Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 3488 - 60.67%
Level 2: 4750 - $130 - 3276 - 68.97%
Level 3: 3750 - $120 - 2088 - 55.69%
Level 4: 2750 - $100 - 1400 - 50.90%
Luxury : 1000 - $300 - 744 - 74.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1963 - 98.15%
Farm Level 2: 1000 - $15 - 997 - 99.74%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %10997 - 61.09%
Average Income per Game$2,468,748
Year to Date Revenue$32,093,721
Farm
Home Games Left-3
Average Attendance - %2960 - 98.68%
Average Income per Game$92,316
Year to Date Revenue$1,200,113

Expense

Pro Players Total Salaries$75,314,000
Pro Players Total Average Salaries$75,314,000
Farm Players Total Salaries$2,624,100
Farm Players Total Average Salaries$2,624,100
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$3,126,250
Pro Year To Date Expenses$24,775,192
Farm Year To Date Expenses$1,086,960
Pro Salary Cap To Date$23,822,067
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,124,938
Farm Estimated Season Revenue($276,949)
Pro Remaining Season Days131
Pro Expenses Per Days$407,885
Pro Estimated Expenses$53,432,935
Farm Remaining Season Days131
Farm Expenses Per Days$18,355
Farm Estimated Expenses$2,404,505
Estimated Season Expenses$55,837,440
Season Salary Cap$78,440,250
Estimate Under Maximum Salary Cap of $95,500,000$17,059,750
Estimate Over Minimum Salary Cap of $70,600,000 $7,840,250
Current Bank Account$104,988,541
Projected Bank Account$117,999,090

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $6,196,000 (5)
-Salary Remaining : $4,227,479
-Salary Average : $6,196,000
-Salary Average Remaining : $4,227,479
Yanni Gourde (1 Way Contract) $5,501,000 (4)
-Salary Remaining : $3,753,286
-Salary Average : $5,501,000
-Salary Average Remaining : $3,753,286
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,752,604
-Salary Average : $5,500,000
-Salary Average Remaining : $3,752,604
Sergei Bobrovsky (1 Way Contract) $5,155,000 (4)
-Salary Remaining : $3,517,214
-Salary Average : $5,155,000
-Salary Average Remaining : $3,517,214
Travis Sanheim (1 Way Contract) $4,902,000 (5)
-Salary Remaining : $3,344,594
-Salary Average : $4,902,000
-Salary Average Remaining : $3,344,594
Matt Grzelcyk (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,070,313
-Salary Average : $4,500,000
-Salary Average Remaining : $3,070,313
Sean Monahan (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,070,313
-Salary Average : $4,500,000
-Salary Average Remaining : $3,070,313
Jesper Bratt (1 Way Contract) $4,300,000 (4)
-Salary Remaining : $2,933,854
-Salary Average : $4,300,000
-Salary Average Remaining : $2,933,854
Brandon Saad (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,729,167
-Salary Average : $4,000,000
-Salary Average Remaining : $2,729,167
Josh Manson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,729,167
-Salary Average : $4,000,000
-Salary Average Remaining : $2,729,167
Max Domi (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $2,660,938
-Salary Average : $3,900,000
-Salary Average Remaining : $2,660,938
Philipp Kurashev (1 Way Contract) $3,570,000 (3)
-Salary Remaining : $2,435,781
-Salary Average : $3,570,000
-Salary Average Remaining : $2,435,781
Andreas Athanasiou (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
David Savard (1 Way Contract) $2,690,000 (2)
-Salary Remaining : $1,835,365
-Salary Average : $2,690,000
-Salary Average Remaining : $1,835,365
Marcus Johansson (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $1,773,958
-Salary Average : $2,600,000
-Salary Average Remaining : $1,773,958
Zach Bogosian (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $1,057,552
-Salary Average : $1,550,000
-Salary Average Remaining : $1,057,552
Kevin Lankinen (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,023,438
-Salary Average : $1,500,000
-Salary Average Remaining : $1,023,438
Ryan Lomberg (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,023,438
-Salary Average : $1,500,000
-Salary Average Remaining : $1,023,438
Tomas Tatar (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $852,865
-Salary Average : $1,250,000
-Salary Average Remaining : $852,865
Kieffer Bellows (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $818,750
-Salary Average : $1,200,000
-Salary Average Remaining : $818,750
Jacob Moverare (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Sam Lafferty (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Georgi Romanov (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Chris Driedger (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Total Pro Players24
Salary Commitment
Year 2025 : $75,314,000
Year 2026 : $67,530,000
Year 2027 : $53,140,000
Year 2028 : $31,620,000
Salary Average Commitment
Year 2025 : $75,314,000
Year 2026 : $61,964,000
Year 2027 : $47,574,000
Year 2028 : $26,054,000
Salary Cap with 1 Way Contract
Year 2025 : $75,314,000
Year 2026 : $61,964,000
Year 2027 : $47,574,000
Year 2028 : $26,054,000

Farm Players Salaries

Valtteri Puustinen $127,500 (3)
Salary Remaining : $86,992
Salary Average : $127,500
Salary Average Remaining : $86,992
Jack LaFontaine $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Boris Katchouk $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Zach Sawchenko $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Ivan Ivan $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Jean-Luc Foudy $99,600 (2)
Salary Remaining : $67,956
Salary Average : $99,600
Salary Average Remaining : $67,956
Owen Sillinger $99,500 (1)
Salary Remaining : $67,888
Salary Average : $99,500
Salary Average Remaining : $67,888
Juha Jaaska $99,000 (2)
Salary Remaining : $67,547
Salary Average : $99,000
Salary Average Remaining : $67,547
Joe Snively $98,000 (1)
Salary Remaining : $66,865
Salary Average : $98,000
Salary Average Remaining : $66,865
Shane Bowers $97,500 (1)
Salary Remaining : $66,523
Salary Average : $97,500
Salary Average Remaining : $66,523
Jake Leschyshyn $96,000 (3)
Salary Remaining : $65,500
Salary Average : $96,000
Salary Average Remaining : $65,500
Caedan Bankier $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
David Spacek $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ethan Samson $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Isaac Belliveau $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Marcel Marcel $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Maveric Lamoureux $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Zachary L'Heureux $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Xavier Bernard $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Zac Funk $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Alexandre Doucet $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Mason Geertsen $92,000 (1)
Salary Remaining : $62,771
Salary Average : $92,000
Salary Average Remaining : $62,771
Jalen Luypen $85,000 (2)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Skyler Brind'Amour $77,500 (2)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Wyatt Newpower $77,500 (2)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Mark Friedman $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Tobie Paquette-Bisson $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Braeden Kressler $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players28
Salary Commitment
Year 2025 : $2,624,100
Year 2026 : $2,162,100
Year 2027 : $848,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,624,100
Year 2026 : $2,162,100
Year 2027 : $848,500
Year 2028 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $140 - 4650 - 80.86%
Level 2: 4750 - $110 - 3988 - 83.97%
Level 3: 3750 - $85 - 3078 - 82.07%
Level 4: 2750 - $70 - 1846 - 67.14%
Luxury : 1000 - $260 - 850 - 84.97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1382 - 69.11%
Farm Level 2: 1000 - $30 - 569 - 56.88%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %14412 - 80.07%
Average Income per Game$2,654,893
Year to Date Revenue$37,168,496
Farm
Home Games Left-4
Average Attendance - %1951 - 65.03%
Average Income per Game$90,437
Year to Date Revenue$1,266,114

Expense

Pro Players Total Salaries$89,169,000
Pro Players Total Average Salaries$89,169,000
Farm Players Total Salaries$2,417,600
Farm Players Total Average Salaries$2,417,600
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$4,601,750
Pro Year To Date Expenses$28,699,023
Farm Year To Date Expenses$887,216
Pro Salary Cap To Date$27,958,130
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,682,099
Farm Estimated Season Revenue($361,747)
Pro Remaining Season Days131
Pro Expenses Per Days$472,234
Pro Estimated Expenses$61,862,654
Farm Remaining Season Days131
Farm Expenses Per Days$14,415
Farm Estimated Expenses$1,888,365
Estimated Season Expenses$63,751,019
Season Salary Cap$90,970,750
Estimate Under Maximum Salary Cap of $95,500,000$4,529,250
Estimate Over Minimum Salary Cap of $70,600,000 $20,370,750
Current Bank Account$57,817,736
Projected Bank Account$65,387,069

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,612,000 (5)
-Salary Remaining : $6,558,188
-Salary Average : $9,612,000
-Salary Average Remaining : $6,558,188
Matthew Tkachuk (1 Way Contract) $8,809,000 (1)
-Salary Remaining : $6,010,307
-Salary Average : $8,809,000
-Salary Average Remaining : $6,010,307
Roman Josi (1 Way Contract) $7,899,000 (1)
-Salary Remaining : $5,389,422
-Salary Average : $7,899,000
-Salary Average Remaining : $5,389,422
Mark Scheifele (1 Way Contract) $7,742,000 (4)
-Salary Remaining : $5,282,302
-Salary Average : $7,742,000
-Salary Average Remaining : $5,282,302
Gustav Forsling (1 Way Contract) $6,243,000 (2)
-Salary Remaining : $4,259,547
-Salary Average : $6,243,000
-Salary Average Remaining : $4,259,547
Patrick Kane (1 Way Contract) $5,370,000 (1)
-Salary Remaining : $3,663,906
-Salary Average : $5,370,000
-Salary Average Remaining : $3,663,906
Blake Coleman (1 Way Contract) $4,839,000 (3)
-Salary Remaining : $3,301,609
-Salary Average : $4,839,000
-Salary Average Remaining : $3,301,609
Jeremy Swayman (1 Way Contract) $4,826,000 (4)
-Salary Remaining : $3,292,740
-Salary Average : $4,826,000
-Salary Average Remaining : $3,292,740
Ryan O'Reilly (1 Way Contract) $4,274,000 (1)
-Salary Remaining : $2,916,115
-Salary Average : $4,274,000
-Salary Average Remaining : $2,916,115
Pavel Dorofeyev (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $2,814,453
-Salary Average : $4,125,000
-Salary Average Remaining : $2,814,453
Dylan DeMelo (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,729,167
-Salary Average : $4,000,000
-Salary Average Remaining : $2,729,167
Lawson Crouse (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Nick Jensen (1 Way Contract) $3,334,000 (3)
-Salary Remaining : $2,274,760
-Salary Average : $3,334,000
-Salary Average Remaining : $2,274,760
Yegor Sharangovich (1 Way Contract) $3,246,000 (1)
-Salary Remaining : $2,214,719
-Salary Average : $3,246,000
-Salary Average Remaining : $2,214,719
Nick Foligno (Out of Payroll) $2,800,000 (1)
-Salary Remaining : $1,910,417
-Salary Average : $2,800,000
-Salary Average Remaining : $1,910,417
Alex Nedeljkovic (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Jordan Martinook (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Zach Whitecloud (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $921,094
-Salary Average : $1,350,000
-Salary Average Remaining : $921,094
Dylan Guenther $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Brock Faber $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Jarred Tinordi $800,000 (2)
-Salary Remaining : $545,833
-Salary Average : $800,000
-Salary Average Remaining : $545,833
Total Pro Players21
Salary Commitment
Year 2025 : $89,169,000
Year 2026 : $50,346,000
Year 2027 : $40,353,000
Year 2028 : $25,680,000
Salary Average Commitment
Year 2025 : $89,169,000
Year 2026 : $50,346,000
Year 2027 : $40,353,000
Year 2028 : $25,680,000
Salary Cap with 1 Way Contract
Year 2025 : $89,169,000
Year 2026 : $50,346,000
Year 2027 : $40,353,000
Year 2028 : $25,680,000

Farm Players Salaries

Dylan Wells $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Wilmer Skoog $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Alex Swetlikoff $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Austin Watson $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Bo Groulx $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Matt Stienburg $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Tristan Allard $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Max Sasson $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Marc Del Gaizo $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Jacob Quillan $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Alex Jefferies $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Artem Grushnikov $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Charles-Alexis Legault $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Elmer Soderblom $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Gleb Trikozov $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nick Swaney $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jan Jenik (Out of Payroll) $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Hunter Shepard $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Michael Buchinger $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Riese Gaber $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Atley Calvert $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Cole Koepke $87,600 (1)
Salary Remaining : $59,769
Salary Average : $87,600
Salary Average Remaining : $59,769
Braeden Bowman $80,000 (3)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Felix Sandstrom $80,000 (3)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Peter DiLiberatore $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Maxence Guenette $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Travis Mitchell $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players27
Salary Commitment
Year 2025 : $2,512,600
Year 2026 : $2,035,000
Year 2027 : $1,095,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,512,600
Year 2026 : $2,035,000
Year 2027 : $1,095,000
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $125 - 5526 - 96.10%
Level 2: 4750 - $100 - 4579 - 96.39%
Level 3: 3750 - $75 - 3591 - 95.75%
Level 4: 2750 - $50 - 2634 - 95.79%
Luxury : 1000 - $300 - 719 - 71.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1989 - 99.47%
Farm Level 2: 1000 - $15 - 996 - 99.64%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17048 - 94.71%
Average Income per Game$2,559,724
Year to Date Revenue$30,716,691
Farm
Home Games Left-2
Average Attendance - %2986 - 99.53%
Average Income per Game$80,852
Year to Date Revenue$970,224

Expense

Pro Players Total Salaries$92,648,998
Pro Players Total Average Salaries$92,648,998
Farm Players Total Salaries$2,320,830
Farm Players Total Average Salaries$2,320,830
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Special Salary Cap Value$2,712,500
Pro Year To Date Expenses$29,488,501
Farm Year To Date Expenses$1,011,369
Pro Salary Cap To Date$28,337,357
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,232,003
Farm Estimated Season Revenue($161,704)
Pro Remaining Season Days131
Pro Expenses Per Days$500,776
Pro Estimated Expenses$65,601,656
Farm Remaining Season Days131
Farm Expenses Per Days$15,994
Farm Estimated Expenses$2,095,214
Estimated Season Expenses$67,696,870
Season Salary Cap$95,361,498
Estimate Under Maximum Salary Cap of $95,500,000$138,502
Estimate Over Minimum Salary Cap of $70,600,000 $24,761,498
Current Bank Account$32,315,987
Projected Bank Account$38,689,416

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (2)
-Salary Remaining : $5,164,948
-Salary Average : $7,570,000
-Salary Average Remaining : $5,164,948
Bo Horvat (1 Way Contract) $7,147,000 (3)
-Salary Remaining : $4,876,339
-Salary Average : $7,147,000
-Salary Average Remaining : $4,876,339
Charlie Coyle (1 Way Contract) $7,125,000 (5)
-Salary Remaining : $4,861,328
-Salary Average : $7,125,000
-Salary Average Remaining : $4,861,328
Tom Wilson (1 Way Contract) $7,008,000 (5)
-Salary Remaining : $4,781,500
-Salary Average : $7,008,000
-Salary Average Remaining : $4,781,500
Anton Lundell (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,093,750
-Salary Average : $6,000,000
-Salary Average Remaining : $4,093,750
J.T. Compher (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,093,750
-Salary Average : $6,000,000
-Salary Average Remaining : $4,093,750
Jamie Oleksiak (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
Ryan Pulock (1 Way Contract) $4,714,000 (1)
-Salary Remaining : $3,216,323
-Salary Average : $4,714,000
-Salary Average Remaining : $3,216,323
TJ Brodie (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $3,172,656
-Salary Average : $4,650,000
-Salary Average Remaining : $3,172,656
Ilya Samsonov (1 Way Contract) $3,525,000 (4)
-Salary Remaining : $2,405,078
-Salary Average : $3,525,000
-Salary Average Remaining : $2,405,078
Connor Clifton (1 Way Contract) $3,510,000 (4)
-Salary Remaining : $2,394,844
-Salary Average : $3,510,000
-Salary Average Remaining : $2,394,844
Nicolas Roy (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Charlie Lindgren (1 Way Contract) $3,192,000 (1)
-Salary Remaining : $2,177,875
-Salary Average : $3,192,000
-Salary Average Remaining : $2,177,875
Radek Faksa (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,115,104
-Salary Average : $3,100,000
-Salary Average Remaining : $2,115,104
Garnet Hathaway (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,115,104
-Salary Average : $3,100,000
-Salary Average Remaining : $2,115,104
Alexander Romanov (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,876,302
-Salary Average : $2,750,000
-Salary Average Remaining : $1,876,302
Vincent Desharnais $2,500,000 (4)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Logan Stanley (1 Way Contract) $1,555,000 (3)
-1 Way Contract Salary Cap : $1,555,000
-Salary Remaining : $1,060,964
-Salary Average : $1,555,000
-Salary Average Remaining : $1,060,964
Dylan Gambrell (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,023,438
-Salary Average : $1,500,000
-Salary Average Remaining : $1,023,438
William Lagesson (1 Way Contract) $1,283,000 (2)
-1 Way Contract Salary Cap : $1,283,000
-Salary Remaining : $875,380
-Salary Average : $1,283,000
-Salary Average Remaining : $875,380
Philip Tomasino (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $852,865
-Salary Average : $1,250,000
-Salary Average Remaining : $852,865
Liam Foudy (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Christian Fischer (1 Way Contract) $999,999 (2)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Jake Bean (1 Way Contract) $999,999 (1)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Brayden Pachal $995,000 (1)
-Salary Remaining : $678,880
-Salary Average : $995,000
-Salary Average Remaining : $678,880
Luke Evangelista $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Adam Fantilli $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Daniil Tarasov $775,000 (1)
-Salary Remaining : $528,776
-Salary Average : $775,000
-Salary Average Remaining : $528,776
Total Pro Players28
Salary Commitment
Year 2025 : $92,648,998
Year 2026 : $71,122,999
Year 2027 : $59,070,000
Year 2028 : $41,868,000
Salary Average Commitment
Year 2025 : $92,648,998
Year 2026 : $71,122,999
Year 2027 : $59,070,000
Year 2028 : $41,868,000
Salary Cap with 1 Way Contract
Year 2025 : $92,648,998
Year 2026 : $71,122,999
Year 2027 : $59,070,000
Year 2028 : $41,868,000

Farm Players Salaries

Gustav Lindstrom $99,890 (1)
Salary Remaining : $68,154
Salary Average : $99,890
Salary Average Remaining : $68,154
Brendan Gaunce $99,500 (1)
Salary Remaining : $67,888
Salary Average : $99,500
Salary Average Remaining : $67,888
Pierre-Olivier Joseph $99,500 (1)
Salary Remaining : $67,888
Salary Average : $99,500
Salary Average Remaining : $67,888
Victor Ostman $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Remi Poirier $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Anton Wahlberg $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Cam McDonald $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Graeme Clarke $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jesse Pulkkinen $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Kaedan Korczak $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Logan Brown $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Xavier Parent $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Xavier Simoneau $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nathan Gaucher $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ville Ottavainen $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Rutger McGroarty $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Mason Morelli $90,000 (2)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Milo Roelens $90,000 (2)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Matthew Highmore $90,000 (2)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Brandon Halverson $90,000 (2)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Alex Limoges $90,000 (2)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Alex Steeves $87,440 (2)
Salary Remaining : $59,660
Salary Average : $87,440
Salary Average Remaining : $59,660
Aidan Fulp $87,000 (2)
Salary Remaining : $59,359
Salary Average : $87,000
Salary Average Remaining : $59,359
Gabriel Carriere $85,000 (2)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Brendan Lemieux $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Total Farm Players25
Salary Commitment
Year 2025 : $2,320,830
Year 2026 : $1,564,440
Year 2027 : $570,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,320,830
Year 2026 : $1,564,440
Year 2027 : $570,000
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - $140 - 5505 - 95.75%
Level 2: 4750 - $120 - 3402 - 71.61%
Level 3: 3750 - $90 - 2789 - 74.37%
Level 4: 2750 - $65 - 2080 - 75.65%
Luxury : 1000 - $300 - 731 - 73.12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1961 - 98.04%
Farm Level 2: 1000 - $18 - 978 - 97.79%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %14508 - 80.60%
Average Income per Game$2,587,603
Year to Date Revenue$38,814,042
Farm
Home Games Left-5
Average Attendance - %2939 - 97.96%
Average Income per Game$95,535
Year to Date Revenue$1,433,018

Expense

Pro Players Total Salaries$86,299,962
Pro Players Total Average Salaries$86,299,962
Farm Players Total Salaries$1,920,000
Farm Players Total Average Salaries$1,920,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,189,811
Farm Year To Date Expenses$968,194
Pro Salary Cap To Date$29,734,597
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,277,673
Farm Estimated Season Revenue($477,673)
Pro Remaining Season Days131
Pro Expenses Per Days$454,687
Pro Estimated Expenses$59,563,997
Farm Remaining Season Days131
Farm Expenses Per Days$15,208
Farm Estimated Expenses$1,992,248
Estimated Season Expenses$61,556,245
Season Salary Cap$86,299,962
Estimate Under Maximum Salary Cap of $95,500,000$9,200,038
Estimate Over Minimum Salary Cap of $70,600,000 $15,699,962
Current Bank Account$40,607,224
Projected Bank Account$45,850,979

Pro Players Salaries

Jack Eichel (1 Way Contract) $15,275,000 (5)
-Salary Remaining : $10,422,005
-Salary Average : $15,275,000
-Salary Average Remaining : $10,422,005
Connor Hellebuyck (1 Way Contract) $9,600,000 (1)
-Salary Remaining : $6,550,000
-Salary Average : $9,600,000
-Salary Average Remaining : $6,550,000
Ivan Provorov (1 Way Contract) $8,221,463 (5)
-Salary Remaining : $5,609,436
-Salary Average : $8,221,463
-Salary Average Remaining : $5,609,436
Brad Marchand (1 Way Contract) $7,950,000 (2)
-Salary Remaining : $5,424,219
-Salary Average : $7,950,000
-Salary Average Remaining : $5,424,219
Travis Konecny (1 Way Contract) $7,698,000 (4)
-Salary Remaining : $5,252,281
-Salary Average : $7,698,000
-Salary Average Remaining : $5,252,281
Carter Verhaeghe (1 Way Contract) $7,400,000 (4)
-Salary Remaining : $5,048,958
-Salary Average : $7,400,000
-Salary Average Remaining : $5,048,958
Chris Kreider (1 Way Contract) $7,105,000 (2)
-Salary Remaining : $4,847,682
-Salary Average : $7,105,000
-Salary Average Remaining : $4,847,682
Seth Jones (Out of Payroll) $6,200,000 (1)
-Salary Remaining : $4,230,208
-Salary Average : $6,200,000
-Salary Average Remaining : $4,230,208
Brayden Schenn (1 Way Contract) $5,327,000 (3)
-Salary Remaining : $3,634,568
-Salary Average : $5,327,000
-Salary Average Remaining : $3,634,568
Evan Rodrigues (Out of Payroll) $4,500,000 (3)
-Salary Remaining : $3,070,313
-Salary Average : $4,500,000
-Salary Average Remaining : $3,070,313
Shea Theodore (1 Way Contract) $3,791,500 (2)
-Salary Remaining : $2,586,909
-Salary Average : $3,791,500
-Salary Average Remaining : $2,586,909
Michael Amadio (1 Way Contract) $2,547,000 (2)
-Salary Remaining : $1,737,797
-Salary Average : $2,547,000
-Salary Average Remaining : $1,737,797
Olli Maatta (1 Way Contract) $1,710,000 (2)
-Salary Remaining : $1,166,719
-Salary Average : $1,710,000
-Salary Average Remaining : $1,166,719
Pavol Regenda $999,999 (1)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Ronnie Attard $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Casey Fitzgerald (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $579,948
-Salary Average : $850,000
-Salary Average Remaining : $579,948
Cal Petersen (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $579,948
-Salary Average : $850,000
-Salary Average Remaining : $579,948
Alex Lyon $775,000 (1)
-Salary Remaining : $528,776
-Salary Average : $775,000
-Salary Average Remaining : $528,776
Cal O'Reilly $750,000 (3)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Anton Blidh $750,000 (3)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Brogan Rafferty $750,000 (3)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Anthony Angello $750,000 (3)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Ryan Schmelzer $750,000 (3)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
C.J. Smith $750,000 (3)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Gerry Mayhew $750,000 (3)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Total Pro Players25
Salary Commitment
Year 2025 : $96,999,962
Year 2026 : $79,424,963
Year 2027 : $56,321,463
Year 2028 : $38,594,463
Salary Average Commitment
Year 2025 : $96,999,962
Year 2026 : $79,424,963
Year 2027 : $56,321,463
Year 2028 : $38,594,463
Salary Cap with 1 Way Contract
Year 2025 : $96,999,962
Year 2026 : $79,424,963
Year 2027 : $56,321,463
Year 2028 : $38,594,463

Farm Players Salaries

Luke Toporowski $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Nikita Tolopilo $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Turner Ottenbreit $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Philip Kemp $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Eetu Makiniemi $85,000 (3)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Ashton Sautner $85,000 (3)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Adam Scheel $85,000 (3)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Fredrik Karlstrom $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Austin Wagner $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Blade Jenkins $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Brennan Saulnier $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Bryan Yoon $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Curtis Hall $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Cole Bardreau $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Devante Stephens $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Josiah Slavin $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Riley Bezeau $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Cedric Pare $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Montana Onyebuchi $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Luke Henman $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Joseph Gambardella $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Drew Callin $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Brandon Baddock $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Austin Poganski $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players24
Salary Commitment
Year 2025 : $1,920,000
Year 2026 : $1,820,000
Year 2027 : $1,550,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,920,000
Year 2026 : $1,820,000
Year 2027 : $1,550,000
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $165 - 4042 - 70.30%
Level 2: 4750 - $110 - 4109 - 86.51%
Level 3: 3750 - $95 - 2612 - 69.66%
Level 4: 2750 - $65 - 2035 - 74.00%
Luxury : 1000 - $300 - 759 - 75.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1125 - 56.27%
Farm Level 2: 1000 - $28 - 608 - 60.81%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %13557 - 75.32%
Average Income per Game$2,504,042
Year to Date Revenue$40,064,675
Farm
Home Games Left-6
Average Attendance - %1734 - 57.79%
Average Income per Game$88,811
Year to Date Revenue$1,420,970

Expense

Pro Players Total Salaries$91,116,899
Pro Players Total Average Salaries$91,116,899
Farm Players Total Salaries$2,891,790
Farm Players Total Average Salaries$2,891,790
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,676,849
Farm Year To Date Expenses$1,121,896
Pro Salary Cap To Date$28,180,225
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,601,055
Farm Estimated Season Revenue($532,864)
Pro Remaining Season Days131
Pro Expenses Per Days$479,776
Pro Estimated Expenses$62,850,656
Farm Remaining Season Days131
Farm Expenses Per Days$18,186
Farm Estimated Expenses$2,382,366
Estimated Season Expenses$65,233,022
Season Salary Cap$91,116,899
Estimate Under Maximum Salary Cap of $95,500,000$4,383,101
Estimate Over Minimum Salary Cap of $70,600,000 $20,516,899
Current Bank Account$124,030,810
Projected Bank Account$120,865,979

Pro Players Salaries

Zach Werenski (1 Way Contract) $10,450,000 (3)
-Salary Remaining : $7,129,948
-Salary Average : $10,450,000
-Salary Average Remaining : $7,129,948
Elias Pettersson (1 Way Contract) $8,329,000 (5)
-Salary Remaining : $5,682,807
-Salary Average : $8,329,000
-Salary Average Remaining : $5,682,807
Victor Hedman (1 Way Contract) $7,850,000 (2)
-Salary Remaining : $5,355,990
-Salary Average : $7,850,000
-Salary Average Remaining : $5,355,990
Sam Reinhart (1 Way Contract) $7,724,000 (2)
-Salary Remaining : $5,270,021
-Salary Average : $7,724,000
-Salary Average Remaining : $5,270,021
Logan Thompson (1 Way Contract) $5,837,000 (5)
-Salary Remaining : $3,982,536
-Salary Average : $5,837,000
-Salary Average Remaining : $3,982,536
Zach Hyman (1 Way Contract) $5,425,000 (1)
-Salary Remaining : $3,701,432
-Salary Average : $5,425,000
-Salary Average Remaining : $3,701,432
Damon Severson (1 Way Contract) $5,175,000 (1)
-Salary Remaining : $3,530,859
-Salary Average : $5,175,000
-Salary Average Remaining : $3,530,859
Adam Henrique (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
Alexander Wennberg (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $3,240,885
-Salary Average : $4,750,000
-Salary Average Remaining : $3,240,885
Marcus Foligno (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,070,313
-Salary Average : $4,500,000
-Salary Average Remaining : $3,070,313
Brandon Carlo (1 Way Contract) $4,316,000 (4)
-Salary Remaining : $2,944,771
-Salary Average : $4,316,000
-Salary Average Remaining : $2,944,771
Ryan Hartman (1 Way Contract) $3,675,000 (2)
-Salary Remaining : $2,507,422
-Salary Average : $3,675,000
-Salary Average Remaining : $2,507,422
Morgan Geekie (1 Way Contract) $3,505,000 (3)
-Salary Remaining : $2,391,432
-Salary Average : $3,505,000
-Salary Average Remaining : $2,391,432
Nazem Kadri (1 Way Contract) $2,972,500 (1)
-Salary Remaining : $2,028,112
-Salary Average : $2,972,500
-Salary Average Remaining : $2,028,112
Petr Mrazek (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Yakov Trenin (1 Way Contract) $1,995,000 (3)
-Salary Remaining : $1,361,172
-Salary Average : $1,995,000
-Salary Average Remaining : $1,361,172
Kevin Stenlund (1 Way Contract) $1,196,000 (2)
-Salary Remaining : $816,021
-Salary Average : $1,196,000
-Salary Average Remaining : $816,021
Nicholas Robertson $1,077,000 (1)
-Salary Remaining : $734,828
-Salary Average : $1,077,000
-Salary Average Remaining : $734,828
Jonas Johansson (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $716,406
-Salary Average : $1,050,000
-Salary Average Remaining : $716,406
Nick Perbix $999,999 (1)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Sean Walker $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Uvis Balinskis $925,000 (1)
-Salary Remaining : $631,120
-Salary Average : $925,000
-Salary Average Remaining : $631,120
Rafael Harvey-Pinard $915,400 (2)
-Salary Remaining : $624,570
-Salary Average : $915,400
-Salary Average Remaining : $624,570
Total Pro Players23
Salary Commitment
Year 2025 : $91,116,899
Year 2026 : $72,542,400
Year 2027 : $43,682,000
Year 2028 : $18,482,000
Salary Average Commitment
Year 2025 : $91,116,899
Year 2026 : $72,542,400
Year 2027 : $43,682,000
Year 2028 : $18,482,000
Salary Cap with 1 Way Contract
Year 2025 : $91,116,899
Year 2026 : $72,542,400
Year 2027 : $43,682,000
Year 2028 : $18,482,000

Farm Players Salaries

Justin Barron $221,800 (1)
Salary Remaining : $151,332
Salary Average : $221,800
Salary Average Remaining : $151,332
Mark Kastelic $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Ryan Fanti $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Dmitry Kuzmin $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Brett Brochu $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ben Hemmerling $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Brendan Brisson $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Bryce McConnell-Barker $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Carson Bantle $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Georgii Merkulov $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ty Tullio $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Elias Salomonsson $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jon-Randall Avon $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jason Polin $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
James Stefan $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jake Christiansen $92,860 (2)
Salary Remaining : $63,358
Salary Average : $92,860
Salary Average Remaining : $63,358
Connor Mackey $92,500 (1)
Salary Remaining : $63,112
Salary Average : $92,500
Salary Average Remaining : $63,112
Louie Belpedio $92,500 (2)
Salary Remaining : $63,112
Salary Average : $92,500
Salary Average Remaining : $63,112
Dennis Gilbert $92,500 (2)
Salary Remaining : $63,112
Salary Average : $92,500
Salary Average Remaining : $63,112
Ilya Solovyov $89,630 (1)
Salary Remaining : $61,154
Salary Average : $89,630
Salary Average Remaining : $61,154
Ben McCartney $85,000 (1)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Kyle MacLean $85,000 (2)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Danila Klimovich $85,000 (1)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Kyle Clifford $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Connor D. Murphy $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Darren Brady $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Spencer Smallman $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Cole Schwindt $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Mitchell Russell $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Curtis McKenzie $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Adam Raska $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Total Farm Players31
Salary Commitment
Year 2025 : $2,891,790
Year 2026 : $1,312,860
Year 2027 : $665,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,891,790
Year 2026 : $1,312,860
Year 2027 : $665,000
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - $125 - 5576 - 96.98%
Level 2: 4750 - $100 - 4505 - 94.85%
Level 3: 3750 - $75 - 3482 - 92.86%
Level 4: 2750 - $50 - 2634 - 95.79%
Luxury : 1000 - $300 - 728 - 72.77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1984 - 99.22%
Farm Level 2: 1000 - $15 - 995 - 99.53%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16925 - 94.03%
Average Income per Game$2,550,154
Year to Date Revenue$35,702,155
Farm
Home Games Left-4
Average Attendance - %2980 - 99.32%
Average Income per Game$80,673
Year to Date Revenue$1,129,419

Expense

Pro Players Total Salaries$92,602,959
Pro Players Total Average Salaries$92,602,959
Farm Players Total Salaries$1,691,000
Farm Players Total Average Salaries$1,691,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$31,330,667
Farm Year To Date Expenses$865,068
Pro Salary Cap To Date$29,075,479
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,854,156
Farm Estimated Season Revenue($322,691)
Pro Remaining Season Days131
Pro Expenses Per Days$518,765
Pro Estimated Expenses$67,958,215
Farm Remaining Season Days131
Farm Expenses Per Days$14,016
Farm Estimated Expenses$1,836,096
Estimated Season Expenses$69,794,311
Season Salary Cap$93,102,959
Estimate Under Maximum Salary Cap of $95,500,000$2,397,041
Estimate Over Minimum Salary Cap of $70,600,000 $22,502,959
Current Bank Account$140,172,488
Projected Bank Account$138,909,642

Pro Players Salaries

Lucas Raymond $8,250,000 (5)
-Salary Remaining : $5,628,906
-Salary Average : $8,250,000
-Salary Average Remaining : $5,628,906
Juuse Saros (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $4,776,042
-Salary Average : $7,000,000
-Salary Average Remaining : $4,776,042
Dylan Cozens (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $4,434,896
-Salary Average : $6,500,000
-Salary Average Remaining : $4,434,896
Noah Dobson (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $4,264,323
-Salary Average : $6,250,000
-Salary Average Remaining : $4,264,323
Jack Hughes (1 Way Contract) $5,745,960 (2)
-Salary Remaining : $3,920,421
-Salary Average : $5,745,960
-Salary Average Remaining : $3,920,421
Andrew Mangiapane (1 Way Contract) $5,720,000 (1)
-Salary Remaining : $3,902,708
-Salary Average : $5,720,000
-Salary Average Remaining : $3,902,708
Ben Chiarot (1 Way Contract) $4,760,000 (1)
-Salary Remaining : $3,247,708
-Salary Average : $4,760,000
-Salary Average Remaining : $3,247,708
John Marino (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $3,002,083
-Salary Average : $4,400,000
-Salary Average Remaining : $3,002,083
Cam York (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,899,740
-Salary Average : $4,250,000
-Salary Average Remaining : $2,899,740
Dante Fabbro (1 Way Contract) $4,042,000 (1)
-Salary Remaining : $2,757,823
-Salary Average : $4,042,000
-Salary Average Remaining : $2,757,823
Connor Brown (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Nils Hoglander (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Braden Schneider $3,450,000 (3)
-Salary Remaining : $2,353,906
-Salary Average : $3,450,000
-Salary Average Remaining : $2,353,906
Ryan McLeod (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $2,115,104
-Salary Average : $3,100,000
-Salary Average Remaining : $2,115,104
Johnathan Kovacevic (1 Way Contract) $3,095,000 (3)
-Salary Remaining : $2,111,693
-Salary Average : $3,095,000
-Salary Average Remaining : $2,111,693
Jason Zucker (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
Jake Allen (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
Mattias Janmark (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Sean Kuraly (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,432,813
-Salary Average : $2,100,000
-Salary Average Remaining : $1,432,813
Eric Robinson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,262,240
-Salary Average : $1,850,000
-Salary Average Remaining : $1,262,240
Brett Murray (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,023,438
-Salary Average : $1,500,000
-Salary Average Remaining : $1,023,438
Matt Martin (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $886,979
-Salary Average : $1,300,000
-Salary Average Remaining : $886,979
Marc Gatcomb $1,015,000 (1)
-Salary Remaining : $692,526
-Salary Average : $1,015,000
-Salary Average Remaining : $692,526
Joel Armia $999,999 (1)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Alex Nylander (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $825,000
-Salary Remaining : $562,891
-Salary Average : $825,000
-Salary Average Remaining : $562,891
Total Pro Players26
Salary Commitment
Year 2025 : $92,602,959
Year 2026 : $61,740,960
Year 2027 : $35,295,000
Year 2028 : $25,250,000
Salary Average Commitment
Year 2025 : $92,602,959
Year 2026 : $61,740,960
Year 2027 : $35,295,000
Year 2028 : $25,250,000
Salary Cap with 1 Way Contract
Year 2025 : $92,602,959
Year 2026 : $61,740,960
Year 2027 : $35,295,000
Year 2028 : $25,250,000

Farm Players Salaries

Jesper Wallstedt $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Stanislav Svozil $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Eetu Liukas $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jakub Stancl $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Colten Ellis $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Matvei Michkov $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Taylor Ward $87,500 (2)
Salary Remaining : $59,701
Salary Average : $87,500
Salary Average Remaining : $59,701
Rodrigo Abols $86,000 (2)
Salary Remaining : $58,677
Salary Average : $86,000
Salary Average Remaining : $58,677
Ryan Shea $85,000 (1)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Dominik Shine $85,000 (2)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Tye Felhaber $80,000 (1)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Emilio Pettersen $80,000 (1)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Tory Dello $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Scott Sabourin $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Josiah Didier $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Josh Jacobs $77,500 (2)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Seth Griffith $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Tristen Nielsen $77,500 (3)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Joseph Blandisi $77,500 (3)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Trevor Carrick $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players20
Salary Commitment
Year 2025 : $1,691,000
Year 2026 : $966,000
Year 2027 : $345,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,691,000
Year 2026 : $966,000
Year 2027 : $345,000
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - $125 - 5503 - 95.71%
Level 2: 4750 - $100 - 4476 - 94.22%
Level 3: 3750 - $75 - 3534 - 94.23%
Level 4: 2750 - $50 - 2680 - 97.45%
Luxury : 1000 - $300 - 725 - 72.53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1963 - 98.16%
Farm Level 2: 1000 - $15 - 987 - 98.69%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16918 - 93.99%
Average Income per Game$2,540,509
Year to Date Revenue$33,026,614
Farm
Home Games Left-3
Average Attendance - %2950 - 98.34%
Average Income per Game$79,856
Year to Date Revenue$1,038,125

Expense

Pro Players Total Salaries$93,201,299
Pro Players Total Average Salaries$93,201,299
Farm Players Total Salaries$3,130,700
Farm Players Total Average Salaries$3,130,700
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,986,849
Farm Year To Date Expenses$1,312,354
Pro Salary Cap To Date$28,342,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,134,246
Farm Estimated Season Revenue($239,567)
Pro Remaining Season Days131
Pro Expenses Per Days$490,632
Pro Estimated Expenses$64,272,792
Farm Remaining Season Days131
Farm Expenses Per Days$21,514
Farm Estimated Expenses$2,818,334
Estimated Season Expenses$67,091,126
Season Salary Cap$93,201,299
Estimate Under Maximum Salary Cap of $95,500,000$2,298,701
Estimate Over Minimum Salary Cap of $70,600,000 $22,601,299
Current Bank Account$61,787,675
Projected Bank Account$65,591,228

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $5,458,333
-Salary Average : $8,000,000
-Salary Average Remaining : $5,458,333
William Karlsson (1 Way Contract) $7,486,000 (1)
-Salary Remaining : $5,107,635
-Salary Average : $7,486,000
-Salary Average Remaining : $5,107,635
Alex Pietrangelo (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $4,776,042
-Salary Average : $7,000,000
-Salary Average Remaining : $4,776,042
JJ Peterka $6,963,000 (4)
-Salary Remaining : $4,750,797
-Salary Average : $6,963,000
-Salary Average Remaining : $4,750,797
Alex DeBrincat (1 Way Contract) $6,223,000 (1)
-Salary Remaining : $4,245,901
-Salary Average : $6,223,000
-Salary Average Remaining : $4,245,901
Boone Jenner (1 Way Contract) $5,730,000 (2)
-Salary Remaining : $3,909,531
-Salary Average : $5,730,000
-Salary Average Remaining : $3,909,531
Brady Skjei (1 Way Contract) $5,174,000 (1)
-Salary Remaining : $3,530,177
-Salary Average : $5,174,000
-Salary Average Remaining : $3,530,177
Aliaksei Protas (1 Way Contract) $5,136,000 (3)
-Salary Remaining : $3,504,250
-Salary Average : $5,136,000
-Salary Average Remaining : $3,504,250
Quinton Byfield (1 Way Contract) $4,761,000 (4)
-Salary Remaining : $3,248,391
-Salary Average : $4,761,000
-Salary Average Remaining : $3,248,391
K'Andre Miller (1 Way Contract) $4,666,000 (1)
-Salary Remaining : $3,183,573
-Salary Average : $4,666,000
-Salary Average Remaining : $3,183,573
Josh Norris (1 Way Contract) $4,104,000 (2)
-Salary Remaining : $2,800,125
-Salary Average : $4,104,000
-Salary Average Remaining : $2,800,125
Noah Cates $3,400,000 (2)
-Salary Remaining : $2,319,792
-Salary Average : $3,400,000
-Salary Average Remaining : $2,319,792
Radko Gudas (1 Way Contract) $3,002,000 (3)
-Salary Remaining : $2,048,240
-Salary Average : $3,002,000
-Salary Average Remaining : $2,048,240
Ville Husso (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
Philip Broberg $2,879,000 (2)
-Salary Remaining : $1,964,318
-Salary Average : $2,879,000
-Salary Average Remaining : $1,964,318
Ilya Lyubushkin (1 Way Contract) $2,672,000 (3)
-Salary Remaining : $1,823,083
-Salary Average : $2,672,000
-Salary Average Remaining : $1,823,083
Anthony Stolarz (1 Way Contract) $2,638,000 (5)
-Salary Remaining : $1,799,885
-Salary Average : $2,638,000
-Salary Average Remaining : $1,799,885
Ryan Poehling (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Kailer Yamamoto (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $1,700,000
-Salary Remaining : $1,159,896
-Salary Average : $1,700,000
-Salary Average Remaining : $1,159,896
Brett Howden (1 Way Contract) $1,452,000 (1)
-Salary Remaining : $990,688
-Salary Average : $1,452,000
-Salary Average Remaining : $990,688
Ty Dellandrea (1 Way Contract) $1,400,000 (3)
-Salary Remaining : $955,208
-Salary Average : $1,400,000
-Salary Average Remaining : $955,208
Ryan Donato $999,999 (1)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Wyatt Johnston $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Jake Sanderson $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Spencer Knight $915,300 (1)
-Salary Remaining : $624,502
-Salary Average : $915,300
-Salary Average Remaining : $624,502
Total Pro Players25
Salary Commitment
Year 2025 : $93,201,299
Year 2026 : $62,479,000
Year 2027 : $37,366,000
Year 2028 : $17,156,000
Salary Average Commitment
Year 2025 : $93,201,299
Year 2026 : $59,685,000
Year 2027 : $34,572,000
Year 2028 : $14,362,000
Salary Cap with 1 Way Contract
Year 2025 : $93,201,299
Year 2026 : $59,685,000
Year 2027 : $34,572,000
Year 2028 : $14,362,000

Farm Players Salaries

Adam Edstrom $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Kevin Gravel $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Dylan McIlrath $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Jack Millar $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Grant Hutton $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Vinni Lettieri $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Mads Sogaard $96,400 (2)
Salary Remaining : $65,773
Salary Average : $96,400
Salary Average Remaining : $65,773
Sandis Vilmanis $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Cade Webber $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Cole Guttman $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Cam Lund $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Corson Ceulemans $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Graham Slaggert $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jack Thompson $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jiri Kulich $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Gemel Smith $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jackson Edward $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Niko Huuhtanen $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jake Furlong $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Dennis Hildeby $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jake Livingstone $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jett Luchanko $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Joakim Ryan $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jonathan Lekkerimaki $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Josh Filmon $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Thomas Miller $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Kaleb Lawrence $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Robert Mastrosimone $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jakob Pelletier $92,500 (1)
Salary Remaining : $63,112
Salary Average : $92,500
Salary Average Remaining : $63,112
Matthew Phillips $90,000 (1)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Nathan Bastian $90,000 (1)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Tyler Tucker $86,800 (1)
Salary Remaining : $59,223
Salary Average : $86,800
Salary Average Remaining : $59,223
Isaac Ratcliffe $80,000 (1)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Total Farm Players33
Salary Commitment
Year 2025 : $3,130,700
Year 2026 : $1,926,400
Year 2027 : $1,540,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,130,700
Year 2026 : $1,926,400
Year 2027 : $1,540,000
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - $133 - 5441 - 94.62%
Level 2: 4750 - $99 - 4401 - 92.66%
Level 3: 3750 - $70 - 3591 - 95.76%
Level 4: 2750 - $52 - 2663 - 96.85%
Luxury : 1000 - $289 - 781 - 78.12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1092 - 54.59%
Farm Level 2: 1000 - $25 - 676 - 67.57%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16878 - 93.76%
Average Income per Game$2,573,715
Year to Date Revenue$38,605,724
Farm
Home Games Left-5
Average Attendance - %1767 - 58.91%
Average Income per Game$89,348
Year to Date Revenue$1,340,219

Expense

Pro Players Total Salaries$83,903,000
Pro Players Total Average Salaries$83,903,000
Farm Players Total Salaries$2,295,000
Farm Players Total Average Salaries$2,295,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,504,470
Farm Year To Date Expenses$955,229
Pro Salary Cap To Date$28,027,901
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,916,588
Farm Estimated Season Revenue($446,740)
Pro Remaining Season Days131
Pro Expenses Per Days$444,807
Pro Estimated Expenses$58,269,717
Farm Remaining Season Days131
Farm Expenses Per Days$15,859
Farm Estimated Expenses$2,077,529
Estimated Season Expenses$60,347,246
Season Salary Cap$83,903,000
Estimate Under Maximum Salary Cap of $95,500,000$11,597,000
Estimate Over Minimum Salary Cap of $70,600,000 $13,303,000
Current Bank Account$48,407,209
Projected Bank Account$54,529,811

Pro Players Salaries

Mathew Barzal (1 Way Contract) $8,808,000 (5)
-Salary Remaining : $6,009,625
-Salary Average : $8,808,000
-Salary Average Remaining : $6,009,625
Ilya Sorokin (1 Way Contract) $7,257,000 (5)
-Salary Remaining : $4,951,391
-Salary Average : $7,257,000
-Salary Average Remaining : $4,951,391
Brock Boeser (1 Way Contract) $7,174,000 (4)
-Salary Remaining : $4,894,760
-Salary Average : $7,174,000
-Salary Average Remaining : $4,894,760
Nikita Zadorov (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $4,434,896
-Salary Average : $6,500,000
-Salary Average Remaining : $4,434,896
Sam Bennett (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,093,750
-Salary Average : $6,000,000
-Salary Average Remaining : $4,093,750
Andre Burakovsky (1 Way Contract) $5,622,000 (1)
-Salary Remaining : $3,835,844
-Salary Average : $5,622,000
-Salary Average Remaining : $3,835,844
Nick Seeler $5,500,000 (3)
-Salary Remaining : $3,752,604
-Salary Average : $5,500,000
-Salary Average Remaining : $3,752,604
Owen Tippett (1 Way Contract) $5,059,000 (1)
-Salary Remaining : $3,451,714
-Salary Average : $5,059,000
-Salary Average Remaining : $3,451,714
Tommy Novak (Out of Payroll) $4,477,000 (4)
-Salary Remaining : $3,054,620
-Salary Average : $4,477,000
-Salary Average Remaining : $3,054,620
Rasmus Ristolainen (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,729,167
-Salary Average : $4,000,000
-Salary Average Remaining : $2,729,167
Jonas Brodin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,729,167
-Salary Average : $4,000,000
-Salary Average Remaining : $2,729,167
Valeri Nichushkin (1 Way Contract) $3,682,000 (2)
-Salary Remaining : $2,512,198
-Salary Average : $3,682,000
-Salary Average Remaining : $2,512,198
Peyton Krebs $3,250,000 (4)
-Salary Remaining : $2,217,448
-Salary Average : $3,250,000
-Salary Average Remaining : $2,217,448
Robert Thomas (1 Way Contract) $3,032,000 (1)
-Salary Remaining : $2,068,708
-Salary Average : $3,032,000
-Salary Average Remaining : $2,068,708
Blake Lizotte (1 Way Contract) $2,984,000 (4)
-Salary Remaining : $2,035,958
-Salary Average : $2,984,000
-Salary Average Remaining : $2,035,958
Luke Schenn (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Luke Kunin (1 Way Contract) $1,926,000 (3)
-Salary Remaining : $1,314,094
-Salary Average : $1,926,000
-Salary Average Remaining : $1,314,094
Adam Boqvist (1 Way Contract) $1,859,000 (1)
-Salary Remaining : $1,268,380
-Salary Average : $1,859,000
-Salary Average Remaining : $1,268,380
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Ivan Fedotov $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Pontus Holmberg $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Maxim Tsyplakov $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Kevin Rooney $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Total Pro Players23
Salary Commitment
Year 2025 : $88,380,000
Year 2026 : $67,858,000
Year 2027 : $61,326,000
Year 2028 : $46,450,000
Salary Average Commitment
Year 2025 : $88,380,000
Year 2026 : $67,858,000
Year 2027 : $61,326,000
Year 2028 : $46,450,000
Salary Cap with 1 Way Contract
Year 2025 : $88,380,000
Year 2026 : $67,858,000
Year 2027 : $61,326,000
Year 2028 : $46,450,000

Farm Players Salaries

Vasily Podkolzin $200,000 (2)
Salary Remaining : $136,458
Salary Average : $200,000
Salary Average Remaining : $136,458
Aatu Jamsen $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Luke Cavallin $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Aleksandr Kisakov $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Aleksi Heimosalmi $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Fabian Lysell $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
John Ludvig $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Hardy Haman Aktell $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nikolai Knyzhov $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Leo Loof $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Maksymilian Szuber $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Marcus Sylvegard $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nikita Chibrikov $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nikita Nesterenko $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nikita Novikov $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ryan McAllister $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ole Bjorgvik-Holm $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Matt Kiersted $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jesper Vikman $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Lucas Johansen $85,000 (1)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Hunter Skinner $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Egor Sokolov $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Nathan Smith $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Jeremy Brodeur $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players24
Salary Commitment
Year 2025 : $2,295,000
Year 2026 : $1,680,000
Year 2027 : $455,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,295,000
Year 2026 : $1,680,000
Year 2027 : $455,000
Year 2028 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - $124 - 5485 - 95.38%
Level 2: 4750 - $99 - 4656 - 98.01%
Level 3: 3750 - $74 - 3627 - 96.72%
Level 4: 2750 - $49 - 2677 - 97.34%
Luxury : 1000 - $295 - 775 - 77.54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1999 - 99.95%
Farm Level 2: 1000 - $10 - 1000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17219 - 95.66%
Average Income per Game$2,565,455
Year to Date Revenue$35,916,370
Farm
Home Games Left-4
Average Attendance - %2999 - 99.97%
Average Income per Game$62,475
Year to Date Revenue$874,650

Expense

Pro Players Total Salaries$86,409,000
Pro Players Total Average Salaries$86,409,000
Farm Players Total Salaries$3,309,520
Farm Players Total Average Salaries$3,309,520
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,150,000
Pro Year To Date Expenses$27,843,512
Farm Year To Date Expenses$1,229,726
Pro Salary Cap To Date$27,428,152
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,267,285
Farm Estimated Season Revenue($249,900)
Pro Remaining Season Days131
Pro Expenses Per Days$455,255
Pro Estimated Expenses$59,638,405
Farm Remaining Season Days131
Farm Expenses Per Days$19,841
Farm Estimated Expenses$2,599,171
Estimated Season Expenses$62,237,576
Season Salary Cap$93,559,000
Estimate Under Maximum Salary Cap of $95,500,000$1,941,000
Estimate Over Minimum Salary Cap of $70,600,000 $22,959,000
Current Bank Account$91,681,816
Projected Bank Account$98,461,625

Pro Players Salaries

Claude Giroux (1 Way Contract) $8,085,000 (4)
-Salary Remaining : $5,516,328
-Salary Average : $8,085,000
-Salary Average Remaining : $5,516,328
Timo Meier (1 Way Contract) $6,879,000 (3)
-Salary Remaining : $4,693,484
-Salary Average : $6,879,000
-Salary Average Remaining : $4,693,484
Nico Hischier (1 Way Contract) $6,486,000 (1)
-Salary Remaining : $4,425,344
-Salary Average : $6,486,000
-Salary Average Remaining : $4,425,344
Mikael Backlund (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,093,750
-Salary Average : $6,000,000
-Salary Average Remaining : $4,093,750
Drake Batherson (1 Way Contract) $5,694,000 (2)
-Salary Remaining : $3,884,969
-Salary Average : $5,694,000
-Salary Average Remaining : $3,884,969
Neal Pionk (1 Way Contract) $5,521,000 (2)
-Salary Remaining : $3,766,932
-Salary Average : $5,521,000
-Salary Average Remaining : $3,766,932
Karel Vejmelka $5,366,000 (5)
-Salary Remaining : $3,661,177
-Salary Average : $5,366,000
-Salary Average Remaining : $3,661,177
Alex Vlasic $4,221,000 (5)
-Salary Remaining : $2,879,953
-Salary Average : $4,221,000
-Salary Average Remaining : $2,879,953
Linus Ullmark (1 Way Contract) $4,055,000 (1)
-Salary Remaining : $2,766,693
-Salary Average : $4,055,000
-Salary Average Remaining : $2,766,693
Brayden McNabb (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,729,167
-Salary Average : $4,000,000
-Salary Average Remaining : $2,729,167
Dawson Mercer $3,789,000 (1)
-Salary Remaining : $2,585,203
-Salary Average : $3,789,000
-Salary Average Remaining : $2,585,203
Jake Middleton (1 Way Contract) $3,774,000 (3)
-Salary Remaining : $2,574,969
-Salary Average : $3,774,000
-Salary Average Remaining : $2,574,969
Evgeni Malkin (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Nicolas Hague (1 Way Contract) $3,340,000 (2)
-Salary Remaining : $2,278,854
-Salary Average : $3,340,000
-Salary Average Remaining : $2,278,854
Eetu Luostarinen (1 Way Contract) $3,207,000 (1)
-Salary Remaining : $2,188,109
-Salary Average : $3,207,000
-Salary Average Remaining : $2,188,109
Nic Dowd (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,876,302
-Salary Average : $2,750,000
-Salary Average Remaining : $1,876,302
Danton Heinen (1 Way Contract) $2,029,000 (1)
-Salary Remaining : $1,384,370
-Salary Average : $2,029,000
-Salary Average Remaining : $1,384,370
Jack McBain $2,013,000 (1)
-Salary Remaining : $1,373,453
-Salary Average : $2,013,000
-Salary Average Remaining : $1,373,453
Jimmy Vesey (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $1,296,354
-Salary Average : $1,900,000
-Salary Average Remaining : $1,296,354
Urho Vaakanainen (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $750,521
-Salary Average : $1,100,000
-Salary Average Remaining : $750,521
Simon Benoit $975,000 (1)
-Salary Remaining : $665,234
-Salary Average : $975,000
-Salary Average Remaining : $665,234
Cam Atkinson $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Joey Anderson $775,000 (2)
-Salary Remaining : $528,776
-Salary Average : $775,000
-Salary Average Remaining : $528,776
Total Pro Players23
Salary Commitment
Year 2025 : $86,409,000
Year 2026 : $57,605,000
Year 2027 : $34,325,000
Year 2028 : $17,672,000
Salary Average Commitment
Year 2025 : $86,409,000
Year 2026 : $57,605,000
Year 2027 : $34,325,000
Year 2028 : $17,672,000
Salary Cap with 1 Way Contract
Year 2025 : $86,409,000
Year 2026 : $57,605,000
Year 2027 : $34,325,000
Year 2028 : $17,672,000

Farm Players Salaries

Vyacheslav Peksa $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Frederic Brunet $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Josh Davies $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ozzy Wiesblatt $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
James Malatesta $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nils Aman $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jacob Melanson $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Mikko Kokkonen $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Gavin Hayes $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Justin Gill $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Fraser Minten $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Emil Lilleberg $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ethan Del Mastro $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Eemil Viro $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Christian Felton $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Cross Hanas $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Drew Commesso $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Kyle Masters $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Logan Mailloux $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Lucas Ciona $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Vsevolod Komarov $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ville Koivunen $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ty Mueller $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ty Gallagher $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Parker Bell $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Noah Laba $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
William Stromgren (Out of Payroll) $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Max McCue $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Stephen Halliday $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Oskar Pettersson $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Mikael Pyyhtia (Out of Payroll) $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Marek Alscher $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
William Trudeau $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Adam Engstrom $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Isaak Phillips $89,520 (1)
Salary Remaining : $61,079
Salary Average : $89,520
Salary Average Remaining : $61,079
Ben Gleason $85,000 (2)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Total Farm Players36
Salary Commitment
Year 2025 : $3,404,520
Year 2026 : $2,745,000
Year 2027 : $1,425,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,404,520
Year 2026 : $2,745,000
Year 2027 : $1,425,000
Year 2028 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - $125 - 5432 - 94.46%
Level 2: 4750 - $100 - 4554 - 95.88%
Level 3: 3750 - $75 - 3642 - 97.12%
Level 4: 2750 - $50 - 2672 - 97.16%
Luxury : 1000 - $300 - 721 - 72.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1991 - 99.53%
Farm Level 2: 1000 - $15 - 997 - 99.66%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17021 - 94.56%
Average Income per Game$2,548,121
Year to Date Revenue$35,673,698
Farm
Home Games Left-4
Average Attendance - %2987 - 99.58%
Average Income per Game$80,895
Year to Date Revenue$1,132,524

Expense

Pro Players Total Salaries$64,078,000
Pro Players Total Average Salaries$64,078,000
Farm Players Total Salaries$3,129,060
Farm Players Total Average Salaries$3,129,060
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$8,375,000
Pro Year To Date Expenses$20,650,828
Farm Year To Date Expenses$1,140,027
Pro Salary Cap To Date$20,301,885
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,799,275
Farm Estimated Season Revenue($323,578)
Pro Remaining Season Days131
Pro Expenses Per Days$338,948
Pro Estimated Expenses$44,402,188
Farm Remaining Season Days131
Farm Expenses Per Days$18,901
Farm Estimated Expenses$2,476,031
Estimated Season Expenses$46,878,219
Season Salary Cap$72,453,000
Estimate Under Maximum Salary Cap of $95,500,000$23,047,000
Estimate Over Minimum Salary Cap of $70,600,000 $1,853,000
Current Bank Account$66,288,187
Projected Bank Account$87,885,665

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (4)
-Salary Remaining : $5,253,646
-Salary Average : $7,700,000
-Salary Average Remaining : $5,253,646
James van Riemsdyk (1 Way Contract) $7,050,000 (2)
-Salary Remaining : $4,810,156
-Salary Average : $7,050,000
-Salary Average Remaining : $4,810,156
Mathew Dumba (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $3,957,292
-Salary Average : $5,800,000
-Salary Average Remaining : $3,957,292
Jason Dickinson (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
Dmitry Orlov (1 Way Contract) $4,525,000 (2)
-Salary Remaining : $3,087,370
-Salary Average : $4,525,000
-Salary Average Remaining : $3,087,370
Joel Edmundson (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $2,797,396
-Salary Average : $4,100,000
-Salary Average Remaining : $2,797,396
Connor Zary $3,600,000 (4)
-Salary Remaining : $2,456,250
-Salary Average : $3,600,000
-Salary Average Remaining : $2,456,250
Sam Steel (1 Way Contract) $2,787,000 (3)
-Salary Remaining : $1,901,547
-Salary Average : $2,787,000
-Salary Average Remaining : $1,901,547
Colin White (1 Way Contract) $2,100,000 (2)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $1,432,813
-Salary Average : $2,100,000
-Salary Average Remaining : $1,432,813
Calle Jarnkrok (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Stefan Noesen (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Jesper Boqvist (1 Way Contract) $1,859,000 (1)
-Salary Remaining : $1,268,380
-Salary Average : $1,859,000
-Salary Average Remaining : $1,268,380
Jalen Chatfield (1 Way Contract) $1,834,000 (2)
-Salary Remaining : $1,251,323
-Salary Average : $1,834,000
-Salary Average Remaining : $1,251,323
Brad Hunt (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $1,194,010
-Salary Average : $1,750,000
-Salary Average Remaining : $1,194,010
Jacob Bernard-Docker $1,750,000 (3)
-Salary Remaining : $1,194,010
-Salary Average : $1,750,000
-Salary Average Remaining : $1,194,010
Nicolas Deslauriers (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $1,125,781
-Salary Average : $1,650,000
-Salary Average Remaining : $1,125,781
Pheonix Copley (1 Way Contract) $1,040,000 (1)
-Salary Remaining : $709,583
-Salary Average : $1,040,000
-Salary Average Remaining : $709,583
Nils Lundkvist $995,000 (1)
-Salary Remaining : $678,880
-Salary Average : $995,000
-Salary Average Remaining : $678,880
Kevin Korchinski $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Carter George $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Zach Benson $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Fedor Svechkov $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Conor Geekie $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Justus Annunen $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Trey Fix-Wolansky $838,000 (1)
-Salary Remaining : $571,760
-Salary Average : $838,000
-Salary Average Remaining : $571,760
Total Pro Players25
Salary Commitment
Year 2025 : $64,078,000
Year 2026 : $47,196,000
Year 2027 : $22,737,000
Year 2028 : $16,300,000
Salary Average Commitment
Year 2025 : $64,078,000
Year 2026 : $47,196,000
Year 2027 : $22,737,000
Year 2028 : $16,300,000
Salary Cap with 1 Way Contract
Year 2025 : $64,078,000
Year 2026 : $47,196,000
Year 2027 : $22,737,000
Year 2028 : $16,300,000

Farm Players Salaries

Mackenzie MacEachern $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Vinnie Hinostroza $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Mitchell Weeks $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Logan Shaw $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Jaret Anderson-Dolan $99,100 (1)
Salary Remaining : $67,615
Salary Average : $99,100
Salary Average Remaining : $67,615
Sam Poulin $97,500 (3)
Salary Remaining : $66,523
Salary Average : $97,500
Salary Average Remaining : $66,523
Michael Eyssimont $97,500 (2)
Salary Remaining : $66,523
Salary Average : $97,500
Salary Average Remaining : $66,523
Jere Innala $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jake Wise $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ivan Miroshnichenko $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Yaniv Perets $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jack Peart $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Hunter Brzustewicz $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Eduard Sale $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Dyllan Gill $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Dylan Duke $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Henrik Rybinski $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jordan Dumais $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Mason Millman $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Laurent Dauphin $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nikolas Matinpalo $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Tucker Robertson $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Zach Dean $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Oliver Kapanen $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Paul Ludwinski $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Cameron Hughes $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Christian Wolanin $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jacob Ingham $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Chase Stillman $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Alex Barre-Boulet $91,700 (1)
Salary Remaining : $62,566
Salary Average : $91,700
Salary Average Remaining : $62,566
Matt Luff $90,260 (2)
Salary Remaining : $61,584
Salary Average : $90,260
Salary Average Remaining : $61,584
Philippe Myers $85,000 (2)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Riley Stillman $78,000 (1)
Salary Remaining : $53,219
Salary Average : $78,000
Salary Average Remaining : $53,219
Total Farm Players33
Salary Commitment
Year 2025 : $3,129,060
Year 2026 : $2,375,260
Year 2027 : $1,142,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,129,060
Year 2026 : $2,375,260
Year 2027 : $1,142,500
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - $115 - 5558 - 96.67%
Level 2: 4750 - $80 - 4687 - 98.68%
Level 3: 3750 - $70 - 3601 - 96.03%
Level 4: 2750 - $50 - 2649 - 96.31%
Luxury : 1000 - $295 - 744 - 74.39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1995 - 99.74%
Farm Level 2: 1000 - $15 - 997 - 99.70%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17239 - 95.77%
Average Income per Game$2,346,321
Year to Date Revenue$28,155,846
Farm
Home Games Left-2
Average Attendance - %2992 - 99.73%
Average Income per Game$81,030
Year to Date Revenue$972,356

Expense

Pro Players Total Salaries$69,154,999
Pro Players Total Average Salaries$69,154,999
Farm Players Total Salaries$2,272,010
Farm Players Total Average Salaries$2,272,010
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,000,000
Pro Year To Date Expenses$22,882,029
Farm Year To Date Expenses$1,041,542
Pro Salary Cap To Date$21,901,780
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,043,294
Farm Estimated Season Revenue($162,059)
Pro Remaining Season Days131
Pro Expenses Per Days$375,807
Pro Estimated Expenses$49,230,717
Farm Remaining Season Days131
Farm Expenses Per Days$17,042
Farm Estimated Expenses$2,232,502
Estimated Season Expenses$51,463,219
Season Salary Cap$78,154,999
Estimate Under Maximum Salary Cap of $95,500,000$17,345,001
Estimate Over Minimum Salary Cap of $70,600,000 $7,554,999
Current Bank Account$117,866,205
Projected Bank Account$134,284,221

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $4,161,979
-Salary Average : $6,100,000
-Salary Average Remaining : $4,161,979
Andrew Copp (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,093,750
-Salary Average : $6,000,000
-Salary Average Remaining : $4,093,750
Conor Garland (1 Way Contract) $5,345,000 (1)
-Salary Remaining : $3,646,849
-Salary Average : $5,345,000
-Salary Average Remaining : $3,646,849
Craig Smith (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
Tanner Pearson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
Josh Anderson (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $3,138,542
-Salary Average : $4,600,000
-Salary Average Remaining : $3,138,542
Matt Murray (1 Way Contract) $3,684,000 (2)
-Salary Remaining : $2,513,563
-Salary Average : $3,684,000
-Salary Average Remaining : $2,513,563
Kaapo Kahkonen (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Spencer Martin $3,000,000 (2)
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
Josh Brown (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
Ethan Bear (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
Matt Benning (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,535,156
-Salary Average : $2,250,000
-Salary Average Remaining : $1,535,156
Oliver Wahlstrom (1 Way Contract) $2,005,000 (1)
-Salary Remaining : $1,367,995
-Salary Average : $2,005,000
-Salary Average Remaining : $1,367,995
Jon Merrill (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Joel Kiviranta (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,194,010
-Salary Average : $1,750,000
-Salary Average Remaining : $1,194,010
Sheldon Dries (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,023,438
-Salary Average : $1,500,000
-Salary Average Remaining : $1,023,438
Jaycob Megna (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $921,094
-Salary Average : $1,350,000
-Salary Average Remaining : $921,094
Dennis Cholowski (1 Way Contract) $1,302,000 (3)
-1 Way Contract Salary Cap : $1,302,000
-Salary Remaining : $888,344
-Salary Average : $1,302,000
-Salary Average Remaining : $888,344
James Reimer (1 Way Contract) $1,269,000 (1)
-Salary Remaining : $865,828
-Salary Average : $1,269,000
-Salary Average Remaining : $865,828
Gustav Olofsson (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $750,521
-Salary Average : $1,100,000
-Salary Average Remaining : $750,521
Colin Blackwell $999,999 (1)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Zack Bolduc $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Martin Frk $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Jordan Harris $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Owen Pickering $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Cam Dineen (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $579,948
-Salary Average : $850,000
-Salary Average Remaining : $579,948
Cameron Hebig $750,000 (1)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Total Pro Players27
Salary Commitment
Year 2025 : $69,154,999
Year 2026 : $33,686,000
Year 2027 : $4,702,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,154,999
Year 2026 : $33,686,000
Year 2027 : $4,702,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $69,154,999
Year 2026 : $33,686,000
Year 2027 : $4,702,000
Year 2028 : $0

Farm Players Salaries

Matt Tomkins $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
William Dufour $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
David Jiricek $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Brett Harrison $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Elliot Desnoyers $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jan Mysak $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Danil Zhilkin $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ethan Keppen $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Lucas Condotta $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jakub Dvorak $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Magnus Chrona $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Kirill Kudryavtsev $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Xavier Bourgault $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Samu Tuomaala $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Trevor Kuntar $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ryan Ufko $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Samuel Honzek $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Damian Clara $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Angus Booth $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ross Johnston $92,010 (1)
Salary Remaining : $62,778
Salary Average : $92,010
Salary Average Remaining : $62,778
Jeff Malott $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Mike Vecchione $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Max Lajoie $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Travis Barron $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Garrett Wilson $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players25
Salary Commitment
Year 2025 : $2,272,010
Year 2026 : $1,235,000
Year 2027 : $665,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,272,010
Year 2026 : $1,235,000
Year 2027 : $665,000
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - $140 - 5460 - 94.96%
Level 2: 4750 - $110 - 3963 - 83.43%
Level 3: 3750 - $85 - 3114 - 83.03%
Level 4: 2750 - $60 - 2312 - 84.08%
Luxury : 1000 - $300 - 721 - 72.11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1956 - 97.81%
Farm Level 2: 1000 - $20 - 844 - 84.43%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %15570 - 86.50%
Average Income per Game$2,639,101
Year to Date Revenue$39,586,515
Farm
Home Games Left-5
Average Attendance - %2800 - 93.35%
Average Income per Game$94,463
Year to Date Revenue$1,416,951

Expense

Pro Players Total Salaries$91,336,699
Pro Players Total Average Salaries$91,336,699
Farm Players Total Salaries$2,654,200
Farm Players Total Average Salaries$2,654,200
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,215,247
Farm Year To Date Expenses$995,240
Pro Salary Cap To Date$28,849,337
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,616,626
Farm Estimated Season Revenue($472,317)
Pro Remaining Season Days131
Pro Expenses Per Days$512,170
Pro Estimated Expenses$67,094,270
Farm Remaining Season Days131
Farm Expenses Per Days$16,428
Farm Estimated Expenses$2,152,068
Estimated Season Expenses$69,246,338
Season Salary Cap$91,336,699
Estimate Under Maximum Salary Cap of $95,500,000$4,163,301
Estimate Over Minimum Salary Cap of $70,600,000 $20,736,699
Current Bank Account$59,222,843
Projected Bank Account$58,120,814

Pro Players Salaries

Cale Makar (1 Way Contract) $11,660,000 (2)
-Salary Remaining : $7,955,521
-Salary Average : $11,660,000
-Salary Average Remaining : $7,955,521
Mitch Marner (1 Way Contract) $10,090,000 (4)
-Salary Remaining : $6,884,323
-Salary Average : $10,090,000
-Salary Average Remaining : $6,884,323
Pavel Buchnevich (1 Way Contract) $7,350,000 (3)
-Salary Remaining : $5,014,844
-Salary Average : $7,350,000
-Salary Average Remaining : $5,014,844
John Tavares (1 Way Contract) $7,104,000 (2)
-Salary Remaining : $4,847,000
-Salary Average : $7,104,000
-Salary Average Remaining : $4,847,000
Jacob Trouba (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $4,332,552
-Salary Average : $6,350,000
-Salary Average Remaining : $4,332,552
Frank Vatrano (1 Way Contract) $5,651,000 (5)
-Salary Remaining : $3,855,630
-Salary Average : $5,651,000
-Salary Average Remaining : $3,855,630
Andrei Svechnikov (1 Way Contract) $5,483,000 (1)
-Salary Remaining : $3,741,005
-Salary Average : $5,483,000
-Salary Average Remaining : $3,741,005
Justin Faulk (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $3,616,146
-Salary Average : $5,300,000
-Salary Average Remaining : $3,616,146
Adam Pelech (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $3,206,771
-Salary Average : $4,700,000
-Salary Average Remaining : $3,206,771
Bowen Byram (1 Way Contract) $4,075,000 (1)
-Salary Remaining : $2,780,339
-Salary Average : $4,075,000
-Salary Average Remaining : $2,780,339
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (1)
-Salary Remaining : $2,663,667
-Salary Average : $3,904,000
-Salary Average Remaining : $2,663,667
Scott Laughton (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,251,563
-Salary Average : $3,300,000
-Salary Average Remaining : $2,251,563
Jordan Binnington (1 Way Contract) $3,085,000 (1)
-Salary Remaining : $2,104,870
-Salary Average : $3,085,000
-Salary Average Remaining : $2,104,870
Mike Matheson (1 Way Contract) $2,712,500 (2)
-Salary Remaining : $1,850,716
-Salary Average : $2,712,500
-Salary Average Remaining : $1,850,716
Jack Quinn (1 Way Contract) $1,829,000 (1)
-Salary Remaining : $1,247,911
-Salary Average : $1,829,000
-Salary Average Remaining : $1,247,911
Michael Rasmussen (1 Way Contract) $1,736,000 (1)
-Salary Remaining : $1,184,458
-Salary Average : $1,736,000
-Salary Average Remaining : $1,184,458
Mark Jankowski (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $852,865
-Salary Average : $1,250,000
-Salary Average Remaining : $852,865
Connor Dewar (1 Way Contract) $1,215,000 (1)
-Salary Remaining : $828,984
-Salary Average : $1,215,000
-Salary Average Remaining : $828,984
Tomas Nosek (1 Way Contract) $999,999 (2)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Kirill Marchenko $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Travis Dermott $942,200 (1)
-Salary Remaining : $642,855
-Salary Average : $942,200
-Salary Average Remaining : $642,855
Michael McCarron $850,000 (1)
-Salary Remaining : $579,948
-Salary Average : $850,000
-Salary Average Remaining : $579,948
Calvin Pickard $800,000 (1)
-Salary Remaining : $545,833
-Salary Average : $800,000
-Salary Average Remaining : $545,833
Total Pro Players23
Salary Commitment
Year 2025 : $91,336,699
Year 2026 : $51,917,499
Year 2027 : $23,091,000
Year 2028 : $15,741,000
Salary Average Commitment
Year 2025 : $91,336,699
Year 2026 : $51,917,499
Year 2027 : $23,091,000
Year 2028 : $15,741,000
Salary Cap with 1 Way Contract
Year 2025 : $91,336,699
Year 2026 : $51,917,499
Year 2027 : $23,091,000
Year 2028 : $15,741,000

Farm Players Salaries

Jonas Rondbjerg $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Lukas Reichel $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Joona Koppanen $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Vladislav Kolyachonok $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Nikita Prishchepov $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Kevin Mandolese $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Sergei Murashov $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Adam Wilsby $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Albert Johansson $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Danil Gushchin $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Daniil Misyul $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jake Bischoff $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Elias D. Pettersson $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Dawson Barteaux $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Felix Unger Sorum $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Marat Khusnutdinov $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Samuel Knazko $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Parker Ford $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Rory Kerins $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Dylan Garand $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nikke Kokko $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Samuel Bolduc $89,200 (1)
Salary Remaining : $60,860
Salary Average : $89,200
Salary Average Remaining : $60,860
Jack Studnicka $85,000 (2)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Jamieson Rees $80,000 (1)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Kyle Burroughs $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Nicolas Aube-Kubel $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
William Lockwood $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Matt Villalta $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Axel Jonsson-Fjallby $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players29
Salary Commitment
Year 2025 : $2,654,200
Year 2026 : $1,415,000
Year 2027 : $480,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,654,200
Year 2026 : $1,415,000
Year 2027 : $480,000
Year 2028 : $0

Golden Knights

Golden Knights is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - $120 - 5533 - 96.22%
Level 2: 4750 - $100 - 4595 - 96.73%
Level 3: 3750 - $75 - 3521 - 93.88%
Level 4: 2750 - $30 - 2749 - 99.95%
Luxury : 1000 - $225 - 971 - 97.11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1948 - 97.40%
Farm Level 2: 1000 - $15 - 995 - 99.53%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17368 - 96.49%
Average Income per Game$2,448,167
Year to Date Revenue$36,722,500
Farm
Home Games Left-5
Average Attendance - %2943 - 98.11%
Average Income per Game$91,711
Year to Date Revenue$1,375,668

Expense

Pro Players Total Salaries$62,928,998
Pro Players Total Average Salaries$62,928,998
Farm Players Total Salaries$1,771,300
Farm Players Total Average Salaries$1,771,300
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,111,800
Pro Year To Date Expenses$21,612,000
Farm Year To Date Expenses$781,072
Pro Salary Cap To Date$20,562,561
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,652,333
Farm Estimated Season Revenue($458,556)
Pro Remaining Season Days131
Pro Expenses Per Days$340,776
Pro Estimated Expenses$44,641,656
Farm Remaining Season Days131
Farm Expenses Per Days$13,392
Farm Estimated Expenses$1,754,352
Estimated Season Expenses$46,396,008
Season Salary Cap$68,040,798
Estimate Under Maximum Salary Cap of $95,500,000$27,459,202
Estimate Over Minimum Salary Cap of $70,600,000 -$2,559,202
Current Bank Account$62,327,670
Projected Bank Account$79,125,439

Pro Players Salaries

Quinn Hughes (1 Way Contract) $9,116,000 (2)
-Salary Remaining : $6,219,771
-Salary Average : $9,116,000
-Salary Average Remaining : $6,219,771
Artturi Lehkonen (1 Way Contract) $7,600,000 (5)
-Salary Remaining : $5,185,417
-Salary Average : $7,600,000
-Salary Average Remaining : $5,185,417
Igor Shesterkin (1 Way Contract) $7,528,000 (1)
-Salary Remaining : $5,136,292
-Salary Average : $7,528,000
-Salary Average Remaining : $5,136,292
Rasmus Andersson (1 Way Contract) $7,079,000 (3)
-Salary Remaining : $4,829,943
-Salary Average : $7,079,000
-Salary Average Remaining : $4,829,943
Vincent Trocheck (1 Way Contract) $6,735,000 (1)
-Salary Remaining : $4,595,234
-Salary Average : $6,735,000
-Salary Average Remaining : $4,595,234
Sean Durzi (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $3,650,260
-Salary Average : $5,350,000
-Salary Average Remaining : $3,650,260
Jake McCabe (1 Way Contract) $3,896,000 (1)
-Salary Remaining : $2,658,208
-Salary Average : $3,896,000
-Salary Average Remaining : $2,658,208
Daniel Sprong (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
Kasperi Kapanen (1 Way Contract) $1,725,000 (2)
-Salary Remaining : $1,176,953
-Salary Average : $1,725,000
-Salary Average Remaining : $1,176,953
Travis Boyd $999,999 (1)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Jacob Bryson $999,999 (1)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Seamus Casey $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Matthew Poitras $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Jakub Dobes $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
William Eklund $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Luke Hughes $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Ethan Cardwell $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Bradly Nadeau $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Hudson Fasching $750,000 (1)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Sam Carrick $750,000 (1)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Michael Sgarbossa $750,000 (1)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Total Pro Players21
Salary Commitment
Year 2025 : $62,928,998
Year 2026 : $31,220,000
Year 2027 : $16,579,000
Year 2028 : $7,600,000
Salary Average Commitment
Year 2025 : $62,928,998
Year 2026 : $31,220,000
Year 2027 : $16,579,000
Year 2028 : $7,600,000
Salary Cap with 1 Way Contract
Year 2025 : $62,928,998
Year 2026 : $31,220,000
Year 2027 : $16,579,000
Year 2028 : $7,600,000

Farm Players Salaries

Gage Goncalves $121,300 (1)
Salary Remaining : $82,762
Salary Average : $121,300
Salary Average Remaining : $82,762
Brian Halonen $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Tanner Dickinson $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Fabian Wagner $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Tristan Broz $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Stian Solberg $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Simon Robertsson $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Shai Buium $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ryan Chyzowski $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ruslan Khazheyev $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ondrej Pavel $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Maxwell Crozier $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
William Villeneuve $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Konsta Helenius $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Carl Berglund $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Anders Bjork $90,000 (1)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Jakub Skarek $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Kevin Connauton $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Billy Sweezey $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players19
Salary Commitment
Year 2025 : $1,771,300
Year 2026 : $1,240,000
Year 2027 : $760,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,771,300
Year 2026 : $1,240,000
Year 2027 : $760,000
Year 2028 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5529 - 96.16%
Level 2: 4750 - $100 - 4533 - 95.42%
Level 3: 3750 - $75 - 3610 - 96.27%
Level 4: 2750 - $50 - 2636 - 95.84%
Luxury : 1000 - $300 - 734 - 73.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1987 - 99.36%
Farm Level 2: 1000 - $15 - 996 - 99.55%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17041 - 94.67%
Average Income per Game$2,562,324
Year to Date Revenue$35,872,529
Farm
Home Games Left-4
Average Attendance - %2983 - 99.42%
Average Income per Game$80,764
Year to Date Revenue$1,130,695

Expense

Pro Players Total Salaries$87,278,000
Pro Players Total Average Salaries$87,278,000
Farm Players Total Salaries$3,660,310
Farm Players Total Average Salaries$3,660,310
Coaches Total Salaries$6,050,000
Luxury Taxe Total$0
Special Salary Cap Value$5,265,870
Pro Year To Date Expenses$29,670,710
Farm Year To Date Expenses$1,478,827
Pro Salary Cap To Date$28,010,808
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,182,734
Farm Estimated Season Revenue($323,056)
Pro Remaining Season Days131
Pro Expenses Per Days$481,135
Pro Estimated Expenses$63,028,685
Farm Remaining Season Days131
Farm Expenses Per Days$24,012
Farm Estimated Expenses$3,145,572
Estimated Season Expenses$66,174,257
Season Salary Cap$92,543,870
Estimate Under Maximum Salary Cap of $95,500,000$2,956,130
Estimate Over Minimum Salary Cap of $70,600,000 $21,943,870
Current Bank Account$45,361,553
Projected Bank Account$48,046,974

Pro Players Salaries

Auston Matthews (1 Way Contract) $12,300,000 (5)
-Salary Remaining : $8,392,188
-Salary Average : $12,300,000
-Salary Average Remaining : $8,392,188
Jake Guentzel (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $5,867,708
-Salary Average : $8,600,000
-Salary Average Remaining : $5,867,708
Darnell Nurse (1 Way Contract) $7,550,000 (3)
-Salary Remaining : $5,151,302
-Salary Average : $7,550,000
-Salary Average Remaining : $5,151,302
Troy Terry (1 Way Contract) $6,881,000 (5)
-Salary Remaining : $4,694,849
-Salary Average : $6,881,000
-Salary Average Remaining : $4,694,849
Tyler Toffoli (1 Way Contract) $6,410,000 (4)
-Salary Remaining : $4,373,490
-Salary Average : $6,410,000
-Salary Average Remaining : $4,373,490
MacKenzie Weegar (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $4,267,734
-Salary Average : $6,255,000
-Salary Average Remaining : $4,267,734
Joel Farabee (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $3,616,146
-Salary Average : $5,300,000
-Salary Average Remaining : $3,616,146
Cam Fowler (1 Way Contract) $4,960,000 (1)
-Salary Remaining : $3,384,167
-Salary Average : $4,960,000
-Salary Average Remaining : $3,384,167
Vladislav Namestnikov (1 Way Contract) $4,400,000 (5)
-Salary Remaining : $3,002,083
-Salary Average : $4,400,000
-Salary Average Remaining : $3,002,083
Mark Stone (1 Way Contract) $4,210,000 (1)
-Salary Remaining : $2,872,448
-Salary Average : $4,210,000
-Salary Average Remaining : $2,872,448
Timothy Liljegren (1 Way Contract) $4,043,000 (2)
-Salary Remaining : $2,758,505
-Salary Average : $4,043,000
-Salary Average Remaining : $2,758,505
Matt Roy (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Joseph Woll $3,403,000 (1)
-Salary Remaining : $2,321,839
-Salary Average : $3,403,000
-Salary Average Remaining : $2,321,839
Max Pacioretty (1 Way Contract) $1,907,000 (1)
-Salary Remaining : $1,301,130
-Salary Average : $1,907,000
-Salary Average Remaining : $1,301,130
David Rittich (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $1,296,354
-Salary Average : $1,900,000
-Salary Average Remaining : $1,296,354
Brendan Smith $1,900,000 (3)
-Salary Remaining : $1,296,354
-Salary Average : $1,900,000
-Salary Average Remaining : $1,296,354
Justin Brazeau $1,024,000 (3)
-Salary Remaining : $698,667
-Salary Average : $1,024,000
-Salary Average Remaining : $698,667
John Beecher $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Brett Leason $909,000 (2)
-Salary Remaining : $620,203
-Salary Average : $909,000
-Salary Average Remaining : $620,203
Beck Malenstyn $876,000 (2)
-Salary Remaining : $597,688
-Salary Average : $876,000
-Salary Average Remaining : $597,688
Total Pro Players20
Salary Commitment
Year 2025 : $87,278,000
Year 2026 : $71,848,000
Year 2027 : $55,520,000
Year 2028 : $33,491,000
Salary Average Commitment
Year 2025 : $87,278,000
Year 2026 : $71,848,000
Year 2027 : $55,520,000
Year 2028 : $33,491,000
Salary Cap with 1 Way Contract
Year 2025 : $87,278,000
Year 2026 : $71,848,000
Year 2027 : $55,520,000
Year 2028 : $33,491,000

Farm Players Salaries

Ty Glover $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Tyson Kozak $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Ales Stezka $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Nick DeSimone $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Julien Gauthier $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Jack St. Ivany $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Trey Taylor $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Ian Mitchell $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Sebastian D. Aho $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Matt Rempe $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Navrin Mutter $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Riley Sutter $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Kyle Capobianco $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Chad Nychuk $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Pavel Cajan $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Brandon Biro $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Phillip Di Giuseppe $99,000 (1)
Salary Remaining : $67,547
Salary Average : $99,000
Salary Average Remaining : $67,547
Jayden Grubbe $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Henry Thrun $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Daniel Torgersson $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Coulson Pitre $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Josh Doan $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Trevor Janicke $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Matej Blumel $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Roman Schmidt $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jake Chiasson $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Reece Vitelli $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jaydon Dureau $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ryan Winterton $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Riley Kidney $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jakub Lauko $92,500 (1)
Salary Remaining : $63,112
Salary Average : $92,500
Salary Average Remaining : $63,112
Ryan Carpenter $90,000 (1)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Milos Kelemen $88,810 (1)
Salary Remaining : $60,594
Salary Average : $88,810
Salary Average Remaining : $60,594
Jonathan Gruden $80,000 (1)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Andrew Perrott $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Jiri Patera $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Brandon Scanlin $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Dino Kambeitz $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Adam Beckman $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players39
Salary Commitment
Year 2025 : $3,660,310
Year 2026 : $2,050,000
Year 2027 : $1,370,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,660,310
Year 2026 : $2,050,000
Year 2027 : $1,370,000
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - $125 - 5481 - 95.33%
Level 2: 4750 - $95 - 4596 - 96.76%
Level 3: 3750 - $75 - 3629 - 96.77%
Level 4: 2750 - $45 - 2685 - 97.62%
Luxury : 1000 - $225 - 968 - 96.76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1954 - 97.69%
Farm Level 2: 1000 - $15 - 994 - 99.39%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17359 - 96.44%
Average Income per Game$2,512,109
Year to Date Revenue$37,681,636
Farm
Home Games Left-5
Average Attendance - %2948 - 98.26%
Average Income per Game$91,905
Year to Date Revenue$1,378,575

Expense

Pro Players Total Salaries$91,080,999
Pro Players Total Average Salaries$91,080,999
Farm Players Total Salaries$1,867,880
Farm Players Total Average Salaries$1,867,880
Coaches Total Salaries$6,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,538,754
Farm Year To Date Expenses$974,198
Pro Salary Cap To Date$28,672,860
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,314,836
Farm Estimated Season Revenue($459,525)
Pro Remaining Season Days131
Pro Expenses Per Days$503,026
Pro Estimated Expenses$65,896,406
Farm Remaining Season Days131
Farm Expenses Per Days$15,979
Farm Estimated Expenses$2,093,249
Estimated Season Expenses$67,989,655
Season Salary Cap$91,080,999
Estimate Under Maximum Salary Cap of $95,500,000$4,419,001
Estimate Over Minimum Salary Cap of $70,600,000 $20,480,999
Current Bank Account$20,490,117
Projected Bank Account$17,355,773

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (3)
-Salary Remaining : $7,750,833
-Salary Average : $11,360,000
-Salary Average Remaining : $7,750,833
Mika Zibanejad (1 Way Contract) $8,295,000 (5)
-Salary Remaining : $5,659,609
-Salary Average : $8,295,000
-Salary Average Remaining : $5,659,609
Drew Doughty (1 Way Contract) $6,675,000 (3)
-Salary Remaining : $4,554,297
-Salary Average : $6,675,000
-Salary Average Remaining : $4,554,297
Patrik Laine (1 Way Contract) $6,474,000 (3)
-Salary Remaining : $4,417,156
-Salary Average : $6,474,000
-Salary Average Remaining : $4,417,156
Josh Morrissey (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $4,264,323
-Salary Average : $6,250,000
-Salary Average Remaining : $4,264,323
Bryan Rust (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,093,750
-Salary Average : $6,000,000
-Salary Average Remaining : $4,093,750
Trevor Zegras (1 Way Contract) $5,734,000 (3)
-Salary Remaining : $3,912,260
-Salary Average : $5,734,000
-Salary Average Remaining : $3,912,260
Jake DeBrusk (1 Way Contract) $5,198,000 (3)
-Salary Remaining : $3,546,552
-Salary Average : $5,198,000
-Salary Average Remaining : $3,546,552
Jordan Staal (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
Vladislav Gavrikov (1 Way Contract) $4,427,000 (2)
-Salary Remaining : $3,020,505
-Salary Average : $4,427,000
-Salary Average Remaining : $3,020,505
Alex Newhook $3,600,000 (3)
-Salary Remaining : $2,456,250
-Salary Average : $3,600,000
-Salary Average Remaining : $2,456,250
Adin Hill (1 Way Contract) $3,330,000 (1)
-Salary Remaining : $2,272,031
-Salary Average : $3,330,000
-Salary Average Remaining : $2,272,031
Mario Ferraro (1 Way Contract) $3,088,000 (1)
-Salary Remaining : $2,106,917
-Salary Average : $3,088,000
-Salary Average Remaining : $2,106,917
Warren Foegele (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
Calvin de Haan $1,800,000 (2)
-Salary Remaining : $1,228,125
-Salary Average : $1,800,000
-Salary Average Remaining : $1,228,125
Teddy Blueger (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,228,125
-Salary Average : $1,800,000
-Salary Average Remaining : $1,228,125
Travis Hamonic (1 Way Contract) $1,700,000 (3)
-Salary Remaining : $1,159,896
-Salary Average : $1,700,000
-Salary Average Remaining : $1,159,896
Casey DeSmith (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,091,667
-Salary Average : $1,600,000
-Salary Average Remaining : $1,091,667
Rocco Grimaldi (1 Way Contract) $999,999 (3)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Kent Johnson $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Kaiden Guhle $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Cutter Gauthier $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Leo Carlsson $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Kirby Dach $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Total Pro Players24
Salary Commitment
Year 2025 : $91,080,999
Year 2026 : $78,162,999
Year 2027 : $65,985,999
Year 2028 : $8,295,000
Salary Average Commitment
Year 2025 : $91,080,999
Year 2026 : $78,162,999
Year 2027 : $65,985,999
Year 2028 : $8,295,000
Salary Cap with 1 Way Contract
Year 2025 : $91,080,999
Year 2026 : $78,162,999
Year 2027 : $65,985,999
Year 2028 : $8,295,000

Farm Players Salaries

Dustin Tokarski $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Ben Hutton $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Andrew Agozzino $99,900 (3)
Salary Remaining : $68,161
Salary Average : $99,900
Salary Average Remaining : $68,161
Jimmy Schuldt $99,900 (3)
Salary Remaining : $68,161
Salary Average : $99,900
Salary Average Remaining : $68,161
Akil Thomas $98,180 (2)
Salary Remaining : $66,987
Salary Average : $98,180
Salary Average Remaining : $66,987
Mike Hardman $85,000 (3)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Connor Hughes $79,900 (3)
Salary Remaining : $54,515
Salary Average : $79,900
Salary Average Remaining : $54,515
Jack Ahcan $77,500 (3)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Nikolas Brouillard $77,500 (2)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Joe Hicketts $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Kyle Criscuolo $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Corey Schueneman $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Chase DeLeo $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Glenn Gawdin $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Max Willman $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Mason Jobst $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Brett Seney $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
John Hayden $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Gage Quinney $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Colton White $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Dominic Toninato $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Lane Pederson $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Tyler Wotherspoon $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players23
Salary Commitment
Year 2025 : $1,867,880
Year 2026 : $1,792,880
Year 2027 : $642,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,867,880
Year 2026 : $1,792,880
Year 2027 : $642,200
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - $120 - 5593 - 97.27%
Level 2: 4750 - $90 - 4666 - 98.23%
Level 3: 3750 - $80 - 3639 - 97.04%
Level 4: 2750 - $60 - 2339 - 85.07%
Luxury : 1000 - $300 - 737 - 73.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1977 - 98.85%
Farm Level 2: 1000 - $15 - 996 - 99.64%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16974 - 94.30%
Average Income per Game$2,528,191
Year to Date Revenue$30,338,292
Farm
Home Games Left-2
Average Attendance - %2973 - 99.11%
Average Income per Game$80,464
Year to Date Revenue$965,568

Expense

Pro Players Total Salaries$75,858,998
Pro Players Total Average Salaries$75,858,998
Farm Players Total Salaries$1,528,880
Farm Players Total Average Salaries$1,528,880
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,791,500
Pro Year To Date Expenses$24,175,085
Farm Year To Date Expenses$841,121
Pro Salary Cap To Date$23,626,402
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,317,539
Farm Estimated Season Revenue($160,928)
Pro Remaining Season Days131
Pro Expenses Per Days$402,911
Pro Estimated Expenses$52,781,341
Farm Remaining Season Days131
Farm Expenses Per Days$13,171
Farm Estimated Expenses$1,725,401
Estimated Season Expenses$54,506,742
Season Salary Cap$83,650,498
Estimate Under Maximum Salary Cap of $95,500,000$11,849,502
Estimate Over Minimum Salary Cap of $70,600,000 $13,050,498
Current Bank Account$58,617,018
Projected Bank Account$77,266,887

Pro Players Salaries

Tristan Jarry (1 Way Contract) $6,625,000 (2)
-Salary Remaining : $4,520,182
-Salary Average : $6,625,000
-Salary Average Remaining : $4,520,182
Darcy Kuemper (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,434,896
-Salary Average : $6,500,000
-Salary Average Remaining : $4,434,896
Taylor Hall (1 Way Contract) $5,810,000 (1)
-Salary Remaining : $3,964,115
-Salary Average : $5,810,000
-Salary Average Remaining : $3,964,115
Victor Olofsson (1 Way Contract) $5,128,000 (3)
-Salary Remaining : $3,498,792
-Salary Average : $5,128,000
-Salary Average Remaining : $3,498,792
Vitek Vanecek (1 Way Contract) $5,090,000 (4)
-Salary Remaining : $3,472,865
-Salary Average : $5,090,000
-Salary Average Remaining : $3,472,865
Reilly Smith (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
Jack Roslovic (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $3,275,000
-Salary Average : $4,800,000
-Salary Average Remaining : $3,275,000
Mason Appleton (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,729,167
-Salary Average : $4,000,000
-Salary Average Remaining : $2,729,167
Carson Soucy (1 Way Contract) $3,463,000 (1)
-Salary Remaining : $2,362,776
-Salary Average : $3,463,000
-Salary Average Remaining : $2,362,776
Ian Cole (1 Way Contract) $3,161,000 (1)
-Salary Remaining : $2,156,724
-Salary Average : $3,161,000
-Salary Average Remaining : $2,156,724
Corey Perry (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
Jonathan Drouin (1 Way Contract) $2,856,000 (1)
-Salary Remaining : $1,948,625
-Salary Average : $2,856,000
-Salary Average Remaining : $1,948,625
Eeli Tolvanen (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,910,417
-Salary Average : $2,800,000
-Salary Average Remaining : $1,910,417
Alexandre Carrier (1 Way Contract) $2,611,000 (1)
-Salary Remaining : $1,781,464
-Salary Average : $2,611,000
-Salary Average Remaining : $1,781,464
Jordan Spence $2,170,000 (3)
-Salary Remaining : $1,480,573
-Salary Average : $2,170,000
-Salary Average Remaining : $1,480,573
Conor Sheary (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Trevor Lewis (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Brock McGinn (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Matt Nieto (1 Way Contract) $1,930,000 (1)
-Salary Remaining : $1,316,823
-Salary Average : $1,930,000
-Salary Average Remaining : $1,316,823
T.J. Tynan (1 Way Contract) $999,999 (2)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Erik Gustafsson $999,999 (2)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Chad Ruhwedel $990,000 (1)
-Salary Remaining : $675,469
-Salary Average : $990,000
-Salary Average Remaining : $675,469
Andrew Poturalski $975,000 (2)
-Salary Remaining : $665,234
-Salary Average : $975,000
-Salary Average Remaining : $665,234
Tyler Kleven $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Total Pro Players24
Salary Commitment
Year 2025 : $75,858,998
Year 2026 : $44,537,998
Year 2027 : $21,388,000
Year 2028 : $5,090,000
Salary Average Commitment
Year 2025 : $75,858,998
Year 2026 : $44,537,998
Year 2027 : $21,388,000
Year 2028 : $5,090,000
Salary Cap with 1 Way Contract
Year 2025 : $75,858,998
Year 2026 : $44,537,998
Year 2027 : $21,388,000
Year 2028 : $5,090,000

Farm Players Salaries

Lukas Rousek $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Kole Lind $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Michael Houser $97,500 (2)
Salary Remaining : $66,523
Salary Average : $97,500
Salary Average Remaining : $66,523
Hayden Hodgson $97,500 (2)
Salary Remaining : $66,523
Salary Average : $97,500
Salary Average Remaining : $66,523
Patrick Brown $97,500 (1)
Salary Remaining : $66,523
Salary Average : $97,500
Salary Average Remaining : $66,523
Reilly Walsh $97,500 (2)
Salary Remaining : $66,523
Salary Average : $97,500
Salary Average Remaining : $66,523
Ryan Jones $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nikita Grebenkin $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
William Wallinder $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Tyson Hinds $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Zayde Wisdom $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Max Jones $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Guillaume Brisebois $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Filip Bystedt $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Antonio Stranges $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Aaron Dell $83,880 (1)
Salary Remaining : $57,231
Salary Average : $83,880
Salary Average Remaining : $57,231
Total Farm Players16
Salary Commitment
Year 2025 : $1,528,880
Year 2026 : $1,062,500
Year 2027 : $580,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,528,880
Year 2026 : $1,062,500
Year 2027 : $580,000
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - $140 - 5360 - 93.21%
Level 2: 4750 - $111 - 3990 - 84.00%
Level 3: 3750 - $83 - 3496 - 93.23%
Level 4: 2750 - $55 - 2665 - 96.90%
Luxury : 1000 - $300 - 738 - 73.79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1968 - 98.38%
Farm Level 2: 1000 - $20 - 899 - 89.94%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16248 - 90.27%
Average Income per Game$2,684,457
Year to Date Revenue$34,897,947
Farm
Home Games Left-3
Average Attendance - %2867 - 95.57%
Average Income per Game$96,270
Year to Date Revenue$1,251,512

Expense

Pro Players Total Salaries$70,028,996
Pro Players Total Average Salaries$70,028,996
Farm Players Total Salaries$2,140,000
Farm Players Total Average Salaries$2,140,000
Coaches Total Salaries$4,499,999
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$23,299,862
Farm Year To Date Expenses$988,323
Pro Salary Cap To Date$22,152,422
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,164,809
Farm Estimated Season Revenue($288,810)
Pro Remaining Season Days131
Pro Expenses Per Days$382,964
Pro Estimated Expenses$50,168,284
Farm Remaining Season Days131
Farm Expenses Per Days$16,354
Farm Estimated Expenses$2,142,374
Estimated Season Expenses$52,310,658
Season Salary Cap$72,028,996
Estimate Under Maximum Salary Cap of $95,500,000$23,471,004
Estimate Over Minimum Salary Cap of $70,600,000 $1,428,996
Current Bank Account$65,758,968
Projected Bank Account$88,324,309

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (1)
-Salary Remaining : $5,731,250
-Salary Average : $8,400,000
-Salary Average Remaining : $5,731,250
Kevin Fiala (1 Way Contract) $7,733,000 (4)
-Salary Remaining : $5,276,161
-Salary Average : $7,733,000
-Salary Average Remaining : $5,276,161
Brock Nelson (1 Way Contract) $6,350,000 (1)
-Salary Remaining : $4,332,552
-Salary Average : $6,350,000
-Salary Average Remaining : $4,332,552
Tyler Myers (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,093,750
-Salary Average : $6,000,000
-Salary Average Remaining : $4,093,750
Thatcher Demko (1 Way Contract) $5,788,000 (4)
-Salary Remaining : $3,949,104
-Salary Average : $5,788,000
-Salary Average Remaining : $3,949,104
Dylan Holloway $5,260,000 (4)
-Salary Remaining : $3,588,854
-Salary Average : $5,260,000
-Salary Average Remaining : $3,588,854
Mike Reilly (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
Trent Frederic (1 Way Contract) $4,166,000 (4)
-Salary Remaining : $2,842,427
-Salary Average : $4,166,000
-Salary Average Remaining : $2,842,427
Adam Larsson (1 Way Contract) $4,023,000 (2)
-Salary Remaining : $2,744,859
-Salary Average : $4,023,000
-Salary Average Remaining : $2,744,859
Alex Kerfoot (1 Way Contract) $2,969,000 (2)
-Salary Remaining : $2,025,724
-Salary Average : $2,969,000
-Salary Average Remaining : $2,025,724
Andrew Peeke (1 Way Contract) $2,670,000 (1)
-Salary Remaining : $1,821,719
-Salary Average : $2,670,000
-Salary Average Remaining : $1,821,719
Mason Shaw (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Cayden Primeau (1 Way Contract) $1,030,000 (1)
-Salary Remaining : $702,760
-Salary Average : $1,030,000
-Salary Average Remaining : $702,760
Carl Grundstrom (1 Way Contract) $1,005,000 (1)
-Salary Remaining : $685,703
-Salary Average : $1,005,000
-Salary Average Remaining : $685,703
Riley Tufte $999,999 (3)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Matthew Peca $999,999 (3)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Jordan Oesterle $999,999 (3)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Alex Belzile $999,999 (3)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Mavrik Bourque $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Matt Coronato $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Jackson LaCombe $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
David Gustafsson $785,000 (1)
-Salary Remaining : $535,599
-Salary Average : $785,000
-Salary Average Remaining : $535,599
Total Pro Players22
Salary Commitment
Year 2025 : $70,028,996
Year 2026 : $43,838,996
Year 2027 : $26,946,996
Year 2028 : $22,947,000
Salary Average Commitment
Year 2025 : $70,028,996
Year 2026 : $43,838,996
Year 2027 : $26,946,996
Year 2028 : $22,947,000
Salary Cap with 1 Way Contract
Year 2025 : $70,028,996
Year 2026 : $43,838,996
Year 2027 : $26,946,996
Year 2028 : $22,947,000

Farm Players Salaries

Devin Cooley $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Michael Pezzetta (Out of Payroll) $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Jeffrey Viel $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Roland McKeown $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Derrick Pouliot $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Nathan Legare $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Artyom Levshunov $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Carter Mazur $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ondrej Becher $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Arturs Silovs $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ben King $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Kai Uchacz $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Calle Clang $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Dalibor Dvorsky $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Josh Lopina $90,000 (3)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Brett Budgell $85,000 (2)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Carsen Twarynski $80,000 (3)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Colton Poolman $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Dillon Heatherington $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Aaron Ness $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Scott Reedy $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Patrik Koch $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Rasmus Asplund $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Blake Hillman $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players24
Salary Commitment
Year 2025 : $2,140,000
Year 2026 : $1,500,000
Year 2027 : $1,150,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,140,000
Year 2026 : $1,500,000
Year 2027 : $1,150,000
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arean
Level 1: 5750 - $180 - 3666 - 63.76%
Level 2: 4750 - $150 - 2719 - 57.24%
Level 3: 3750 - $85 - 3172 - 84.59%
Level 4: 2750 - $70 - 1909 - 69.41%
Luxury : 1000 - $290 - 775 - 77.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1602 - 80.09%
Farm Level 2: 1000 - $25 - 679 - 67.90%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %12241 - 68.00%
Average Income per Game$2,458,726
Year to Date Revenue$31,963,444
Farm
Home Games Left-3
Average Attendance - %2281 - 76.03%
Average Income per Game$91,300
Year to Date Revenue$1,186,894

Expense

Pro Players Total Salaries$90,534,503
Pro Players Total Average Salaries$90,534,503
Farm Players Total Salaries$2,560,000
Farm Players Total Average Salaries$2,560,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,399,011
Farm Year To Date Expenses$1,065,415
Pro Salary Cap To Date$28,763,574
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,844,341
Farm Estimated Season Revenue($273,899)
Pro Remaining Season Days131
Pro Expenses Per Days$481,951
Pro Estimated Expenses$63,135,581
Farm Remaining Season Days131
Farm Expenses Per Days$17,500
Farm Estimated Expenses$2,292,500
Estimated Season Expenses$65,428,081
Season Salary Cap$90,534,503
Estimate Under Maximum Salary Cap of $95,500,000$4,965,497
Estimate Over Minimum Salary Cap of $70,600,000 $19,934,503
Current Bank Account$30,863,616
Projected Bank Account$34,005,977

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $13,690,000 (4)
-Salary Remaining : $9,340,573
-Salary Average : $13,690,000
-Salary Average Remaining : $9,340,573
Anze Kopitar (1 Way Contract) $8,869,000 (3)
-Salary Remaining : $6,051,245
-Salary Average : $8,869,000
-Salary Average Remaining : $6,051,245
J.T. Miller (1 Way Contract) $8,541,000 (4)
-Salary Remaining : $5,827,453
-Salary Average : $8,541,000
-Salary Average Remaining : $5,827,453
Steven Stamkos (1 Way Contract) $8,302,000 (2)
-Salary Remaining : $5,664,385
-Salary Average : $8,302,000
-Salary Average Remaining : $5,664,385
Kyle Palmieri (1 Way Contract) $5,250,001 (4)
-Salary Remaining : $3,582,032
-Salary Average : $5,250,001
-Salary Average Remaining : $3,582,032
Anthony Cirelli (1 Way Contract) $4,847,000 (3)
-Salary Remaining : $3,307,068
-Salary Average : $4,847,000
-Salary Average Remaining : $3,307,068
Marcus Pettersson (1 Way Contract) $4,817,000 (3)
-Salary Remaining : $3,286,599
-Salary Average : $4,817,000
-Salary Average Remaining : $3,286,599
Ryan Graves (1 Way Contract) $4,660,000 (3)
-Salary Remaining : $3,179,479
-Salary Average : $4,660,000
-Salary Average Remaining : $3,179,479
Ondrej Palat (1 Way Contract) $4,529,000 (3)
-Salary Remaining : $3,090,099
-Salary Average : $4,529,000
-Salary Average Remaining : $3,090,099
John Carlson (1 Way Contract) $4,336,000 (3)
-Salary Remaining : $2,958,417
-Salary Average : $4,336,000
-Salary Average Remaining : $2,958,417
John Gibson (1 Way Contract) $3,500,001 (3)
-Salary Remaining : $2,388,022
-Salary Average : $3,500,001
-Salary Average Remaining : $2,388,022
Chris Tanev (1 Way Contract) $3,500,001 (3)
-Salary Remaining : $2,388,022
-Salary Average : $3,500,001
-Salary Average Remaining : $2,388,022
Mason Marchment (1 Way Contract) $3,027,000 (1)
-Salary Remaining : $2,065,297
-Salary Average : $3,027,000
-Salary Average Remaining : $2,065,297
Evgenii Dadonov $3,000,000 (4)
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
Lars Eller (1 Way Contract) $2,466,500 (1)
-Salary Remaining : $1,682,872
-Salary Average : $2,466,500
-Salary Average Remaining : $1,682,872
Erik Johnson (1 Way Contract) $2,000,001 (2)
-Salary Remaining : $1,364,584
-Salary Average : $2,000,001
-Salary Average Remaining : $1,364,584
Evan Bouchard (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Anton Forsberg (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $852,865
-Salary Average : $1,250,000
-Salary Average Remaining : $852,865
Gabriel Fortier $999,999 (3)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Tyler Boucher $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Total Pro Players20
Salary Commitment
Year 2025 : $90,534,503
Year 2026 : $81,791,003
Year 2027 : $70,539,002
Year 2028 : $30,481,001
Salary Average Commitment
Year 2025 : $90,534,503
Year 2026 : $81,791,003
Year 2027 : $70,539,002
Year 2028 : $30,481,001
Salary Cap with 1 Way Contract
Year 2025 : $90,534,503
Year 2026 : $81,791,003
Year 2027 : $70,539,002
Year 2028 : $30,481,001

Farm Players Salaries

Mark Sinclair $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Garrett Roe $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Andrew Lucas $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Brett Davis $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Brendan Warren $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Callahan Burke $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Connor MacEachern $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Cameron Wright $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
David Silye $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Dylan Anhorn $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Hunter Miska $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Ethan de Jong $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Grant Cruikshank $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Michael O'Leary $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Mitchell Vande Sompel $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Will MacKinnon $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Kale Kessy $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Zachary Hayes $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Jackson Cates $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Alex Gallant $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Avery Hayes $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Keaton Middleton $80,000 (1)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Kevin Wall $77,500 (3)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Cooper Walker $77,500 (3)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Cole Krygier $77,500 (3)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Ryan McGregor $77,500 (3)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Dysin Mayo $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players27
Salary Commitment
Year 2025 : $2,560,000
Year 2026 : $2,380,000
Year 2027 : $2,110,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,560,000
Year 2026 : $2,380,000
Year 2027 : $2,110,000
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $130 - 5516 - 95.94%
Level 2: 4750 - $105 - 4552 - 95.82%
Level 3: 3750 - $80 - 3663 - 97.69%
Level 4: 2750 - $55 - 2608 - 94.83%
Luxury : 1000 - $300 - 737 - 73.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1995 - 99.77%
Farm Level 2: 1000 - $17 - 979 - 97.87%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17076 - 94.87%
Average Income per Game$2,686,352
Year to Date Revenue$40,295,277
Farm
Home Games Left-5
Average Attendance - %2974 - 99.14%
Average Income per Game$90,635
Year to Date Revenue$1,359,521

Expense

Pro Players Total Salaries$67,606,100
Pro Players Total Average Salaries$67,606,100
Farm Players Total Salaries$2,979,970
Farm Players Total Average Salaries$2,979,970
Coaches Total Salaries$3,800,000
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$23,502,488
Farm Year To Date Expenses$1,180,653
Pro Salary Cap To Date$22,549,363
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,845,147
Farm Estimated Season Revenue($453,174)
Pro Remaining Season Days131
Pro Expenses Per Days$367,740
Pro Estimated Expenses$48,173,940
Farm Remaining Season Days131
Farm Expenses Per Days$19,687
Farm Estimated Expenses$2,578,997
Estimated Season Expenses$50,752,937
Season Salary Cap$72,606,100
Estimate Under Maximum Salary Cap of $95,500,000$22,893,900
Estimate Over Minimum Salary Cap of $70,600,000 $2,006,100
Current Bank Account$108,003,034
Projected Bank Account$126,642,070

Pro Players Salaries

Morgan Rielly (1 Way Contract) $8,100,000 (5)
-Salary Remaining : $5,526,563
-Salary Average : $8,100,000
-Salary Average Remaining : $5,526,563
Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (2)
-Salary Remaining : $4,844,271
-Salary Average : $7,100,000
-Salary Average Remaining : $4,844,271
Matt Boldy (1 Way Contract) $6,597,000 (4)
-Salary Remaining : $4,501,078
-Salary Average : $6,597,000
-Salary Average Remaining : $4,501,078
Esa Lindell (1 Way Contract) $4,802,000 (4)
-Salary Remaining : $3,276,365
-Salary Average : $4,802,000
-Salary Average Remaining : $3,276,365
Ilya Mikheyev (1 Way Contract) $4,003,000 (3)
-Salary Remaining : $2,731,214
-Salary Average : $4,003,000
-Salary Average Remaining : $2,731,214
Artem Zub (1 Way Contract) $3,640,000 (2)
-Salary Remaining : $2,483,542
-Salary Average : $3,640,000
-Salary Average Remaining : $2,483,542
Cole Perfetti (1 Way Contract) $3,517,000 (4)
-Salary Remaining : $2,399,620
-Salary Average : $3,517,000
-Salary Average Remaining : $2,399,620
Adam Lowry (1 Way Contract) $3,360,000 (3)
-Salary Remaining : $2,292,500
-Salary Average : $3,360,000
-Salary Average Remaining : $2,292,500
Isac Lundestrom (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $2,183,333
-Salary Average : $3,200,000
-Salary Average Remaining : $2,183,333
Lukas Dostal (1 Way Contract) $3,148,000 (3)
-Salary Remaining : $2,147,854
-Salary Average : $3,148,000
-Salary Average Remaining : $2,147,854
Bobby McMann (Out of Payroll) $2,776,000 (4)
-Salary Remaining : $1,894,042
-Salary Average : $2,776,000
-Salary Average Remaining : $1,894,042
Scott Mayfield (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $1,773,958
-Salary Average : $2,600,000
-Salary Average Remaining : $1,773,958
Nick Bjugstad (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Scott Wedgewood (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $1,637,500
-Salary Average : $2,400,000
-Salary Average Remaining : $1,637,500
Brian Dumoulin (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $1,501,042
-Salary Average : $2,200,000
-Salary Average Remaining : $1,501,042
Drew O'Connor (1 Way Contract) $2,076,000 (1)
-Salary Remaining : $1,416,438
-Salary Average : $2,076,000
-Salary Average Remaining : $1,416,438
Austin Strand (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,023,438
-Salary Average : $1,500,000
-Salary Average Remaining : $1,023,438
Parker Kelly $1,285,000 (2)
-Salary Remaining : $876,745
-Salary Average : $1,285,000
-Salary Average Remaining : $876,745
Simon Holmstrom $980,000 (1)
-Salary Remaining : $668,646
-Salary Average : $980,000
-Salary Average Remaining : $668,646
Connor Bedard $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Owen Power $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Logan Cooley $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Ethen Frank (1 Way Contract) $898,100 (1)
-1 Way Contract Salary Cap : $898,100
-Salary Remaining : $612,766
-Salary Average : $898,100
-Salary Average Remaining : $612,766
Haydn Fleury (1 Way Contract) $850,000 (2)
-Salary Remaining : $579,948
-Salary Average : $850,000
-Salary Average Remaining : $579,948
Total Pro Players24
Salary Commitment
Year 2025 : $70,382,100
Year 2026 : $60,778,000
Year 2027 : $43,603,000
Year 2028 : $25,792,000
Salary Average Commitment
Year 2025 : $70,382,100
Year 2026 : $60,778,000
Year 2027 : $43,603,000
Year 2028 : $25,792,000
Salary Cap with 1 Way Contract
Year 2025 : $70,382,100
Year 2026 : $60,778,000
Year 2027 : $43,603,000
Year 2028 : $25,792,000

Farm Players Salaries

Drew Helleson $139,200 (2)
Salary Remaining : $94,975
Salary Average : $139,200
Salary Average Remaining : $94,975
Riley Fiddler-Schultz $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Matthew Sop $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Lucas Carlsson $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Samuel Helenius $99,860 (3)
Salary Remaining : $68,134
Salary Average : $99,860
Salary Average Remaining : $68,134
Trent Miner $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jorian Donovan $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Case McCarthy $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Emil Heineman $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Colton Dach $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jeremie Poirier $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Isaiah George $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jakub Brabenec $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jakub Demek $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Noel Hoefenmayer $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Judd Caulfield $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Vincent Iorio $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Marco Kasper $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Matthew Maggio $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Matvey Petrov $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Zack Ostapchuk $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nikolai Kovalenko $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Zachary Gallant $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Artem Duda $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Declan Chisholm $93,260 (1)
Salary Remaining : $63,631
Salary Average : $93,260
Salary Average Remaining : $63,631
Michael Milne $87,650 (2)
Salary Remaining : $59,803
Salary Average : $87,650
Salary Average Remaining : $59,803
Isaac Poulter $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Daniel D'Amato $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Marcus Hogberg $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Jett Woo $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Dryden Hunt $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Zachary Sanford $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players32
Salary Commitment
Year 2025 : $2,979,970
Year 2026 : $2,276,710
Year 2027 : $1,194,860
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,979,970
Year 2026 : $2,276,710
Year 2027 : $1,194,860
Year 2028 : $0

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 5750 - $136 - 5427 - 94.38%
Level 2: 4750 - $100 - 4472 - 94.14%
Level 3: 3750 - $78 - 3543 - 94.48%
Level 4: 2750 - $55 - 2677 - 97.36%
Luxury : 1000 - $275 - 782 - 78.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1827 - 91.37%
Farm Level 2: 1000 - $20 - 919 - 91.90%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16901 - 93.89%
Average Income per Game$2,673,613
Year to Date Revenue$29,409,739
Farm
Home Games Left-1
Average Attendance - %2746 - 91.55%
Average Income per Game$94,718
Year to Date Revenue$1,041,903

Expense

Pro Players Total Salaries$88,015,749
Pro Players Total Average Salaries$88,015,749
Farm Players Total Salaries$2,313,650
Farm Players Total Average Salaries$2,313,650
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$27,680,801
Farm Year To Date Expenses$945,953
Pro Salary Cap To Date$27,400,593
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,208,379
Farm Estimated Season Revenue($94,718)
Pro Remaining Season Days131
Pro Expenses Per Days$462,061
Pro Estimated Expenses$60,529,991
Farm Remaining Season Days131
Farm Expenses Per Days$14,654
Farm Estimated Expenses$1,919,674
Estimated Season Expenses$62,449,665
Season Salary Cap$92,515,749
Estimate Under Maximum Salary Cap of $95,500,000$2,984,251
Estimate Over Minimum Salary Cap of $70,600,000 $21,915,749
Current Bank Account$49,371,526
Projected Bank Account$67,035,522

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $11,340,000 (5)
-Salary Remaining : $7,737,188
-Salary Average : $11,340,000
-Salary Average Remaining : $7,737,188
Charlie McAvoy (1 Way Contract) $7,846,000 (1)
-Salary Remaining : $5,353,260
-Salary Average : $7,846,000
-Salary Average Remaining : $5,353,260
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (4)
-Salary Remaining : $5,174,500
-Salary Average : $7,584,000
-Salary Average Remaining : $5,174,500
Kris Letang (1 Way Contract) $6,772,000 (4)
-Salary Remaining : $4,620,479
-Salary Average : $6,772,000
-Salary Average Remaining : $4,620,479
Clayton Keller (1 Way Contract) $6,325,000 (1)
-Salary Remaining : $4,315,495
-Salary Average : $6,325,000
-Salary Average Remaining : $4,315,495
Ivan Barbashev (1 Way Contract) $4,779,000 (4)
-Salary Remaining : $3,260,672
-Salary Average : $4,779,000
-Salary Average Remaining : $3,260,672
Jaden Schwartz (1 Way Contract) $4,437,000 (3)
-Salary Remaining : $3,027,328
-Salary Average : $4,437,000
-Salary Average Remaining : $3,027,328
Anthony Mantha (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,729,167
-Salary Average : $4,000,000
-Salary Average Remaining : $2,729,167
Alex Tuch (1 Way Contract) $3,948,750 (1)
-Salary Remaining : $2,694,199
-Salary Average : $3,948,750
-Salary Average Remaining : $2,694,199
Niko Mikkola (1 Way Contract) $3,700,000 (4)
-Salary Remaining : $2,524,479
-Salary Average : $3,700,000
-Salary Average Remaining : $2,524,479
Morgan Frost (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Casey Mittelstadt (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Ross Colton (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $2,251,563
-Salary Average : $3,300,000
-Salary Average Remaining : $2,251,563
Erik Gudbranson (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,115,104
-Salary Average : $3,100,000
-Salary Average Remaining : $2,115,104
Dan Vladar (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,115,104
-Salary Average : $3,100,000
-Salary Average Remaining : $2,115,104
Connor Murphy (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Mathieu Olivier $2,500,000 (4)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Morgan Barron $1,375,000 (1)
-Salary Remaining : $938,151
-Salary Average : $1,375,000
-Salary Average Remaining : $938,151
Michael Kesselring $1,345,000 (2)
-Salary Remaining : $917,682
-Salary Average : $1,345,000
-Salary Average Remaining : $917,682
Arthur Kaliyev (1 Way Contract) $1,114,000 (1)
-Salary Remaining : $760,073
-Salary Average : $1,114,000
-Salary Average Remaining : $760,073
Nico Daws $999,999 (2)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Simon Nemec $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Total Pro Players22
Salary Commitment
Year 2025 : $88,015,749
Year 2026 : $57,356,999
Year 2027 : $51,512,000
Year 2028 : $43,075,000
Salary Average Commitment
Year 2025 : $88,015,749
Year 2026 : $57,356,999
Year 2027 : $51,512,000
Year 2028 : $43,075,000
Salary Cap with 1 Way Contract
Year 2025 : $88,015,749
Year 2026 : $57,356,999
Year 2027 : $51,512,000
Year 2028 : $43,075,000

Farm Players Salaries

Callum Tung $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Declan Carlile $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Sam Morton $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
A.J. Greer $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Justin Bailey $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Luke Krys $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Christoffer Sedoff $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Leevi Merilainen $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Juuso Parssinen $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Adam Sykora $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Aidan McDonough $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Brad Lambert $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Collin Graf $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
David Reinbacher $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Shakir Mukhamadullin $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Oskar Olausson $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Joel Blomqvist $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Liam Ohgren $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Aleksanteri Kaskimaki $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ville Heinola $87,970 (1)
Salary Remaining : $60,021
Salary Average : $87,970
Salary Average Remaining : $60,021
Helge Grans $85,680 (1)
Salary Remaining : $58,459
Salary Average : $85,680
Salary Average Remaining : $58,459
Jacob Perreault $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Nate Clurman $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Wyatt Bongiovanni $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Akito Hirose $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players25
Salary Commitment
Year 2025 : $2,313,650
Year 2026 : $1,440,000
Year 2027 : $580,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,313,650
Year 2026 : $1,440,000
Year 2027 : $580,000
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - $223 - 3010 - 52.34%
Level 2: 4750 - $180 - 2287 - 48.14%
Level 3: 3750 - $160 - 1551 - 41.35%
Level 4: 2750 - $150 - 853 - 31.03%
Luxury : 1000 - $300 - 724 - 72.42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1346 - 67.30%
Farm Level 2: 1000 - $25 - 666 - 66.58%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %8425 - 46.80%
Average Income per Game$2,430,363
Year to Date Revenue$38,885,803
Farm
Home Games Left-6
Average Attendance - %2012 - 67.06%
Average Income per Game$88,110
Year to Date Revenue$1,409,758

Expense

Pro Players Total Salaries$93,393,099
Pro Players Total Average Salaries$93,393,099
Farm Players Total Salaries$1,950,000
Farm Players Total Average Salaries$1,950,000
Coaches Total Salaries$4,350,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$30,746,272
Farm Year To Date Expenses$887,899
Pro Salary Cap To Date$29,475,089
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,759,067
Farm Estimated Season Revenue($528,659)
Pro Remaining Season Days131
Pro Expenses Per Days$504,652
Pro Estimated Expenses$66,109,412
Farm Remaining Season Days131
Farm Expenses Per Days$14,583
Farm Estimated Expenses$1,910,373
Estimated Season Expenses$68,019,785
Season Salary Cap$94,393,099
Estimate Under Maximum Salary Cap of $95,500,000$1,106,901
Estimate Over Minimum Salary Cap of $70,600,000 $23,793,099
Current Bank Account$48,412,096
Projected Bank Account$40,622,719

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (3)
-Salary Remaining : $9,142,708
-Salary Average : $13,400,000
-Salary Average Remaining : $9,142,708
Aleksander Barkov (1 Way Contract) $9,727,000 (3)
-Salary Remaining : $6,636,651
-Salary Average : $9,727,000
-Salary Average Remaining : $6,636,651
Dougie Hamilton (1 Way Contract) $8,281,000 (1)
-Salary Remaining : $5,650,057
-Salary Average : $8,281,000
-Salary Average Remaining : $5,650,057
Mikhail Sergachev (1 Way Contract) $6,786,000 (1)
-Salary Remaining : $4,630,031
-Salary Average : $6,786,000
-Salary Average Remaining : $4,630,031
Nikolaj Ehlers (1 Way Contract) $6,389,000 (4)
-Salary Remaining : $4,359,161
-Salary Average : $6,389,000
-Salary Average Remaining : $4,359,161
Alex Ovechkin (1 Way Contract) $5,423,000 (3)
-Salary Remaining : $3,700,068
-Salary Average : $5,423,000
-Salary Average Remaining : $3,700,068
Pavel Zacha (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
Pyotr Kochetkov $4,300,000 (4)
-Salary Remaining : $2,933,854
-Salary Average : $4,300,000
-Salary Average Remaining : $2,933,854
Elvis Merzlikins (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,729,167
-Salary Average : $4,000,000
-Salary Average Remaining : $2,729,167
Jake Walman (1 Way Contract) $3,865,000 (4)
-Salary Remaining : $2,637,057
-Salary Average : $3,865,000
-Salary Average Remaining : $2,637,057
Oskar Sundqvist (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,115,104
-Salary Average : $3,100,000
-Salary Average Remaining : $2,115,104
Brenden Dillon (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,115,104
-Salary Average : $3,100,000
-Salary Average Remaining : $2,115,104
Nino Niederreiter (1 Way Contract) $2,850,000 (3)
-Salary Remaining : $1,944,531
-Salary Average : $2,850,000
-Salary Average Remaining : $1,944,531
Trevor Moore (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Brandon Tanev (1 Way Contract) $2,319,000 (1)
-Salary Remaining : $1,582,234
-Salary Average : $2,319,000
-Salary Average Remaining : $1,582,234
Ryan Suter (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,228,125
-Salary Average : $1,800,000
-Salary Average Remaining : $1,228,125
Pius Suter (1 Way Contract) $1,627,500 (1)
-Salary Remaining : $1,110,430
-Salary Average : $1,627,500
-Salary Average Remaining : $1,110,430
Jack Johnson $1,550,000 (3)
-Salary Remaining : $1,057,552
-Salary Average : $1,550,000
-Salary Average Remaining : $1,057,552
Jan Rutta (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $989,323
-Salary Average : $1,450,000
-Salary Average Remaining : $989,323
Derek Ryan $1,410,000 (3)
-Salary Remaining : $962,031
-Salary Average : $1,410,000
-Salary Average Remaining : $962,031
Jesse Puljujarvi (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Jack Campbell (1 Way Contract) $999,999 (3)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Cole Smith $915,600 (1)
-Salary Remaining : $624,706
-Salary Average : $915,600
-Salary Average Remaining : $624,706
Luke Philp (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $545,833
-Salary Average : $800,000
-Salary Average Remaining : $545,833
Chris Wagner (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $545,833
-Salary Average : $800,000
-Salary Average Remaining : $545,833
Total Pro Players25
Salary Commitment
Year 2025 : $93,393,099
Year 2026 : $71,013,999
Year 2027 : $71,013,999
Year 2028 : $22,654,000
Salary Average Commitment
Year 2025 : $93,393,099
Year 2026 : $71,013,999
Year 2027 : $71,013,999
Year 2028 : $22,654,000
Salary Cap with 1 Way Contract
Year 2025 : $93,393,099
Year 2026 : $71,013,999
Year 2027 : $71,013,999
Year 2028 : $22,654,000

Farm Players Salaries

Magnus Hellberg $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Viktor Neuchev $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jacob Doty $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Luke Tuch $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Reid Schaefer $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Roni Hirvonen $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Matt Savoie $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ty Nelson $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Tate Singleton $80,000 (3)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Will Zmolek $80,000 (3)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Alexander Petrovic $80,000 (3)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Vasily Ponomarev $80,000 (2)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Matthew Robertson $80,000 (2)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Travis Howe $80,000 (3)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Jordan Martel $80,000 (3)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Michael Callahan $80,000 (3)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Marc Johnstone $80,000 (3)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Andre Lee $80,000 (1)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Corey Andonovski $80,000 (2)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Colin Felix $77,500 (2)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Chris Harpur $77,500 (2)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Ethan Prow $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Anthony Vincent $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players23
Salary Commitment
Year 2025 : $1,950,000
Year 2026 : $1,720,000
Year 2027 : $945,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,950,000
Year 2026 : $1,720,000
Year 2027 : $945,000
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5750 - $250 - 4326 - 75.23%
Level 2: 4750 - $249 - 2814 - 59.24%
Level 3: 3750 - $248 - 2098 - 55.95%
Level 4: 2750 - $247 - 1408 - 51.18%
Luxury : 1000 - $300 - 738 - 73.83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $100 - 1367 - 68.33%
Farm Level 2: 1000 - $99 - 545 - 54.46%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %11384 - 63.24%
Average Income per Game$2,523,060
Year to Date Revenue$30,276,723
Farm
Home Games Left-2
Average Attendance - %1911 - 63.71%
Average Income per Game$92,149
Year to Date Revenue$1,105,783

Expense

Pro Players Total Salaries$86,869,100
Pro Players Total Average Salaries$86,869,100
Farm Players Total Salaries$4,313,950
Farm Players Total Average Salaries$4,313,950
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$4,453,623
Pro Year To Date Expenses$28,182,629
Farm Year To Date Expenses$1,645,337
Pro Salary Cap To Date$27,724,271
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,168,747
Farm Estimated Season Revenue($184,297)
Pro Remaining Season Days131
Pro Expenses Per Days$457,652
Pro Estimated Expenses$59,952,412
Farm Remaining Season Days131
Farm Expenses Per Days$27,156
Farm Estimated Expenses$3,557,436
Estimated Season Expenses$63,509,848
Season Salary Cap$91,322,723
Estimate Under Maximum Salary Cap of $95,500,000$4,177,277
Estimate Over Minimum Salary Cap of $70,600,000 $20,722,723
Current Bank Account$74,992,828
Projected Bank Account$84,467,430

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (4)
-Salary Remaining : $7,771,302
-Salary Average : $11,390,000
-Salary Average Remaining : $7,771,302
Tim Stutzle (1 Way Contract) $8,114,000 (4)
-Salary Remaining : $5,536,115
-Salary Average : $8,114,000
-Salary Average Remaining : $5,536,115
Sidney Crosby (1 Way Contract) $7,923,000 (1)
-Salary Remaining : $5,405,797
-Salary Average : $7,923,000
-Salary Average Remaining : $5,405,797
Moritz Seider $7,771,000 (4)
-Salary Remaining : $5,302,089
-Salary Average : $7,771,000
-Salary Average Remaining : $5,302,089
Adam Fox (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $5,185,417
-Salary Average : $7,600,000
-Salary Average Remaining : $5,185,417
Connor McMichael $5,701,000 (4)
-Salary Remaining : $3,889,745
-Salary Average : $5,701,000
-Salary Average Remaining : $3,889,745
Colton Parayko (1 Way Contract) $5,665,000 (5)
-Salary Remaining : $3,865,182
-Salary Average : $5,665,000
-Salary Average Remaining : $3,865,182
Martin Necas (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,752,604
-Salary Average : $5,500,000
-Salary Average Remaining : $3,752,604
Rasmus Sandin (1 Way Contract) $4,119,000 (3)
-Salary Remaining : $2,810,359
-Salary Average : $4,119,000
-Salary Average Remaining : $2,810,359
Filip Gustavsson (1 Way Contract) $3,619,000 (1)
-Salary Remaining : $2,469,214
-Salary Average : $3,619,000
-Salary Average Remaining : $2,469,214
Martin Fehervary $3,591,000 (3)
-Salary Remaining : $2,450,109
-Salary Average : $3,591,000
-Salary Average Remaining : $2,450,109
Colton Sissons (1 Way Contract) $2,770,600 (3)
-Salary Remaining : $1,890,357
-Salary Average : $2,770,600
-Salary Average Remaining : $1,890,357
Derek Forbort (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Ty Emberson $1,741,000 (3)
-Salary Remaining : $1,187,870
-Salary Average : $1,741,000
-Salary Average Remaining : $1,187,870
Yegor Chinakhov $1,731,000 (1)
-Salary Remaining : $1,181,047
-Salary Average : $1,731,000
-Salary Average Remaining : $1,181,047
Noel Acciari $1,333,500 (3)
-Salary Remaining : $909,836
-Salary Average : $1,333,500
-Salary Average Remaining : $909,836
Luke Glendening (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Robert Bortuzzo (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Mason Lohrei $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Matty Beniers $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Andrei Kuzmenko $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Samuel Ersson $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Total Pro Players22
Salary Commitment
Year 2025 : $86,869,100
Year 2026 : $55,646,100
Year 2027 : $54,696,100
Year 2028 : $38,641,000
Salary Average Commitment
Year 2025 : $86,869,100
Year 2026 : $55,646,100
Year 2027 : $54,696,100
Year 2028 : $38,641,000
Salary Cap with 1 Way Contract
Year 2025 : $86,869,100
Year 2026 : $55,646,100
Year 2027 : $54,696,100
Year 2028 : $38,641,000

Farm Players Salaries

Michael Simpson $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Nikita Alexandrov $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Charlie Wright $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Chris Terry $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Djibril Toure $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Emmitt Finnie $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Sawyer Boulton $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Nathan Walker $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Alex Alexeyev $98,840 (2)
Salary Remaining : $67,438
Salary Average : $98,840
Salary Average Remaining : $67,438
Tristen Robins $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Emil Andrae $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Carl Lindbom $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Artur Akhtyamov $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Justin Sourdif $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Lukas Cormier $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Harrison Brunicke $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jackson Blake $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Joni Jurmo $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ronan Seeley $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ryan O'Rourke $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Joshua Roy $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Spencer Stastney $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Logan Morrison $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Will Cuylle $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Luca Cagnoni $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Thomas Milic $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Maximus Wanner $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nico Myatovic $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Massimo Rizzo $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Matyas Sapovaliv $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ryan Tverberg $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ryder Rolston $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Christopher Merisier-Ortiz $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Noel Gunler $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nolan Foote $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Owen Beck $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Michael Dipietro $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Scott Morrow $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Calle Odelius $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jacob Fowler $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Zac Jones $87,050 (1)
Salary Remaining : $59,393
Salary Average : $87,050
Salary Average Remaining : $59,393
Rasmus Kupari $83,060 (1)
Salary Remaining : $56,671
Salary Average : $83,060
Salary Average Remaining : $56,671
Mitchell Chaffee $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Yan Kuznetsov $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Ty Smith $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Alex Beaucage $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players46
Salary Commitment
Year 2025 : $4,313,950
Year 2026 : $3,133,840
Year 2027 : $2,125,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,313,950
Year 2026 : $3,133,840
Year 2027 : $2,125,000
Year 2028 : $0

Panthers

Panthers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - $125 - 5437 - 94.56%
Level 2: 4750 - $100 - 4517 - 95.09%
Level 3: 3750 - $75 - 3609 - 96.25%
Level 4: 2750 - $55 - 2657 - 96.63%
Luxury : 1000 - $300 - 755 - 75.46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1956 - 97.78%
Farm Level 2: 1000 - $15 - 995 - 99.46%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %16975 - 94.31%
Average Income per Game$2,573,106
Year to Date Revenue$43,742,797
Farm
Home Games Left-7
Average Attendance - %2950 - 98.34%
Average Income per Game$94,431
Year to Date Revenue$1,605,326

Expense

Pro Players Total Salaries$63,464,000
Pro Players Total Average Salaries$63,464,000
Farm Players Total Salaries$2,212,500
Farm Players Total Average Salaries$2,212,500
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,548,475
Farm Year To Date Expenses$996,296
Pro Salary Cap To Date$22,199,489
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,754,537
Farm Estimated Season Revenue($661,017)
Pro Remaining Season Days131
Pro Expenses Per Days$351,375
Pro Estimated Expenses$46,030,125
Farm Remaining Season Days131
Farm Expenses Per Days$16,211
Farm Estimated Expenses$2,123,641
Estimated Season Expenses$48,153,766
Season Salary Cap$63,464,000
Estimate Under Maximum Salary Cap of $95,500,000$32,036,000
Estimate Over Minimum Salary Cap of $70,600,000 -$7,136,000
Current Bank Account$128,000,606
Projected Bank Account$140,940,360

Pro Players Salaries

Marc-Andre Fleury (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $6,822,917
-Salary Average : $10,000,000
-Salary Average Remaining : $6,822,917
Marc-Edouard Vlasic (Out of Payroll) $8,000,000 (1)
-Salary Remaining : $5,458,333
-Salary Average : $8,000,000
-Salary Average Remaining : $5,458,333
Teuvo Teravainen (1 Way Contract) $7,148,000 (2)
-Salary Remaining : $4,877,021
-Salary Average : $7,148,000
-Salary Average Remaining : $4,877,021
David Perron (1 Way Contract) $6,861,000 (1)
-Salary Remaining : $4,681,203
-Salary Average : $6,861,000
-Salary Average Remaining : $4,681,203
Tony DeAngelo (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
William Carrier (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
Justin Holl (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $2,814,453
-Salary Average : $4,125,000
-Salary Average Remaining : $2,814,453
Bobby Brink $3,500,000 (3)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Brett Kulak (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Daniil Miromanov $3,500,000 (2)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Cody Glass (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Brandon Duhaime (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Calen Addison (1 Way Contract) $1,405,000 (2)
-1 Way Contract Salary Cap : $1,405,000
-Salary Remaining : $958,620
-Salary Average : $1,405,000
-Salary Average Remaining : $958,620
Joe Veleno (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $886,979
-Salary Average : $1,300,000
-Salary Average Remaining : $886,979
Juuso Valimaki (1 Way Contract) $1,125,000 (1)
-Salary Remaining : $767,578
-Salary Average : $1,125,000
-Salary Average Remaining : $767,578
Noah Gregor (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Conor Timmins $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Yaroslav Askarov $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Ridly Greig $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Shane Pinto $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Macklin Celebrini $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Adam Gaudette $750,000 (2)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Total Pro Players22
Salary Commitment
Year 2025 : $71,464,000
Year 2026 : $29,253,000
Year 2027 : $15,500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $71,464,000
Year 2026 : $29,253,000
Year 2027 : $15,500,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $71,464,000
Year 2026 : $29,253,000
Year 2027 : $15,500,000
Year 2028 : $0

Farm Players Salaries

Cale Fleury $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Vadim Zherenko $97,500 (1)
Salary Remaining : $66,523
Salary Average : $97,500
Salary Average Remaining : $66,523
Zach Metsa $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Gabriel Szturc $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jake Lucchini $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jack Matier $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Thomas Bordeleau $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Wyatt Aamodt $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ryan Johnson $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Stefan Matteau $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Oscar Dansk $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nate Danielson $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Noah Ostlund $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Noah Warren $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ryan Mast $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jesse Ylonen $90,000 (2)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Tyler Madden $90,000 (1)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Jack Rathbone $90,000 (2)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Samuel Laberge $90,000 (1)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Jayson Megna $85,000 (1)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Bokondji Imama $85,000 (2)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Cavan Fitzgerald $85,000 (1)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Chase Priskie $85,000 (1)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Ryan Suzuki $80,000 (2)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Total Farm Players24
Salary Commitment
Year 2025 : $2,212,500
Year 2026 : $1,490,000
Year 2027 : $665,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,212,500
Year 2026 : $1,490,000
Year 2027 : $665,000
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - $125 - 5247 - 91.26%
Level 2: 4750 - $98 - 4622 - 97.31%
Level 3: 3750 - $80 - 3543 - 94.48%
Level 4: 2750 - $50 - 2599 - 94.51%
Luxury : 1000 - $270 - 900 - 89.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1519 - 75.94%
Farm Level 2: 1000 - $20 - 865 - 86.49%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16911 - 93.95%
Average Income per Game$2,589,239
Year to Date Revenue$31,070,869
Farm
Home Games Left-2
Average Attendance - %2384 - 79.46%
Average Income per Game$89,858
Year to Date Revenue$1,078,290

Expense

Pro Players Total Salaries$80,813,900
Pro Players Total Average Salaries$80,813,900
Farm Players Total Salaries$2,840,350
Farm Players Total Average Salaries$2,840,350
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$2,211,000
Pro Year To Date Expenses$25,848,954
Farm Year To Date Expenses$991,776
Pro Salary Cap To Date$25,581,906
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,087,933
Farm Estimated Season Revenue($179,715)
Pro Remaining Season Days131
Pro Expenses Per Days$423,510
Pro Estimated Expenses$55,479,810
Farm Remaining Season Days131
Farm Expenses Per Days$16,356
Farm Estimated Expenses$2,142,636
Estimated Season Expenses$57,622,446
Season Salary Cap$83,024,900
Estimate Under Maximum Salary Cap of $95,500,000$12,475,100
Estimate Over Minimum Salary Cap of $70,600,000 $12,424,900
Current Bank Account$52,347,190
Projected Bank Account$69,632,962

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,409,000 (5)
-Salary Remaining : $5,737,391
-Salary Average : $8,409,000
-Salary Average Remaining : $5,737,391
Erik Karlsson (1 Way Contract) $6,925,000 (2)
-Salary Remaining : $4,724,870
-Salary Average : $6,925,000
-Salary Average Remaining : $4,724,870
Jeff Skinner (1 Way Contract) $6,593,000 (3)
-Salary Remaining : $4,498,349
-Salary Average : $6,593,000
-Salary Average Remaining : $4,498,349
Alex Iafallo (1 Way Contract) $5,711,000 (1)
-Salary Remaining : $3,896,568
-Salary Average : $5,711,000
-Salary Average Remaining : $3,896,568
Alex Killorn (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,752,604
-Salary Average : $5,500,000
-Salary Average Remaining : $3,752,604
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $3,479,688
-Salary Average : $5,100,000
-Salary Average Remaining : $3,479,688
Cam Talbot (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
Dmitry Kulikov (1 Way Contract) $4,067,000 (2)
-Salary Remaining : $2,774,880
-Salary Average : $4,067,000
-Salary Average Remaining : $2,774,880
Gabriel Vilardi (1 Way Contract) $3,789,000 (1)
-Salary Remaining : $2,585,203
-Salary Average : $3,789,000
-Salary Average Remaining : $2,585,203
Ryan Strome (1 Way Contract) $3,641,000 (1)
-Salary Remaining : $2,484,224
-Salary Average : $3,641,000
-Salary Average Remaining : $2,484,224
Cole Sillinger $3,337,000 (2)
-Salary Remaining : $2,276,807
-Salary Average : $3,337,000
-Salary Average Remaining : $2,276,807
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (2)
-Salary Remaining : $2,224,271
-Salary Average : $3,260,000
-Salary Average Remaining : $2,224,271
Michael Bunting (1 Way Contract) $3,037,000 (3)
-Salary Remaining : $2,072,120
-Salary Average : $3,037,000
-Salary Average Remaining : $2,072,120
Joonas Korpisalo (1 Way Contract) $2,877,000 (2)
-Salary Remaining : $1,962,953
-Salary Average : $2,877,000
-Salary Average Remaining : $1,962,953
Cody Ceci (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,842,188
-Salary Average : $2,700,000
-Salary Average Remaining : $1,842,188
Martin Pospisil $2,350,000 (3)
-Salary Remaining : $1,603,385
-Salary Average : $2,350,000
-Salary Average Remaining : $1,603,385
Alexey Toropchenko (1 Way Contract) $1,868,000 (2)
-Salary Remaining : $1,274,521
-Salary Average : $1,868,000
-Salary Average Remaining : $1,274,521
Viktor Arvidsson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,262,240
-Salary Average : $1,850,000
-Salary Average Remaining : $1,262,240
Akira Schmid $1,100,000 (3)
-Salary Remaining : $750,521
-Salary Average : $1,100,000
-Salary Average Remaining : $750,521
Jamie Drysdale $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Wyatt Kaiser $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Tyson Jost (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $614,063
-Salary Average : $900,000
-Salary Average Remaining : $614,063
Michael Carcone $899,900 (2)
-Salary Remaining : $613,994
-Salary Average : $899,900
-Salary Average Remaining : $613,994
Total Pro Players23
Salary Commitment
Year 2025 : $80,813,900
Year 2026 : $59,872,900
Year 2027 : $31,989,000
Year 2028 : $8,409,000
Salary Average Commitment
Year 2025 : $80,813,900
Year 2026 : $59,872,900
Year 2027 : $31,989,000
Year 2028 : $8,409,000
Salary Cap with 1 Way Contract
Year 2025 : $80,813,900
Year 2026 : $59,872,900
Year 2027 : $31,989,000
Year 2028 : $8,409,000

Farm Players Salaries

Hunter McDonald $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Tim Gettinger $96,380 (1)
Salary Remaining : $65,759
Salary Average : $96,380
Salary Average Remaining : $65,759
Keith Petruzzelli $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jayden Struble $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Arttu Hyry $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Alex Laferriere $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Brandon Coe $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Antti Tuomisto $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Liam O'Brien $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Henri Nikkanen $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Florian Xhekaj $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Frank Nazar $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Louis Crevier $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Anton Johansson $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Mikulas Hovorka $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Samuel Johannesson $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Waltteri Ignatjew $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Carter Gylander $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Luca Del Bel Belluz $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Maxim Groshev $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Marshall Warren $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Benjamin Kraws $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
John Leonard $91,970 (2)
Salary Remaining : $62,750
Salary Average : $91,970
Salary Average Remaining : $62,750
Jonathan Aspirot $90,000 (2)
Salary Remaining : $61,406
Salary Average : $90,000
Salary Average Remaining : $61,406
Justin Kirkland $89,500 (2)
Salary Remaining : $61,065
Salary Average : $89,500
Salary Average Remaining : $61,065
Simon Lundmark $80,000 (2)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Jaxsen Wiebe $80,000 (2)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Joel Teasdale $80,000 (2)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Riley McKay $80,000 (2)
Salary Remaining : $54,583
Salary Average : $80,000
Salary Average Remaining : $54,583
Anton Malmstrom $77,500 (2)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Olivier Rodrigue $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players31
Salary Commitment
Year 2025 : $2,840,350
Year 2026 : $2,458,970
Year 2027 : $855,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,840,350
Year 2026 : $2,458,970
Year 2027 : $855,000
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $100 - 5640 - 98.08%
Level 2: 4750 - $72 - 4679 - 98.50%
Level 3: 3750 - $55 - 3641 - 97.10%
Level 4: 2750 - $45 - 2716 - 98.76%
Luxury : 1000 - $215 - 963 - 96.33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1972 - 98.62%
Farm Level 2: 1000 - $20 - 862 - 86.17%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17638 - 97.99%
Average Income per Game$2,061,322
Year to Date Revenue$32,981,152
Farm
Home Games Left-6
Average Attendance - %2834 - 94.47%
Average Income per Game$95,504
Year to Date Revenue$1,528,062

Expense

Pro Players Total Salaries$80,380,900
Pro Players Total Average Salaries$80,380,900
Farm Players Total Salaries$2,391,700
Farm Players Total Average Salaries$2,391,700
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$3,085,000
Pro Year To Date Expenses$25,304,507
Farm Year To Date Expenses$963,993
Pro Salary Cap To Date$24,465,090
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,533,050
Farm Estimated Season Revenue($573,023)
Pro Remaining Season Days131
Pro Expenses Per Days$429,067
Pro Estimated Expenses$56,207,777
Farm Remaining Season Days131
Farm Expenses Per Days$16,363
Farm Estimated Expenses$2,143,553
Estimated Season Expenses$58,351,330
Season Salary Cap$83,465,900
Estimate Under Maximum Salary Cap of $95,500,000$12,034,100
Estimate Over Minimum Salary Cap of $70,600,000 $12,865,900
Current Bank Account$22,379,127
Projected Bank Account$14,987,824

Pro Players Salaries

Jeff Petry (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $5,867,708
-Salary Average : $8,600,000
-Salary Average Remaining : $5,867,708
Alec Martinez (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,799,479
-Salary Average : $8,500,000
-Salary Average Remaining : $5,799,479
Kevin Hayes (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,434,896
-Salary Average : $6,500,000
-Salary Average Remaining : $4,434,896
Mikael Granlund (1 Way Contract) $5,900,000 (4)
-Salary Remaining : $4,025,521
-Salary Average : $5,900,000
-Salary Average Remaining : $4,025,521
Nick Leddy (1 Way Contract) $5,174,000 (1)
-Salary Remaining : $3,530,177
-Salary Average : $5,174,000
-Salary Average Remaining : $3,530,177
Anthony Beauvillier (1 Way Contract) $4,247,000 (5)
-Salary Remaining : $2,897,693
-Salary Average : $4,247,000
-Salary Average Remaining : $2,897,693
Erik Brannstrom (1 Way Contract) $4,088,000 (2)
-Salary Remaining : $2,789,208
-Salary Average : $4,088,000
-Salary Average Remaining : $2,789,208
Jakub Vrana (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,729,167
-Salary Average : $4,000,000
-Salary Average Remaining : $2,729,167
Marco Rossi $3,508,000 (1)
-Salary Remaining : $2,393,479
-Salary Average : $3,508,000
-Salary Average Remaining : $2,393,479
Jordan Greenway (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $2,217,448
-Salary Average : $3,250,000
-Salary Average Remaining : $2,217,448
Keegan Kolesar (1 Way Contract) $3,223,000 (4)
-Salary Remaining : $2,199,026
-Salary Average : $3,223,000
-Salary Average Remaining : $2,199,026
Robert Hagg (1 Way Contract) $2,955,000 (2)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $2,016,172
-Salary Average : $2,955,000
-Salary Average Remaining : $2,016,172
Joel Hofer (1 Way Contract) $2,932,000 (2)
-Salary Remaining : $2,000,479
-Salary Average : $2,932,000
-Salary Average Remaining : $2,000,479
Jonathan Quick (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Curtis Lazar (1 Way Contract) $2,377,000 (1)
-Salary Remaining : $1,621,807
-Salary Average : $2,377,000
-Salary Average Remaining : $1,621,807
Adam Erne (1 Way Contract) $2,337,000 (2)
-1 Way Contract Salary Cap : $2,337,000
-Salary Remaining : $1,594,516
-Salary Average : $2,337,000
-Salary Average Remaining : $1,594,516
Pat Maroon (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,023,438
-Salary Average : $1,500,000
-Salary Average Remaining : $1,023,438
Colin Miller (1 Way Contract) $1,401,000 (1)
-Salary Remaining : $955,891
-Salary Average : $1,401,000
-Salary Average Remaining : $955,891
Noah Juulsen $1,380,000 (3)
-Salary Remaining : $941,563
-Salary Average : $1,380,000
-Salary Average Remaining : $941,563
Sammy Blais (1 Way Contract) $1,363,000 (2)
-Salary Remaining : $929,964
-Salary Average : $1,363,000
-Salary Average Remaining : $929,964
Matthew Knies $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Will Smith $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Brandt Clarke $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Paul Cotter $945,900 (1)
-Salary Remaining : $645,380
-Salary Average : $945,900
-Salary Average Remaining : $645,380
Jonah Gadjovich $850,000 (1)
-Salary Remaining : $579,948
-Salary Average : $850,000
-Salary Average Remaining : $579,948
Total Pro Players25
Salary Commitment
Year 2025 : $80,380,900
Year 2026 : $57,175,000
Year 2027 : $21,450,000
Year 2028 : $16,620,000
Salary Average Commitment
Year 2025 : $80,380,900
Year 2026 : $57,175,000
Year 2027 : $21,450,000
Year 2028 : $16,620,000
Salary Cap with 1 Way Contract
Year 2025 : $80,380,900
Year 2026 : $57,175,000
Year 2027 : $21,450,000
Year 2028 : $16,620,000

Farm Players Salaries

Parker Wotherspoon $150,200 (3)
Salary Remaining : $102,480
Salary Average : $150,200
Salary Average Remaining : $102,480
Talyn Boyko $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Cooper Black $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Bradley Marek $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Danny Katic $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Jacob Gaucher $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Henrik Tikkanen $98,500 (2)
Salary Remaining : $67,206
Salary Average : $98,500
Salary Average Remaining : $67,206
Hendrix Lapierre $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Denton Mateychuk $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Joakim Kemell $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Lucas Edmonds $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Tyrel Bauer $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Matthew Seminoff $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Tristan Luneau $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Yegor Sidorov $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Devon Levi $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Reese Johnson $86,710 (2)
Salary Remaining : $59,162
Salary Average : $86,710
Salary Average Remaining : $59,162
Mac Hollowell $85,000 (1)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Patrick Giles $83,790 (2)
Salary Remaining : $57,169
Salary Average : $83,790
Salary Average Remaining : $57,169
Raphael Lavoie $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Lleyton Roed $76,000 (1)
Salary Remaining : $51,854
Salary Average : $76,000
Salary Average Remaining : $51,854
Jaxon Nelson $76,000 (1)
Salary Remaining : $51,854
Salary Average : $76,000
Salary Average Remaining : $51,854
Gabriel Seger $76,000 (1)
Salary Remaining : $51,854
Salary Average : $76,000
Salary Average Remaining : $51,854
Ben Steeves $76,000 (1)
Salary Remaining : $51,854
Salary Average : $76,000
Salary Average Remaining : $51,854
Joseph Arntsen $75,500 (1)
Salary Remaining : $51,513
Salary Average : $75,500
Salary Average Remaining : $51,513
Alex Kannok-Leipert $75,500 (1)
Salary Remaining : $51,513
Salary Average : $75,500
Salary Average Remaining : $51,513
Total Farm Players26
Salary Commitment
Year 2025 : $2,391,700
Year 2026 : $1,299,200
Year 2027 : $540,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,391,700
Year 2026 : $1,299,200
Year 2027 : $540,200
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 5521 - 96.02%
Level 2: 4750 - $100 - 4521 - 95.19%
Level 3: 3750 - $75 - 3588 - 95.69%
Level 4: 2750 - $50 - 2642 - 96.08%
Luxury : 1000 - $300 - 745 - 74.52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1984 - 99.20%
Farm Level 2: 1000 - $15 - 996 - 99.65%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17018 - 94.54%
Average Income per Game$2,562,231
Year to Date Revenue$33,309,000
Farm
Home Games Left-3
Average Attendance - %2980 - 99.35%
Average Income per Game$80,684
Year to Date Revenue$1,048,887

Expense

Pro Players Total Salaries$86,330,999
Pro Players Total Average Salaries$86,330,999
Farm Players Total Salaries$2,047,980
Farm Players Total Average Salaries$2,047,980
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$28,119,560
Farm Year To Date Expenses$810,937
Pro Salary Cap To Date$26,750,819
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,742,462
Farm Estimated Season Revenue($242,051)
Pro Remaining Season Days131
Pro Expenses Per Days$466,568
Pro Estimated Expenses$61,120,408
Farm Remaining Season Days131
Farm Expenses Per Days$13,271
Farm Estimated Expenses$1,738,501
Estimated Season Expenses$62,858,909
Season Salary Cap$81,325,999
Estimate Under Maximum Salary Cap of $95,500,000$14,174,001
Estimate Over Minimum Salary Cap of $70,600,000 $10,725,999
Current Bank Account$102,678,028
Projected Bank Account$111,319,530

Pro Players Salaries

Connor McDavid (1 Way Contract) $14,360,000 (5)
-Salary Remaining : $9,797,708
-Salary Average : $14,360,000
-Salary Average Remaining : $9,797,708
Seth Jarvis $9,123,000 (5)
-Salary Remaining : $6,224,547
-Salary Average : $9,123,000
-Salary Average Remaining : $6,224,547
Brett Pesce (Out of Payroll) $6,255,000 (2)
-Salary Remaining : $4,267,734
-Salary Average : $6,255,000
-Salary Average Remaining : $4,267,734
Aaron Ekblad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,093,750
-Salary Average : $6,000,000
-Salary Average Remaining : $4,093,750
Samuel Girard (1 Way Contract) $5,715,000 (1)
-Salary Remaining : $3,899,297
-Salary Average : $5,715,000
-Salary Average Remaining : $3,899,297
Chandler Stephenson (1 Way Contract) $5,543,000 (1)
-Salary Remaining : $3,781,943
-Salary Average : $5,543,000
-Salary Average Remaining : $3,781,943
Tyler Bertuzzi (1 Way Contract) $4,405,000 (3)
-Salary Remaining : $3,005,495
-Salary Average : $4,405,000
-Salary Average Remaining : $3,005,495
Jonas Siegenthaler (1 Way Contract) $4,122,000 (4)
-Salary Remaining : $2,812,406
-Salary Average : $4,122,000
-Salary Average Remaining : $2,812,406
Jean-Gabriel Pageau (1 Way Contract) $4,053,000 (5)
-Salary Remaining : $2,765,328
-Salary Average : $4,053,000
-Salary Average Remaining : $2,765,328
Matias Maccelli $3,950,000 (4)
-Salary Remaining : $2,695,052
-Salary Average : $3,950,000
-Salary Average Remaining : $2,695,052
Ukko-Pekka Luukkonen (1 Way Contract) $3,946,000 (2)
-Salary Remaining : $2,692,323
-Salary Average : $3,946,000
-Salary Average Remaining : $2,692,323
Mattias Samuelsson (1 Way Contract) $3,582,000 (3)
-Salary Remaining : $2,443,969
-Salary Average : $3,582,000
-Salary Average Remaining : $2,443,969
Ryan Lindgren (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Barclay Goodrow (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Mathieu Joseph (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,228,125
-Salary Average : $1,800,000
-Salary Average Remaining : $1,228,125
Connor Ingram (1 Way Contract) $1,776,000 (2)
-Salary Remaining : $1,211,750
-Salary Average : $1,776,000
-Salary Average Remaining : $1,211,750
Alexander Holtz (1 Way Contract) $1,401,000 (1)
-Salary Remaining : $955,891
-Salary Average : $1,401,000
-Salary Average Remaining : $955,891
Dakota Mermis $999,999 (2)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Justin Danforth $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Shane Wright $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Mason McTavish $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Logan Stankoven $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Total Pro Players22
Salary Commitment
Year 2025 : $86,330,999
Year 2026 : $62,271,999
Year 2027 : $45,395,000
Year 2028 : $35,608,000
Salary Average Commitment
Year 2025 : $86,330,999
Year 2026 : $62,271,999
Year 2027 : $45,395,000
Year 2028 : $35,608,000
Salary Cap with 1 Way Contract
Year 2025 : $86,330,999
Year 2026 : $62,271,999
Year 2027 : $45,395,000
Year 2028 : $35,608,000

Farm Players Salaries

Brandon Bussi $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Max McCormick $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Grigori Denisenko $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Zach Aston-Reese $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Connor Carrick $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Steven Santini $100,000 (1)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Anthony Richard $97,480 (2)
Salary Remaining : $66,510
Salary Average : $97,480
Salary Average Remaining : $66,510
Brett Berard $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Isak Rosen $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ethan Edwards $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Francesco Pinelli $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Madison Bowey $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ryder Korczak $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Sean Farrell $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Topi Niemela $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Miko Matikka $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ben Harpur $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Charles Hudon $85,000 (2)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Givani Smith $85,000 (2)
Salary Remaining : $57,995
Salary Average : $85,000
Salary Average Remaining : $57,995
Parker Gahagen $78,000 (1)
Salary Remaining : $53,219
Salary Average : $78,000
Salary Average Remaining : $53,219
Mitchell Stephens $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Donovan Sebrango $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players22
Salary Commitment
Year 2025 : $2,047,980
Year 2026 : $1,322,480
Year 2027 : $480,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,047,980
Year 2026 : $1,322,480
Year 2027 : $480,000
Year 2028 : $0

Red Wings

Red Wings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5750 - $112 - 5594 - 97.29%
Level 2: 4750 - $90 - 4641 - 97.70%
Level 3: 3750 - $70 - 3576 - 95.37%
Level 4: 2750 - $40 - 2725 - 99.08%
Luxury : 1000 - $190 - 986 - 98.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1576 - 78.80%
Farm Level 2: 1000 - $15 - 998 - 99.75%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17522 - 97.35%
Average Income per Game$2,306,932
Year to Date Revenue$36,910,909
Farm
Home Games Left-6
Average Attendance - %2574 - 85.79%
Average Income per Game$87,656
Year to Date Revenue$1,402,492

Expense

Pro Players Total Salaries$63,494,000
Pro Players Total Average Salaries$63,494,000
Farm Players Total Salaries$1,887,500
Farm Players Total Average Salaries$1,887,500
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,200,000
Pro Year To Date Expenses$23,411,194
Farm Year To Date Expenses$812,712
Pro Salary Cap To Date$21,822,632
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,673,295
Farm Estimated Season Revenue($525,934)
Pro Remaining Season Days131
Pro Expenses Per Days$356,740
Pro Estimated Expenses$46,732,940
Farm Remaining Season Days131
Farm Expenses Per Days$13,737
Farm Estimated Expenses$1,799,547
Estimated Season Expenses$48,532,487
Season Salary Cap$67,694,000
Estimate Under Maximum Salary Cap of $95,500,000$27,806,000
Estimate Over Minimum Salary Cap of $70,600,000 -$2,906,000
Current Bank Account$29,915,587
Projected Bank Account$38,530,461

Pro Players Salaries

Jordan Eberle (1 Way Contract) $5,923,000 (3)
-Salary Remaining : $4,041,214
-Salary Average : $5,923,000
-Salary Average Remaining : $4,041,214
Erik Haula (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $3,479,688
-Salary Average : $5,100,000
-Salary Average Remaining : $3,479,688
Gustav Nyquist (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $3,479,688
-Salary Average : $5,100,000
-Salary Average Remaining : $3,479,688
Anthony Duclair (1 Way Contract) $4,010,000 (3)
-Salary Remaining : $2,735,990
-Salary Average : $4,010,000
-Salary Average Remaining : $2,735,990
Philipp Grubauer (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $2,524,479
-Salary Average : $3,700,000
-Salary Average Remaining : $2,524,479
Robby Fabbri (1 Way Contract) $3,604,000 (3)
-Salary Remaining : $2,458,979
-Salary Average : $3,604,000
-Salary Average Remaining : $2,458,979
Fabian Zetterlund $3,543,000 (2)
-Salary Remaining : $2,417,359
-Salary Average : $3,543,000
-Salary Average Remaining : $2,417,359
Nate Schmidt (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,388,021
-Salary Average : $3,500,000
-Salary Average Remaining : $2,388,021
Filip Chytil (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $2,285,677
-Salary Average : $3,350,000
-Salary Average Remaining : $2,285,677
Kaapo Kakko (1 Way Contract) $3,310,000 (1)
-Salary Remaining : $2,258,385
-Salary Average : $3,310,000
-Salary Average Remaining : $2,258,385
Tyson Barrie (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
Will Borgen (1 Way Contract) $2,925,000 (3)
-Salary Remaining : $1,995,703
-Salary Average : $2,925,000
-Salary Average Remaining : $1,995,703
Egor Zamula (1 Way Contract) $2,841,000 (2)
-Salary Remaining : $1,938,391
-Salary Average : $2,841,000
-Salary Average Remaining : $1,938,391
Mackenzie Blackwood (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,432,813
-Salary Average : $2,100,000
-Salary Average Remaining : $1,432,813
Kevin Labanc (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Sam Malinski (1 Way Contract) $1,550,000 (1)
-Salary Remaining : $1,057,552
-Salary Average : $1,550,000
-Salary Average Remaining : $1,057,552
Klim Kostin (1 Way Contract) $1,428,000 (3)
-Salary Remaining : $974,313
-Salary Average : $1,428,000
-Salary Average Remaining : $974,313
Aku Raty (1 Way Contract) $1,110,000 (2)
-1 Way Contract Salary Cap : $1,110,000
-Salary Remaining : $757,344
-Salary Average : $1,110,000
-Salary Average Remaining : $757,344
Rem Pitlick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Olen Zellweger $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Dmitri Voronkov $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Total Pro Players22
Salary Commitment
Year 2025 : $63,494,000
Year 2026 : $44,984,000
Year 2027 : $25,490,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $63,494,000
Year 2026 : $44,984,000
Year 2027 : $25,490,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,494,000
Year 2026 : $44,984,000
Year 2027 : $25,490,000
Year 2028 : $0

Farm Players Salaries

Jansen Harkins $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Lleyton Moore $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Carson Golder $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Anthony Romano $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Filip Larsson $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Matthew Kessel $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Angus Crookshank $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Samuel Hlavaj $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Olle Lycksell $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Filip Mesar $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jack Finley $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Malcolm Subban $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Donovan Houle-Villeneuve $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Brendan Furry $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Carson Meyer $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Collin Delia $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Brandon Hickey $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Robbie Russo $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Joseph Cecconi $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Matthew Strome $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Mathias Laferriere $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Joe Fleming $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players22
Salary Commitment
Year 2025 : $1,887,500
Year 2026 : $1,525,000
Year 2027 : $1,150,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,887,500
Year 2026 : $1,525,000
Year 2027 : $1,150,000
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5750 - $125 - 5430 - 94.44%
Level 2: 4750 - $100 - 4552 - 95.83%
Level 3: 3750 - $75 - 3544 - 94.51%
Level 4: 2750 - $50 - 2654 - 96.51%
Luxury : 1000 - $300 - 742 - 74.17%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1975 - 98.73%
Farm Level 2: 1000 - $15 - 999 - 99.89%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16922 - 94.01%
Average Income per Game$2,544,684
Year to Date Revenue$40,714,950
Farm
Home Games Left-6
Average Attendance - %2974 - 99.12%
Average Income per Game$80,436
Year to Date Revenue$1,286,976

Expense

Pro Players Total Salaries$94,446,950
Pro Players Total Average Salaries$94,446,950
Farm Players Total Salaries$2,433,870
Farm Players Total Average Salaries$2,433,870
Coaches Total Salaries$6,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,378,437
Farm Year To Date Expenses$963,554
Pro Salary Cap To Date$29,616,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,617,109
Farm Estimated Season Revenue($482,616)
Pro Remaining Season Days131
Pro Expenses Per Days$520,557
Pro Estimated Expenses$68,192,967
Farm Remaining Season Days131
Farm Expenses Per Days$15,541
Farm Estimated Expenses$2,035,871
Estimated Season Expenses$70,228,838
Season Salary Cap$94,446,950
Estimate Under Maximum Salary Cap of $95,500,000$1,053,050
Estimate Over Minimum Salary Cap of $70,600,000 $23,846,950
Current Bank Account$132,057,256
Projected Bank Account$124,962,911

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (3)
-Salary Remaining : $5,672,573
-Salary Average : $8,314,000
-Salary Average Remaining : $5,672,573
William Nylander (1 Way Contract) $8,158,000 (2)
-Salary Remaining : $5,566,135
-Salary Average : $8,158,000
-Salary Average Remaining : $5,566,135
Roope Hintz (1 Way Contract) $7,934,000 (4)
-Salary Remaining : $5,413,302
-Salary Average : $7,934,000
-Salary Average Remaining : $5,413,302
Brandon Hagel (1 Way Contract) $7,697,000 (1)
-Salary Remaining : $5,251,599
-Salary Average : $7,697,000
-Salary Average Remaining : $5,251,599
Brayden Point (1 Way Contract) $7,271,000 (3)
-Salary Remaining : $4,960,943
-Salary Average : $7,271,000
-Salary Average Remaining : $4,960,943
Jason Robertson (1 Way Contract) $7,217,000 (1)
-Salary Remaining : $4,924,099
-Salary Average : $7,217,000
-Salary Average Remaining : $4,924,099
Jacob Markstrom (1 Way Contract) $6,563,750 (1)
-Salary Remaining : $4,478,392
-Salary Average : $6,563,750
-Salary Average Remaining : $4,478,392
Thomas Harley (1 Way Contract) $5,951,000 (2)
-Salary Remaining : $4,060,318
-Salary Average : $5,951,000
-Salary Average Remaining : $4,060,318
Elias Lindholm (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $3,957,292
-Salary Average : $5,800,000
-Salary Average Remaining : $3,957,292
Anders Lee (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,752,604
-Salary Average : $5,500,000
-Salary Average Remaining : $3,752,604
Filip Hronek (1 Way Contract) $5,185,000 (1)
-Salary Remaining : $3,537,682
-Salary Average : $5,185,000
-Salary Average Remaining : $3,537,682
Barrett Hayton (1 Way Contract) $4,700,000 (3)
-Salary Remaining : $3,206,771
-Salary Average : $4,700,000
-Salary Average Remaining : $3,206,771
Brandon Montour (1 Way Contract) $4,146,000 (1)
-Salary Remaining : $2,828,781
-Salary Average : $4,146,000
-Salary Average Remaining : $2,828,781
Sam Montembeault (1 Way Contract) $3,669,000 (3)
-Salary Remaining : $2,503,328
-Salary Average : $3,669,000
-Salary Average Remaining : $2,503,328
Josh Mahura (1 Way Contract) $961,200 (2)
-Salary Remaining : $655,819
-Salary Average : $961,200
-Salary Average Remaining : $655,819
Oliver Kylington $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Joey Keane $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Alexandre Texier $950,000 (2)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Emil Bemstrom $900,000 (1)
-Salary Remaining : $614,063
-Salary Average : $900,000
-Salary Average Remaining : $614,063
Jamie Benn $880,000 (1)
-Salary Remaining : $600,417
-Salary Average : $880,000
-Salary Average Remaining : $600,417
Ryan Reaves $750,000 (1)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Total Pro Players21
Salary Commitment
Year 2025 : $94,446,950
Year 2026 : $49,808,200
Year 2027 : $32,838,000
Year 2028 : $7,934,000
Salary Average Commitment
Year 2025 : $94,446,950
Year 2026 : $49,808,200
Year 2027 : $32,838,000
Year 2028 : $7,934,000
Salary Cap with 1 Way Contract
Year 2025 : $94,446,950
Year 2026 : $49,808,200
Year 2027 : $32,838,000
Year 2028 : $7,934,000

Farm Players Salaries

Alex Turcotte $117,000 (1)
Salary Remaining : $79,828
Salary Average : $117,000
Salary Average Remaining : $79,828
Samuel Fagemo $95,670 (2)
Salary Remaining : $65,275
Salary Average : $95,670
Salary Average Remaining : $65,275
Will Cranley $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Sebastian Cossa $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Blake McLaughlin $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Amadeus Lombardi $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Daemon Hunt $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Carson Lambos $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
David Goyette $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Christian Kyrou $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Filip Kral $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Gavin Brindley $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Hunter Haight $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jack Malone $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Gavin White $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nick Abruzzese $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Kyle McDonald $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Justin Ertel $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Landon Slaggert $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Luke Prokop $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Sam Colangelo $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Arshdeep Bains $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Noah Philp $87,100 (2)
Salary Remaining : $59,428
Salary Average : $87,100
Salary Average Remaining : $59,428
Joel Hanley $84,000 (1)
Salary Remaining : $57,313
Salary Average : $84,000
Salary Average Remaining : $57,313
Brandon Gignac (Out of Payroll) $75,100 (2)
Salary Remaining : $51,240
Salary Average : $75,100
Salary Average Remaining : $51,240
Drake Caggiula $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players26
Salary Commitment
Year 2025 : $2,433,870
Year 2026 : $1,682,870
Year 2027 : $855,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,433,870
Year 2026 : $1,682,870
Year 2027 : $855,000
Year 2028 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - $120 - 5622 - 97.78%
Level 2: 4750 - $80 - 4608 - 97.00%
Level 3: 3750 - $60 - 3725 - 99.33%
Level 4: 2750 - $25 - 2749 - 99.96%
Luxury : 1000 - $150 - 1000 - 99.97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1997 - 99.83%
Farm Level 2: 1000 - $10 - 1000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17703 - 98.35%
Average Income per Game$2,153,856
Year to Date Revenue$28,000,122
Farm
Home Games Left-3
Average Attendance - %2997 - 99.89%
Average Income per Game$62,415
Year to Date Revenue$811,400

Expense

Pro Players Total Salaries$76,616,500
Pro Players Total Average Salaries$76,616,500
Farm Players Total Salaries$2,092,500
Farm Players Total Average Salaries$2,092,500
Coaches Total Salaries$4,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,612,558
Farm Year To Date Expenses$966,606
Pro Salary Cap To Date$24,341,684
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,307,955
Farm Estimated Season Revenue($187,246)
Pro Remaining Season Days131
Pro Expenses Per Days$419,878
Pro Estimated Expenses$55,004,018
Farm Remaining Season Days131
Farm Expenses Per Days$15,846
Farm Estimated Expenses$2,075,826
Estimated Season Expenses$57,079,844
Season Salary Cap$76,616,500
Estimate Under Maximum Salary Cap of $95,500,000$18,883,500
Estimate Over Minimum Salary Cap of $70,600,000 $6,016,500
Current Bank Account$35,931,447
Projected Bank Account$38,972,312

Pro Players Salaries

Tage Thompson (1 Way Contract) $8,148,000 (3)
-Salary Remaining : $5,559,313
-Salary Average : $8,148,000
-Salary Average Remaining : $5,559,313
Dylan Strome (1 Way Contract) $7,138,000 (5)
-Salary Remaining : $4,870,198
-Salary Average : $7,138,000
-Salary Average Remaining : $4,870,198
Nick Schmaltz (1 Way Contract) $6,763,000 (6)
-Salary Remaining : $4,614,339
-Salary Average : $6,763,000
-Salary Average Remaining : $4,614,339
Jared McCann (1 Way Contract) $6,726,000 (4)
-Salary Remaining : $4,589,094
-Salary Average : $6,726,000
-Salary Average Remaining : $4,589,094
Jakob Chychrun (1 Way Contract) $6,550,000 (6)
-Salary Remaining : $4,469,010
-Salary Average : $6,550,000
-Salary Average Remaining : $4,469,010
Phillip Danault (1 Way Contract) $5,790,000 (4)
-Salary Remaining : $3,950,469
-Salary Average : $5,790,000
-Salary Average Remaining : $3,950,469
Mikey Anderson (1 Way Contract) $5,320,000 (3)
-Salary Remaining : $3,629,792
-Salary Average : $5,320,000
-Salary Average Remaining : $3,629,792
Sean Couturier (1 Way Contract) $5,005,000 (3)
-Salary Remaining : $3,414,870
-Salary Average : $5,005,000
-Salary Average Remaining : $3,414,870
J.J. Moser $4,032,000 (4)
-Salary Remaining : $2,751,000
-Salary Average : $4,032,000
-Salary Average Remaining : $2,751,000
Henri Jokiharju (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $2,660,938
-Salary Average : $3,900,000
-Salary Average Remaining : $2,660,938
Logan O'Connor (1 Way Contract) $2,951,000 (3)
-Salary Remaining : $2,013,443
-Salary Average : $2,951,000
-Salary Average Remaining : $2,013,443
Victor Mancini (1 Way Contract) $2,500,000 (4)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Steven Lorentz (1 Way Contract) $1,578,000 (1)
-Salary Remaining : $1,076,656
-Salary Average : $1,578,000
-Salary Average Remaining : $1,076,656
Jet Greaves $1,416,000 (3)
-Salary Remaining : $966,125
-Salary Average : $1,416,000
-Salary Average Remaining : $966,125
Dylan Samberg (1 Way Contract) $1,313,000 (2)
-Salary Remaining : $895,849
-Salary Average : $1,313,000
-Salary Average Remaining : $895,849
Jack Drury (1 Way Contract) $1,276,500 (1)
-Salary Remaining : $870,945
-Salary Average : $1,276,500
-Salary Average Remaining : $870,945
Joey Daccord (1 Way Contract) $1,224,000 (2)
-Salary Remaining : $835,125
-Salary Average : $1,224,000
-Salary Average Remaining : $835,125
Jonatan Berggren $1,186,000 (3)
-Salary Remaining : $809,198
-Salary Average : $1,186,000
-Salary Average Remaining : $809,198
Tyson Foerster $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Simon Edvinsson $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Nick Blankenburg $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Jake Neighbours $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Total Pro Players22
Salary Commitment
Year 2025 : $76,616,500
Year 2026 : $68,321,000
Year 2027 : $65,784,000
Year 2028 : $41,758,000
Salary Average Commitment
Year 2025 : $76,616,500
Year 2026 : $66,062,000
Year 2027 : $63,525,000
Year 2028 : $39,499,000
Salary Cap with 1 Way Contract
Year 2025 : $76,616,500
Year 2026 : $66,062,000
Year 2027 : $63,525,000
Year 2028 : $39,499,000

Farm Players Salaries

Matt D. Murray $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Gleb Veremyev $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Jaxson Stauber $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ben Meyers $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Alexis Gendron $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Brennan Othmann $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Filip Roos $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Hunter McKown $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Cole McWard $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Daylan Kuefler $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Sammy Walker $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Lian Bichsel $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Tye Kartye $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Mackie Samoskevich $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Santeri Hatakka $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Sasha Pastujov $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Otto Stenberg $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Clay Stevenson $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Arber Xhekaj $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Josh Dunne $92,500 (2)
Salary Remaining : $63,112
Salary Average : $92,500
Salary Average Remaining : $63,112
Calle Rosen $92,500 (2)
Salary Remaining : $63,112
Salary Average : $92,500
Salary Average Remaining : $63,112
Marc McLaughlin $92,500 (3)
Salary Remaining : $63,112
Salary Average : $92,500
Salary Average Remaining : $63,112
Total Farm Players22
Salary Commitment
Year 2025 : $2,092,500
Year 2026 : $1,332,500
Year 2027 : $387,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,092,500
Year 2026 : $1,332,500
Year 2027 : $387,500
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - $115 - 5529 - 96.16%
Level 2: 4750 - $100 - 4536 - 95.49%
Level 3: 3750 - $80 - 3477 - 92.73%
Level 4: 2750 - $60 - 2297 - 83.54%
Luxury : 1000 - $260 - 968 - 96.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1512 - 75.62%
Farm Level 2: 1000 - $25 - 689 - 68.91%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %16808 - 93.38%
Average Income per Game$2,548,041
Year to Date Revenue$43,316,698
Farm
Home Games Left-7
Average Attendance - %2202 - 73.38%
Average Income per Game$87,704
Year to Date Revenue$1,490,964

Expense

Pro Players Total Salaries$70,987,000
Pro Players Total Average Salaries$71,128,000
Farm Players Total Salaries$1,929,860
Farm Players Total Average Salaries$1,929,860
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$1,800,000
Pro Year To Date Expenses$24,113,202
Farm Year To Date Expenses$785,836
Pro Salary Cap To Date$23,604,952
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,152,985
Farm Estimated Season Revenue($613,926)
Pro Remaining Season Days131
Pro Expenses Per Days$377,536
Pro Estimated Expenses$49,457,216
Farm Remaining Season Days131
Farm Expenses Per Days$12,656
Farm Estimated Expenses$1,657,936
Estimated Season Expenses$51,115,152
Season Salary Cap$72,928,000
Estimate Under Maximum Salary Cap of $95,500,000$22,572,000
Estimate Over Minimum Salary Cap of $70,600,000 $2,328,000
Current Bank Account$31,733,383
Projected Bank Account$41,157,290

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (2)
-Salary Remaining : $7,177,708
-Salary Average : $10,520,000
-Salary Average Remaining : $7,177,708
Mattias Ekholm (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $4,776,042
-Salary Average : $7,000,000
-Salary Average Remaining : $4,776,042
Alexis Lafreniere (1 Way Contract) $5,926,000 (4)
-Salary Remaining : $4,043,260
-Salary Average : $5,926,000
-Salary Average Remaining : $4,043,260
Hampus Lindholm (1 Way Contract) $5,690,000 (4)
-Salary Remaining : $3,882,240
-Salary Average : $5,690,000
-Salary Average Remaining : $3,882,240
Alexandar Georgiev (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $3,752,604
-Salary Average : $5,500,000
-Salary Average Remaining : $3,752,604
Nick Paul $5,250,000 (4)
-Salary Remaining : $3,582,031
-Salary Average : $5,250,000
-Salary Average Remaining : $3,582,031
Jonathan Huberdeau (Out of Payroll) $4,895,500 (1)
-Salary Remaining : $3,340,159
-Salary Average : $4,895,500
-Salary Average Remaining : $3,340,159
Frederik Andersen (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $2,899,740
-Salary Average : $4,250,000
-Salary Average Remaining : $2,899,740
Tanner Jeannot (1 Way Contract) $3,121,000 (5)
-Salary Remaining : $2,129,432
-Salary Average : $3,121,000
-Salary Average Remaining : $2,129,432
Nick Cousins (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,046,875
-Salary Average : $3,000,000
-Salary Average Remaining : $2,046,875
Tyler Motte (1 Way Contract) $2,695,000 (2)
-Salary Remaining : $1,838,776
-Salary Average : $2,695,000
-Salary Average Remaining : $1,838,776
Troy Stecher (1 Way Contract) $2,002,000 (2)
-Salary Remaining : $1,365,948
-Salary Average : $2,002,000
-Salary Average Remaining : $1,365,948
Andreas Englund $2,000,000 (3)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Pierre Engvall (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,364,583
-Salary Average : $2,000,000
-Salary Average Remaining : $1,364,583
Devin Shore $1,500,000 (3)
-Salary Remaining : $1,023,438
-Salary Average : $1,500,000
-Salary Average Remaining : $1,023,438
Eric Comrie (1 Way Contract) $1,352,000 (2)
-1 Way Contract Salary Cap : $1,352,000
-Salary Remaining : $922,458
-Salary Average : $1,352,000
-Salary Average Remaining : $922,458
Kurtis MacDermid (1 Way Contract) $1,174,000 (2)
-1 Way Contract Salary Cap : $1,174,000
-Salary Remaining : $801,010
-Salary Average : $1,174,000
-Salary Average Remaining : $801,010
Tyler Pitlick $1,100,000 (2)
-Salary Remaining : $750,521
-Salary Average : $1,100,000
-Salary Average Remaining : $750,521
Dylan Coghlan $1,100,000 (3)
-Salary Remaining : $750,521
-Salary Average : $1,100,000
-Salary Average Remaining : $750,521
Justin Dowling $1,000,000 (2)
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Walker Duehr $1,000,000 (3)
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Camden Thiesing $1,000,000 (3)
-Salary Remaining : $682,292
-Salary Average : $1,000,000
-Salary Average Remaining : $682,292
Oskar Back $999,000 (3)
-Salary Remaining : $681,609
-Salary Average : $999,000
-Salary Average Remaining : $681,609
Linus Karlsson $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Arvid Soderblom $858,000 (2)
-Salary Remaining : $585,406
-Salary Average : $999,000
-Salary Average Remaining : $681,609
Total Pro Players25
Salary Commitment
Year 2025 : $75,882,500
Year 2026 : $70,178,000
Year 2027 : $49,336,000
Year 2028 : $39,737,000
Salary Average Commitment
Year 2025 : $76,023,500
Year 2026 : $70,178,000
Year 2027 : $49,336,000
Year 2028 : $39,737,000
Salary Cap with 1 Way Contract
Year 2025 : $76,023,500
Year 2026 : $70,178,000
Year 2027 : $49,336,000
Year 2028 : $39,737,000

Farm Players Salaries

Keean Washkurak $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Ben Jones $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Connor Corcoran $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Oliver Okuliar $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Kale Clague $94,290 (2)
Salary Remaining : $64,333
Salary Average : $94,290
Salary Average Remaining : $64,333
James Hamblin $93,070 (2)
Salary Remaining : $63,501
Salary Average : $93,070
Salary Average Remaining : $63,501
Louis Domingue $77,500 (1)
Salary Remaining : $52,878
Salary Average : $77,500
Salary Average Remaining : $52,878
Hunter Drew $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Cameron Butler $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Cole Reinhardt $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Dylan Wendt $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Brian Pinho $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Ethan Frisch $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Marshall Rifai $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Kenneth Appleby $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Kyle Mayhew $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Mike Benning $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Riley Duran $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Nick Leivermann $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Riley Hughes $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Clark Bishop $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Scott Walford $75,000 (1)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Spencer Kersten $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Justin Hryckowian $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players24
Salary Commitment
Year 2025 : $1,929,860
Year 2026 : $1,402,360
Year 2027 : $390,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,929,860
Year 2026 : $1,402,360
Year 2027 : $390,000
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $250 - 2550 - 44.35%
Level 2: 4750 - $150 - 2719 - 57.25%
Level 3: 3750 - $90 - 2840 - 75.73%
Level 4: 2750 - $60 - 2351 - 85.49%
Luxury : 1000 - $300 - 727 - 72.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1184 - 59.20%
Farm Level 2: 1000 - $35 - 483 - 48.26%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %11188 - 62.15%
Average Income per Game$2,407,337
Year to Date Revenue$33,702,713
Farm
Home Games Left-4
Average Attendance - %1667 - 55.55%
Average Income per Game$87,709
Year to Date Revenue$1,227,919

Expense

Pro Players Total Salaries$94,579,999
Pro Players Total Average Salaries$94,579,999
Farm Players Total Salaries$2,486,000
Farm Players Total Average Salaries$2,486,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$131,863
Pro Year To Date Expenses$30,246,845
Farm Year To Date Expenses$960,367
Pro Salary Cap To Date$29,452,577
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,998,089
Farm Estimated Season Revenue($350,834)
Pro Remaining Season Days131
Pro Expenses Per Days$505,625
Pro Estimated Expenses$66,236,875
Farm Remaining Season Days131
Farm Expenses Per Days$15,552
Farm Estimated Expenses$2,037,312
Estimated Season Expenses$68,274,187
Season Salary Cap$94,711,862
Estimate Under Maximum Salary Cap of $95,500,000$788,138
Estimate Over Minimum Salary Cap of $70,600,000 $24,111,862
Current Bank Account$57,664,736
Projected Bank Account$54,037,804

Pro Players Salaries

Jordan Kyrou (1 Way Contract) $8,394,000 (5)
-Salary Remaining : $5,727,156
-Salary Average : $8,394,000
-Salary Average Remaining : $5,727,156
Devon Toews (1 Way Contract) $7,983,000 (3)
-Salary Remaining : $5,446,734
-Salary Average : $7,983,000
-Salary Average Remaining : $5,446,734
Tomas Hertl (1 Way Contract) $7,373,000 (1)
-Salary Remaining : $5,030,536
-Salary Average : $7,373,000
-Salary Average Remaining : $5,030,536
Adrian Kempe (1 Way Contract) $7,237,000 (4)
-Salary Remaining : $4,937,745
-Salary Average : $7,237,000
-Salary Average Remaining : $4,937,745
Vince Dunn (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $4,693,484
-Salary Average : $6,879,000
-Salary Average Remaining : $4,693,484
Nick Suzuki (1 Way Contract) $6,293,000 (2)
-Salary Remaining : $4,293,661
-Salary Average : $6,293,000
-Salary Average Remaining : $4,293,661
Filip Forsberg (1 Way Contract) $6,290,000 (2)
-Salary Remaining : $4,291,615
-Salary Average : $6,290,000
-Salary Average Remaining : $4,291,615
Ryan McDonagh (1 Way Contract) $5,615,000 (2)
-Salary Remaining : $3,831,068
-Salary Average : $5,615,000
-Salary Average Remaining : $3,831,068
Rickard Rakell (1 Way Contract) $5,572,000 (4)
-Salary Remaining : $3,801,729
-Salary Average : $5,572,000
-Salary Average Remaining : $3,801,729
Shayne Gostisbehere (1 Way Contract) $5,231,000 (3)
-Salary Remaining : $3,569,068
-Salary Average : $5,231,000
-Salary Average Remaining : $3,569,068
Jake Oettinger (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,411,458
-Salary Average : $5,000,000
-Salary Average Remaining : $3,411,458
Dustin Wolf $4,648,000 (3)
-Salary Remaining : $3,171,292
-Salary Average : $4,648,000
-Salary Average Remaining : $3,171,292
Brendan Gallagher (1 Way Contract) $2,991,000 (3)
-Salary Remaining : $2,040,734
-Salary Average : $2,991,000
-Salary Average Remaining : $2,040,734
Christian Dvorak (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $1,910,417
-Salary Average : $2,800,000
-Salary Average Remaining : $1,910,417
Frederick Gaudreau (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $1,842,188
-Salary Average : $2,700,000
-Salary Average Remaining : $1,842,188
Kevin Bahl (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $1,780,781
-Salary Average : $2,610,000
-Salary Average Remaining : $1,780,781
Zemgus Girgensons (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,705,729
-Salary Average : $2,500,000
-Salary Average Remaining : $1,705,729
Jeremy Lauzon (1 Way Contract) $1,662,000 (3)
-Salary Remaining : $1,133,969
-Salary Average : $1,662,000
-Salary Average Remaining : $1,133,969
Tobias Bjornfot (1 Way Contract) $1,052,000 (1)
-1 Way Contract Salary Cap : $1,052,000
-Salary Remaining : $717,771
-Salary Average : $1,052,000
-Salary Average Remaining : $717,771
Jonny Brodzinski $999,999 (1)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Kiefer Sherwood $750,000 (2)
-Salary Remaining : $511,719
-Salary Average : $750,000
-Salary Average Remaining : $511,719
Total Pro Players21
Salary Commitment
Year 2025 : $94,579,999
Year 2026 : $77,655,000
Year 2027 : $58,707,000
Year 2028 : $28,082,000
Salary Average Commitment
Year 2025 : $94,579,999
Year 2026 : $77,655,000
Year 2027 : $58,707,000
Year 2028 : $28,082,000
Salary Cap with 1 Way Contract
Year 2025 : $94,579,999
Year 2026 : $77,655,000
Year 2027 : $58,707,000
Year 2028 : $28,082,000

Farm Players Salaries

Taylor Raddysh $206,300 (3)
Salary Remaining : $140,757
Salary Average : $206,300
Salary Average Remaining : $140,757
Scott Perunovich $115,000 (1)
Salary Remaining : $78,464
Salary Average : $115,000
Salary Average Remaining : $78,464
Gabriel Dumont $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Tristan Lennox $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jordan Papirny $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Alex Campbell $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Chaz Lucius $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Martin Chromiak $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jani Nyman $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jared Davidson $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
John Farinacci $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Ryker Evans $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Julian Lutz $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Justin Robidas $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Nolan Allan $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Rodwin Dionicio $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Samuel Savoie $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Tanner Laczynski $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Adam Ginning $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Caleb Jones $88,700 (2)
Salary Remaining : $60,519
Salary Average : $88,700
Salary Average Remaining : $60,519
Cameron Crotty $81,000 (2)
Salary Remaining : $55,266
Salary Average : $81,000
Salary Average Remaining : $55,266
Curtis Douglas $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Garrett Pilon $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Sam Gagner $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Jeremy Davies $75,000 (3)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Jacob MacDonald $75,000 (2)
Salary Remaining : $51,172
Salary Average : $75,000
Salary Average Remaining : $51,172
Total Farm Players26
Salary Commitment
Year 2025 : $2,486,000
Year 2026 : $1,896,000
Year 2027 : $1,116,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,486,000
Year 2026 : $1,896,000
Year 2027 : $1,116,300
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $250 - 2655 - 46.18%
Level 2: 4750 - $165 - 2532 - 53.30%
Level 3: 3750 - $115 - 2166 - 57.75%
Level 4: 2750 - $100 - 1310 - 47.65%
Luxury : 1000 - $300 - 737 - 73.65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 904 - 45.20%
Farm Level 2: 1000 - $40 - 425 - 42.53%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %9399 - 52.22%
Average Income per Game$2,439,630
Year to Date Revenue$36,594,456
Farm
Home Games Left-5
Average Attendance - %1329 - 44.31%
Average Income per Game$89,062
Year to Date Revenue$1,335,925

Expense

Pro Players Total Salaries$90,499,999
Pro Players Total Average Salaries$90,499,999
Farm Players Total Salaries$2,223,000
Farm Players Total Average Salaries$2,223,000
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,430,546
Farm Year To Date Expenses$928,664
Pro Salary Cap To Date$28,795,118
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,430,390
Farm Estimated Season Revenue($445,308)
Pro Remaining Season Days131
Pro Expenses Per Days$481,771
Pro Estimated Expenses$63,112,001
Farm Remaining Season Days131
Farm Expenses Per Days$15,224
Farm Estimated Expenses$1,994,344
Estimated Season Expenses$65,106,345
Season Salary Cap$90,499,999
Estimate Under Maximum Salary Cap of $95,500,000$5,000,001
Estimate Over Minimum Salary Cap of $70,600,000 $19,899,999
Current Bank Account$119,304,890
Projected Bank Account$117,183,627

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $11,010,000 (5)
-Salary Remaining : $7,512,031
-Salary Average : $11,010,000
-Salary Average Remaining : $7,512,031
Kyle Connor (1 Way Contract) $9,137,000 (4)
-Salary Remaining : $6,234,099
-Salary Average : $9,137,000
-Salary Average Remaining : $6,234,099
Dylan Larkin (1 Way Contract) $7,175,000 (3)
-Salary Remaining : $4,895,443
-Salary Average : $7,175,000
-Salary Average Remaining : $4,895,443
Noah Hanifin (1 Way Contract) $6,905,000 (5)
-Salary Remaining : $4,711,224
-Salary Average : $6,905,000
-Salary Average Remaining : $4,711,224
Joel Eriksson Ek (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $4,434,896
-Salary Average : $6,500,000
-Salary Average Remaining : $4,434,896
Cole Caufield (1 Way Contract) $5,991,000 (1)
-Salary Remaining : $4,087,609
-Salary Average : $5,991,000
-Salary Average Remaining : $4,087,609
Jaccob Slavin (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $3,957,292
-Salary Average : $5,800,000
-Salary Average Remaining : $3,957,292
Rasmus Dahlin (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $3,547,917
-Salary Average : $5,200,000
-Salary Average Remaining : $3,547,917
Jared Spurgeon (1 Way Contract) $4,605,000 (2)
-Salary Remaining : $3,141,953
-Salary Average : $4,605,000
-Salary Average Remaining : $3,141,953
Tyler Seguin (1 Way Contract) $4,222,000 (1)
-Salary Remaining : $2,880,635
-Salary Average : $4,222,000
-Salary Average Remaining : $2,880,635
Matt Duchene (1 Way Contract) $4,182,000 (1)
-Salary Remaining : $2,853,344
-Salary Average : $4,182,000
-Salary Average Remaining : $2,853,344
Stuart Skinner $3,986,000 (1)
-Salary Remaining : $2,719,615
-Salary Average : $3,986,000
-Salary Average Remaining : $2,719,615
Erik Cernak (1 Way Contract) $3,375,000 (3)
-Salary Remaining : $2,302,734
-Salary Average : $3,375,000
-Salary Average Remaining : $2,302,734
Jake Evans (1 Way Contract) $3,068,000 (3)
-Salary Remaining : $2,093,271
-Salary Average : $3,068,000
-Salary Average Remaining : $2,093,271
Semyon Varlamov (1 Way Contract) $1,775,000 (1)
-Salary Remaining : $1,211,068
-Salary Average : $1,775,000
-Salary Average Remaining : $1,211,068
Casey Cizikas (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,023,438
-Salary Average : $1,500,000
-Salary Average Remaining : $1,023,438
Dakota Joshua (1 Way Contract) $1,195,000 (1)
-Salary Remaining : $815,339
-Salary Average : $1,195,000
-Salary Average Remaining : $815,339
David Kampf $999,999 (1)
-Salary Remaining : $682,291
-Salary Average : $999,999
-Salary Average Remaining : $682,291
Nico Sturm $999,000 (1)
-Salary Remaining : $681,609
-Salary Average : $999,000
-Salary Average Remaining : $681,609
Darren Raddysh $975,000 (1)
-Salary Remaining : $665,234
-Salary Average : $975,000
-Salary Average Remaining : $665,234
Miles Wood $950,000 (1)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Lane Hutson $950,000 (3)
-Salary Remaining : $648,177
-Salary Average : $950,000
-Salary Average Remaining : $648,177
Total Pro Players22
Salary Commitment
Year 2025 : $90,499,999
Year 2026 : $63,725,000
Year 2027 : $48,120,000
Year 2028 : $33,552,000
Salary Average Commitment
Year 2025 : $90,499,999
Year 2026 : $63,725,000
Year 2027 : $48,120,000
Year 2028 : $33,552,000
Salary Cap with 1 Way Contract
Year 2025 : $90,499,999
Year 2026 : $63,725,000
Year 2027 : $48,120,000
Year 2028 : $33,552,000

Farm Players Salaries

Ian Moore $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Bogdan Trineyev $100,000 (2)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Dylan Roobroeck $100,000 (3)
Salary Remaining : $68,229
Salary Average : $100,000
Salary Average Remaining : $68,229
Jaroslav Chmelar $99,500 (3)
Salary Remaining : $67,888
Salary Average : $99,500
Salary Average Remaining : $67,888
Braden Hache $99,500 (3)
Salary Remaining : $67,888
Salary Average : $99,500
Salary Average Remaining : $67,888
Chase Bradley $99,500 (3)
Salary Remaining : $67,888
Salary Average : $99,500
Salary Average Remaining : $67,888
Maros Jedlicka $99,500 (3)
Salary Remaining : $67,888
Salary Average : $99,500
Salary Average Remaining : $67,888
Wyatte Wylie $97,500 (3)
Salary Remaining : $66,523
Salary Average : $97,500
Salary Average Remaining : $66,523
Pierrick Dube $97,500 (1)
Salary Remaining : $66,523
Salary Average : $97,500
Salary Average Remaining : $66,523
Adam Klapka $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Chase Wheatcroft $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Dylan Peterson $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Domenick Fensore $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Domenic DiVincentiis $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jagger Firkus $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Erik Portillo $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Jeremie Biakabutuka $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Topias Vilen $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Cole Clayton $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Sam Lipkin $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Zack MacEwen $95,000 (2)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Aleksei Kolosov $95,000 (3)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Aatu Raty $95,000 (1)
Salary Remaining : $64,818
Salary Average : $95,000
Salary Average Remaining : $64,818
Total Farm Players23
Salary Commitment
Year 2025 : $2,223,000
Year 2026 : $1,935,500
Year 2027 : $1,360,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,223,000
Year 2026 : $1,935,500
Year 2027 : $1,360,500
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $95,500,000
Available Cap Space

Over Minimum of
$70,600,000

Pro Players

Farm Players

Total Players

Avalanche $104,988,541 $78,440,250 $17,059,750 $7,840,250 242852
Blackhawks $57,817,736 $90,970,750 $4,529,250 $20,370,750 212748
Blue Jackets $32,315,987 $95,361,498 $138,502 $24,761,498 282553
Blues $40,607,224 $86,299,962 $9,200,038 $15,699,962 252449
Bruins $124,030,810 $91,116,899 $4,383,101 $20,516,899 233154
Canadiens $140,172,488 $93,102,959 $2,397,041 $22,502,959 262046
Canucks $61,787,675 $93,201,299 $2,298,701 $22,601,299 253358
Capitals $48,407,209 $83,903,000 $11,597,000 $13,303,000 232447
Devils $91,681,816 $93,559,000 $1,941,000 $22,959,000 233659
Ducks $66,288,187 $72,453,000 $23,047,000 $1,853,000 253358
Flames $117,866,205 $78,154,999 $17,345,001 $7,554,999 272552
Flyers $59,222,843 $91,336,699 $4,163,301 $20,736,699 232952
Golden Knights $62,327,670 $68,040,798 $27,459,202 -$2,559,202 211940
Hurricanes $45,361,553 $92,543,870 $2,956,130 $21,943,870 203959
Islanders $20,490,117 $91,080,999 $4,419,001 $20,480,999 242347
Jets $58,617,018 $83,650,498 $11,849,502 $13,050,498 241640
Kings $65,758,968 $72,028,996 $23,471,004 $1,428,996 222446
Kraken $30,863,616 $90,534,503 $4,965,497 $19,934,503 202747
Lightning $108,003,034 $72,606,100 $22,893,900 $2,006,100 243256
Mammoth $49,371,526 $92,515,749 $2,984,251 $21,915,749 222547
Maple Leafs $48,412,096 $94,393,099 $1,106,901 $23,793,099 252348
Oilers $74,992,828 $91,322,723 $4,177,277 $20,722,723 224668
Panthers $128,000,606 $63,464,000 $32,036,000 -$7,136,000 222446
Penguins $52,347,190 $83,024,900 $12,475,100 $12,424,900 233154
Predators $22,379,127 $83,465,900 $12,034,100 $12,865,900 252651
Rangers $102,678,028 $81,325,999 $14,174,001 $10,725,999 222244
Red Wings $29,915,587 $67,694,000 $27,806,000 -$2,906,000 222244
Sabres $132,057,256 $94,446,950 $1,053,050 $23,846,950 212647
Senators $35,931,447 $76,616,500 $18,883,500 $6,016,500 222244
Sharks $31,733,383 $72,928,000 $22,572,000 $2,328,000 252449
Stars $57,664,736 $94,711,862 $788,138 $24,111,862 212647
Wild $119,304,890 $90,499,999 $5,000,001 $19,899,999 222345