1,084,050
Brandon Tanev $3,010,000 (3)
-Salary Remaining : $1,616,942
-Salary Average : $3,010,000
-Salary Average Remaining : $1,616,942
Marcus Johansson $3,000,000 (2)
-Salary Remaining : $1,611,570
-Salary Average : $3,000,000
-Salary Average Remaining : $1,611,570
Jonathan Quick (1 Way Contract) $3,000,000 (3)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $1,611,570
-Salary Average : $3,000,000
-Salary Average Remaining : $1,611,570
Thomas Chabot $2,350,000 (3)
-Salary Remaining : $1,262,397
-Salary Average : $906,756
-Salary Average Remaining : $487,100
Frederik Andersen $2,331,000 (3)
-Salary Remaining : $1,252,190
-Salary Average : $4,552,000
-Salary Average Remaining : $2,445,289
Jordan Martinook $2,139,000 (1)
-Salary Remaining : $1,149,050
-Salary Average : $2,139,000
-Salary Average Remaining : $1,149,050
Alex Newhook $2,030,000 (3)
-Salary Remaining : $1,090,496
-Salary Average : $2,030,000
-Salary Average Remaining : $1,090,496
Jamie Oleksiak $2,000,000 (3)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Erik Cernak $1,754,000 (3)
-Salary Remaining : $942,231
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Philip Tomasino $1,620,000 (3)
-Salary Remaining : $870,248
-Salary Average : $985,769
-Salary Average Remaining : $529,545
Joel Farabee $1,452,000 (2)
-Salary Remaining : $780,000
-Salary Average : $807,000
-Salary Average Remaining : $433,512
Wyatt Johnston $1,000,417 (2)
-Salary Remaining : $537,414
-Salary Average : $1,000,417
-Salary Average Remaining : $537,414
Total Pro Players21
Salary Commitment
Year 2024 : $72,679,417
Year 2025 : $66,861,417
Year 2026 : $43,095,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $69,485,941
Year 2025 : $64,973,942
Year 2026 : $42,234,525
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,679,417
Year 2025 : $66,861,417
Year 2026 : $43,095,000
Year 2027 : $0

Farm Players Salaries

Alexander Romanov $196,300 (3)
Salary Remaining : $103,141
Salary Average : $89,417
Salary Average Remaining : $46,982
Nikita Okhotiuk $175,000 (3)
Salary Remaining : $91,949
Salary Average : $175,000
Salary Average Remaining : $91,949
Dennis Gilbert $162,470 (2)
Salary Remaining : $85,366
Salary Average : $75,000
Salary Average Remaining : $39,407
Jack St. Ivany $150,000 (3)
Salary Remaining : $78,814
Salary Average : $150,000
Salary Average Remaining : $78,814
Dakota Mermis $150,000 (3)
Salary Remaining : $78,814
Salary Average : $150,000
Salary Average Remaining : $78,814
Luke Kunin $146,700 (3)
Salary Remaining : $77,080
Salary Average : $75,000
Salary Average Remaining : $39,407
Denis Gurianov $138,700 (2)
Salary Remaining : $72,876
Salary Average : $115,300
Salary Average Remaining : $60,581
Brendan Lemieux $135,000 (2)
Salary Remaining : $70,932
Salary Average : $136,100
Salary Average Remaining : $71,510
Logan Stanley $123,800 (1)
Salary Remaining : $65,047
Salary Average : $75,000
Salary Average Remaining : $39,407
Kailer Yamamoto $118,300 (1)
Salary Remaining : $62,158
Salary Average : $92,500
Salary Average Remaining : $48,602
Anders Bjork $114,200 (3)
Salary Remaining : $60,003
Salary Average : $172,000
Salary Average Remaining : $90,373
Kevin Stenlund $113,900 (3)
Salary Remaining : $59,846
Salary Average : $75,000
Salary Average Remaining : $39,407
Brett Seney $109,900 (2)
Salary Remaining : $57,744
Salary Average : $75,000
Salary Average Remaining : $39,407
Hunter Shepard $108,800 (3)
Salary Remaining : $57,166
Salary Average : $78,800
Salary Average Remaining : $41,403
Carson Meyer $107,300 (3)
Salary Remaining : $56,378
Salary Average : $81,816
Salary Average Remaining : $42,988
Jeremy Davies $105,600 (2)
Salary Remaining : $55,485
Salary Average : $75,000
Salary Average Remaining : $39,407
Hudson Elynuik $102,000 (3)
Salary Remaining : $53,593
Salary Average : $102,000
Salary Average Remaining : $53,593
Sam Malinski $100,000 (3)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Matej Blumel $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Charlie Lindgren $87,600 (1)
Salary Remaining : $46,027
Salary Average : $87,600
Salary Average Remaining : $46,027
Callahan Burke $87,500 (2)
Salary Remaining : $45,975
Salary Average : $87,500
Salary Average Remaining : $45,975
Olof Lindbom $85,500 (2)
Salary Remaining : $44,924
Salary Average : $85,500
Salary Average Remaining : $44,924
Nolan Allan $85,000 (3)
Salary Remaining : $44,661
Salary Average : $85,000
Salary Average Remaining : $44,661
Yan Kuznetsov $79,600 (1)
Salary Remaining : $41,824
Salary Average : $79,600
Salary Average Remaining : $41,824
Timur Ibragimov $78,253 (1)
Salary Remaining : $41,116
Salary Average : $78,253
Salary Average Remaining : $41,116
Parker Gahagen $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Carter Mazur $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Mark Pysyk $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players28
Salary Commitment
Year 2024 : $3,178,923
Year 2025 : $2,466,370
Year 2026 : $1,549,200
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,713,886
Year 2025 : $2,075,933
Year 2026 : $1,334,033
Year 2027 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $102 - 4,338 - 72.30%
Level 2: 5000 - $62 - 3,836 - 76.72%
Level 3: 2000 - $37 - 1,966 - 98.29%
Level 4: 4000 - $22 - 3,782 - 94.55%
Luxury : 1000 - $200 - 754 - 75.41%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,432 - 71.58%
Farm Level 2: 1000 - $15 - 775 - 77.50%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %14,676 - 81.53%
Average Income per Game$1,470,760
Year to Date Revenue$33,827,485
Farm
Home Games Left23
Average Attendance - %2,207 - 73.55%
Average Income per Game$91,976
Year to Date Revenue$2,115,458

Expense

Pro Players Total Salaries$64,506,531
Farm Players Total Salaries$2,446,153
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,743,319
Farm Year To Date Expenses$1,635,480
Pro Salary Cap To Date$30,123,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,827,485
Farm Estimated Season Revenue$2,115,458
Pro Remaining Season Days65
Pro Expenses Per Days$562,037
Pro Estimated Expenses$36,532,405
Farm Remaining Season Days62
Farm Expenses Per Days$29,205
Farm Estimated Expenses$1,810,710
Estimated Season Expenses$38,343,115
Estimated Season Salary Cap$64,775,744
Estimate Under Maximum Salary Cap of $74,500,000$9,724,256
Estimate Over Minimum Salary Cap of $58,500,000 $6,275,744
Current Bank Account$76,056,409
Projected Bank Account$73,656,237

Pro Players Salaries

Brandon Saad $4,950,000 (2)
-Salary Remaining : $2,659,091
-Salary Average : $4,950,000
-Salary Average Remaining : $2,659,091
Ilya Mikheyev $4,500,000 (2)
-Salary Remaining : $2,417,355
-Salary Average : $4,500,000
-Salary Average Remaining : $2,417,355
Andreas Athanasiou $4,200,000 (2)
-Salary Remaining : $2,256,198
-Salary Average : $4,200,000
-Salary Average Remaining : $2,256,198
Colin Blackwell $4,000,000 (1)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Ryan Carpenter $4,000,000 (1)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Jayson Megna $4,000,000 (1)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Jujhar Khaira $4,000,000 (1)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Sam Carrick $4,000,000 (1)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Anthony Stolarz $3,700,000 (1)
-Salary Remaining : $1,987,603
-Salary Average : $3,700,000
-Salary Average Remaining : $1,987,603
Mason McTavish $3,394,167 (2)
-Salary Remaining : $1,823,313
-Salary Average : $3,394,167
-Salary Average Remaining : $1,823,313
Calvin De Haan $3,103,000 (2)
-Salary Remaining : $1,666,901
-Salary Average : $6,412,500
-Salary Average Remaining : $3,444,731
Michael McCarron $1,800,000 (1)
-Salary Remaining : $966,942
-Salary Average : $1,800,000
-Salary Average Remaining : $966,942
Logan Shaw $1,725,000 (1)
-Salary Remaining : $926,653
-Salary Average : $1,725,000
-Salary Average Remaining : $926,653
Colin Miller $1,722,000 (2)
-Salary Remaining : $925,041
-Salary Average : $1,722,000
-Salary Average Remaining : $925,041
Alex Nedeljkovic $1,255,000 (2)
-Salary Remaining : $674,174
-Salary Average : $1,653,000
-Salary Average Remaining : $887,975
C.J. Suess $1,200,000 (1)
-Salary Remaining : $644,628
-Salary Average : $1,200,000
-Salary Average Remaining : $644,628
Josiah Slavin $1,065,000 (3)
-Salary Remaining : $572,107
-Salary Average : $1,065,000
-Salary Average Remaining : $572,107
Tyce Thompson $1,007,000 (3)
-Salary Remaining : $540,950
-Salary Average : $1,007,000
-Salary Average Remaining : $540,950
Kevin Gravel $1,000,000 (1)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Louis Belpedio $1,000,000 (1)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Alex Petrovic $1,000,000 (1)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Samuel Laberge $974,000 (2)
-Salary Remaining : $523,223
-Salary Average : $974,000
-Salary Average Remaining : $523,223
Joona Koppanen $965,000 (1)
-Salary Remaining : $518,388
-Salary Average : $965,000
-Salary Average Remaining : $518,388
Matias Maccelli $962,082 (1)
-Salary Remaining : $516,821
-Salary Average : $962,082
-Salary Average Remaining : $516,821
Sean Day $962,000 (1)
-Salary Remaining : $516,777
-Salary Average : $962,000
-Salary Average Remaining : $516,777
Dylan Garand $902,500 (2)
-Salary Remaining : $484,814
-Salary Average : $902,500
-Salary Average Remaining : $484,814
Olen Zellweger $844,167 (3)
-Salary Remaining : $453,478
-Salary Average : $844,167
-Salary Average Remaining : $453,478
Luke Henman $775,615 (1)
-Salary Remaining : $416,653
-Salary Average : $775,615
-Salary Average Remaining : $416,653
Daylan Kuefler $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Brett Harrison $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Total Pro Players30
Salary Commitment
Year 2024 : $64,506,531
Year 2025 : $27,916,834
Year 2026 : $2,916,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $68,214,031
Year 2025 : $31,624,334
Year 2026 : $2,916,167
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $64,506,531
Year 2025 : $27,916,834
Year 2026 : $2,916,167
Year 2027 : $0

Farm Players Salaries

Conor Sheary $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Kyle Clifford $290,000 (1)
Salary Remaining : $152,373
Salary Average : $290,000
Salary Average Remaining : $152,373
Jesper Wallstedt $135,000 (2)
Salary Remaining : $70,932
Salary Average : $135,000
Salary Average Remaining : $70,932
Milan Lucic $134,800 (2)
Salary Remaining : $70,827
Salary Average : $75,000
Salary Average Remaining : $39,407
John Hayden $130,000 (1)
Salary Remaining : $68,305
Salary Average : $130,000
Salary Average Remaining : $68,305
Graeme Clarke $126,000 (3)
Salary Remaining : $66,203
Salary Average : $126,000
Salary Average Remaining : $66,203
Lane Pederson $117,200 (2)
Salary Remaining : $61,580
Salary Average : $117,200
Salary Average Remaining : $61,580
Chris Harpur $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Brandon Scanlin $96,600 (2)
Salary Remaining : $50,756
Salary Average : $96,600
Salary Average Remaining : $50,756
Martin Pospisil $94,100 (2)
Salary Remaining : $49,442
Salary Average : $94,100
Salary Average Remaining : $49,442
John Beecher $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Shane Wright $91,833 (3)
Salary Remaining : $48,251
Salary Average : $91,833
Salary Average Remaining : $48,251
Aatu Raty $90,250 (2)
Salary Remaining : $47,419
Salary Average : $90,250
Salary Average Remaining : $47,419
Vasily Podkolzin $87,570 (1)
Salary Remaining : $46,011
Salary Average : $87,570
Salary Average Remaining : $46,011
Jesper Vikman $85,800 (3)
Salary Remaining : $45,081
Salary Average : $85,800
Salary Average Remaining : $45,081
Adam Wilsby $84,250 (2)
Salary Remaining : $44,267
Salary Average : $84,250
Salary Average Remaining : $44,267
Pontus Holmberg $82,750 (2)
Salary Remaining : $43,479
Salary Average : $82,750
Salary Average Remaining : $43,479
Zack Ostapchuk $82,500 (3)
Salary Remaining : $43,347
Salary Average : $82,500
Salary Average Remaining : $43,347
Topi Niemela $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Lian Bichsel $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Josh Wesley $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players21
Salary Commitment
Year 2024 : $2,446,153
Year 2025 : $1,313,583
Year 2026 : $386,133
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,386,353
Year 2025 : $1,253,783
Year 2026 : $386,133
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $125 - 3,683 - 61.38%
Level 2: 5000 - $65 - 3,625 - 72.49%
Level 3: 2000 - $35 - 1,960 - 97.98%
Level 4: 4000 - $25 - 2,787 - 69.67%
Luxury : 1000 - $225 - 654 - 65.37%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,411 - 70.54%
Farm Level 2: 1000 - $15 - 776 - 77.58%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %12,707 - 70.60%
Average Income per Game$1,462,096
Year to Date Revenue$33,628,198
Farm
Home Games Left23
Average Attendance - %2,187 - 72.88%
Average Income per Game$90,909
Year to Date Revenue$2,090,903

Expense

Pro Players Total Salaries$66,610,811
Farm Players Total Salaries$4,075,708
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,342,409
Farm Year To Date Expenses$2,222,491
Pro Salary Cap To Date$32,879,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,628,198
Farm Estimated Season Revenue$2,090,903
Pro Remaining Season Days65
Pro Expenses Per Days$558,767
Pro Estimated Expenses$36,319,855
Farm Remaining Season Days62
Farm Expenses Per Days$43,014
Farm Estimated Expenses$2,666,868
Estimated Season Expenses$38,986,723
Estimated Season Salary Cap$68,662,319
Estimate Under Maximum Salary Cap of $74,500,000$5,837,681
Estimate Over Minimum Salary Cap of $58,500,000 $10,162,319
Current Bank Account$35,748,418
Projected Bank Account$32,480,796

Pro Players Salaries

Jeremy McKenna $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Simon Pinard $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Alex Gallant $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Cooper Walker $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Kale Kessy $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Louis Boudon $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Matt Brown $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Ethan De Jong $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Ben Berard $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Matt Stienburg $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Cristiano DiGiacinto $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Tag Bertuzzi $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Brett Budgell $2,999,999 (1)
-Salary Remaining : $1,611,570
-Salary Average : $2,999,999
-Salary Average Remaining : $1,611,570
Connor Clifton $2,302,000 (3)
-Salary Remaining : $1,236,612
-Salary Average : $2,302,000
-Salary Average Remaining : $1,236,612
Brett Howden $2,107,000 (1)
-Salary Remaining : $1,131,860
-Salary Average : $783,844
-Salary Average Remaining : $421,073
David Jiricek $1,950,000 (2)
-Salary Remaining : $1,047,521
-Salary Average : $1,950,000
-Salary Average Remaining : $1,047,521
Kieffer Bellows $1,628,000 (1)
-Salary Remaining : $874,545
-Salary Average : $851,542
-Salary Average Remaining : $457,440
Taro Hirose $1,240,000 (1)
-Salary Remaining : $666,116
-Salary Average : $1,240,000
-Salary Average Remaining : $666,116
Jack Studnicka $1,169,000 (2)
-Salary Remaining : $627,975
-Salary Average : $1,169,000
-Salary Average Remaining : $627,975
Akil Thomas $1,132,000 (3)
-Salary Remaining : $608,099
-Salary Average : $1,132,000
-Salary Average Remaining : $608,099
Matt Kiersted $1,119,000 (2)
-Salary Remaining : $601,116
-Salary Average : $1,119,000
-Salary Average Remaining : $601,116
Justin Kirkland $1,077,000 (2)
-Salary Remaining : $578,554
-Salary Average : $1,077,000
-Salary Average Remaining : $578,554
Felix Robert $1,076,000 (2)
-Salary Remaining : $578,017
-Salary Average : $1,076,000
-Salary Average Remaining : $578,017
Jackson Cates $1,040,000 (2)
-Salary Remaining : $558,678
-Salary Average : $1,040,000
-Salary Average Remaining : $558,678
Will Riedell $1,022,000 (3)
-Salary Remaining : $549,008
-Salary Average : $1,022,000
-Salary Average Remaining : $549,008
Ben Kraws $1,000,000 (2)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Zane McIntyre $1,000,000 (2)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Navrin Mutter $969,000 (3)
-Salary Remaining : $520,537
-Salary Average : $969,000
-Salary Average Remaining : $520,537
Patrick Giles $961,000 (3)
-Salary Remaining : $516,240
-Salary Average : $961,000
-Salary Average Remaining : $516,240
Joey Abate $956,000 (3)
-Salary Remaining : $513,554
-Salary Average : $956,000
-Salary Average Remaining : $513,554
Adam Fantilli $950,000 (3)
-Salary Remaining : $510,331
-Salary Average : $950,000
-Salary Average Remaining : $510,331
Olivier Galipeau $931,000 (2)
-Salary Remaining : $500,124
-Salary Average : $931,000
-Salary Average Remaining : $500,124
Bobby Trivigno $913,000 (2)
-Salary Remaining : $490,455
-Salary Average : $913,000
-Salary Average Remaining : $490,455
Matthew Kessel $818,824 (1)
-Salary Remaining : $439,864
-Salary Average : $818,824
-Salary Average Remaining : $439,864
Viktor Neuchev $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Samuel Houde $750,000 (2)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Alex Lyon $750,000 (2)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Total Pro Players37
Salary Commitment
Year 2024 : $66,610,811
Year 2025 : $21,067,000
Year 2026 : $8,292,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $64,511,197
Year 2025 : $21,067,000
Year 2026 : $8,292,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $66,610,811
Year 2025 : $21,067,000
Year 2026 : $8,292,000
Year 2027 : $0

Farm Players Salaries

Dustin Tokarski $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Colin Felix $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Akito Hirose $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Brenden Miller $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Justin Hryckowian $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Max Ellis $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Dennis Cesana $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Luke Krys $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Grant Cruikshank $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Wade Allison $139,700 (3)
Salary Remaining : $73,402
Salary Average : $139,700
Salary Average Remaining : $73,402
Nolan Stevens $110,800 (1)
Salary Remaining : $58,217
Salary Average : $110,800
Salary Average Remaining : $58,217
Joel Teasdale $107,800 (2)
Salary Remaining : $56,641
Salary Average : $107,800
Salary Average Remaining : $56,641
Colin Theisen $99,600 (2)
Salary Remaining : $52,332
Salary Average : $99,600
Salary Average Remaining : $52,332
Corey Andonovski $98,700 (3)
Salary Remaining : $51,859
Salary Average : $98,700
Salary Average Remaining : $51,859
Roman Ahcan $98,600 (3)
Salary Remaining : $51,807
Salary Average : $98,600
Salary Average Remaining : $51,807
Alex Kannok Leipert $98,400 (3)
Salary Remaining : $51,702
Salary Average : $98,400
Salary Average Remaining : $51,702
Matthew Boucher $97,400 (3)
Salary Remaining : $51,176
Salary Average : $97,400
Salary Average Remaining : $51,176
Adam Karashik $97,400 (3)
Salary Remaining : $51,176
Salary Average : $97,400
Salary Average Remaining : $51,176
Michael Milne $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Alexander Kisakov $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Jaxson Stauber $87,600 (2)
Salary Remaining : $46,027
Salary Average : $87,600
Salary Average Remaining : $46,027
Greg Meireles $77,208 (1)
Salary Remaining : $40,567
Salary Average : $77,208
Salary Average Remaining : $40,567
Dmitri Kuzmin $75,000 (3)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players23
Salary Commitment
Year 2024 : $4,075,708
Year 2025 : $1,187,700
Year 2026 : $705,200
Year 2027 : $0
Salary Average Commitment
Year 2024 : $4,075,708
Year 2025 : $1,187,700
Year 2026 : $705,200
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $72 - 5,848 - 97.46%
Level 2: 5000 - $65 - 3,664 - 73.28%
Level 3: 2000 - $35 - 1,964 - 98.20%
Level 4: 4000 - $25 - 2,824 - 70.60%
Luxury : 1000 - $170 - 968 - 96.78%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,926 - 96.30%
Farm Level 2: 1000 - $4 - 1,000 - 100.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %15,267 - 84.82%
Average Income per Game$1,434,961
Year to Date Revenue$31,569,132
Farm
Home Games Left24
Average Attendance - %2,926 - 97.53%
Average Income per Game$92,052
Year to Date Revenue$2,025,149

Expense

Pro Players Total Salaries$59,204,975
Farm Players Total Salaries$3,131,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,848,656
Farm Year To Date Expenses$1,934,848
Pro Salary Cap To Date$27,385,848
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,439,053
Farm Estimated Season Revenue$2,209,253
Pro Remaining Season Days65
Pro Expenses Per Days$497,562
Pro Estimated Expenses$32,341,530
Farm Remaining Season Days62
Farm Expenses Per Days$35,008
Farm Estimated Expenses$2,170,496
Estimated Season Expenses$34,512,026
Estimated Season Salary Cap$59,190,153
Estimate Under Maximum Salary Cap of $74,500,000$15,309,847
Estimate Over Minimum Salary Cap of $58,500,000 $690,153
Current Bank Account$21,796,368
Projected Bank Account$23,932,648

Pro Players Salaries

Connor McDavid $4,901,000 (3)
-Salary Remaining : $2,632,769
-Salary Average : $6,664,000
-Salary Average Remaining : $3,579,835
Andrei Vasilevskiy $4,747,000 (3)
-Salary Remaining : $2,550,041
-Salary Average : $3,041,000
-Salary Average Remaining : $1,633,595
Artemi Panarin $3,627,000 (3)
-Salary Remaining : $1,948,388
-Salary Average : $6,666,000
-Salary Average Remaining : $3,580,909
David Pastrnak $3,625,000 (2)
-Salary Remaining : $1,947,314
-Salary Average : $1,682,000
-Salary Average Remaining : $903,554
Zachary Werenski $3,582,000 (2)
-Salary Remaining : $1,924,215
-Salary Average : $3,582,000
-Salary Average Remaining : $1,924,215
Mats Zuccarello $3,182,000 (2)
-Salary Remaining : $1,709,339
-Salary Average : $4,728,000
-Salary Average Remaining : $2,539,835
Roman Josi $3,000,000 (1)
-Salary Remaining : $1,611,570
-Salary Average : $3,795,000
-Salary Average Remaining : $2,038,636
Yanni Gourde $2,929,000 (1)
-Salary Remaining : $1,573,430
-Salary Average : $3,104,000
-Salary Average Remaining : $1,667,438
Oliver Kylington $2,500,000 (1)
-Salary Remaining : $1,342,975
-Salary Average : $2,500,000
-Salary Average Remaining : $1,342,975
Troy Stecher $2,200,000 (1)
-Salary Remaining : $1,181,818
-Salary Average : $2,200,000
-Salary Average Remaining : $1,181,818
Miro Heiskanen $2,125,000 (1)
-Salary Remaining : $1,141,529
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Andy Welinski $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Jake Christiansen $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Carl Berglund $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Brett Kemp $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Cameron Butler $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Carter Verhaeghe $1,915,000 (1)
-Salary Remaining : $1,028,719
-Salary Average : $1,730,000
-Salary Average Remaining : $929,339
Joshua Brown $1,275,000 (2)
-Salary Remaining : $684,917
-Salary Average : $1,275,000
-Salary Average Remaining : $684,917
Dennis Cholowski $1,256,000 (3)
-Salary Remaining : $674,711
-Salary Average : $1,256,000
-Salary Average Remaining : $674,711
Darren Raddysh $1,094,000 (1)
-Salary Remaining : $587,686
-Salary Average : $1,094,000
-Salary Average Remaining : $587,686
Chad Nychuk $1,065,000 (3)
-Salary Remaining : $572,107
-Salary Average : $1,065,000
-Salary Average Remaining : $572,107
Austin Osmanski $1,056,000 (3)
-Salary Remaining : $567,273
-Salary Average : $1,056,000
-Salary Average Remaining : $567,273
Jack Campbell $1,000,000 (1)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Juuso Parssinen $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Joshua Roy $835,000 (3)
-Salary Remaining : $448,554
-Salary Average : $835,000
-Salary Average Remaining : $448,554
Marco Rossi $815,202 (1)
-Salary Remaining : $437,918
-Salary Average : $815,202
-Salary Average Remaining : $437,918
Cam York $800,773 (1)
-Salary Remaining : $430,167
-Salary Average : $800,773
-Salary Average Remaining : $430,167
Adam Scheel $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Total Pro Players28
Salary Commitment
Year 2024 : $59,204,975
Year 2025 : $28,911,000
Year 2026 : $15,734,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $61,488,975
Year 2025 : $32,775,000
Year 2026 : $20,583,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $59,204,975
Year 2025 : $30,076,000
Year 2026 : $17,487,000
Year 2027 : $0

Farm Players Salaries

Jordan Papirny $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Cameron Gaunce $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Cameron Wright $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Ben Jones $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Bradley Marek $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Ashton Sautner $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Artyom Anisimov $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Blake Hillman $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Dylan McIlrath $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Colton White $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Ryan Lomberg $150,000 (1)
Salary Remaining : $78,814
Salary Average : $150,000
Salary Average Remaining : $78,814
Cole Koepke $114,200 (3)
Salary Remaining : $60,003
Salary Average : $114,200
Salary Average Remaining : $60,003
Ben Meyers $113,000 (3)
Salary Remaining : $59,373
Salary Average : $113,000
Salary Average Remaining : $59,373
Cam Morrison $106,700 (3)
Salary Remaining : $56,063
Salary Average : $106,700
Salary Average Remaining : $56,063
Tye Felhaber $104,500 (2)
Salary Remaining : $54,907
Salary Average : $104,500
Salary Average Remaining : $54,907
Jiri Patera $102,000 (3)
Salary Remaining : $53,593
Salary Average : $102,000
Salary Average Remaining : $53,593
Ville Heinola $101,500 (2)
Salary Remaining : $53,331
Salary Average : $101,500
Salary Average Remaining : $53,331
Samuel Walker $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Filip Cederqvist $87,500 (2)
Salary Remaining : $45,975
Salary Average : $87,500
Salary Average Remaining : $45,975
Austin Poganski $84,100 (1)
Salary Remaining : $44,188
Salary Average : $84,100
Salary Average Remaining : $44,188
Matthew Seminoff $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players21
Salary Commitment
Year 2024 : $3,131,000
Year 2025 : $821,900
Year 2026 : $435,900
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,131,000
Year 2025 : $821,900
Year 2026 : $435,900
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $102 - 4,285 - 71.42%
Level 2: 5000 - $55 - 4,759 - 95.17%
Level 3: 2000 - $40 - 1,595 - 79.76%
Level 4: 4000 - $25 - 2,811 - 70.28%
Luxury : 1000 - $205 - 727 - 72.71%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,407 - 70.34%
Farm Level 2: 1000 - $15 - 765 - 76.54%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %14,177 - 78.76%
Average Income per Game$1,463,091
Year to Date Revenue$33,651,086
Farm
Home Games Left23
Average Attendance - %2,172 - 72.41%
Average Income per Game$90,475
Year to Date Revenue$2,080,921

Expense

Pro Players Total Salaries$65,437,961
Farm Players Total Salaries$3,341,900
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,216,868
Farm Year To Date Expenses$2,120,759
Pro Salary Cap To Date$27,754,044
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,651,086
Farm Estimated Season Revenue$2,080,921
Pro Remaining Season Days65
Pro Expenses Per Days$549,074
Pro Estimated Expenses$35,689,810
Farm Remaining Season Days62
Farm Expenses Per Days$36,796
Farm Estimated Expenses$2,281,352
Estimated Season Expenses$37,971,162
Estimated Season Salary Cap$62,906,694
Estimate Under Maximum Salary Cap of $74,500,000$11,593,306
Estimate Over Minimum Salary Cap of $58,500,000 $4,406,694
Current Bank Account$130,526,318
Projected Bank Account$128,287,163

Pro Players Salaries

Frank Vatrano $12,255,000 (3)
-Salary Remaining : $6,583,264
-Salary Average : $12,255,000
-Salary Average Remaining : $6,583,264
Anders Lee $4,190,000 (1)
-Salary Remaining : $2,250,826
-Salary Average : $4,190,000
-Salary Average Remaining : $2,250,826
Brady Skjei $4,129,000 (3)
-Salary Remaining : $2,218,058
-Salary Average : $5,500,000
-Salary Average Remaining : $2,954,545
Neal Pionk $3,623,000 (3)
-Salary Remaining : $1,946,240
-Salary Average : $3,561,000
-Salary Average Remaining : $1,912,934
Cam Talbot $3,563,000 (1)
-Salary Remaining : $1,914,008
-Salary Average : $3,812,000
-Salary Average Remaining : $2,047,769
Michael Rasmussen $3,500,000 (3)
-Salary Remaining : $1,880,165
-Salary Average : $3,500,000
-Salary Average Remaining : $1,880,165
Phillip Danault (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,880,165
-Salary Average : $3,500,000
-Salary Average Remaining : $1,880,165
Brayden McNabb $3,467,000 (2)
-Salary Remaining : $1,862,438
-Salary Average : $4,232,000
-Salary Average Remaining : $2,273,388
Conor Garland $3,233,000 (1)
-Salary Remaining : $1,736,736
-Salary Average : $2,191,000
-Salary Average Remaining : $1,176,983
Lawson Crouse $2,816,000 (3)
-Salary Remaining : $1,512,727
-Salary Average : $2,484,000
-Salary Average Remaining : $1,334,380
Travis Sanheim $2,426,000 (2)
-Salary Remaining : $1,303,223
-Salary Average : $1,862,000
-Salary Average Remaining : $1,000,248
Ethan Bear $2,288,000 (3)
-Salary Remaining : $1,229,091
-Salary Average : $2,288,000
-Salary Average Remaining : $1,229,091
Dustin Wolf $2,234,000 (3)
-Salary Remaining : $1,200,083
-Salary Average : $2,234,000
-Salary Average Remaining : $1,200,083
Vinnie Hinostroza $1,952,000 (2)
-Salary Remaining : $1,048,595
-Salary Average : $1,952,000
-Salary Average Remaining : $1,048,595
Antti Raanta $1,545,000 (1)
-Salary Remaining : $829,959
-Salary Average : $1,576,000
-Salary Average Remaining : $846,612
Josh Mahura $1,389,000 (3)
-Salary Remaining : $746,157
-Salary Average : $1,389,000
-Salary Average Remaining : $746,157
Parker Wotherspoon $1,173,000 (3)
-Salary Remaining : $630,124
-Salary Average : $1,173,000
-Salary Average Remaining : $630,124
Riley Tufte $1,171,000 (2)
-Salary Remaining : $629,050
-Salary Average : $1,171,000
-Salary Average Remaining : $629,050
Nicholas Robertson $979,822 (1)
-Salary Remaining : $526,351
-Salary Average : $979,822
-Salary Average Remaining : $526,351
Louis Crevier $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Henry Thrun $912,500 (1)
-Salary Remaining : $490,186
-Salary Average : $912,500
-Salary Average Remaining : $490,186
Bobby Brink $868,756 (1)
-Salary Remaining : $466,687
-Salary Average : $868,756
-Salary Average Remaining : $466,687
Joseph Veleno $864,550 (1)
-Salary Remaining : $464,428
-Salary Average : $864,550
-Salary Average Remaining : $464,428
Kent Johnson $850,000 (2)
-Salary Remaining : $456,612
-Salary Average : $850,000
-Salary Average Remaining : $456,612
Tyler Tullio $833,333 (2)
-Salary Remaining : $447,658
-Salary Average : $833,333
-Salary Average Remaining : $447,658
Carson Lambos $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Total Pro Players26
Salary Commitment
Year 2024 : $65,437,961
Year 2025 : $44,655,333
Year 2026 : $32,294,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $65,853,961
Year 2025 : $46,209,333
Year 2026 : $34,384,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $65,437,961
Year 2025 : $45,031,333
Year 2026 : $33,407,000
Year 2027 : $0

Farm Players Salaries

Nikolas Matinpalo $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Joe Carroll $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Peetro Seppala $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Dave Gust $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Ben Gleason $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Jeff Kubiak $300,000 (1)
Salary Remaining : $157,627
Salary Average : $300,000
Salary Average Remaining : $157,627
Rasmus Kupari $132,200 (2)
Salary Remaining : $69,461
Salary Average : $75,000
Salary Average Remaining : $39,407
Markus Niemelainen $127,800 (3)
Salary Remaining : $67,149
Salary Average : $127,800
Salary Average Remaining : $67,149
Alex Turcotte $113,600 (3)
Salary Remaining : $59,688
Salary Average : $113,600
Salary Average Remaining : $59,688
Jimmy Schuldt $109,300 (1)
Salary Remaining : $57,429
Salary Average : $109,300
Salary Average Remaining : $57,429
Fabian Lysell $106,500 (2)
Salary Remaining : $55,958
Salary Average : $106,500
Salary Average Remaining : $55,958
Maxime Lajoie $105,100 (1)
Salary Remaining : $55,222
Salary Average : $105,100
Salary Average Remaining : $55,222
Jonah Gadjovich $105,000 (1)
Salary Remaining : $55,169
Salary Average : $105,000
Salary Average Remaining : $55,169
Matthew Phillips $105,000 (1)
Salary Remaining : $55,169
Salary Average : $105,000
Salary Average Remaining : $55,169
Ken Appleby $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Matthew Strome $97,400 (3)
Salary Remaining : $51,176
Salary Average : $97,400
Salary Average Remaining : $51,176
Jiri Kulich $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Carter Savoie $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Jack Finley $89,667 (2)
Salary Remaining : $47,113
Salary Average : $89,667
Salary Average Remaining : $47,113
Calle Clang $87,833 (2)
Salary Remaining : $46,150
Salary Average : $87,833
Salary Average Remaining : $46,150
Nikita Chibrikov $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players21
Salary Commitment
Year 2024 : $3,341,900
Year 2025 : $942,500
Year 2026 : $338,800
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,284,700
Year 2025 : $885,300
Year 2026 : $338,800
Year 2027 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 4,468 - 74.46%
Level 2: 5000 - $60 - 4,155 - 83.10%
Level 3: 2000 - $35 - 1,966 - 98.29%
Level 4: 4000 - $20 - 3,815 - 95.37%
Luxury : 1000 - $200 - 747 - 74.73%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,424 - 71.19%
Farm Level 2: 1000 - $15 - 789 - 78.85%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %15,150 - 84.17%
Average Income per Game$1,476,030
Year to Date Revenue$33,948,689
Farm
Home Games Left23
Average Attendance - %2,212 - 73.74%
Average Income per Game$91,872
Year to Date Revenue$2,113,045

Expense

Pro Players Total Salaries$59,175,393
Farm Players Total Salaries$2,463,873
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,979,931
Farm Year To Date Expenses$1,594,929
Pro Salary Cap To Date$27,517,126
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,948,689
Farm Estimated Season Revenue$2,113,045
Pro Remaining Season Days65
Pro Expenses Per Days$497,317
Pro Estimated Expenses$32,325,605
Farm Remaining Season Days62
Farm Expenses Per Days$29,355
Farm Estimated Expenses$1,820,010
Estimated Season Expenses$34,145,615
Estimated Season Salary Cap$59,305,571
Estimate Under Maximum Salary Cap of $74,500,000$15,194,429
Estimate Over Minimum Salary Cap of $58,500,000 $805,571
Current Bank Account$156,372,347
Projected Bank Account$158,288,466

Pro Players Salaries

Joe Pavelski $4,901,000 (1)
-Salary Remaining : $2,632,769
-Salary Average : $5,766,000
-Salary Average Remaining : $3,097,438
John Gibson $4,860,000 (2)
-Salary Remaining : $2,610,744
-Salary Average : $4,860,000
-Salary Average Remaining : $2,610,744
Darnell Nurse $4,475,000 (1)
-Salary Remaining : $2,403,926
-Salary Average : $1,238,000
-Salary Average Remaining : $665,041
Jake DeBrusk $4,099,000 (2)
-Salary Remaining : $2,201,942
-Salary Average : $4,099,000
-Salary Average Remaining : $2,201,942
Clayton Keller $3,830,000 (3)
-Salary Remaining : $2,057,438
-Salary Average : $773,256
-Salary Average Remaining : $415,385
Adam Lowry $3,727,000 (3)
-Salary Remaining : $2,002,107
-Salary Average : $1,093,000
-Salary Average Remaining : $587,149
Ivan Provorov $3,315,000 (2)
-Salary Remaining : $1,780,785
-Salary Average : $4,361,000
-Salary Average Remaining : $2,342,686
Nino Niederreiter (1 Way Contract) $3,208,000 (2)
-Salary Remaining : $1,723,306
-Salary Average : $8,800,000
-Salary Average Remaining : $4,727,273
Jared Spurgeon $3,032,000 (2)
-Salary Remaining : $1,628,760
-Salary Average : $4,791,000
-Salary Average Remaining : $2,573,678
Max Pacioretty $2,925,000 (2)
-Salary Remaining : $1,571,281
-Salary Average : $2,925,000
-Salary Average Remaining : $1,571,281
Adam Fox $2,786,000 (2)
-Salary Remaining : $1,496,612
-Salary Average : $820,000
-Salary Average Remaining : $440,496
Alec Martinez $2,650,000 (2)
-Salary Remaining : $1,423,554
-Salary Average : $2,650,000
-Salary Average Remaining : $1,423,554
Frederick Gaudreau $2,580,000 (2)
-Salary Remaining : $1,385,950
-Salary Average : $2,580,000
-Salary Average Remaining : $1,385,950
Christian Dvorak $2,492,000 (2)
-Salary Remaining : $1,338,678
-Salary Average : $1,971,000
-Salary Average Remaining : $1,058,802
Alex Iafallo $2,267,000 (3)
-Salary Remaining : $1,217,810
-Salary Average : $1,631,000
-Salary Average Remaining : $876,157
Adam Cracknell $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Connor Murphy2 $2,000,000 (1)
-Salary Remaining : $1,074,380
-Salary Average : $2,000,000
-Salary Average Remaining : $1,074,380
Jordan Kyrou $1,333,000 (1)
-Salary Remaining : $716,074
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Scott Perunovich $968,000 (2)
-Salary Remaining : $520,000
-Salary Average : $968,000
-Salary Average Remaining : $520,000
Isac Lundestrom $964,526 (1)
-Salary Remaining : $518,134
-Salary Average : $964,526
-Salary Average Remaining : $518,134
Egor Afanasyev $762,867 (1)
-Salary Remaining : $409,805
-Salary Average : $762,867
-Salary Average Remaining : $409,805
Total Pro Players21
Salary Commitment
Year 2024 : $59,175,393
Year 2025 : $42,739,000
Year 2026 : $9,824,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $54,553,649
Year 2025 : $42,322,256
Year 2026 : $3,497,256
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $59,175,393
Year 2025 : $42,739,000
Year 2026 : $9,824,000
Year 2027 : $0

Farm Players Salaries

Anton Blidh $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Georgi Romanov $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Tanner Laczynski $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Ivan Prosvetov $149,000 (4)
Salary Remaining : $78,288
Salary Average : $149,000
Salary Average Remaining : $78,288
Adam Beckman $124,100 (3)
Salary Remaining : $65,205
Salary Average : $124,100
Salary Average Remaining : $65,205
Jean-Luc Foudy $122,000 (3)
Salary Remaining : $64,102
Salary Average : $122,000
Salary Average Remaining : $64,102
Xavier Bourgault $116,750 (2)
Salary Remaining : $61,343
Salary Average : $116,750
Salary Average Remaining : $61,343
Wyatt Kalynuk $109,900 (3)
Salary Remaining : $57,744
Salary Average : $109,900
Salary Average Remaining : $57,744
Joseph Cecconi $99,400 (2)
Salary Remaining : $52,227
Salary Average : $99,400
Salary Average Remaining : $52,227
Andrew Perrott $95,000 (3)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Emil Heineman $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Hunter Drew $89,900 (2)
Salary Remaining : $47,236
Salary Average : $89,900
Salary Average Remaining : $47,236
Matthew Poitras $87,000 (3)
Salary Remaining : $45,712
Salary Average : $87,000
Salary Average Remaining : $45,712
Jacob Peterson $85,596 (1)
Salary Remaining : $44,974
Salary Average : $85,596
Salary Average Remaining : $44,974
Dmitri Ovchinnikov $85,000 (3)
Salary Remaining : $44,661
Salary Average : $85,000
Salary Average Remaining : $44,661
Michael Callahan $82,727 (1)
Salary Remaining : $43,467
Salary Average : $82,727
Salary Average Remaining : $43,467
Lucas Ciona $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Nico Myatovic $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Callan Foote $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
William Stromgren $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Nathan Gaucher $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Filip Engaras $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Frederic Brunet $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players23
Salary Commitment
Year 2024 : $2,463,873
Year 2025 : $1,245,550
Year 2026 : $772,000
Year 2027 : $149,000
Salary Average Commitment
Year 2024 : $2,463,873
Year 2025 : $1,245,550
Year 2026 : $772,000
Year 2027 : $149,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $118 - 3,800 - 63.33%
Level 2: 5000 - $95 - 3,000 - 60.00%
Level 3: 2000 - $70 - 1,200 - 60.00%
Level 4: 4000 - $50 - 2,400 - 60.00%
Luxury : 1000 - $200 - 762 - 76.20%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $26 - 1,963 - 98.13%
Farm Level 2: 1000 - $15 - 780 - 77.96%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %11,162 - 62.01%
Average Income per Game$1,623,789
Year to Date Revenue$37,347,147
Farm
Home Games Left23
Average Attendance - %2,742 - 91.40%
Average Income per Game$93,453
Year to Date Revenue$2,149,418

Expense

Pro Players Total Salaries$71,913,167
Farm Players Total Salaries$5,473,610
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,719,425
Farm Year To Date Expenses$3,010,005
Pro Salary Cap To Date$30,405,353
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,347,147
Farm Estimated Season Revenue$2,149,418
Pro Remaining Season Days65
Pro Expenses Per Days$635,646
Pro Estimated Expenses$41,316,990
Farm Remaining Season Days62
Farm Expenses Per Days$52,742
Farm Estimated Expenses$3,270,004
Estimated Season Expenses$44,586,994
Estimated Season Salary Cap$69,036,413
Estimate Under Maximum Salary Cap of $74,500,000$5,463,587
Estimate Over Minimum Salary Cap of $58,500,000 $10,536,413
Current Bank Account$103,120,830
Projected Bank Account$98,030,401

Pro Players Salaries

Semyon Varlamov $7,000,000 (2)
-Salary Remaining : $3,760,331
-Salary Average : $7,000,000
-Salary Average Remaining : $3,760,331
Tomas Tatar $5,500,000 (2)
-Salary Remaining : $2,954,545
-Salary Average : $5,500,000
-Salary Average Remaining : $2,954,545
Blake Wheeler $4,800,000 (1)
-Salary Remaining : $2,578,512
-Salary Average : $4,800,000
-Salary Average Remaining : $2,578,512
Simon Nemec $4,200,000 (2)
-Salary Remaining : $2,256,198
-Salary Average : $4,200,000
-Salary Average Remaining : $2,256,198
Daniel Walcott $4,000,000 (1)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Tory Dello $4,000,000 (1)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Nick Wolff $4,000,000 (1)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Ryan McAllister $4,000,000 (1)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Jason Polin $4,000,000 (1)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Brock Boeser $3,621,000 (3)
-Salary Remaining : $1,945,165
-Salary Average : $4,621,000
-Salary Average Remaining : $2,482,355
Cam Fowler $3,574,000 (2)
-Salary Remaining : $1,919,917
-Salary Average : $4,239,000
-Salary Average Remaining : $2,277,149
Trevor Moore $2,999,000 (2)
-Salary Remaining : $1,611,033
-Salary Average : $2,999,000
-Salary Average Remaining : $1,611,033
Kaapo Kakko $2,166,000 (2)
-Salary Remaining : $1,163,554
-Salary Average : $2,166,000
-Salary Average Remaining : $1,163,554
Nicolas Hague $2,123,000 (1)
-Salary Remaining : $1,140,455
-Salary Average : $822,500
-Salary Average Remaining : $441,839
Ryan Donato $1,765,000 (3)
-Salary Remaining : $948,140
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Michael Bunting $1,495,000 (1)
-Salary Remaining : $803,099
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Max Jones $1,392,000 (3)
-Salary Remaining : $747,769
-Salary Average : $1,392,000
-Salary Average Remaining : $747,769
Drew O'Connor $1,336,000 (1)
-Salary Remaining : $717,686
-Salary Average : $1,336,000
-Salary Average Remaining : $717,686
Urho Vaakanainen $1,290,000 (1)
-Salary Remaining : $692,975
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Rasmus Sandin $1,085,000 (1)
-Salary Remaining : $582,851
-Salary Average : $1,085,000
-Salary Average Remaining : $582,851
Jesper Boqvist $1,028,000 (2)
-Salary Remaining : $552,231
-Salary Average : $774,000
-Salary Average Remaining : $415,785
Troy Grosenick $1,000,000 (1)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Connor Carrick $1,000,000 (1)
-Salary Remaining : $537,190
-Salary Average : $1,000,000
-Salary Average Remaining : $537,190
Paul Cotter $950,000 (2)
-Salary Remaining : $510,331
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Spencer Stastney $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Drew Commesso $925,000 (3)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Matthew Beniers $925,000 (1)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Logan Stankoven $814,167 (3)
-Salary Remaining : $437,362
-Salary Average : $814,167
-Salary Average Remaining : $437,362
Total Pro Players28
Salary Commitment
Year 2024 : $71,913,167
Year 2025 : $36,765,167
Year 2026 : $8,517,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $69,698,667
Year 2025 : $37,230,167
Year 2026 : $8,677,167
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $71,913,167
Year 2025 : $36,859,167
Year 2026 : $8,517,167
Year 2027 : $0

Farm Players Salaries

Aaron Ness $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Dominic Franco $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Graham Slaggert $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Jon-Randall Avon $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Jake Massie $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Jacob Gaucher $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Erik Middendorf $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Jagger Joshua $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Brandon Hickey $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Patrick Khodorenko $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Alexander True $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Ethan Prow $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Marshall Rifai $299,900 (1)
Salary Remaining : $157,575
Salary Average : $299,900
Salary Average Remaining : $157,575
Steven Fogarty $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Jansen Harkins $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Nicolas Deslauriers $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Christian Wolanin $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Austin Czarnik $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Jeremy Brodeur $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Matt Irwin $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Ryan Shea $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Tanner Kero $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Ryan Schmelzer $100,000 (1)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Lukas Rousek $92,025 (1)
Salary Remaining : $48,352
Salary Average : $92,025
Salary Average Remaining : $48,352
Maxence Guenette $88,968 (1)
Salary Remaining : $46,746
Salary Average : $88,968
Salary Average Remaining : $46,746
Colten Ellis $85,083 (3)
Salary Remaining : $44,705
Salary Average : $85,083
Salary Average Remaining : $44,705
Angus Crookshank $83,833 (2)
Salary Remaining : $44,048
Salary Average : $83,833
Salary Average Remaining : $44,048
Jacob Melanson $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Tyson Hinds $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Joseph Duszak $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players30
Salary Commitment
Year 2024 : $5,473,609
Year 2025 : $168,916
Year 2026 : $85,083
Year 2027 : $0
Salary Average Commitment
Year 2024 : $5,473,609
Year 2025 : $168,916
Year 2026 : $85,083
Year 2027 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $90 - 5,741 - 95.69%
Level 2: 5000 - $55 - 4,807 - 96.14%
Level 3: 2000 - $35 - 1,966 - 98.32%
Level 4: 4000 - $20 - 3,894 - 97.36%
Luxury : 1000 - $180 - 976 - 97.60%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,432 - 71.60%
Farm Level 2: 1000 - $15 - 766 - 76.57%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %17,385 - 96.58%
Average Income per Game$1,644,185
Year to Date Revenue$37,816,251
Farm
Home Games Left23
Average Attendance - %2,198 - 73.26%
Average Income per Game$91,797
Year to Date Revenue$2,111,323

Expense

Pro Players Total Salaries$74,179,341
Farm Players Total Salaries$2,944,594
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$35,747,674
Farm Year To Date Expenses$1,891,824
Pro Salary Cap To Date$34,127,845
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,816,251
Farm Estimated Season Revenue$2,111,323
Pro Remaining Season Days65
Pro Expenses Per Days$641,978
Pro Estimated Expenses$41,728,570
Farm Remaining Season Days62
Farm Expenses Per Days$33,429
Farm Estimated Expenses$2,072,598
Estimated Season Expenses$43,801,168
Estimated Season Salary Cap$73,976,225
Estimate Under Maximum Salary Cap of $74,500,000$523,775
Estimate Over Minimum Salary Cap of $58,500,000 $15,476,225
Current Bank Account$145,235,851
Projected Bank Account$141,362,257

Pro Players Salaries

Jeremy Swayman $9,250,000 (5)
-Salary Remaining : $4,969,008
-Salary Average : $9,250,000
-Salary Average Remaining : $4,969,008
Erik Karlsson $7,500,000 (1)
-Salary Remaining : $4,028,926
-Salary Average : $7,500,000
-Salary Average Remaining : $4,028,926
Mikko Rantanen $7,323,000 (3)
-Salary Remaining : $3,933,843
-Salary Average : $4,052,000
-Salary Average Remaining : $2,176,694
Elias Lindholm $5,320,000 (2)
-Salary Remaining : $2,857,851
-Salary Average : $7,157,000
-Salary Average Remaining : $3,844,669
Nico Hischier $4,873,000 (3)
-Salary Remaining : $2,617,727
-Salary Average : $4,873,000
-Salary Average Remaining : $2,617,727
Roope Hintz $4,187,000 (2)
-Salary Remaining : $2,249,215
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Jamie Benn $4,000,000 (2)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Filip Forsberg $3,913,000 (1)
-Salary Remaining : $2,102,025
-Salary Average : $2,356,000
-Salary Average Remaining : $1,265,620
Taylor Hall $3,630,000 (1)
-Salary Remaining : $1,950,000
-Salary Average : $3,192,000
-Salary Average Remaining : $1,714,711
Shayne Gostisbehere $3,250,000 (2)
-Salary Remaining : $1,745,868
-Salary Average : $3,250,000
-Salary Average Remaining : $1,745,868
Sean Durzi $3,250,000 (4)
-Salary Remaining : $1,745,868
-Salary Average : $3,250,000
-Salary Average Remaining : $1,745,868
Martin Fehervary $3,215,000 (2)
-Salary Remaining : $1,727,066
-Salary Average : $3,215,000
-Salary Average Remaining : $1,727,066
Viktor Arvidsson $3,000,000 (3)
-Salary Remaining : $1,611,570
-Salary Average : $3,000,000
-Salary Average Remaining : $1,611,570
Cole Caufield $2,834,000 (3)
-Salary Remaining : $1,522,397
-Salary Average : $2,834,000
-Salary Average Remaining : $1,522,397
Erik Gudbranson $2,782,000 (1)
-Salary Remaining : $1,494,463
-Salary Average : $2,782,000
-Salary Average Remaining : $1,494,463
Filip Zadina $1,192,000 (1)
-Salary Remaining : $640,331
-Salary Average : $883,200
-Salary Average Remaining : $474,446
Morgan Frost $1,078,000 (2)
-Salary Remaining : $579,091
-Salary Average : $824,000
-Salary Average Remaining : $442,645
Braden Schneider $986,341 (1)
-Salary Remaining : $529,853
-Salary Average : $986,341
-Salary Average Remaining : $529,853
Brendan Brisson $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Nico Daws $910,136 (1)
-Salary Remaining : $488,916
-Salary Average : $910,136
-Salary Average Remaining : $488,916
Akira Schmid $760,864 (1)
-Salary Remaining : $408,729
-Salary Average : $760,864
-Salary Average Remaining : $408,729
Total Pro Players21
Salary Commitment
Year 2024 : $74,179,341
Year 2025 : $51,420,000
Year 2026 : $29,198,000
Year 2027 : $12,500,000
Salary Average Commitment
Year 2024 : $66,750,541
Year 2025 : $47,380,000
Year 2026 : $27,259,000
Year 2027 : $12,500,000
Salary Cap with 1 Way Contract
Year 2024 : $74,179,341
Year 2025 : $52,505,000
Year 2026 : $30,530,000
Year 2027 : $12,500,000

Farm Players Salaries

Joel Armia $290,000 (1)
Salary Remaining : $152,373
Salary Average : $290,000
Salary Average Remaining : $152,373
Marc Staal $250,000 (1)
Salary Remaining : $131,356
Salary Average : $250,000
Salary Average Remaining : $131,356
Erik Gustafsson $175,000 (1)
Salary Remaining : $91,949
Salary Average : $175,000
Salary Average Remaining : $91,949
Carter Hart $155,700 (1)
Salary Remaining : $81,808
Salary Average : $89,559
Salary Average Remaining : $47,056
Jacob Bryson $146,200 (2)
Salary Remaining : $76,817
Salary Average : $146,200
Salary Average Remaining : $76,817
Brad Lambert $120,000 (2)
Salary Remaining : $63,051
Salary Average : $120,000
Salary Average Remaining : $63,051
Yegor Sharangovich $115,200 (2)
Salary Remaining : $60,529
Salary Average : $191,400
Salary Average Remaining : $100,566
Mac Hollowell $97,100 (2)
Salary Remaining : $51,019
Salary Average : $97,100
Salary Average Remaining : $51,019
Brandon Baddock $96,700 (1)
Salary Remaining : $50,808
Salary Average : $96,700
Salary Average Remaining : $50,808
Nathan Smith $95,479 (1)
Salary Remaining : $50,167
Salary Average : $95,479
Salary Average Remaining : $50,167
Henri Nikkanen $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Lukas Svejkovsky $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Cross Hanas $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Daemon Hunt $90,250 (2)
Salary Remaining : $47,419
Salary Average : $90,250
Salary Average Remaining : $47,419
Vincent Iorio $89,417 (2)
Salary Remaining : $46,982
Salary Average : $89,417
Salary Average Remaining : $46,982
Hardy Haman Aktell $87,000 (1)
Salary Remaining : $45,712
Salary Average : $87,000
Salary Average Remaining : $45,712
Jake Neighbours $86,333 (2)
Salary Remaining : $45,362
Salary Average : $86,333
Salary Average Remaining : $45,362
Tyson Kozak $85,000 (2)
Salary Remaining : $44,661
Salary Average : $85,000
Salary Average Remaining : $44,661
Simon Lundmark $84,462 (1)
Salary Remaining : $44,378
Salary Average : $84,462
Salary Average Remaining : $44,378
Hugo Alnefelt $78,253 (1)
Salary Remaining : $41,116
Salary Average : $78,253
Salary Average Remaining : $41,116
Quinn Schmiemann $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Jakub Brabenec $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Hunter McDonald $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Xavier Ouellet $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Kyle Rau $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Filip Johansson $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Gavin Hain $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players27
Salary Commitment
Year 2024 : $2,944,594
Year 2025 : $1,182,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,954,653
Year 2025 : $1,258,200
Year 2026 : $0
Year 2027 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $75 - 5,879 - 97.99%
Level 2: 5000 - $50 - 4,946 - 98.92%
Level 3: 2000 - $35 - 1,983 - 99.16%
Level 4: 4000 - $20 - 3,885 - 97.12%
Luxury : 1000 - $125 - 997 - 99.67%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $15 - 2,000 - 99.99%
Farm Level 2: 1000 - $10 - 980 - 98.01%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %17,690 - 98.28%
Average Income per Game$1,430,293
Year to Date Revenue$32,896,729
Farm
Home Games Left23
Average Attendance - %2,980 - 99.33%
Average Income per Game$59,298
Year to Date Revenue$1,363,858

Expense

Pro Players Total Salaries$80,271,100
Farm Players Total Salaries$3,093,712
Coaches Total Salaries$3,000,000
Luxury Taxe Total$30,065
Special Salary Cap Value($3,000,000)
Pro Year To Date Expenses$35,209,727
Farm Year To Date Expenses$2,012,236
Pro Salary Cap To Date$34,284,104
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,896,729
Farm Estimated Season Revenue$1,363,858
Pro Remaining Season Days65
Pro Expenses Per Days$679,926
Pro Estimated Expenses$44,195,190
Farm Remaining Season Days62
Farm Expenses Per Days$34,692
Farm Estimated Expenses$2,150,904
Estimated Season Expenses$46,346,094
Estimated Season Salary Cap$74,404,974
Estimate Under Maximum Salary Cap of $74,500,000$95,026
Estimate Over Minimum Salary Cap of $58,500,000 $15,904,974
Current Bank Account$156,956,106
Projected Bank Account$144,870,599

Pro Players Salaries

Cale Makar $14,000,100 (4)
-Salary Remaining : $7,520,715
-Salary Average : $14,000,099
-Salary Average Remaining : $7,520,714
Sean Couturier $5,250,000 (3)
-Salary Remaining : $2,820,248
-Salary Average : $5,250,000
-Salary Average Remaining : $2,820,248
Tomas Hertl $5,019,000 (3)
-Salary Remaining : $2,696,157
-Salary Average : $5,166,000
-Salary Average Remaining : $2,775,124
Nikita Zadorov $4,500,000 (2)
-Salary Remaining : $2,417,355
-Salary Average : $4,500,000
-Salary Average Remaining : $2,417,355
Mark Scheifele $4,355,000 (3)
-Salary Remaining : $2,339,463
-Salary Average : $1,907,000
-Salary Average Remaining : $1,024,421
Christopher Tanev $4,164,000 (2)
-Salary Remaining : $2,236,860
-Salary Average : $4,164,000
-Salary Average Remaining : $2,236,860
Mattias Ekholm $4,138,000 (2)
-Salary Remaining : $2,222,893
-Salary Average : $4,138,000
-Salary Average Remaining : $2,222,893
Ian Cole $4,100,000 (2)
-Salary Remaining : $2,202,479
-Salary Average : $4,100,000
-Salary Average Remaining : $2,202,479
Jacob Markstrom $3,816,000 (3)
-Salary Remaining : $2,049,917
-Salary Average : $1,461,000
-Salary Average Remaining : $784,835
Alexandar Georgiev $3,259,000 (3)
-Salary Remaining : $1,750,702
-Salary Average : $1,818,000
-Salary Average Remaining : $976,612
Mikhail Sergachev $3,080,000 (3)
-Salary Remaining : $1,654,545
-Salary Average : $826,928
-Salary Average Remaining : $444,218
Anthony Cirelli $2,821,000 (3)
-Salary Remaining : $1,515,413
-Salary Average : $835,791
-Salary Average Remaining : $448,979
Tage Thompson $2,763,000 (1)
-Salary Remaining : $1,484,256
-Salary Average : $1,573,000
-Salary Average Remaining : $845,000
Timo Meier $2,618,000 (3)
-Salary Remaining : $1,406,364
-Salary Average : $3,298,000
-Salary Average Remaining : $1,771,653
Mathew Barzal $2,610,000 (3)
-Salary Remaining : $1,402,066
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Nick Suzuki $2,586,000 (2)
-Salary Remaining : $1,389,174
-Salary Average : $795,000
-Salary Average Remaining : $427,066
Adin Hill $2,150,000 (2)
-Salary Remaining : $1,154,959
-Salary Average : $2,150,000
-Salary Average Remaining : $1,154,959
Jordan Staal $2,125,000 (1)
-Salary Remaining : $1,141,529
-Salary Average : $2,125,000
-Salary Average Remaining : $1,141,529
Owen Power $1,850,000 (2)
-Salary Remaining : $993,802
-Salary Average : $1,850,000
-Salary Average Remaining : $993,802
Alexis Lafreniere $1,797,000 (3)
-Salary Remaining : $965,331
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Keegan Kolesar $1,750,000 (3)
-Salary Remaining : $940,083
-Salary Average : $1,750,000
-Salary Average Remaining : $940,083
Corey Perry $1,520,000 (2)
-Salary Remaining : $816,529
-Salary Average : $1,520,000
-Salary Average Remaining : $816,529
Total Pro Players22
Salary Commitment
Year 2024 : $80,271,100
Year 2025 : $75,126,100
Year 2026 : $49,862,100
Year 2027 : $14,000,100
Salary Average Commitment
Year 2024 : $65,077,818
Year 2025 : $61,379,818
Year 2026 : $38,162,818
Year 2027 : $14,000,099
Salary Cap with 1 Way Contract
Year 2024 : $80,271,100
Year 2025 : $75,383,100
Year 2026 : $50,375,100
Year 2027 : $14,000,100

Farm Players Salaries

Jalen Chatfield $285,000 (3)
Salary Remaining : $149,746
Salary Average : $285,000
Salary Average Remaining : $149,746
Tyson Barrie $246,300 (2)
Salary Remaining : $129,412
Salary Average : $346,700
Salary Average Remaining : $182,164
Bobby McMann $212,500 (3)
Salary Remaining : $111,653
Salary Average : $212,500
Salary Average Remaining : $111,653
Anton Forsberg $200,000 (1)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Dylan Gambrell $162,200 (1)
Salary Remaining : $85,224
Salary Average : $162,200
Salary Average Remaining : $85,224
Arber Xhekaj $148,800 (2)
Salary Remaining : $78,183
Salary Average : $148,833
Salary Average Remaining : $78,201
Radim Zohorna $133,700 (1)
Salary Remaining : $70,249
Salary Average : $133,700
Salary Average Remaining : $70,249
Casey DeSmith $127,600 (1)
Salary Remaining : $67,044
Salary Average : $127,600
Salary Average Remaining : $67,044
Thomas Novak $112,200 (1)
Salary Remaining : $58,953
Salary Average : $112,200
Salary Average Remaining : $58,953
Mitchell Chaffee $110,200 (1)
Salary Remaining : $57,902
Salary Average : $110,200
Salary Average Remaining : $57,902
Jake Leschyshyn $99,700 (2)
Salary Remaining : $52,385
Salary Average : $99,700
Salary Average Remaining : $52,385
Artemi Knyazev $94,323 (2)
Salary Remaining : $49,559
Salary Average : $94,323
Salary Average Remaining : $49,559
Jackson LaCombe $92,500 (1)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Fredrik Karlstrom $88,184 (1)
Salary Remaining : $46,334
Salary Average : $88,184
Salary Average Remaining : $46,334
Matt Luff $87,500 (1)
Salary Remaining : $45,975
Salary Average : $87,500
Salary Average Remaining : $45,975
Joel Kiviranta $86,800 (1)
Salary Remaining : $45,607
Salary Average : $86,800
Salary Average Remaining : $45,607
Tristen Robins $86,333 (2)
Salary Remaining : $45,362
Salary Average : $86,333
Salary Average Remaining : $45,362
Brandt Clarke $86,333 (3)
Salary Remaining : $45,362
Salary Average : $86,333
Salary Average Remaining : $45,362
Gage Goncalves $85,971 (1)
Salary Remaining : $45,171
Salary Average : $85,971
Salary Average Remaining : $45,171
Zach Dean $85,250 (3)
Salary Remaining : $44,792
Salary Average : $85,250
Salary Average Remaining : $44,792
Nathan Legare $82,515 (1)
Salary Remaining : $43,355
Salary Average : $82,515
Salary Average Remaining : $43,355
Michael DiPietro $77,500 (1)
Salary Remaining : $40,720
Salary Average : $77,500
Salary Average Remaining : $40,720
Dylan Holloway $77,304 (1)
Salary Remaining : $40,617
Salary Average : $77,304
Salary Average Remaining : $40,617
Reid Schaefer $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Jalen Luypen $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Maximus Wanner $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players26
Salary Commitment
Year 2024 : $3,093,713
Year 2025 : $1,329,739
Year 2026 : $669,083
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,194,145
Year 2025 : $1,444,972
Year 2026 : $669,083
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 4,586 - 76.43%
Level 2: 5000 - $60 - 4,090 - 81.81%
Level 3: 2000 - $35 - 1,965 - 98.23%
Level 4: 4000 - $20 - 3,878 - 96.95%
Luxury : 1000 - $200 - 758 - 75.81%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,433 - 71.63%
Farm Level 2: 1000 - $15 - 795 - 79.53%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left24
Average Attendance - %15,277 - 84.87%
Average Income per Game$1,492,933
Year to Date Revenue$32,844,525
Farm
Home Games Left23
Average Attendance - %2,228 - 74.26%
Average Income per Game$92,486
Year to Date Revenue$2,127,167

Expense

Pro Players Total Salaries$73,613,593
Farm Players Total Salaries$5,587,977
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,645,960
Farm Year To Date Expenses$3,259,308
Pro Salary Cap To Date$31,331,928
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,830,391
Farm Estimated Season Revenue$2,127,167
Pro Remaining Season Days65
Pro Expenses Per Days$649,699
Pro Estimated Expenses$42,230,435
Farm Remaining Season Days62
Farm Expenses Per Days$53,712
Farm Estimated Expenses$3,330,144
Estimated Season Expenses$45,560,579
Estimated Season Salary Cap$70,876,433
Estimate Under Maximum Salary Cap of $74,500,000$3,623,567
Estimate Over Minimum Salary Cap of $58,500,000 $12,376,433
Current Bank Account$122,868,677
Projected Bank Account$115,265,656

Pro Players Salaries

Jeff Skinner $7,250,000 (1)
-Salary Remaining : $3,894,628
-Salary Average : $7,250,000
-Salary Average Remaining : $3,894,628
Jean-Gabriel Pageau $6,500,000 (3)
-Salary Remaining : $3,491,736
-Salary Average : $6,500,000
-Salary Average Remaining : $3,491,736
Nick Foligno $5,500,000 (3)
-Salary Remaining : $2,954,545
-Salary Average : $5,500,000
-Salary Average Remaining : $2,954,545
Alex Pietrangelo $4,626,000 (2)
-Salary Remaining : $2,485,041
-Salary Average : $2,223,000
-Salary Average Remaining : $1,194,174
Ryan Johansen $4,550,000 (2)
-Salary Remaining : $2,444,215
-Salary Average : $4,550,000
-Salary Average Remaining : $2,444,215
Ryan Strome $4,500,000 (2)
-Salary Remaining : $2,417,355
-Salary Average : $4,500,000
-Salary Average Remaining : $2,417,355
Miles Wood $4,000,000 (3)
-Salary Remaining : $2,148,760
-Salary Average : $4,000,000
-Salary Average Remaining : $2,148,760
Elias Pettersson $3,962,000 (1)
-Salary Remaining : $2,128,347
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Nikolaj Ehlers $3,251,000 (1)
-Salary Remaining : $1,746,405
-Salary Average : $2,528,000
-Salary Average Remaining : $1,358,017
Jakob Silfverberg $3,250,000 (2)
-Salary Remaining : $1,745,868
-Salary Average : $3,250,000
-Salary Average Remaining : $1,745,868
Dylan Strome $3,246,000 (2)
-Salary Remaining : $1,743,719
-Salary Average : $3,246,000
-Salary Average Remaining : $1,743,719
Scott Wedgewood $2,499,999 (2)
-Salary Remaining : $1,342,975
-Salary Average : $2,499,999
-Salary Average Remaining : $1,342,975
Brian Dumoulin $2,499,999 (3)
-Salary Remaining : $1,342,975
-Salary Average : $2,499,999
-Salary Average Remaining : $1,342,975
Brandon Carlo $2,490,000 (2)
-Salary Remaining : $1,337,603
-Salary Average : $4,161,000
-Salary Average Remaining : $2,235,248
Lars Eller $2,400,000 (1)
-Salary Remaining : $1,289,256
-Salary Average : $2,400,000
-Salary Average Remaining : $1,289,256
Brendan Smith $2,400,000 (2)
-Salary Remaining : $1,289,256
-Salary Average : $2,400,000
-Salary Average Remaining : $1,289,256
Zach Bogosian $2,200,000 (1)
-Salary Remaining : $1,181,818
-Salary Average : $2,200,000
-Salary Average Remaining : $1,181,818
Robert Thomas $1,919,000 (1)
-Salary Remaining : $1,030,868
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Evan Bouchard $1,610,000 (2)
-Salary Remaining : $864,876
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Justus Annunen $1,307,000 (3)
-Salary Remaining : $702,107
-Salary Average : $1,307,000
-Salary Average Remaining : $702,107
Daniil Tarasov $1,094,000 (3)
-Salary Remaining : $587,686
-Salary Average : $1,094,000
-Salary Average Remaining : $587,686
Anton Lundell $930,045 (1)
-Salary Remaining : $499,611
-Salary Average : $930,045
-Salary Average Remaining : $499,611
Moritz Seider $878,550 (1)
-Salary Remaining : $471,948
-Salary Average : $878,550
-Salary Average Remaining : $471,948
Brent Burns $750,000 (1)
-Salary Remaining : $402,893
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Total Pro Players24
Salary Commitment
Year 2024 : $73,613,593
Year 2025 : $50,072,998
Year 2026 : $20,900,999
Year 2027 : $0
Salary Average Commitment
Year 2024 : $67,092,593
Year 2025 : $48,480,998
Year 2026 : $20,900,999
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $73,613,593
Year 2025 : $50,072,998
Year 2026 : $20,900,999
Year 2027 : $0

Farm Players Salaries

Denis Guryanov $250,000 (3)
Salary Remaining : $131,356
Salary Average : $250,000
Salary Average Remaining : $131,356
Andrew Cogliano $250,000 (3)
Salary Remaining : $131,356
Salary Average : $250,000
Salary Average Remaining : $131,356
Rem Pitlick $250,000 (3)
Salary Remaining : $131,356
Salary Average : $250,000
Salary Average Remaining : $131,356
Kiefer Sherwood $250,000 (3)
Salary Remaining : $131,356
Salary Average : $250,000
Salary Average Remaining : $131,356
Nick Seeler $250,000 (3)
Salary Remaining : $131,356
Salary Average : $250,000
Salary Average Remaining : $131,356
Kevin Shattenkirk $249,900 (3)
Salary Remaining : $131,303
Salary Average : $249,900
Salary Average Remaining : $131,303
Jarred Tinordi $240,000 (2)
Salary Remaining : $126,102
Salary Average : $240,000
Salary Average Remaining : $126,102
Brock McGinn $230,000 (3)
Salary Remaining : $120,847
Salary Average : $230,000
Salary Average Remaining : $120,847
Garnet Hathaway $210,000 (1)
Salary Remaining : $110,339
Salary Average : $210,000
Salary Average Remaining : $110,339
Kevin Rooney $200,000 (2)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Chris Tierney $200,000 (3)
Salary Remaining : $105,085
Salary Average : $200,000
Salary Average Remaining : $105,085
Henri Jokiharju $175,100 (1)
Salary Remaining : $92,002
Salary Average : $75,000
Salary Average Remaining : $39,407
Derrick Pouliot $150,000 (3)
Salary Remaining : $78,814
Salary Average : $150,000
Salary Average Remaining : $78,814
Brad Hunt $150,000 (3)
Salary Remaining : $78,814
Salary Average : $150,000
Salary Average Remaining : $78,814
Travis Boyd $150,000 (2)
Salary Remaining : $78,814
Salary Average : $150,000
Salary Average Remaining : $78,814
Zach Aston-Reese $150,000 (3)
Salary Remaining : $78,814
Salary Average : $150,000
Salary Average Remaining : $78,814
Ian Mitchell $126,400 (3)
Salary Remaining : $66,414
Salary Average : $126,400
Salary Average Remaining : $66,414
Trevor Lewis $121,300 (1)
Salary Remaining : $63,734
Salary Average : $121,300
Salary Average Remaining : $63,734
Reilly Walsh $118,100 (3)
Salary Remaining : $62,053
Salary Average : $118,100
Salary Average Remaining : $62,053
Jared McIsaac $113,900 (3)
Salary Remaining : $59,846
Salary Average : $113,900
Salary Average Remaining : $59,846
Arturs Silovs $110,600 (3)
Salary Remaining : $58,112
Salary Average : $110,600
Salary Average Remaining : $58,112
Simon Edvinsson $107,144 (2)
Salary Remaining : $56,296
Salary Average : $107,144
Salary Average Remaining : $56,296
Matt Martin $106,600 (1)
Salary Remaining : $56,010
Salary Average : $106,600
Salary Average Remaining : $56,010
Riley Sutter $104,000 (2)
Salary Remaining : $54,644
Salary Average : $75,000
Salary Average Remaining : $39,407
Simon Johansson $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Tyrel Bauer $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Thomas Bordeleau $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Daniil Chayka $90,250 (2)
Salary Remaining : $47,419
Salary Average : $90,250
Salary Average Remaining : $47,419
Eemil Viro $90,250 (2)
Salary Remaining : $47,419
Salary Average : $90,250
Salary Average Remaining : $47,419
Brad Malone $89,100 (1)
Salary Remaining : $46,815
Salary Average : $89,100
Salary Average Remaining : $46,815
Elliot Desnoyers $85,417 (2)
Salary Remaining : $44,880
Salary Average : $85,417
Salary Average Remaining : $44,880
Santeri Hatakka $85,083 (1)
Salary Remaining : $44,705
Salary Average : $85,083
Salary Average Remaining : $44,705
Lukas Cormier $79,333 (2)
Salary Remaining : $41,684
Salary Average : $79,333
Salary Average Remaining : $41,684
Anthony Richard $78,000 (4)
Salary Remaining : $40,983
Salary Average : $78,000
Salary Average Remaining : $40,983
Star Goalie $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Antti Tuomisto $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Chase Stillman $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Xavier Simoneau $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Danny Zhilkin $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Jack Matier $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players40
Salary Commitment
Year 2024 : $5,587,977
Year 2025 : $4,425,794
Year 2026 : $2,926,900
Year 2027 : $78,000
Salary Average Commitment
Year 2024 : $5,458,877
Year 2025 : $4,396,794
Year 2026 : $2,926,900
Year 2027 : $78,000

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $110 - 4,115 - 68.58%
Level 2: 5000 - $65 - 3,594 - 71.89%
Level 3: 2000 - $40 - 1,584 - 79.22%
Level 4: 4000 - $24 - 2,948 - 73.71%
Luxury : 1000 - $212 - 703 - 70.33%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,427 - 71.35%
Farm Level 2: 1000 - $16 - 718 - 71.76%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %12,945 - 71.92%
Average Income per Game$1,444,547
Year to Date Revenue$33,224,580
Farm
Home Games Left23
Average Attendance - %2,145 - 71.49%
Average Income per Game$91,528
Year to Date Revenue$2,105,148

Expense

Pro Players Total Salaries$70,754,333
Farm Players Total Salaries$3,009,292
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,712,782
Farm Year To Date Expenses$1,818,661
Pro Salary Cap To Date$32,249,994
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,224,580
Farm Estimated Season Revenue$2,105,148
Pro Remaining Season Days65
Pro Expenses Per Days$593,011
Pro Estimated Expenses$38,545,715
Farm Remaining Season Days62
Farm Expenses Per Days$31,858
Farm Estimated Expenses$1,975,196
Estimated Season Expenses$40,520,911
Estimated Season Salary Cap$70,258,549
Estimate Under Maximum Salary Cap of $74,500,000$4,241,451
Estimate Over Minimum Salary Cap of $58,500,000 $11,758,549
Current Bank Account$110,798,837
Projected Bank Account$105,607,654

Pro Players Salaries

Anze Kopitar $11,750,000 (1)
-Salary Remaining : $6,311,983
-Salary Average : $11,750,000
-Salary Average Remaining : $6,311,983
David Savard $7,120,000 (2)
-Salary Remaining : $3,824,793
-Salary Average : $7,120,000
-Salary Average Remaining : $3,824,793
Vladimir Tarasenko $6,255,000 (3)
-Salary Remaining : $3,360,124
-Salary Average : $6,255,000
-Salary Average Remaining : $3,360,124
Jani Hakanpaa $4,755,000 (2)
-Salary Remaining : $2,554,339
-Salary Average : $4,755,000
-Salary Average Remaining : $2,554,339
Adam Henrique $3,770,000 (2)
-Salary Remaining : $2,025,207
-Salary Average : $3,770,000
-Salary Average Remaining : $2,025,207
Jason Dickinson $3,609,000 (1)
-Salary Remaining : $1,938,719
-Salary Average : $2,250,000
-Salary Average Remaining : $1,208,678
Jared McCann $3,560,000 (2)
-Salary Remaining : $1,912,397
-Salary Average : $2,984,000
-Salary Average Remaining : $1,602,975
Andrei Kuzmenko $3,336,000 (2)
-Salary Remaining : $1,792,066
-Salary Average : $3,336,000
-Salary Average Remaining : $1,792,066
Elvis Merzlikins $3,179,000 (2)
-Salary Remaining : $1,707,727
-Salary Average : $780,000
-Salary Average Remaining : $419,008
Robby Fabbri $3,113,000 (1)
-Salary Remaining : $1,672,273
-Salary Average : $1,582,000
-Salary Average Remaining : $849,835
Niko Mikkola $2,850,000 (1)
-Salary Remaining : $1,530,992
-Salary Average : $2,850,000
-Salary Average Remaining : $1,530,992
Tristan Jarry $2,454,000 (1)
-Salary Remaining : $1,318,264
-Salary Average : $1,594,000
-Salary Average Remaining : $856,281
Barrett Hayton $2,405,000 (1)
-Salary Remaining : $1,291,942
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Troy Terry $2,361,000 (3)
-Salary Remaining : $1,268,306
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Sam Bennett $2,050,000 (2)
-Salary Remaining : $1,101,240
-Salary Average : $1,209,000
-Salary Average Remaining : $649,463
Jack Quinn $1,811,000 (3)
-Salary Remaining : $972,851
-Salary Average : $890,042
-Salary Average Remaining : $478,122
Mario Ferraro $1,502,000 (2)
-Salary Remaining : $806,860
-Salary Average : $812,000
-Salary Average Remaining : $436,198
Eetu Luostarinen $1,148,000 (2)
-Salary Remaining : $616,694
-Salary Average : $801,000
-Salary Average Remaining : $430,289
Cayden Primeau $983,000 (2)
-Salary Remaining : $528,058
-Salary Average : $824,000
-Salary Average Remaining : $442,645
Simon Benoit $960,000 (1)
-Salary Remaining : $515,702
-Salary Average : $1,562,000
-Salary Average Remaining : $839,091
Noah Juulsen $920,000 (1)
-Salary Remaining : $494,215
-Salary Average : $920,000
-Salary Average Remaining : $494,215
Ridly Greig $863,333 (2)
-Salary Remaining : $463,774
-Salary Average : $863,333
-Salary Average Remaining : $463,774
Total Pro Players22
Salary Commitment
Year 2024 : $70,754,333
Year 2025 : $42,693,333
Year 2026 : $10,427,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $58,407,375
Year 2025 : $35,149,375
Year 2026 : $7,895,042
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $70,754,333
Year 2025 : $42,693,333
Year 2026 : $10,427,000
Year 2027 : $0

Farm Players Salaries

Jakub Vrana $285,800 (1)
Salary Remaining : $150,166
Salary Average : $118,100
Salary Average Remaining : $62,053
Robert Hagg $169,100 (1)
Salary Remaining : $88,849
Salary Average : $169,100
Salary Average Remaining : $88,849
Michael Eyssimont $154,300 (3)
Salary Remaining : $81,073
Salary Average : $82,276
Salary Average Remaining : $43,230
T.J. Tynan $131,400 (1)
Salary Remaining : $69,041
Salary Average : $131,400
Salary Average Remaining : $69,041
Mathieu Olivier $124,000 (2)
Salary Remaining : $65,153
Salary Average : $124,000
Salary Average Remaining : $65,153
Phillip Di Giuseppe $110,000 (1)
Salary Remaining : $57,797
Salary Average : $110,000
Salary Average Remaining : $57,797
Carsen Twarynski $104,400 (2)
Salary Remaining : $54,854
Salary Average : $104,400
Salary Average Remaining : $54,854
Keaton Mastrodonato $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Anton Malmstrom $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Will MacKinnon $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Montana Onyebuchi $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Keaton Thompson $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Jeremie Bucheler $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Sam Morton $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Aidan Fulp $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Justin Addamo $95,000 (2)
Salary Remaining : $49,915
Salary Average : $95,000
Salary Average Remaining : $49,915
Kristian Reichel $93,500 (1)
Salary Remaining : $49,127
Salary Average : $152,500
Salary Average Remaining : $80,127
Jordan Oesterle $92,900 (1)
Salary Remaining : $48,812
Salary Average : $92,900
Salary Average Remaining : $48,812
Daniel Torgersson $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Emil Martinsen Lilleberg $87,000 (2)
Salary Remaining : $45,712
Salary Average : $87,000
Salary Average Remaining : $45,712
Ozzy Wiesblatt $86,333 (2)
Salary Remaining : $45,362
Salary Average : $86,333
Salary Average Remaining : $45,362
Matthew Wedman $83,059 (1)
Salary Remaining : $43,641
Salary Average : $83,059
Salary Average Remaining : $43,641
Zach Berzolla $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Chris Jandric $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Brady Keeper $80,000 (3)
Salary Remaining : $42,034
Salary Average : $80,000
Salary Average Remaining : $42,034
Evan Fitzpatrick $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
William Wallinder (Out of Payroll) $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Philippe Maillet $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Matthew Murray $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players29
Salary Commitment
Year 2024 : $3,009,292
Year 2025 : $1,743,533
Year 2026 : $394,300
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,828,568
Year 2025 : $1,671,509
Year 2026 : $322,276
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $80 - 5,905 - 98.42%
Level 2: 5000 - $50 - 4,819 - 96.39%
Level 3: 2000 - $35 - 1,956 - 97.79%
Level 4: 4000 - $20 - 3,858 - 96.46%
Luxury : 1000 - $400 - 600 - 60.00%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $25 - 1,946 - 97.30%
Farm Level 2: 1000 - $10 - 990 - 99.01%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %17,138 - 95.21%
Average Income per Game$1,637,480
Year to Date Revenue$37,662,030
Farm
Home Games Left23
Average Attendance - %2,936 - 97.87%
Average Income per Game$87,244
Year to Date Revenue$2,006,612

Expense

Pro Players Total Salaries$64,601,500
Farm Players Total Salaries$3,970,247
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,956,077
Farm Year To Date Expenses$2,349,790
Pro Salary Cap To Date$29,947,813
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,662,030
Farm Estimated Season Revenue$2,006,612
Pro Remaining Season Days65
Pro Expenses Per Days$587,616
Pro Estimated Expenses$38,195,040
Farm Remaining Season Days62
Farm Expenses Per Days$42,121
Farm Estimated Expenses$2,611,502
Estimated Season Expenses$40,806,542
Estimated Season Salary Cap$64,651,118
Estimate Under Maximum Salary Cap of $74,500,000$9,848,882
Estimate Over Minimum Salary Cap of $58,500,000 $6,151,118
Current Bank Account$177,009,418
Projected Bank Account$175,871,518

Pro Players Salaries

J.T. Miller $11,200,000 (2)
-Salary Remaining : $6,016,529
-Salary Average : $11,200,000
-Salary Average Remaining : $6,016,529
Jake McCabe $7,500,000 (2)
-Salary Remaining : $4,028,926
-Salary Average : $7,500,000
-Salary Average Remaining : $4,028,926
Radko Gudas $4,600,000 (3)
-Salary Remaining : $2,471,074
-Salary Average : $4,600,000
-Salary Average Remaining : $2,471,074
Joshua Norris $3,846,000 (1)
-Salary Remaining : $2,066,033
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Andrei Svechnikov $3,722,000 (1)
-Salary Remaining : $1,999,421
-Salary Average : $883,502
-Salary Average Remaining : $474,609
Pavel Buchnevich $3,703,000 (1)
-Salary Remaining : $1,989,215
-Salary Average : $2,320,000
-Salary Average Remaining : $1,246,281
Pierre-Luc Dubois $3,620,000 (3)
-Salary Remaining : $1,944,628
-Salary Average : $750,000
-Salary Average Remaining : $402,893
Dylan Cozens $3,172,000 (3)
-Salary Remaining : $1,703,967
-Salary Average : $894,167
-Salary Average Remaining : $480,338
Trevor Zegras $3,101,000 (3)
-Salary Remaining : $1,665,826
-Salary Average : $750,830
-Salary Average Remaining : $403,338
Jason Robertson $2,945,000 (2)
-Salary Remaining : $1,582,025
-Salary Average : $816,000
-Salary Average Remaining : $438,347
Andrew Mangiapane $2,452,000 (1)
-Salary Remaining : $1,317,190
-Salary Average : $1,313,000
-Salary Average Remaining : $705,331
Noah Hanifin $2,412,000 (1)
-Salary Remaining : $1,295,702
-Salary Average : $2,412,000
-Salary Average Remaining : $1,295,702
Artem Zub $2,402,000 (3)
-Salary Remaining : $1,290,331
-Salary Average : $2,968,000
-Salary Average Remaining : $1,594,380
Vince Dunn $1,950,000 (2)
-Salary Remaining : $1,047,521
-Salary Average : $810,000
-Salary Average Remaining : $435,124
Jake Oettinger $1,925,000 (1)
-Salary Remaining : $1,034,091
-Salary Average : $921,471
-Salary Average Remaining : $495,005
Dylan Guenther $1,744,167 (2)
-Salary Remaining : $936,949
-Salary Average : $1,744,167
-Salary Average Remaining : $936,949
Kirby Dach $1,694,000 (2)
-Salary Remaining : $910,000
-Salary Average : $773,000
-Salary Average Remaining : $415,248
Brock Faber $925,000 (2)
-Salary Remaining : $496,901
-Salary Average : $925,000
-Salary Average Remaining : $496,901
Owen Tippett $860,000 (1)
-Salary Remaining : $461,983
-Salary Average : $763,000
-Salary Average Remaining : $409,876
Trent Miner $828,333 (3)
-Salary Remaining : $444,972
-Salary Average : $828,333
-Salary Average Remaining : $444,972
Total Pro Players20
Salary Commitment
Year 2024 : $64,601,500
Year 2025 : $45,681,500
Year 2026 : $17,723,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $44,097,470
Year 2025 : $34,559,497
Year 2026 : $10,791,330
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $64,601,500
Year 2025 : $45,681,500
Year 2026 : $17,723,333
Year 2027 : $0

Farm Players Salaries

Jonas Siegenthaler $193,300 (3)
Salary Remaining : $101,564
Salary Average : $75,478
Salary Average Remaining : $39,658
William Eklund $174,417 (2)
Salary Remaining : $91,643
Salary Average : $174,417
Salary Average Remaining : $91,643
Alexandre Texier $152,500 (1)
Salary Remaining : $80,127
Salary Average : $152,500
Salary Average Remaining : $80,127
Mark Jankowski $150,000 (2)
Salary Remaining : $78,814
Salary Average : $150,000
Salary Average Remaining : $78,814
Peyton Krebs $146,700 (3)
Salary Remaining : $77,080
Salary Average : $90,937
Salary Average Remaining : $47,781
Joakim Kemell $145,000 (2)
Salary Remaining : $76,186
Salary Average : $145,000
Salary Average Remaining : $76,186
Dylan Samberg $145,000 (3)
Salary Remaining : $76,186
Salary Average : $80,185
Salary Average Remaining : $42,131
Brandon Bussi $141,300 (3)
Salary Remaining : $74,242
Salary Average : $75,000
Salary Average Remaining : $39,407
Arthur Kaliyev $139,700 (3)
Salary Remaining : $73,402
Salary Average : $85,967
Salary Average Remaining : $45,169
Lukas Dostal $132,900 (2)
Salary Remaining : $69,829
Salary Average : $90,477
Salary Average Remaining : $47,539
Thomas Harley $131,400 (3)
Salary Remaining : $69,041
Salary Average : $96,889
Salary Average Remaining : $50,908
Jan Jenik $119,600 (1)
Salary Remaining : $62,841
Salary Average : $75,000
Salary Average Remaining : $39,407
Daniil Miromanov $104,700 (1)
Salary Remaining : $55,012
Salary Average : $116,367
Salary Average Remaining : $61,142
Chad Ruhwedel $101,800 (2)
Salary Remaining : $53,488
Salary Average : $101,800
Salary Average Remaining : $53,488
Alexei Kolosov $100,000 (3)
Salary Remaining : $52,542
Salary Average : $100,000
Salary Average Remaining : $52,542
Mackie Samoskevich $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Matthew Knies $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Jakub Dobes $92,500 (2)
Salary Remaining : $48,602
Salary Average : $92,500
Salary Average Remaining : $48,602
Pavel Mintyukov $91,833 (3)
Salary Remaining : $48,251
Salary Average : $91,833
Salary Average Remaining : $48,251
Wyatt Kaiser $91,667 (2)
Salary Remaining : $48,164
Salary Average : $91,667
Salary Average Remaining : $48,164
Jack Thompson $90,250 (2)
Salary Remaining : $47,419
Salary Average : $90,250
Salary Average Remaining : $47,419
Samuel Fagemo $89,100 (2)
Salary Remaining : $46,815
Salary Average : $81,014
Salary Average Remaining : $42,567
Jack Drury $86,385 (1)
Salary Remaining : $45,388
Salary Average : $86,385
Salary Average Remaining : $45,388
Tyson Foerster $86,333 (2)
Salary Remaining : $45,362
Salary Average : $86,333
Salary Average Remaining : $45,362
Jordan Harris $84,733 (1)
Salary Remaining : $44,521
Salary Average : $84,733
Salary Average Remaining : $44,521
Jeremie Poirier $83,333 (2)
Salary Remaining : $43,785
Salary Average : $83,333
Salary Average Remaining : $43,785
John-Jason Peterka $81,997 (1)
Salary Remaining : $43,083
Salary Average : $81,997
Salary Average Remaining : $43,083
Emil Bemstrom $78,800 (1)
Salary Remaining : $41,403
Salary Average : $76,300
Salary Average Remaining : $40,090
Brandon Halverson $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Stanislav Svozil $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Fyodor Svechkov $75,000 (3)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Tye Kartye $75,000 (2)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Alexis Gendron $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Ryan Tverberg $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Brett Berard $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Sean Farrell $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Arvid Soderblom $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Samu Tuomaala $75,000 (1)
Salary Remaining : $39,407
Salary Average : $75,000
Salary Average Remaining : $39,407
Total Farm Players38
Salary Commitment
Year 2024 : $3,970,248
Year 2025 : $2,661,533
Year 2026 : $1,164,233
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,491,360
Year 2025 : $2,218,079
Year 2026 : $771,289
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $74,500,000
Available Cap Space

Over Minimum of
$58,500,000

Farm Salary Cap

Under Maximum of
$99,000,000

Pro Players

Farm Players

Total Players

Avalanche $107,258,701 $61,623,183 $12,876,817 $3,123,183 $2,352,949 $96,647,051 212445
Blackhawks $90,171,901 $69,290,587 $5,209,413 $10,790,587 $2,384,177 $96,615,823 332154
Blue Jackets $123,883,962 $69,734,492 $4,765,508 $11,234,492 $2,434,899 $96,565,101 202444
Blues $241,365,273 $63,852,868 $10,647,132 $5,352,868 $5,903,484 $93,096,516 204363
Bruins $142,762,447 $67,317,646 $7,182,354 $8,817,646 $3,106,887 $95,893,113 212950
Canadiens $70,867,188 $66,795,091 $7,704,909 $8,295,091 $3,327,986 $95,672,014 223052
Canucks $24,584,079 $64,324,937 $10,175,063 $5,824,937 $2,118,983 $96,881,017 402464
Capitals $117,581,358 $66,600,015 $7,899,985 $8,100,015 $4,088,946 $94,911,054 213758
Coyotes $78,485,973 $60,241,441 $14,258,559 $1,741,441 $2,614,272 $96,385,728 372158
Devils $16,704,597 $69,197,823 $5,302,177 $10,697,823 $2,239,926 $96,760,074 202343
Ducks $125,209,387 $65,957,506 $8,542,494 $7,457,506 $4,146,970 $94,853,030 213152
Flames $48,070,560 $67,891,043 $6,608,957 $9,391,043 $2,625,021 $96,374,979 202545
Flyers $52,834,104 $74,160,663 $339,337 $15,660,663 $2,691,361 $96,308,639 212950
Golden Knights $32,118,083 $66,975,535 $7,524,465 $8,475,535 $2,866,585 $96,133,415 212849
Islanders $115,575,653 $71,132,327 $3,367,673 $12,632,327 $2,713,089 $96,286,911 202444
Jets $910,811 $60,116,403 $14,383,597 $1,616,403 $3,502,348 $95,497,652 212748
Kings $30,672,063 $65,941,383 $8,558,617 $7,441,383 $2,366,064 $96,633,936 202545
Lightning $78,555,297 $62,601,129 $11,898,871 $4,101,129 $2,597,299 $96,402,701 202747
Maple Leafs $77,865,145 $61,299,721 $13,200,279 $2,799,721 $2,706,809 $96,293,191 223153
Oilers $141,130,945 $72,697,542 $1,802,458 $14,197,542 $3,176,009 $95,823,991 212849
Panthers $76,056,409 $64,775,744 $9,724,256 $6,275,744 $2,446,140 $96,553,860 302151
Penguins $35,748,418 $68,662,319 $5,837,681 $10,162,319 $3,889,380 $95,110,620 372360
Predators $21,796,368 $59,190,153 $15,309,847 $690,153 $3,105,412 $95,894,588 282149
Rangers $130,526,318 $62,906,694 $11,593,306 $4,406,694 $3,402,066 $95,597,934 262147
Red Wings $156,372,347 $59,305,571 $15,194,429 $805,571 $2,414,910 $96,585,090 212344
Sabres $103,120,830 $69,036,413 $5,463,587 $10,536,413 $5,530,070 $93,469,930 283058
Senators $145,235,851 $73,976,225 $523,775 $15,476,225 $2,964,372 $96,035,628 212748
Sharks $156,956,106 $74,404,974 $95,026 $15,904,974 $3,163,164 $95,836,836 222648
Stars $122,868,677 $70,876,433 $3,623,567 $12,376,433 $5,839,444 $93,160,556 244064
Whalers $110,798,837 $70,258,549 $4,241,451 $11,758,549 $2,991,144 $96,008,856 222951
Wild $177,009,418 $64,651,118 $9,848,882 $6,151,118 $3,961,246 $95,038,754 203858