Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 3447 - 59.94%
Level 2: 4750 - $130 - 3262 - 68.67%
Level 3: 3750 - $120 - 2157 - 57.53%
Level 4: 2750 - $100 - 1405 - 51.09%
Luxury : 1000 - $300 - 737 - 73.67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1967 - 98.34%
Farm Level 2: 1000 - $15 - 997 - 99.65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11008 - 61.15%
Average Income per Game$2,464,019
Year to Date Revenue$101,024,766
Farm
Home Games Left-31
Average Attendance - %2963 - 98.78%
Average Income per Game$92,439
Year to Date Revenue$3,789,995

Expense

Pro Players Total Salaries$78,814,000
Pro Players Total Average Salaries$78,814,000
Farm Players Total Salaries$2,845,900
Farm Players Total Average Salaries$2,845,900
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$3,126,250
Pro Year To Date Expenses$79,664,429
Farm Year To Date Expenses$3,475,006
Pro Salary Cap To Date$76,459,504
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,865,606)
Pro Remaining Season Days0
Pro Expenses Per Days$426,115
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,510
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,940,250
Estimate Under Maximum Salary Cap of $95,500,000$13,559,750
Estimate Over Minimum Salary Cap of $70,600,000 $11,340,250
Current Bank Account$119,232,185
Projected Bank Account$116,366,579

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $6,196,000 (5)
-Salary Remaining : $0
-Salary Average : $6,196,000
-Salary Average Remaining : $0
Yanni Gourde (1 Way Contract) $5,501,000 (4)
-Salary Remaining : $0
-Salary Average : $5,501,000
-Salary Average Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Sergei Bobrovsky (1 Way Contract) $5,155,000 (4)
-Salary Remaining : $0
-Salary Average : $5,155,000
-Salary Average Remaining : $0
Travis Sanheim (1 Way Contract) $4,902,000 (5)
-Salary Remaining : $0
-Salary Average : $4,902,000
-Salary Average Remaining : $0
Matt Grzelcyk (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Sean Monahan (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Evan Rodrigues (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Jesper Bratt (1 Way Contract) $4,300,000 (4)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Brandon Saad (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Josh Manson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Max Domi (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Philipp Kurashev (1 Way Contract) $3,570,000 (3)
-Salary Remaining : $0
-Salary Average : $3,570,000
-Salary Average Remaining : $0
Andreas Athanasiou (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
David Savard (1 Way Contract) $2,690,000 (2)
-Salary Remaining : $0
-Salary Average : $2,690,000
-Salary Average Remaining : $0
Marcus Johansson (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
-Salary Average : $2,600,000
-Salary Average Remaining : $0
Zach Bogosian (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $0
-Salary Average : $1,550,000
-Salary Average Remaining : $0
Ryan Lomberg (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Kevin Lankinen (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Tomas Tatar (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Kieffer Bellows (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Jacob Moverare (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Georgi Romanov (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Sam Lafferty (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2025 : $78,814,000
Year 2026 : $71,030,000
Year 2027 : $57,640,000
Year 2028 : $31,620,000
Salary Average Commitment
Year 2025 : $78,814,000
Year 2026 : $65,464,000
Year 2027 : $52,074,000
Year 2028 : $26,054,000
Salary Cap with 1 Way Contract
Year 2025 : $78,814,000
Year 2026 : $65,464,000
Year 2027 : $52,074,000
Year 2028 : $26,054,000

Farm Players Salaries

Justin Barron $221,800 (1)
Salary Remaining : $0
Salary Average : $221,800
Salary Average Remaining : $0
Valtteri Puustinen $127,500 (3)
Salary Remaining : $0
Salary Average : $127,500
Salary Average Remaining : $0
Jack LaFontaine $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Boris Katchouk $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Zach Sawchenko $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ivan Ivan $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jean-Luc Foudy $99,600 (2)
Salary Remaining : $0
Salary Average : $99,600
Salary Average Remaining : $0
Owen Sillinger $99,500 (1)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Juha Jaaska $99,000 (2)
Salary Remaining : $0
Salary Average : $99,000
Salary Average Remaining : $0
Joe Snively $98,000 (1)
Salary Remaining : $0
Salary Average : $98,000
Salary Average Remaining : $0
Shane Bowers $97,500 (1)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Jake Leschyshyn $96,000 (3)
Salary Remaining : $0
Salary Average : $96,000
Salary Average Remaining : $0
Caedan Bankier $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
David Spacek $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ethan Samson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Isaac Belliveau $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alexandre Doucet $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marcel Marcel $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maveric Lamoureux $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zachary L'Heureux $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Xavier Bernard $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zac Funk $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mason Geertsen $92,000 (1)
Salary Remaining : $0
Salary Average : $92,000
Salary Average Remaining : $0
Jalen Luypen $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Skyler Brind'Amour $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Wyatt Newpower $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Tobie Paquette-Bisson $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Braeden Kressler $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mark Friedman $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players29
Salary Commitment
Year 2025 : $2,845,900
Year 2026 : $2,162,100
Year 2027 : $848,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,845,900
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 - 5207 - 90.55%
Level 2: 4750 - $110 - 4315 - 90.84%
Level 3: 3750 - $85 - 3350 - 89.33%
Level 4: 2750 - $70 - 1961 - 71.31%
Luxury : 1000 - $260 - 920 - 92.04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1396 - 69.78%
Farm Level 2: 1000 - $30 - 596 - 59.58%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15753 - 87.52%
Average Income per Game$2,768,209
Year to Date Revenue$113,496,589
Farm
Home Games Left-31
Average Attendance - %1991 - 66.38%
Average Income per Game$92,119
Year to Date Revenue$3,776,877

Expense

Pro Players Total Salaries$89,169,000
Pro Players Total Average Salaries$89,169,000
Farm Players Total Salaries$2,512,600
Farm Players Total Average Salaries$2,512,600
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$4,601,750
Pro Year To Date Expenses$90,546,833
Farm Year To Date Expenses$2,833,977
Pro Salary Cap To Date$88,753,141
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,855,687)
Pro Remaining Season Days0
Pro Expenses Per Days$472,234
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,909
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$93,770,750
Estimate Under Maximum Salary Cap of $95,500,000$1,729,250
Estimate Over Minimum Salary Cap of $70,600,000 $23,170,750
Current Bank Account$67,862,021
Projected Bank Account$65,006,334

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,612,000 (5)
-Salary Remaining : $0
-Salary Average : $9,612,000
-Salary Average Remaining : $0
Matthew Tkachuk (1 Way Contract) $8,809,000 (1)
-Salary Remaining : $0
-Salary Average : $8,809,000
-Salary Average Remaining : $0
Roman Josi (1 Way Contract) $7,899,000 (1)
-Salary Remaining : $0
-Salary Average : $7,899,000
-Salary Average Remaining : $0
Mark Scheifele (1 Way Contract) $7,742,000 (4)
-Salary Remaining : $0
-Salary Average : $7,742,000
-Salary Average Remaining : $0
Gustav Forsling (1 Way Contract) $6,243,000 (2)
-Salary Remaining : $0
-Salary Average : $6,243,000
-Salary Average Remaining : $0
Patrick Kane (1 Way Contract) $5,370,000 (1)
-Salary Remaining : $0
-Salary Average : $5,370,000
-Salary Average Remaining : $0
Blake Coleman (1 Way Contract) $4,839,000 (3)
-Salary Remaining : $0
-Salary Average : $4,839,000
-Salary Average Remaining : $0
Jeremy Swayman (1 Way Contract) $4,826,000 (4)
-Salary Remaining : $0
-Salary Average : $4,826,000
-Salary Average Remaining : $0
Ryan O'Reilly (1 Way Contract) $4,274,000 (6)
-Salary Remaining : $0
-Salary Average : $4,274,000
-Salary Average Remaining : $0
Pavel Dorofeyev (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $0
-Salary Average : $4,125,000
-Salary Average Remaining : $0
Dylan DeMelo (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Lawson Crouse (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Nick Jensen (1 Way Contract) $3,334,000 (3)
-Salary Remaining : $0
-Salary Average : $3,334,000
-Salary Average Remaining : $0
Yegor Sharangovich (1 Way Contract) $3,246,000 (1)
-Salary Remaining : $0
-Salary Average : $3,246,000
-Salary Average Remaining : $0
Nick Foligno (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
-Salary Average : $2,800,000
-Salary Average Remaining : $0
Alex Nedeljkovic (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Jordan Martinook (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Zach Whitecloud (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $0
-Salary Average : $1,350,000
-Salary Average Remaining : $0
Dylan Guenther $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Brock Faber $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jarred Tinordi $800,000 (2)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2025 : $89,169,000
Year 2026 : $57,146,000
Year 2027 : $47,153,000
Year 2028 : $32,480,000
Salary Average Commitment
Year 2025 : $89,169,000
Year 2026 : $54,620,000
Year 2027 : $44,627,000
Year 2028 : $29,954,000
Salary Cap with 1 Way Contract
Year 2025 : $89,169,000
Year 2026 : $54,620,000
Year 2027 : $44,627,000
Year 2028 : $29,954,000

Farm Players Salaries

Dylan Wells $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Wilmer Skoog $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Alex Swetlikoff $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Austin Watson $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Bo Groulx $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Matt Stienburg $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Tristan Allard $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Max Sasson $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Marc Del Gaizo $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jacob Quillan $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Jefferies $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Artem Grushnikov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Charles-Alexis Legault $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Elmer Soderblom $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gleb Trikozov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nick Swaney $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jan Jenik $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hunter Shepard $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Buchinger $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Riese Gaber $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Atley Calvert $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cole Koepke $87,600 (1)
Salary Remaining : $0
Salary Average : $87,600
Salary Average Remaining : $0
Braeden Bowman $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Felix Sandstrom $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Peter DiLiberatore $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Maxence Guenette $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Travis Mitchell (Out of Payroll) $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 5496 - 95.58%
Level 2: 4750 - $100 - 4546 - 95.69%
Level 3: 3750 - $75 - 3584 - 95.56%
Level 4: 2750 - $50 - 2637 - 95.90%
Luxury : 1000 - $300 - 736 - 73.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1990 - 99.49%
Farm Level 2: 1000 - $15 - 997 - 99.71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16999 - 94.44%
Average Income per Game$2,556,473
Year to Date Revenue$104,815,388
Farm
Home Games Left-31
Average Attendance - %2987 - 99.56%
Average Income per Game$80,875
Year to Date Revenue$3,315,892

Expense

Pro Players Total Salaries$86,322,998
Pro Players Total Average Salaries$86,322,998
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$93,258,392
Farm Year To Date Expenses$3,098,563
Pro Salary Cap To Date$89,661,957
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,507,138)
Pro Remaining Season Days0
Pro Expenses Per Days$467,828
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,994
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$89,035,498
Estimate Under Maximum Salary Cap of $95,500,000$6,464,502
Estimate Over Minimum Salary Cap of $70,600,000 $18,435,498
Current Bank Account$42,903,267
Projected Bank Account$40,396,129

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (2)
-Salary Remaining : $0
-Salary Average : $7,570,000
-Salary Average Remaining : $0
Bo Horvat (1 Way Contract) $7,147,000 (3)
-Salary Remaining : $0
-Salary Average : $7,147,000
-Salary Average Remaining : $0
Charlie Coyle (1 Way Contract) $7,125,000 (5)
-Salary Remaining : $0
-Salary Average : $7,125,000
-Salary Average Remaining : $0
Tom Wilson (1 Way Contract) $7,008,000 (5)
-Salary Remaining : $0
-Salary Average : $7,008,000
-Salary Average Remaining : $0
Anton Lundell (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
J.T. Compher (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Jamie Oleksiak (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Ryan Pulock (1 Way Contract) $4,714,000 (1)
-Salary Remaining : $0
-Salary Average : $4,714,000
-Salary Average Remaining : $0
Ilya Samsonov (1 Way Contract) $3,525,000 (4)
-Salary Remaining : $0
-Salary Average : $3,525,000
-Salary Average Remaining : $0
Connor Clifton (Out of Payroll) $3,510,000 (4)
-Salary Remaining : $0
-Salary Average : $3,510,000
-Salary Average Remaining : $0
Nicolas Roy (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Charlie Lindgren (1 Way Contract) $3,192,000 (1)
-Salary Remaining : $0
-Salary Average : $3,192,000
-Salary Average Remaining : $0
Garnet Hathaway (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Radek Faksa (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Alexander Romanov (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Vincent Desharnais $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Jalen Chatfield (1 Way Contract) $1,834,000 (2)
-Salary Remaining : $0
-Salary Average : $1,834,000
-Salary Average Remaining : $0
Logan Stanley (1 Way Contract) $1,555,000 (3)
-1 Way Contract Salary Cap : $1,555,000
-Salary Remaining : $0
-Salary Average : $1,555,000
-Salary Average Remaining : $0
Dylan Gambrell (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
William Lagesson (1 Way Contract) $1,283,000 (2)
-1 Way Contract Salary Cap : $1,283,000
-Salary Remaining : $0
-Salary Average : $1,283,000
-Salary Average Remaining : $0
Philip Tomasino (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Liam Foudy (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Christian Fischer (1 Way Contract) $999,999 (2)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Jake Bean (1 Way Contract) $999,999 (1)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Brayden Pachal $995,000 (1)
-Salary Remaining : $0
-Salary Average : $995,000
-Salary Average Remaining : $0
Luke Evangelista $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Adam Fantilli $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Daniil Tarasov $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players28
Salary Commitment
Year 2025 : $89,832,998
Year 2026 : $72,956,999
Year 2027 : $59,070,000
Year 2028 : $41,868,000
Salary Average Commitment
Year 2025 : $89,832,998
Year 2026 : $72,956,999
Year 2027 : $59,070,000
Year 2028 : $41,868,000
Salary Cap with 1 Way Contract
Year 2025 : $89,832,998
Year 2026 : $72,956,999
Year 2027 : $59,070,000
Year 2028 : $41,868,000

Farm Players Salaries

Gustav Lindstrom $99,890 (1)
Salary Remaining : $0
Salary Average : $99,890
Salary Average Remaining : $0
Brendan Gaunce $99,500 (1)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Pierre-Olivier Joseph $99,500 (1)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Victor Ostman $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Remi Poirier $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Anton Wahlberg $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cam McDonald $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Graeme Clarke $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jesse Pulkkinen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kaedan Korczak $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Logan Brown $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Xavier Parent $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Xavier Simoneau $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nathan Gaucher $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ville Ottavainen $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Rutger McGroarty $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mason Morelli $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Milo Roelens $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Matthew Highmore $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Brandon Halverson $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Alex Limoges $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Alex Steeves $87,440 (2)
Salary Remaining : $0
Salary Average : $87,440
Salary Average Remaining : $0
Aidan Fulp $87,000 (2)
Salary Remaining : $0
Salary Average : $87,000
Salary Average Remaining : $0
Gabriel Carriere $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Brendan Lemieux $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
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 - 5501 - 95.67%
Level 2: 4750 - $120 - 3485 - 73.36%
Level 3: 3750 - $90 - 2849 - 75.98%
Level 4: 2750 - $65 - 2116 - 76.95%
Luxury : 1000 - $300 - 728 - 72.82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1952 - 97.59%
Farm Level 2: 1000 - $18 - 983 - 98.33%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14679 - 81.55%
Average Income per Game$2,611,044
Year to Date Revenue$107,052,809
Farm
Home Games Left-31
Average Attendance - %2935 - 97.84%
Average Income per Game$95,315
Year to Date Revenue$3,907,935

Expense

Pro Players Total Salaries$94,209,963
Pro Players Total Average Salaries$94,209,963
Farm Players Total Salaries$1,795,000
Farm Players Total Average Salaries$1,795,000
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$95,312,674
Farm Year To Date Expenses$3,010,296
Pro Salary Cap To Date$93,838,085
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,954,780)
Pro Remaining Season Days0
Pro Expenses Per Days$495,885
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,078
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$94,209,963
Estimate Under Maximum Salary Cap of $95,500,000$1,290,037
Estimate Over Minimum Salary Cap of $70,600,000 $23,609,963
Current Bank Account$44,155,943
Projected Bank Account$41,201,163

Pro Players Salaries

Jack Eichel (1 Way Contract) $15,275,000 (5)
-Salary Remaining : $0
-Salary Average : $15,275,000
-Salary Average Remaining : $0
Connor Hellebuyck (1 Way Contract) $9,600,000 (1)
-Salary Remaining : $0
-Salary Average : $9,600,000
-Salary Average Remaining : $0
Ivan Provorov (1 Way Contract) $8,221,463 (5)
-Salary Remaining : $0
-Salary Average : $8,221,463
-Salary Average Remaining : $0
Carter Verhaeghe (1 Way Contract) $7,400,000 (4)
-Salary Remaining : $0
-Salary Average : $7,400,000
-Salary Average Remaining : $0
Chris Kreider (1 Way Contract) $7,105,000 (2)
-Salary Remaining : $0
-Salary Average : $7,105,000
-Salary Average Remaining : $0
Seth Jones (1 Way Contract) $6,200,000 (1)
-Salary Remaining : $0
-Salary Average : $6,200,000
-Salary Average Remaining : $0
Chandler Stephenson (1 Way Contract) $5,543,000 (1)
-Salary Remaining : $0
-Salary Average : $5,543,000
-Salary Average Remaining : $0
Sean Durzi (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $0
-Salary Average : $5,350,000
-Salary Average Remaining : $0
Brayden Schenn (1 Way Contract) $5,327,000 (3)
-Salary Remaining : $0
-Salary Average : $5,327,000
-Salary Average Remaining : $0
Elvis Merzlikins (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Shea Theodore (1 Way Contract) $3,791,500 (2)
-Salary Remaining : $0
-Salary Average : $3,791,500
-Salary Average Remaining : $0
Frederick Gaudreau (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Michael Amadio (1 Way Contract) $2,547,000 (2)
-Salary Remaining : $0
-Salary Average : $2,547,000
-Salary Average Remaining : $0
Chris Driedger (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Ronnie Attard $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Casey Fitzgerald (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Cal Petersen (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Anton Blidh $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Cal O'Reilly $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Brogan Rafferty $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Anthony Angello $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Ryan Schmelzer $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Bryan Yoon $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
C.J. Smith $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Gerry Mayhew $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Austin Wagner $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Austin Poganski $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players27
Salary Commitment
Year 2025 : $94,209,963
Year 2026 : $67,516,963
Year 2027 : $53,073,463
Year 2028 : $30,896,463
Salary Average Commitment
Year 2025 : $94,209,963
Year 2026 : $67,516,963
Year 2027 : $53,073,463
Year 2028 : $30,896,463
Salary Cap with 1 Way Contract
Year 2025 : $94,209,963
Year 2026 : $67,516,963
Year 2027 : $53,073,463
Year 2028 : $30,896,463

Farm Players Salaries

Luke Toporowski $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Pavol Regenda $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Nikita Tolopilo $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Philip Kemp $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Turner Ottenbreit $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ashton Sautner $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Eetu Makiniemi $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Adam Scheel $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Fredrik Karlstrom $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brandon Baddock $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Drew Callin $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Josiah Slavin $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joseph Gambardella $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Luke Henman $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cedric Pare $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Riley Bezeau $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Montana Onyebuchi $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Devante Stephens $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cole Bardreau $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Curtis Hall $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brennan Saulnier $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Blade Jenkins $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players22
Salary Commitment
Year 2025 : $1,795,000
Year 2026 : $1,595,000
Year 2027 : $1,325,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,795,000
Year 2026 : $1,595,000
Year 2027 : $1,325,000
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $165 - 4031 - 70.11%
Level 2: 4750 - $110 - 4378 - 92.16%
Level 3: 3750 - $95 - 2647 - 70.57%
Level 4: 2750 - $65 - 2099 - 76.34%
Luxury : 1000 - $300 - 755 - 75.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1165 - 58.26%
Farm Level 2: 1000 - $28 - 639 - 63.86%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13909 - 77.27%
Average Income per Game$2,553,289
Year to Date Revenue$104,684,846
Farm
Home Games Left-31
Average Attendance - %1804 - 60.13%
Average Income per Game$92,260
Year to Date Revenue$3,782,640

Expense

Pro Players Total Salaries$93,539,899
Pro Players Total Average Salaries$93,539,899
Farm Players Total Salaries$2,669,990
Farm Players Total Average Salaries$2,669,990
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$91,893,811
Farm Year To Date Expenses$3,387,641
Pro Salary Cap To Date$90,458,237
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,860,045)
Pro Remaining Season Days0
Pro Expenses Per Days$492,395
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,031
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$93,539,899
Estimate Under Maximum Salary Cap of $95,500,000$1,960,101
Estimate Over Minimum Salary Cap of $70,600,000 $22,939,899
Current Bank Account$123,079,944
Projected Bank Account$120,219,899

Pro Players Salaries

Zach Werenski (1 Way Contract) $10,450,000 (3)
-Salary Remaining : $0
-Salary Average : $10,450,000
-Salary Average Remaining : $0
Elias Pettersson (1 Way Contract) $8,329,000 (5)
-Salary Remaining : $0
-Salary Average : $8,329,000
-Salary Average Remaining : $0
Victor Hedman (1 Way Contract) $7,850,000 (2)
-Salary Remaining : $0
-Salary Average : $7,850,000
-Salary Average Remaining : $0
Sam Reinhart (1 Way Contract) $7,724,000 (2)
-Salary Remaining : $0
-Salary Average : $7,724,000
-Salary Average Remaining : $0
Logan Thompson (1 Way Contract) $5,837,000 (5)
-Salary Remaining : $0
-Salary Average : $5,837,000
-Salary Average Remaining : $0
Zach Hyman (1 Way Contract) $5,425,000 (1)
-Salary Remaining : $0
-Salary Average : $5,425,000
-Salary Average Remaining : $0
Damon Severson (1 Way Contract) $5,175,000 (1)
-Salary Remaining : $0
-Salary Average : $5,175,000
-Salary Average Remaining : $0
Adam Henrique (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Alexander Wennberg (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $0
-Salary Average : $4,750,000
-Salary Average Remaining : $0
Marcus Foligno (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Brandon Carlo (1 Way Contract) $4,316,000 (4)
-Salary Remaining : $0
-Salary Average : $4,316,000
-Salary Average Remaining : $0
Ryan Hartman (1 Way Contract) $3,675,000 (2)
-Salary Remaining : $0
-Salary Average : $3,675,000
-Salary Average Remaining : $0
Morgan Geekie (1 Way Contract) $3,505,000 (3)
-Salary Remaining : $0
-Salary Average : $3,505,000
-Salary Average Remaining : $0
Evgeni Malkin (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Nazem Kadri (1 Way Contract) $2,972,500 (1)
-Salary Remaining : $0
-Salary Average : $2,972,500
-Salary Average Remaining : $0
Petr Mrazek (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Yakov Trenin (1 Way Contract) $1,995,000 (3)
-Salary Remaining : $0
-Salary Average : $1,995,000
-Salary Average Remaining : $0
Kevin Stenlund (1 Way Contract) $1,196,000 (2)
-Salary Remaining : $0
-Salary Average : $1,196,000
-Salary Average Remaining : $0
Jonas Johansson (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $0
-Salary Average : $1,050,000
-Salary Average Remaining : $0
Nick Perbix $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Sean Walker $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Uvis Balinskis $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Rafael Harvey-Pinard $915,400 (2)
-Salary Remaining : $0
-Salary Average : $915,400
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2025 : $93,539,899
Year 2026 : $72,542,400
Year 2027 : $43,682,000
Year 2028 : $18,482,000
Salary Average Commitment
Year 2025 : $93,539,899
Year 2026 : $72,542,400
Year 2027 : $43,682,000
Year 2028 : $18,482,000
Salary Cap with 1 Way Contract
Year 2025 : $93,539,899
Year 2026 : $72,542,400
Year 2027 : $43,682,000
Year 2028 : $18,482,000

Farm Players Salaries

Mark Kastelic $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ryan Fanti $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Georgii Merkulov $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dmitry Kuzmin $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Carson Bantle $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
James Stefan $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jason Polin $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jon-Randall Avon $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Bryce McConnell-Barker $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ty Tullio $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brendan Brisson $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ben Hemmerling $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brett Brochu $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Elias Salomonsson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Christiansen $92,860 (2)
Salary Remaining : $0
Salary Average : $92,860
Salary Average Remaining : $0
Dennis Gilbert $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Louie Belpedio $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Connor Mackey $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ilya Solovyov $89,630 (1)
Salary Remaining : $0
Salary Average : $89,630
Salary Average Remaining : $0
Ben McCartney $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Kyle MacLean $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Danila Klimovich $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Darren Brady $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Kyle Clifford $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cole Schwindt $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Connor D. Murphy $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Curtis McKenzie $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Spencer Smallman $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Mitchell Russell $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Adam Raska $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 2025 : $2,669,990
Year 2026 : $1,312,860
Year 2027 : $665,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,669,990
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 - 5544 - 96.41%
Level 2: 4750 - $100 - 4571 - 96.24%
Level 3: 3750 - $75 - 3554 - 94.76%
Level 4: 2750 - $50 - 2661 - 96.76%
Luxury : 1000 - $300 - 737 - 73.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1992 - 99.61%
Farm Level 2: 1000 - $15 - 997 - 99.69%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17067 - 94.82%
Average Income per Game$2,567,733
Year to Date Revenue$105,277,071
Farm
Home Games Left-31
Average Attendance - %2989 - 99.64%
Average Income per Game$80,948
Year to Date Revenue$3,318,862

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$99,288,882
Farm Year To Date Expenses$2,695,508
Pro Salary Cap To Date$92,257,696
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,509,383)
Pro Remaining Season Days0
Pro Expenses Per Days$518,765
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,016
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$142,148,192
Projected Bank Account$139,638,809

Pro Players Salaries

Lucas Raymond $8,250,000 (5)
-Salary Remaining : $0
-Salary Average : $8,250,000
-Salary Average Remaining : $0
Juuse Saros (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Dylan Cozens (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Noah Dobson (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $0
-Salary Average : $6,250,000
-Salary Average Remaining : $0
Jack Hughes (1 Way Contract) $5,745,960 (2)
-Salary Remaining : $0
-Salary Average : $5,745,960
-Salary Average Remaining : $0
Andrew Mangiapane (1 Way Contract) $5,720,000 (1)
-Salary Remaining : $0
-Salary Average : $5,720,000
-Salary Average Remaining : $0
Ben Chiarot (1 Way Contract) $4,760,000 (1)
-Salary Remaining : $0
-Salary Average : $4,760,000
-Salary Average Remaining : $0
John Marino (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $0
-Salary Average : $4,400,000
-Salary Average Remaining : $0
Cam York (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $0
-Salary Average : $4,250,000
-Salary Average Remaining : $0
Dante Fabbro (1 Way Contract) $4,042,000 (1)
-Salary Remaining : $0
-Salary Average : $4,042,000
-Salary Average Remaining : $0
Connor Brown (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Nils Hoglander (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Braden Schneider $3,450,000 (3)
-Salary Remaining : $0
-Salary Average : $3,450,000
-Salary Average Remaining : $0
Ryan McLeod (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Johnathan Kovacevic (1 Way Contract) $3,095,000 (3)
-Salary Remaining : $0
-Salary Average : $3,095,000
-Salary Average Remaining : $0
Jason Zucker (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jake Allen (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Mattias Janmark (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Sean Kuraly (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Eric Robinson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $0
-Salary Average : $1,850,000
-Salary Average Remaining : $0
Brett Murray (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Matt Martin (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Marc Gatcomb $1,015,000 (1)
-Salary Remaining : $0
-Salary Average : $1,015,000
-Salary Average Remaining : $0
Joel Armia $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Alex Nylander (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $825,000
-Salary Remaining : $0
-Salary Average : $825,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $95,000
Salary Average Remaining : $0
Stanislav Svozil $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Eetu Liukas $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakub Stancl $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Colten Ellis $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matvei Michkov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Taylor Ward $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Rodrigo Abols $86,000 (2)
Salary Remaining : $0
Salary Average : $86,000
Salary Average Remaining : $0
Ryan Shea $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Dominik Shine $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Tye Felhaber $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Emilio Pettersen $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Tory Dello $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Scott Sabourin $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Josiah Didier $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Josh Jacobs $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Seth Griffith $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Tristen Nielsen $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Joseph Blandisi $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Trevor Carrick $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 5500 - 95.66%
Level 2: 4750 - $100 - 4474 - 94.18%
Level 3: 3750 - $75 - 3577 - 95.38%
Level 4: 2750 - $50 - 2661 - 96.78%
Luxury : 1000 - $300 - 732 - 73.17%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1984 - 99.20%
Farm Level 2: 1000 - $15 - 993 - 99.33%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16944 - 94.13%
Average Income per Game$2,545,790
Year to Date Revenue$104,377,381
Farm
Home Games Left-31
Average Attendance - %2977 - 99.25%
Average Income per Game$80,627
Year to Date Revenue$3,305,717

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$92,855,421
Farm Year To Date Expenses$4,127,379
Pro Salary Cap To Date$91,420,802
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,499,445)
Pro Remaining Season Days0
Pro Expenses Per Days$490,632
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,514
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$68,722,437
Projected Bank Account$66,222,992

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
William Karlsson (1 Way Contract) $7,486,000 (1)
-Salary Remaining : $0
-Salary Average : $7,486,000
-Salary Average Remaining : $0
Alex Pietrangelo (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
JJ Peterka $6,963,000 (4)
-Salary Remaining : $0
-Salary Average : $6,963,000
-Salary Average Remaining : $0
Alex DeBrincat (1 Way Contract) $6,223,000 (1)
-Salary Remaining : $0
-Salary Average : $6,223,000
-Salary Average Remaining : $0
Boone Jenner (1 Way Contract) $5,730,000 (2)
-Salary Remaining : $0
-Salary Average : $5,730,000
-Salary Average Remaining : $0
Brady Skjei (1 Way Contract) $5,174,000 (1)
-Salary Remaining : $0
-Salary Average : $5,174,000
-Salary Average Remaining : $0
Aliaksei Protas (1 Way Contract) $5,136,000 (3)
-Salary Remaining : $0
-Salary Average : $5,136,000
-Salary Average Remaining : $0
Quinton Byfield (1 Way Contract) $4,761,000 (4)
-Salary Remaining : $0
-Salary Average : $4,761,000
-Salary Average Remaining : $0
K'Andre Miller (1 Way Contract) $4,666,000 (1)
-Salary Remaining : $0
-Salary Average : $4,666,000
-Salary Average Remaining : $0
Josh Norris (1 Way Contract) $4,104,000 (2)
-Salary Remaining : $0
-Salary Average : $4,104,000
-Salary Average Remaining : $0
Noah Cates $3,400,000 (2)
-Salary Remaining : $0
-Salary Average : $3,400,000
-Salary Average Remaining : $0
Radko Gudas (1 Way Contract) $3,002,000 (3)
-Salary Remaining : $0
-Salary Average : $3,002,000
-Salary Average Remaining : $0
Ville Husso (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Philip Broberg $2,879,000 (2)
-Salary Remaining : $0
-Salary Average : $2,879,000
-Salary Average Remaining : $0
Ilya Lyubushkin (1 Way Contract) $2,672,000 (3)
-Salary Remaining : $0
-Salary Average : $2,672,000
-Salary Average Remaining : $0
Anthony Stolarz (1 Way Contract) $2,638,000 (5)
-Salary Remaining : $0
-Salary Average : $2,638,000
-Salary Average Remaining : $0
Ryan Poehling (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Kailer Yamamoto (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $1,700,000
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Brett Howden (1 Way Contract) $1,452,000 (1)
-Salary Remaining : $0
-Salary Average : $1,452,000
-Salary Average Remaining : $0
Ty Dellandrea (1 Way Contract) $1,400,000 (3)
-Salary Remaining : $0
-Salary Average : $1,400,000
-Salary Average Remaining : $0
Ryan Donato $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Wyatt Johnston $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jake Sanderson $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Spencer Knight $915,300 (1)
-Salary Remaining : $0
-Salary Average : $915,300
-Salary Average Remaining : $0
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 : $0
Salary Average : $100,000
Salary Average Remaining : $0
Kevin Gravel $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Dylan McIlrath $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jack Millar $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Grant Hutton $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Vinni Lettieri $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Mads Sogaard $96,400 (2)
Salary Remaining : $0
Salary Average : $96,400
Salary Average Remaining : $0
Sandis Vilmanis $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cade Webber $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cole Guttman $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cam Lund $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Corson Ceulemans $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Graham Slaggert $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jack Thompson $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jiri Kulich $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gemel Smith $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jackson Edward $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Niko Huuhtanen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Furlong $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dennis Hildeby $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Livingstone $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jett Luchanko $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joakim Ryan $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jonathan Lekkerimaki $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Josh Filmon $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Thomas Miller $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kaleb Lawrence $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Robert Mastrosimone $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakob Pelletier $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Matthew Phillips $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Nathan Bastian $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Tyler Tucker $86,800 (1)
Salary Remaining : $0
Salary Average : $86,800
Salary Average Remaining : $0
Isaac Ratcliffe $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
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 - 5380 - 93.56%
Level 2: 4750 - $99 - 4473 - 94.16%
Level 3: 3750 - $70 - 3633 - 96.89%
Level 4: 2750 - $52 - 2678 - 97.38%
Luxury : 1000 - $289 - 765 - 76.50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1117 - 55.86%
Farm Level 2: 1000 - $25 - 703 - 70.27%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16929 - 94.05%
Average Income per Game$2,570,783
Year to Date Revenue$105,402,087
Farm
Home Games Left-31
Average Attendance - %1820 - 60.66%
Average Income per Game$91,783
Year to Date Revenue$3,763,095

Expense

Pro Players Total Salaries$87,430,000
Pro Players Total Average Salaries$87,430,000
Farm Players Total Salaries$2,390,000
Farm Players Total Average Salaries$2,390,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$89,345,766
Farm Year To Date Expenses$3,070,378
Pro Salary Cap To Date$87,713,329
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,845,267)
Pro Remaining Season Days0
Pro Expenses Per Days$463,177
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,354
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,430,000
Estimate Under Maximum Salary Cap of $95,500,000$8,070,000
Estimate Over Minimum Salary Cap of $70,600,000 $16,830,000
Current Bank Account$54,670,003
Projected Bank Account$51,824,736

Pro Players Salaries

Mathew Barzal (1 Way Contract) $8,808,000 (5)
-Salary Remaining : $0
-Salary Average : $8,808,000
-Salary Average Remaining : $0
Ilya Sorokin (1 Way Contract) $7,257,000 (5)
-Salary Remaining : $0
-Salary Average : $7,257,000
-Salary Average Remaining : $0
Brock Boeser (1 Way Contract) $7,174,000 (4)
-Salary Remaining : $0
-Salary Average : $7,174,000
-Salary Average Remaining : $0
Nikita Zadorov (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Sam Bennett (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Andre Burakovsky (1 Way Contract) $5,622,000 (1)
-Salary Remaining : $0
-Salary Average : $5,622,000
-Salary Average Remaining : $0
Nick Seeler $5,500,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Owen Tippett (1 Way Contract) $5,059,000 (1)
-Salary Remaining : $0
-Salary Average : $5,059,000
-Salary Average Remaining : $0
Tommy Novak (1 Way Contract) $4,477,000 (4)
-Salary Remaining : $0
-Salary Average : $4,477,000
-Salary Average Remaining : $0
Rasmus Ristolainen (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jonas Brodin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Valeri Nichushkin (1 Way Contract) $3,682,000 (2)
-Salary Remaining : $0
-Salary Average : $3,682,000
-Salary Average Remaining : $0
Peyton Krebs $3,250,000 (4)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Robert Thomas (1 Way Contract) $3,032,000 (1)
-Salary Remaining : $0
-Salary Average : $3,032,000
-Salary Average Remaining : $0
Blake Lizotte (1 Way Contract) $2,984,000 (4)
-Salary Remaining : $0
-Salary Average : $2,984,000
-Salary Average Remaining : $0
Luke Schenn (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Luke Kunin (1 Way Contract) $1,926,000 (3)
-Salary Remaining : $0
-Salary Average : $1,926,000
-Salary Average Remaining : $0
Adam Boqvist (1 Way Contract) $1,859,000 (1)
-Salary Remaining : $0
-Salary Average : $1,859,000
-Salary Average Remaining : $0
Pontus Holmberg $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Ivan Fedotov $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Kevin Rooney $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2025 : $87,430,000
Year 2026 : $66,908,000
Year 2027 : $60,376,000
Year 2028 : $46,450,000
Salary Average Commitment
Year 2025 : $87,430,000
Year 2026 : $66,908,000
Year 2027 : $60,376,000
Year 2028 : $46,450,000
Salary Cap with 1 Way Contract
Year 2025 : $87,430,000
Year 2026 : $66,908,000
Year 2027 : $60,376,000
Year 2028 : $46,450,000

Farm Players Salaries

Vasily Podkolzin $200,000 (2)
Salary Remaining : $0
Salary Average : $200,000
Salary Average Remaining : $0
Aatu Jamsen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Luke Cavallin $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aleksandr Kisakov $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aleksi Heimosalmi $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Fabian Lysell $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
John Ludvig $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hardy Haman Aktell $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikolai Knyzhov $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Leo Loof $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maksymilian Szuber $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marcus Sylvegard $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikita Chibrikov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikita Nesterenko $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikita Novikov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan McAllister $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maxim Tsyplakov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ole Bjorgvik-Holm $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matt Kiersted $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jesper Vikman $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lucas Johansen $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Hunter Skinner $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Egor Sokolov $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Nathan Smith $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jeremy Brodeur $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2025 : $2,390,000
Year 2026 : $1,775,000
Year 2027 : $550,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,390,000
Year 2026 : $1,775,000
Year 2027 : $550,000
Year 2028 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - $124 - 5497 - 95.60%
Level 2: 4750 - $99 - 4596 - 96.75%
Level 3: 3750 - $74 - 3579 - 95.44%
Level 4: 2750 - $49 - 2686 - 97.66%
Luxury : 1000 - $295 - 759 - 75.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2000 - 99.98%
Farm Level 2: 1000 - $10 - 1000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17116 - 95.09%
Average Income per Game$2,547,375
Year to Date Revenue$104,442,376
Farm
Home Games Left-31
Average Attendance - %3000 - 99.99%
Average Income per Game$62,491
Year to Date Revenue$2,562,150

Expense

Pro Players Total Salaries$81,931,000
Pro Players Total Average Salaries$81,931,000
Farm Players Total Salaries$3,404,520
Farm Players Total Average Salaries$3,404,520
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,150,000
Pro Year To Date Expenses$86,248,968
Farm Year To Date Expenses$3,876,430
Pro Salary Cap To Date$84,549,486
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($1,937,235)
Pro Remaining Season Days0
Pro Expenses Per Days$431,932
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,336
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$89,081,000
Estimate Under Maximum Salary Cap of $95,500,000$6,419,000
Estimate Over Minimum Salary Cap of $70,600,000 $18,481,000
Current Bank Account$100,843,162
Projected Bank Account$98,905,927

Pro Players Salaries

Claude Giroux (1 Way Contract) $8,085,000 (4)
-Salary Remaining : $0
-Salary Average : $8,085,000
-Salary Average Remaining : $0
Timo Meier (1 Way Contract) $6,879,000 (3)
-Salary Remaining : $0
-Salary Average : $6,879,000
-Salary Average Remaining : $0
Nico Hischier (1 Way Contract) $6,486,000 (6)
-Salary Remaining : $0
-Salary Average : $6,486,000
-Salary Average Remaining : $0
Mikael Backlund (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Neal Pionk (1 Way Contract) $5,521,000 (2)
-Salary Remaining : $0
-Salary Average : $5,521,000
-Salary Average Remaining : $0
Karel Vejmelka $5,366,000 (5)
-Salary Remaining : $0
-Salary Average : $5,366,000
-Salary Average Remaining : $0
Alex Vlasic $4,221,000 (5)
-Salary Remaining : $0
-Salary Average : $4,221,000
-Salary Average Remaining : $0
Linus Ullmark (1 Way Contract) $4,055,000 (4)
-Salary Remaining : $0
-Salary Average : $4,055,000
-Salary Average Remaining : $0
Brayden McNabb (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Dawson Mercer $3,789,000 (3)
-Salary Remaining : $0
-Salary Average : $3,789,000
-Salary Average Remaining : $0
Jake Middleton (1 Way Contract) $3,774,000 (3)
-Salary Remaining : $0
-Salary Average : $3,774,000
-Salary Average Remaining : $0
Morgan Frost (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Nicolas Hague (1 Way Contract) $3,340,000 (2)
-Salary Remaining : $0
-Salary Average : $3,340,000
-Salary Average Remaining : $0
Eetu Luostarinen (1 Way Contract) $3,207,000 (5)
-Salary Remaining : $0
-Salary Average : $3,207,000
-Salary Average Remaining : $0
Nic Dowd (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Danton Heinen (1 Way Contract) $2,029,000 (1)
-Salary Remaining : $0
-Salary Average : $2,029,000
-Salary Average Remaining : $0
Jack McBain $2,013,000 (1)
-Salary Remaining : $0
-Salary Average : $2,013,000
-Salary Average Remaining : $0
Jimmy Vesey (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $0
-Salary Average : $1,900,000
-Salary Average Remaining : $0
Arthur Kaliyev (1 Way Contract) $1,114,000 (1)
-Salary Remaining : $0
-Salary Average : $1,114,000
-Salary Average Remaining : $0
Urho Vaakanainen (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Nicholas Robertson $1,077,000 (1)
-Salary Remaining : $0
-Salary Average : $1,077,000
-Salary Average Remaining : $0
Cam Atkinson $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Joey Anderson $775,000 (2)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2025 : $81,931,000
Year 2026 : $80,627,000
Year 2027 : $59,541,000
Year 2028 : $38,432,000
Salary Average Commitment
Year 2025 : $81,931,000
Year 2026 : $72,948,000
Year 2027 : $51,862,000
Year 2028 : $31,420,000
Salary Cap with 1 Way Contract
Year 2025 : $81,931,000
Year 2026 : $72,948,000
Year 2027 : $51,862,000
Year 2028 : $31,420,000

Farm Players Salaries

Vyacheslav Peksa $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Frederic Brunet $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Josh Davies $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ozzy Wiesblatt $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
James Malatesta $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nils Aman $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob Melanson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mikko Kokkonen $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gavin Hayes $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Justin Gill $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Fraser Minten $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Emil Lilleberg $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ethan Del Mastro $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Eemil Viro $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Christian Felton $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cross Hanas $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Drew Commesso $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kyle Masters $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Logan Mailloux $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lucas Ciona $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Vsevolod Komarov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ville Koivunen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ty Mueller $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ty Gallagher $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Parker Bell $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Noah Laba $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
William Stromgren $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Max McCue $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Stephen Halliday $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Oskar Pettersson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mikael Pyyhtia $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marek Alscher $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
William Trudeau $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Engstrom $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Isaak Phillips $89,520 (1)
Salary Remaining : $0
Salary Average : $89,520
Salary Average Remaining : $0
Ben Gleason $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
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 - 5477 - 95.25%
Level 2: 4750 - $100 - 4509 - 94.92%
Level 3: 3750 - $75 - 3618 - 96.48%
Level 4: 2750 - $50 - 2657 - 96.62%
Luxury : 1000 - $300 - 736 - 73.65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1989 - 99.47%
Farm Level 2: 1000 - $15 - 997 - 99.66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16998 - 94.43%
Average Income per Game$2,552,964
Year to Date Revenue$104,671,512
Farm
Home Games Left-31
Average Attendance - %2986 - 99.53%
Average Income per Game$80,854
Year to Date Revenue$3,315,019

Expense

Pro Players Total Salaries$66,894,000
Pro Players Total Average Salaries$66,894,000
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$66,264,848
Farm Year To Date Expenses$3,610,476
Pro Salary Cap To Date$65,122,557
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,506,478)
Pro Remaining Season Days0
Pro Expenses Per Days$353,615
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,901
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,269,000
Estimate Under Maximum Salary Cap of $95,500,000$20,231,000
Estimate Over Minimum Salary Cap of $70,600,000 $4,669,000
Current Bank Account$89,384,027
Projected Bank Account$86,877,549

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (4)
-Salary Remaining : $0
-Salary Average : $7,700,000
-Salary Average Remaining : $0
James van Riemsdyk (1 Way Contract) $7,050,000 (2)
-Salary Remaining : $0
-Salary Average : $7,050,000
-Salary Average Remaining : $0
Mathew Dumba (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $0
-Salary Average : $5,800,000
-Salary Average Remaining : $0
Jason Dickinson (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
TJ Brodie (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $0
-Salary Average : $4,650,000
-Salary Average Remaining : $0
Dmitry Orlov (1 Way Contract) $4,525,000 (2)
-Salary Remaining : $0
-Salary Average : $4,525,000
-Salary Average Remaining : $0
Joel Edmundson (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
-Salary Average : $4,100,000
-Salary Average Remaining : $0
Connor Zary $3,600,000 (4)
-Salary Remaining : $0
-Salary Average : $3,600,000
-Salary Average Remaining : $0
Sam Steel (1 Way Contract) $2,787,000 (3)
-Salary Remaining : $0
-Salary Average : $2,787,000
-Salary Average Remaining : $0
Colin White (1 Way Contract) $2,100,000 (2)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Stefan Noesen (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Calle Jarnkrok (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Jesper Boqvist (1 Way Contract) $1,859,000 (1)
-Salary Remaining : $0
-Salary Average : $1,859,000
-Salary Average Remaining : $0
Brad Hunt (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Jacob Bernard-Docker $1,750,000 (3)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Nicolas Deslauriers (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $0
-Salary Average : $1,650,000
-Salary Average Remaining : $0
Pheonix Copley (1 Way Contract) $1,040,000 (1)
-Salary Remaining : $0
-Salary Average : $1,040,000
-Salary Average Remaining : $0
Nils Lundkvist $995,000 (1)
-Salary Remaining : $0
-Salary Average : $995,000
-Salary Average Remaining : $0
Kevin Korchinski $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Justus Annunen $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Fedor Svechkov $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Conor Geekie $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Zach Benson $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Yaniv Perets $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Trey Fix-Wolansky $838,000 (1)
-Salary Remaining : $0
-Salary Average : $838,000
-Salary Average Remaining : $0
Total Pro Players25
Salary Commitment
Year 2025 : $66,894,000
Year 2026 : $45,362,000
Year 2027 : $22,737,000
Year 2028 : $16,300,000
Salary Average Commitment
Year 2025 : $66,894,000
Year 2026 : $45,362,000
Year 2027 : $22,737,000
Year 2028 : $16,300,000
Salary Cap with 1 Way Contract
Year 2025 : $66,894,000
Year 2026 : $45,362,000
Year 2027 : $22,737,000
Year 2028 : $16,300,000

Farm Players Salaries

Mitchell Weeks $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Vinnie Hinostroza $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Logan Shaw $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Mackenzie MacEachern $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jaret Anderson-Dolan $99,100 (1)
Salary Remaining : $0
Salary Average : $99,100
Salary Average Remaining : $0
Sam Poulin $97,500 (3)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Michael Eyssimont $97,500 (2)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Jere Innala $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Wise $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ivan Miroshnichenko $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hunter Brzustewicz $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jack Peart $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Eduard Sale $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dyllan Gill $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dylan Duke $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Henrik Rybinski $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jordan Dumais $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mason Millman $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Laurent Dauphin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob Ingham $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikolas Matinpalo $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tucker Robertson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zach Dean $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Oliver Kapanen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Paul Ludwinski $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cameron Hughes $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Christian Wolanin $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Carter George $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Chase Stillman $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Barre-Boulet $91,700 (1)
Salary Remaining : $0
Salary Average : $91,700
Salary Average Remaining : $0
Matt Luff $90,260 (2)
Salary Remaining : $0
Salary Average : $90,260
Salary Average Remaining : $0
Philippe Myers $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Riley Stillman $78,000 (1)
Salary Remaining : $0
Salary Average : $78,000
Salary Average Remaining : $0
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 - 5560 - 96.70%
Level 2: 4750 - $80 - 4649 - 97.87%
Level 3: 3750 - $70 - 3609 - 96.23%
Level 4: 2750 - $50 - 2663 - 96.82%
Luxury : 1000 - $295 - 735 - 73.46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1992 - 99.62%
Farm Level 2: 1000 - $15 - 997 - 99.71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17215 - 95.64%
Average Income per Game$2,339,990
Year to Date Revenue$95,939,571
Farm
Home Games Left-31
Average Attendance - %2990 - 99.65%
Average Income per Game$80,959
Year to Date Revenue$3,319,306

Expense

Pro Players Total Salaries$66,154,999
Pro Players Total Average Salaries$66,154,999
Farm Players Total Salaries$2,572,010
Farm Players Total Average Salaries$2,572,010
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,000,000
Pro Year To Date Expenses$70,263,345
Farm Year To Date Expenses$3,396,070
Pro Salary Cap To Date$66,943,253
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,509,719)
Pro Remaining Season Days0
Pro Expenses Per Days$360,182
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,604
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,154,999
Estimate Under Maximum Salary Cap of $95,500,000$20,345,001
Estimate Over Minimum Salary Cap of $70,600,000 $4,554,999
Current Bank Account$138,261,036
Projected Bank Account$135,751,317

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $0
-Salary Average : $6,100,000
-Salary Average Remaining : $0
Andrew Copp (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Conor Garland (1 Way Contract) $5,345,000 (1)
-Salary Remaining : $0
-Salary Average : $5,345,000
-Salary Average Remaining : $0
Tanner Pearson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Craig Smith (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Josh Anderson (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $0
-Salary Average : $4,600,000
-Salary Average Remaining : $0
Matt Murray (1 Way Contract) $3,684,000 (2)
-Salary Remaining : $0
-Salary Average : $3,684,000
-Salary Average Remaining : $0
Kaapo Kahkonen (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Josh Brown (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Ethan Bear (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Matt Benning (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Oliver Wahlstrom (1 Way Contract) $2,005,000 (1)
-Salary Remaining : $0
-Salary Average : $2,005,000
-Salary Average Remaining : $0
Jon Merrill (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Joel Kiviranta (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Sheldon Dries (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Jaycob Megna (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $0
-Salary Average : $1,350,000
-Salary Average Remaining : $0
Dennis Cholowski (1 Way Contract) $1,302,000 (3)
-Salary Remaining : $0
-Salary Average : $1,302,000
-Salary Average Remaining : $0
James Reimer (1 Way Contract) $1,269,000 (1)
-Salary Remaining : $0
-Salary Average : $1,269,000
-Salary Average Remaining : $0
Gustav Olofsson (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Colin Blackwell $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Jordan Harris $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Lucas Condotta $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Martin Frk $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Zack Bolduc $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Cam Dineen (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Cameron Hebig $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 2025 : $66,154,999
Year 2026 : $29,736,000
Year 2027 : $3,752,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $66,154,999
Year 2026 : $29,736,000
Year 2027 : $3,752,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $66,154,999
Year 2026 : $29,736,000
Year 2027 : $3,752,000
Year 2028 : $0

Farm Players Salaries

Spencer Martin $300,000 (2)
Salary Remaining : $0
Salary Average : $300,000
Salary Average Remaining : $0
Matt Tomkins $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Xavier Bourgault $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
David Jiricek $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brett Harrison $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Elliot Desnoyers $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jan Mysak (Out of Payroll) $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Danil Zhilkin $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ethan Keppen $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakub Dvorak $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kirill Kudryavtsev $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Magnus Chrona $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
William Dufour $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samu Tuomaala $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Trevor Kuntar $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Owen Pickering $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan Ufko $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samuel Honzek $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Damian Clara $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Angus Booth $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ross Johnston $92,010 (1)
Salary Remaining : $0
Salary Average : $92,010
Salary Average Remaining : $0
Jeff Malott $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mike Vecchione $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Max Lajoie $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Travis Barron $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Garrett Wilson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2025 : $2,572,010
Year 2026 : $1,630,000
Year 2027 : $760,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,572,010
Year 2026 : $1,630,000
Year 2027 : $760,000
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - $140 - 5412 - 94.13%
Level 2: 4750 - $110 - 4344 - 91.45%
Level 3: 3750 - $85 - 3400 - 90.67%
Level 4: 2750 - $60 - 2484 - 90.31%
Luxury : 1000 - $300 - 727 - 72.74%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1956 - 97.80%
Farm Level 2: 1000 - $20 - 927 - 92.71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16367 - 90.93%
Average Income per Game$2,743,060
Year to Date Revenue$112,465,463
Farm
Home Games Left-31
Average Attendance - %2883 - 96.10%
Average Income per Game$96,524
Year to Date Revenue$3,957,503

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$98,309,517
Farm Year To Date Expenses$3,145,328
Pro Salary Cap To Date$91,167,609
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,992,258)
Pro Remaining Season Days0
Pro Expenses Per Days$512,170
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,428
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$65,397,985
Projected Bank Account$62,405,727

Pro Players Salaries

Cale Makar (1 Way Contract) $11,660,000 (2)
-Salary Remaining : $0
-Salary Average : $11,660,000
-Salary Average Remaining : $0
Mitch Marner (1 Way Contract) $10,090,000 (4)
-Salary Remaining : $0
-Salary Average : $10,090,000
-Salary Average Remaining : $0
Pavel Buchnevich (1 Way Contract) $7,350,000 (3)
-Salary Remaining : $0
-Salary Average : $7,350,000
-Salary Average Remaining : $0
John Tavares (1 Way Contract) $7,104,000 (2)
-Salary Remaining : $0
-Salary Average : $7,104,000
-Salary Average Remaining : $0
Jacob Trouba (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $0
-Salary Average : $6,350,000
-Salary Average Remaining : $0
Frank Vatrano (1 Way Contract) $5,651,000 (5)
-Salary Remaining : $0
-Salary Average : $5,651,000
-Salary Average Remaining : $0
Andrei Svechnikov (1 Way Contract) $5,483,000 (1)
-Salary Remaining : $0
-Salary Average : $5,483,000
-Salary Average Remaining : $0
Justin Faulk (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $0
-Salary Average : $5,300,000
-Salary Average Remaining : $0
Adam Pelech (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $0
-Salary Average : $4,700,000
-Salary Average Remaining : $0
Bowen Byram (1 Way Contract) $4,075,000 (1)
-Salary Remaining : $0
-Salary Average : $4,075,000
-Salary Average Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (1)
-Salary Remaining : $0
-Salary Average : $3,904,000
-Salary Average Remaining : $0
Scott Laughton (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
Jordan Binnington (1 Way Contract) $3,085,000 (1)
-Salary Remaining : $0
-Salary Average : $3,085,000
-Salary Average Remaining : $0
Mike Matheson (1 Way Contract) $2,712,500 (2)
-Salary Remaining : $0
-Salary Average : $2,712,500
-Salary Average Remaining : $0
Jack Quinn (1 Way Contract) $1,829,000 (1)
-Salary Remaining : $0
-Salary Average : $1,829,000
-Salary Average Remaining : $0
Michael Rasmussen (1 Way Contract) $1,736,000 (1)
-Salary Remaining : $0
-Salary Average : $1,736,000
-Salary Average Remaining : $0
Mark Jankowski (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Connor Dewar (1 Way Contract) $1,215,000 (1)
-Salary Remaining : $0
-Salary Average : $1,215,000
-Salary Average Remaining : $0
Tomas Nosek (1 Way Contract) $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Kirill Marchenko $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Travis Dermott $942,200 (1)
-Salary Remaining : $0
-Salary Average : $942,200
-Salary Average Remaining : $0
Michael McCarron $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Calvin Pickard $800,000 (1)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $100,000
Salary Average Remaining : $0
Lukas Reichel $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Joona Koppanen $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Vladislav Kolyachonok $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Nikita Prishchepov $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Kevin Mandolese $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Sergei Murashov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Wilsby $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Albert Johansson $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Danil Gushchin $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Daniil Misyul $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Bischoff $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Elias D. Pettersson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dawson Barteaux $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Felix Unger Sorum $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marat Khusnutdinov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samuel Knazko $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Parker Ford $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Rory Kerins $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dylan Garand $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikke Kokko $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samuel Bolduc $89,200 (1)
Salary Remaining : $0
Salary Average : $89,200
Salary Average Remaining : $0
Jack Studnicka $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jamieson Rees $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Kyle Burroughs $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Nicolas Aube-Kubel $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
William Lockwood $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Matt Villalta $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Axel Jonsson-Fjallby $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - $120 - 5591 - 97.23%
Level 2: 4750 - $100 - 4560 - 95.99%
Level 3: 3750 - $75 - 3560 - 94.93%
Level 4: 2750 - $30 - 2749 - 99.96%
Luxury : 1000 - $225 - 973 - 97.32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1966 - 98.31%
Farm Level 2: 1000 - $15 - 994 - 99.43%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17432 - 96.85%
Average Income per Game$2,458,165
Year to Date Revenue$100,784,746
Farm
Home Games Left-31
Average Attendance - %2961 - 98.68%
Average Income per Game$92,376
Year to Date Revenue$3,787,426

Expense

Pro Players Total Salaries$69,815,998
Pro Players Total Average Salaries$69,815,998
Farm Players Total Salaries$1,840,000
Farm Players Total Average Salaries$1,840,000
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,111,800
Pro Year To Date Expenses$68,072,046
Farm Year To Date Expenses$2,564,064
Pro Salary Cap To Date$65,302,073
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,863,664)
Pro Remaining Season Days0
Pro Expenses Per Days$376,646
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,750
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,927,798
Estimate Under Maximum Salary Cap of $95,500,000$20,572,202
Estimate Over Minimum Salary Cap of $70,600,000 $4,327,798
Current Bank Account$80,558,636
Projected Bank Account$77,694,972

Pro Players Salaries

Quinn Hughes (1 Way Contract) $9,116,000 (2)
-Salary Remaining : $0
-Salary Average : $9,116,000
-Salary Average Remaining : $0
Travis Konecny (1 Way Contract) $7,698,000 (4)
-Salary Remaining : $0
-Salary Average : $7,698,000
-Salary Average Remaining : $0
Artturi Lehkonen (1 Way Contract) $7,600,000 (5)
-Salary Remaining : $0
-Salary Average : $7,600,000
-Salary Average Remaining : $0
Rasmus Andersson (1 Way Contract) $7,079,000 (3)
-Salary Remaining : $0
-Salary Average : $7,079,000
-Salary Average Remaining : $0
Vincent Trocheck (1 Way Contract) $6,735,000 (1)
-Salary Remaining : $0
-Salary Average : $6,735,000
-Salary Average Remaining : $0
Trevor Zegras (1 Way Contract) $5,734,000 (3)
-Salary Remaining : $0
-Salary Average : $5,734,000
-Salary Average Remaining : $0
Justin Holl (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $0
-Salary Average : $4,125,000
-Salary Average Remaining : $0
Alex Newhook $3,600,000 (3)
-Salary Remaining : $0
-Salary Average : $3,600,000
-Salary Average Remaining : $0
Daniel Sprong (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Brendan Gallagher (1 Way Contract) $2,991,000 (3)
-Salary Remaining : $0
-Salary Average : $2,991,000
-Salary Average Remaining : $0
Nino Niederreiter (1 Way Contract) $2,850,000 (3)
-Salary Remaining : $0
-Salary Average : $2,850,000
-Salary Average Remaining : $0
Gage Goncalves $1,213,000 (1)
-Salary Remaining : $0
-Salary Average : $1,213,000
-Salary Average Remaining : $0
Travis Boyd $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Jacob Bryson $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Seamus Casey $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jakub Dobes $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Matthew Poitras $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
William Eklund $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Alex Lyon $775,000 (1)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Hudson Fasching $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Michael Sgarbossa $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2025 : $69,815,998
Year 2026 : $49,518,000
Year 2027 : $38,502,000
Year 2028 : $15,298,000
Salary Average Commitment
Year 2025 : $69,815,998
Year 2026 : $49,518,000
Year 2027 : $38,502,000
Year 2028 : $15,298,000
Salary Cap with 1 Way Contract
Year 2025 : $69,815,998
Year 2026 : $49,518,000
Year 2027 : $38,502,000
Year 2028 : $15,298,000

Farm Players Salaries

Brian Halonen $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Bradly Nadeau $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ondrej Pavel $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Carl Berglund $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Fabian Wagner $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ethan Cardwell $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Konsta Helenius $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
William Villeneuve $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ruslan Khazheyev $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maxwell Crozier $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tanner Dickinson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan Chyzowski $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Shai Buium $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Simon Robertsson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Stian Solberg $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tristan Broz $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Anders Bjork $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Kevin Connauton $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Billy Sweezey $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jakub Skarek $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players20
Salary Commitment
Year 2025 : $1,840,000
Year 2026 : $1,430,000
Year 2027 : $855,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,840,000
Year 2026 : $1,430,000
Year 2027 : $855,000
Year 2028 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5515 - 95.91%
Level 2: 4750 - $100 - 4577 - 96.36%
Level 3: 3750 - $75 - 3604 - 96.10%
Level 4: 2750 - $50 - 2661 - 96.75%
Luxury : 1000 - $300 - 736 - 73.65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1986 - 99.30%
Farm Level 2: 1000 - $15 - 997 - 99.66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17093 - 94.96%
Average Income per Game$2,568,371
Year to Date Revenue$105,303,206
Farm
Home Games Left-31
Average Attendance - %2983 - 99.42%
Average Income per Game$80,746
Year to Date Revenue$3,310,594

Expense

Pro Players Total Salaries$89,608,000
Pro Players Total Average Salaries$89,608,000
Farm Players Total Salaries$3,565,310
Farm Players Total Average Salaries$3,565,310
Coaches Total Salaries$6,050,000
Luxury Taxe Total$0
Special Salary Cap Value$5,265,870
Pro Year To Date Expenses$93,791,635
Farm Year To Date Expenses$4,575,178
Pro Salary Cap To Date$88,652,021
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,503,132)
Pro Remaining Season Days0
Pro Expenses Per Days$493,271
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,517
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$94,873,870
Estimate Under Maximum Salary Cap of $95,500,000$626,130
Estimate Over Minimum Salary Cap of $70,600,000 $24,273,870
Current Bank Account$44,754,853
Projected Bank Account$42,251,721

Pro Players Salaries

Auston Matthews (1 Way Contract) $12,300,000 (5)
-Salary Remaining : $0
-Salary Average : $12,300,000
-Salary Average Remaining : $0
Jake Guentzel (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $0
-Salary Average : $8,600,000
-Salary Average Remaining : $0
Darnell Nurse (1 Way Contract) $7,550,000 (3)
-Salary Remaining : $0
-Salary Average : $7,550,000
-Salary Average Remaining : $0
Troy Terry (1 Way Contract) $6,881,000 (5)
-Salary Remaining : $0
-Salary Average : $6,881,000
-Salary Average Remaining : $0
Tyler Toffoli (1 Way Contract) $6,410,000 (4)
-Salary Remaining : $0
-Salary Average : $6,410,000
-Salary Average Remaining : $0
MacKenzie Weegar (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $0
-Salary Average : $6,255,000
-Salary Average Remaining : $0
Joel Farabee (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $0
-Salary Average : $5,300,000
-Salary Average Remaining : $0
Cam Fowler (1 Way Contract) $4,960,000 (1)
-Salary Remaining : $0
-Salary Average : $4,960,000
-Salary Average Remaining : $0
Vladislav Namestnikov (1 Way Contract) $4,400,000 (5)
-Salary Remaining : $0
-Salary Average : $4,400,000
-Salary Average Remaining : $0
Mark Stone (1 Way Contract) $4,210,000 (1)
-Salary Remaining : $0
-Salary Average : $4,210,000
-Salary Average Remaining : $0
Timothy Liljegren (1 Way Contract) $4,043,000 (2)
-Salary Remaining : $0
-Salary Average : $4,043,000
-Salary Average Remaining : $0
Matt Roy (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Joseph Woll $3,403,000 (1)
-Salary Remaining : $0
-Salary Average : $3,403,000
-Salary Average Remaining : $0
Max Pacioretty (1 Way Contract) $1,907,000 (1)
-Salary Remaining : $0
-Salary Average : $1,907,000
-Salary Average Remaining : $0
David Rittich (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $0
-Salary Average : $1,900,000
-Salary Average Remaining : $0
Brendan Smith $1,900,000 (3)
-Salary Remaining : $0
-Salary Average : $1,900,000
-Salary Average Remaining : $0
Noah Juulsen $1,380,000 (3)
-Salary Remaining : $0
-Salary Average : $1,380,000
-Salary Average Remaining : $0
Justin Brazeau $1,024,000 (3)
-Salary Remaining : $0
-Salary Average : $1,024,000
-Salary Average Remaining : $0
Josh Doan $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
John Beecher $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Brett Leason $909,000 (2)
-Salary Remaining : $0
-Salary Average : $909,000
-Salary Average Remaining : $0
Beck Malenstyn $876,000 (2)
-Salary Remaining : $0
-Salary Average : $876,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2025 : $89,608,000
Year 2026 : $73,228,000
Year 2027 : $56,900,000
Year 2028 : $33,491,000
Salary Average Commitment
Year 2025 : $89,608,000
Year 2026 : $73,228,000
Year 2027 : $56,900,000
Year 2028 : $33,491,000
Salary Cap with 1 Way Contract
Year 2025 : $89,608,000
Year 2026 : $73,228,000
Year 2027 : $56,900,000
Year 2028 : $33,491,000

Farm Players Salaries

Ty Glover $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Tyson Kozak $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ales Stezka $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Nick DeSimone $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Julien Gauthier $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jack St. Ivany $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Trey Taylor $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ian Mitchell $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Sebastian D. Aho $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Matt Rempe $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Navrin Mutter $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Riley Sutter $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Kyle Capobianco $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Chad Nychuk $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Pavel Cajan $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Brandon Biro $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Phillip Di Giuseppe $99,000 (1)
Salary Remaining : $0
Salary Average : $99,000
Salary Average Remaining : $0
Jayden Grubbe $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Chiasson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Daniel Torgersson $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Coulson Pitre $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Trevor Janicke $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matej Blumel $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Roman Schmidt $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Henry Thrun $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Reece Vitelli $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jaydon Dureau $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan Winterton $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Riley Kidney $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakub Lauko $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan Carpenter $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Milos Kelemen $88,810 (1)
Salary Remaining : $0
Salary Average : $88,810
Salary Average Remaining : $0
Jonathan Gruden $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Andrew Perrott $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jiri Patera $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brandon Scanlin $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Dino Kambeitz $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Adam Beckman $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players38
Salary Commitment
Year 2025 : $3,565,310
Year 2026 : $2,050,000
Year 2027 : $1,370,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,565,310
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 - 5487 - 95.43%
Level 2: 4750 - $95 - 4592 - 96.68%
Level 3: 3750 - $75 - 3587 - 95.66%
Level 4: 2750 - $45 - 2700 - 98.19%
Luxury : 1000 - $225 - 955 - 95.53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1965 - 98.25%
Farm Level 2: 1000 - $15 - 995 - 99.46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17322 - 96.23%
Average Income per Game$2,505,041
Year to Date Revenue$102,706,682
Farm
Home Games Left-31
Average Attendance - %2960 - 98.66%
Average Income per Game$92,341
Year to Date Revenue$3,785,964

Expense

Pro Players Total Salaries$83,446,999
Pro Players Total Average Salaries$83,446,999
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$94,721,760
Farm Year To Date Expenses$3,065,101
Pro Salary Cap To Date$88,958,188
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,862,558)
Pro Remaining Season Days0
Pro Expenses Per Days$463,266
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,979
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$83,446,999
Estimate Under Maximum Salary Cap of $95,500,000$12,053,001
Estimate Over Minimum Salary Cap of $70,600,000 $12,846,999
Current Bank Account$16,648,643
Projected Bank Account$13,786,085

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (3)
-Salary Remaining : $0
-Salary Average : $11,360,000
-Salary Average Remaining : $0
Mika Zibanejad (1 Way Contract) $8,295,000 (5)
-Salary Remaining : $0
-Salary Average : $8,295,000
-Salary Average Remaining : $0
Drew Doughty (1 Way Contract) $6,675,000 (3)
-Salary Remaining : $0
-Salary Average : $6,675,000
-Salary Average Remaining : $0
Patrik Laine (1 Way Contract) $6,474,000 (3)
-Salary Remaining : $0
-Salary Average : $6,474,000
-Salary Average Remaining : $0
Josh Morrissey (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $0
-Salary Average : $6,250,000
-Salary Average Remaining : $0
Bryan Rust (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Jake DeBrusk (1 Way Contract) $5,198,000 (3)
-Salary Remaining : $0
-Salary Average : $5,198,000
-Salary Average Remaining : $0
Jordan Staal (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Vladislav Gavrikov (1 Way Contract) $4,427,000 (2)
-Salary Remaining : $0
-Salary Average : $4,427,000
-Salary Average Remaining : $0
Adin Hill (1 Way Contract) $3,330,000 (1)
-Salary Remaining : $0
-Salary Average : $3,330,000
-Salary Average Remaining : $0
Mario Ferraro (1 Way Contract) $3,088,000 (1)
-Salary Remaining : $0
-Salary Average : $3,088,000
-Salary Average Remaining : $0
Warren Foegele (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Calvin de Haan $1,800,000 (2)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Teddy Blueger (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Travis Hamonic (1 Way Contract) $1,700,000 (3)
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Casey DeSmith (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
-Salary Average : $1,600,000
-Salary Average Remaining : $0
Rocco Grimaldi (1 Way Contract) $999,999 (3)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Leo Carlsson $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Kirby Dach $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Kent Johnson $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Kaiden Guhle $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Cutter Gauthier $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Luke Hughes $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Sam Carrick $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2025 : $83,446,999
Year 2026 : $69,778,999
Year 2027 : $56,651,999
Year 2028 : $8,295,000
Salary Average Commitment
Year 2025 : $83,446,999
Year 2026 : $69,778,999
Year 2027 : $56,651,999
Year 2028 : $8,295,000
Salary Cap with 1 Way Contract
Year 2025 : $83,446,999
Year 2026 : $69,778,999
Year 2027 : $56,651,999
Year 2028 : $8,295,000

Farm Players Salaries

Dustin Tokarski $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ben Hutton $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Andrew Agozzino $99,900 (3)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Jimmy Schuldt $99,900 (3)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Akil Thomas $98,180 (2)
Salary Remaining : $0
Salary Average : $98,180
Salary Average Remaining : $0
Mike Hardman $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Connor Hughes $79,900 (3)
Salary Remaining : $0
Salary Average : $79,900
Salary Average Remaining : $0
Jack Ahcan $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Nikolas Brouillard $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Joe Hicketts $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kyle Criscuolo $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Corey Schueneman $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Chase DeLeo $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Glenn Gawdin $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Max Willman $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mason Jobst $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brett Seney $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
John Hayden $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Gage Quinney $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Colton White $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Dominic Toninato $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Lane Pederson $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tyler Wotherspoon $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 5590 - 97.22%
Level 2: 4750 - $90 - 4597 - 96.77%
Level 3: 3750 - $80 - 3605 - 96.14%
Level 4: 2750 - $60 - 2537 - 92.25%
Luxury : 1000 - $300 - 736 - 73.55%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1986 - 99.29%
Farm Level 2: 1000 - $15 - 997 - 99.65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17065 - 94.80%
Average Income per Game$2,531,436
Year to Date Revenue$103,788,882
Farm
Home Games Left-31
Average Attendance - %2982 - 99.41%
Average Income per Game$80,738
Year to Date Revenue$3,310,274

Expense

Pro Players Total Salaries$73,358,998
Pro Players Total Average Salaries$73,358,998
Farm Players Total Salaries$1,433,880
Farm Players Total Average Salaries$1,433,880
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,791,500
Pro Year To Date Expenses$75,104,191
Farm Year To Date Expenses$2,564,021
Pro Salary Cap To Date$73,273,656
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,502,890)
Pro Remaining Season Days0
Pro Expenses Per Days$389,891
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,676
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,150,498
Estimate Under Maximum Salary Cap of $95,500,000$14,349,502
Estimate Over Minimum Salary Cap of $70,600,000 $10,550,498
Current Bank Account$81,760,308
Projected Bank Account$79,257,418

Pro Players Salaries

Tristan Jarry (1 Way Contract) $6,625,000 (2)
-Salary Remaining : $0
-Salary Average : $6,625,000
-Salary Average Remaining : $0
Darcy Kuemper (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Taylor Hall (1 Way Contract) $5,810,000 (1)
-Salary Remaining : $0
-Salary Average : $5,810,000
-Salary Average Remaining : $0
Victor Olofsson (1 Way Contract) $5,128,000 (3)
-Salary Remaining : $0
-Salary Average : $5,128,000
-Salary Average Remaining : $0
Vitek Vanecek (1 Way Contract) $5,090,000 (4)
-Salary Remaining : $0
-Salary Average : $5,090,000
-Salary Average Remaining : $0
Jack Roslovic (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $0
-Salary Average : $4,800,000
-Salary Average Remaining : $0
Mason Appleton (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Carson Soucy (1 Way Contract) $3,463,000 (1)
-Salary Remaining : $0
-Salary Average : $3,463,000
-Salary Average Remaining : $0
Ian Cole (1 Way Contract) $3,161,000 (1)
-Salary Remaining : $0
-Salary Average : $3,161,000
-Salary Average Remaining : $0
Corey Perry (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jonathan Drouin (1 Way Contract) $2,856,000 (1)
-Salary Remaining : $0
-Salary Average : $2,856,000
-Salary Average Remaining : $0
Eeli Tolvanen (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
-Salary Average : $2,800,000
-Salary Average Remaining : $0
Alexandre Carrier (1 Way Contract) $2,611,000 (1)
-Salary Remaining : $0
-Salary Average : $2,611,000
-Salary Average Remaining : $0
Zemgus Girgensons (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Jordan Spence $2,170,000 (3)
-Salary Remaining : $0
-Salary Average : $2,170,000
-Salary Average Remaining : $0
Conor Sheary (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Brock McGinn (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Trevor Lewis (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Matt Nieto (1 Way Contract) $1,930,000 (1)
-Salary Remaining : $0
-Salary Average : $1,930,000
-Salary Average Remaining : $0
T.J. Tynan (1 Way Contract) $999,999 (2)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Erik Gustafsson $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Chad Ruhwedel $990,000 (1)
-Salary Remaining : $0
-Salary Average : $990,000
-Salary Average Remaining : $0
Andrew Poturalski $975,000 (2)
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
Tyler Kleven $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2025 : $73,358,998
Year 2026 : $39,537,998
Year 2027 : $16,388,000
Year 2028 : $5,090,000
Salary Average Commitment
Year 2025 : $73,358,998
Year 2026 : $39,537,998
Year 2027 : $16,388,000
Year 2028 : $5,090,000
Salary Cap with 1 Way Contract
Year 2025 : $73,358,998
Year 2026 : $39,537,998
Year 2027 : $16,388,000
Year 2028 : $5,090,000

Farm Players Salaries

Lukas Rousek $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Kole Lind $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Michael Houser $97,500 (2)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Hayden Hodgson $97,500 (2)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Patrick Brown $97,500 (1)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Reilly Walsh $97,500 (2)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Ryan Jones (Out of Payroll) $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikita Grebenkin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
William Wallinder $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tyson Hinds $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zayde Wisdom $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Max Jones $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Guillaume Brisebois $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Filip Bystedt $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Antonio Stranges $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aaron Dell $83,880 (1)
Salary Remaining : $0
Salary Average : $83,880
Salary Average Remaining : $0
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 - 5427 - 94.37%
Level 2: 4750 - $111 - 4301 - 90.56%
Level 3: 3750 - $83 - 3569 - 95.16%
Level 4: 2750 - $55 - 2648 - 96.28%
Luxury : 1000 - $300 - 745 - 74.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1973 - 98.66%
Farm Level 2: 1000 - $20 - 958 - 95.79%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16689 - 92.72%
Average Income per Game$2,758,493
Year to Date Revenue$113,098,208
Farm
Home Games Left-31
Average Attendance - %2931 - 97.70%
Average Income per Game$97,944
Year to Date Revenue$4,015,699

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$73,344,001
Farm Year To Date Expenses$3,114,707
Pro Salary Cap To Date$69,495,148
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($3,036,260)
Pro Remaining Season Days0
Pro Expenses Per Days$382,964
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,354
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$94,552,893
Projected Bank Account$91,516,633

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (1)
-Salary Remaining : $0
-Salary Average : $8,400,000
-Salary Average Remaining : $0
Kevin Fiala (1 Way Contract) $7,733,000 (4)
-Salary Remaining : $0
-Salary Average : $7,733,000
-Salary Average Remaining : $0
Brock Nelson (1 Way Contract) $6,350,000 (1)
-Salary Remaining : $0
-Salary Average : $6,350,000
-Salary Average Remaining : $0
Tyler Myers (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Thatcher Demko (1 Way Contract) $5,788,000 (4)
-Salary Remaining : $0
-Salary Average : $5,788,000
-Salary Average Remaining : $0
Dylan Holloway $5,260,000 (4)
-Salary Remaining : $0
-Salary Average : $5,260,000
-Salary Average Remaining : $0
Mike Reilly (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Trent Frederic (1 Way Contract) $4,166,000 (4)
-Salary Remaining : $0
-Salary Average : $4,166,000
-Salary Average Remaining : $0
Adam Larsson (1 Way Contract) $4,023,000 (2)
-Salary Remaining : $0
-Salary Average : $4,023,000
-Salary Average Remaining : $0
Alex Kerfoot (1 Way Contract) $2,969,000 (2)
-Salary Remaining : $0
-Salary Average : $2,969,000
-Salary Average Remaining : $0
Andrew Peeke (1 Way Contract) $2,670,000 (1)
-Salary Remaining : $0
-Salary Average : $2,670,000
-Salary Average Remaining : $0
Mason Shaw (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Cayden Primeau (1 Way Contract) $1,030,000 (1)
-Salary Remaining : $0
-Salary Average : $1,030,000
-Salary Average Remaining : $0
Carl Grundstrom (1 Way Contract) $1,005,000 (1)
-Salary Remaining : $0
-Salary Average : $1,005,000
-Salary Average Remaining : $0
Riley Tufte $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Matthew Peca $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Jordan Oesterle $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Alex Belzile $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Mavrik Bourque $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Matt Coronato $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jackson LaCombe $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
David Gustafsson $785,000 (1)
-Salary Remaining : $0
-Salary Average : $785,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $100,000
Salary Average Remaining : $0
Michael Pezzetta $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jeffrey Viel $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Roland McKeown $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Derrick Pouliot $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Nathan Legare $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Artyom Levshunov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Carter Mazur $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ondrej Becher $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Arturs Silovs $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ben King $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kai Uchacz $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Calle Clang $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dalibor Dvorsky $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Josh Lopina $90,000 (3)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Brett Budgell $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Carsen Twarynski $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Colton Poolman $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Dillon Heatherington $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Aaron Ness $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Scott Reedy $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Patrik Koch $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Rasmus Asplund $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Blake Hillman $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 3641 - 63.31%
Level 2: 4750 - $150 - 2760 - 58.10%
Level 3: 3750 - $85 - 3433 - 91.54%
Level 4: 2750 - $70 - 1963 - 71.38%
Luxury : 1000 - $290 - 772 - 77.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1611 - 80.56%
Farm Level 2: 1000 - $25 - 712 - 71.19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12568 - 69.82%
Average Income per Game$2,497,217
Year to Date Revenue$102,385,905
Farm
Home Games Left-31
Average Attendance - %2323 - 77.43%
Average Income per Game$92,735
Year to Date Revenue$3,802,117

Expense

Pro Players Total Salaries$91,334,503
Pro Players Total Average Salaries$91,334,503
Farm Players Total Salaries$2,480,000
Farm Players Total Average Salaries$2,480,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$92,917,864
Farm Year To Date Expenses$3,317,467
Pro Salary Cap To Date$90,917,892
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,874,771)
Pro Remaining Season Days0
Pro Expenses Per Days$486,117
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,083
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$91,334,503
Estimate Under Maximum Salary Cap of $95,500,000$4,165,497
Estimate Over Minimum Salary Cap of $70,600,000 $20,734,503
Current Bank Account$38,130,395
Projected Bank Account$35,255,624

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $13,690,000 (4)
-Salary Remaining : $0
-Salary Average : $13,690,000
-Salary Average Remaining : $0
Anze Kopitar (1 Way Contract) $8,869,000 (3)
-Salary Remaining : $0
-Salary Average : $8,869,000
-Salary Average Remaining : $0
J.T. Miller (1 Way Contract) $8,541,000 (4)
-Salary Remaining : $0
-Salary Average : $8,541,000
-Salary Average Remaining : $0
Steven Stamkos (1 Way Contract) $8,302,000 (2)
-Salary Remaining : $0
-Salary Average : $8,302,000
-Salary Average Remaining : $0
Kyle Palmieri (1 Way Contract) $5,250,001 (4)
-Salary Remaining : $0
-Salary Average : $5,250,001
-Salary Average Remaining : $0
Anthony Cirelli (1 Way Contract) $4,847,000 (3)
-Salary Remaining : $0
-Salary Average : $4,847,000
-Salary Average Remaining : $0
Marcus Pettersson (1 Way Contract) $4,817,000 (3)
-Salary Remaining : $0
-Salary Average : $4,817,000
-Salary Average Remaining : $0
Ryan Graves (1 Way Contract) $4,660,000 (3)
-Salary Remaining : $0
-Salary Average : $4,660,000
-Salary Average Remaining : $0
Ondrej Palat (1 Way Contract) $4,529,000 (3)
-Salary Remaining : $0
-Salary Average : $4,529,000
-Salary Average Remaining : $0
John Carlson (1 Way Contract) $4,336,000 (3)
-Salary Remaining : $0
-Salary Average : $4,336,000
-Salary Average Remaining : $0
John Gibson (1 Way Contract) $3,500,001 (3)
-Salary Remaining : $0
-Salary Average : $3,500,001
-Salary Average Remaining : $0
Chris Tanev (1 Way Contract) $3,500,001 (3)
-Salary Remaining : $0
-Salary Average : $3,500,001
-Salary Average Remaining : $0
Mason Marchment (1 Way Contract) $3,027,000 (1)
-Salary Remaining : $0
-Salary Average : $3,027,000
-Salary Average Remaining : $0
Evgenii Dadonov $3,000,000 (4)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Lars Eller (1 Way Contract) $2,466,500 (1)
-Salary Remaining : $0
-Salary Average : $2,466,500
-Salary Average Remaining : $0
Erik Johnson (1 Way Contract) $2,000,001 (2)
-Salary Remaining : $0
-Salary Average : $2,000,001
-Salary Average Remaining : $0
Evan Bouchard (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Anton Forsberg (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Gabriel Fortier $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Tyler Boucher $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Keaton Middleton $800,000 (1)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2025 : $91,334,503
Year 2026 : $81,791,003
Year 2027 : $70,539,002
Year 2028 : $30,481,001
Salary Average Commitment
Year 2025 : $91,334,503
Year 2026 : $81,791,003
Year 2027 : $70,539,002
Year 2028 : $30,481,001
Salary Cap with 1 Way Contract
Year 2025 : $91,334,503
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 : $0
Salary Average : $100,000
Salary Average Remaining : $0
Garrett Roe $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Andrew Lucas $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Brett Davis $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Brendan Warren $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Callahan Burke $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Connor MacEachern $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Cameron Wright $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
David Silye $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Dylan Anhorn $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Hunter Miska $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ethan de Jong $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Grant Cruikshank $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Michael O'Leary $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Mitchell Vande Sompel $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Will MacKinnon $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Kale Kessy $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Zachary Hayes $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jackson Cates $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Alex Gallant $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Avery Hayes $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kevin Wall $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cooper Walker $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cole Krygier $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ryan McGregor $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Dysin Mayo $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2025 : $2,480,000
Year 2026 : $2,380,000
Year 2027 : $2,110,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,480,000
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 - 5549 - 96.50%
Level 2: 4750 - $105 - 4536 - 95.48%
Level 3: 3750 - $80 - 3630 - 96.80%
Level 4: 2750 - $55 - 2626 - 95.51%
Luxury : 1000 - $300 - 736 - 73.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1993 - 99.64%
Farm Level 2: 1000 - $17 - 979 - 97.92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17077 - 94.87%
Average Income per Game$2,687,392
Year to Date Revenue$110,183,060
Farm
Home Games Left-31
Average Attendance - %2972 - 99.07%
Average Income per Game$90,555
Year to Date Revenue$3,712,772

Expense

Pro Players Total Salaries$70,382,100
Pro Players Total Average Salaries$70,382,100
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$73,551,718
Farm Year To Date Expenses$3,756,686
Pro Salary Cap To Date$70,489,636
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,807,218)
Pro Remaining Season Days0
Pro Expenses Per Days$382,198
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,687
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,382,100
Estimate Under Maximum Salary Cap of $95,500,000$20,117,900
Estimate Over Minimum Salary Cap of $70,600,000 $4,782,100
Current Bank Account$127,618,805
Projected Bank Account$124,811,587

Pro Players Salaries

Morgan Rielly (1 Way Contract) $8,100,000 (5)
-Salary Remaining : $0
-Salary Average : $8,100,000
-Salary Average Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (2)
-Salary Remaining : $0
-Salary Average : $7,100,000
-Salary Average Remaining : $0
Matt Boldy (1 Way Contract) $6,597,000 (4)
-Salary Remaining : $0
-Salary Average : $6,597,000
-Salary Average Remaining : $0
Esa Lindell (1 Way Contract) $4,802,000 (4)
-Salary Remaining : $0
-Salary Average : $4,802,000
-Salary Average Remaining : $0
Ilya Mikheyev (1 Way Contract) $4,003,000 (3)
-Salary Remaining : $0
-Salary Average : $4,003,000
-Salary Average Remaining : $0
Artem Zub (1 Way Contract) $3,640,000 (2)
-Salary Remaining : $0
-Salary Average : $3,640,000
-Salary Average Remaining : $0
Cole Perfetti (1 Way Contract) $3,517,000 (4)
-Salary Remaining : $0
-Salary Average : $3,517,000
-Salary Average Remaining : $0
Adam Lowry (1 Way Contract) $3,360,000 (3)
-Salary Remaining : $0
-Salary Average : $3,360,000
-Salary Average Remaining : $0
Isac Lundestrom (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $0
-Salary Average : $3,200,000
-Salary Average Remaining : $0
Lukas Dostal (1 Way Contract) $3,148,000 (3)
-Salary Remaining : $0
-Salary Average : $3,148,000
-Salary Average Remaining : $0
Bobby McMann $2,776,000 (4)
-Salary Remaining : $0
-Salary Average : $2,776,000
-Salary Average Remaining : $0
Scott Mayfield (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $0
-Salary Average : $2,600,000
-Salary Average Remaining : $0
Nick Bjugstad (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Scott Wedgewood (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $0
-Salary Average : $2,400,000
-Salary Average Remaining : $0
Brian Dumoulin (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Drew O'Connor (1 Way Contract) $2,076,000 (6)
-Salary Remaining : $0
-Salary Average : $2,076,000
-Salary Average Remaining : $0
Austin Strand (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Parker Kelly $1,285,000 (2)
-Salary Remaining : $0
-Salary Average : $1,285,000
-Salary Average Remaining : $0
Simon Holmstrom $980,000 (4)
-Salary Remaining : $0
-Salary Average : $980,000
-Salary Average Remaining : $0
Connor Bedard $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Owen Power $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Logan Cooley $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Ethen Frank (1 Way Contract) $898,100 (4)
-1 Way Contract Salary Cap : $898,100
-Salary Remaining : $0
-Salary Average : $898,100
-Salary Average Remaining : $0
Haydn Fleury (1 Way Contract) $850,000 (2)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2025 : $70,382,100
Year 2026 : $70,194,000
Year 2027 : $53,019,000
Year 2028 : $35,208,000
Salary Average Commitment
Year 2025 : $70,382,100
Year 2026 : $64,732,100
Year 2027 : $47,557,100
Year 2028 : $29,746,100
Salary Cap with 1 Way Contract
Year 2025 : $70,382,100
Year 2026 : $64,732,100
Year 2027 : $47,557,100
Year 2028 : $29,746,100

Farm Players Salaries

Drew Helleson $139,200 (2)
Salary Remaining : $0
Salary Average : $139,200
Salary Average Remaining : $0
Riley Fiddler-Schultz $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Matthew Sop $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Lucas Carlsson $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Samuel Helenius $99,860 (3)
Salary Remaining : $0
Salary Average : $99,860
Salary Average Remaining : $0
Trent Miner $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jorian Donovan $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Case McCarthy $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Emil Heineman $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Colton Dach $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jeremie Poirier $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Isaiah George $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakub Brabenec $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakub Demek $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Noel Hoefenmayer $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Judd Caulfield $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Vincent Iorio $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marco Kasper $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Maggio $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matvey Petrov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zack Ostapchuk $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikolai Kovalenko $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zachary Gallant $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Artem Duda $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Declan Chisholm $93,260 (1)
Salary Remaining : $0
Salary Average : $93,260
Salary Average Remaining : $0
Michael Milne $87,650 (2)
Salary Remaining : $0
Salary Average : $87,650
Salary Average Remaining : $0
Isaac Poulter $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Daniel D'Amato $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Marcus Hogberg $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jett Woo $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Dryden Hunt $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Zachary Sanford $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - $135 - 5499 - 95.64%
Level 2: 4750 - $104 - 4575 - 96.31%
Level 3: 3750 - $78 - 3569 - 95.16%
Level 4: 2750 - $55 - 2676 - 97.33%
Luxury : 1000 - $275 - 903 - 90.30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1676 - 83.82%
Farm Level 2: 1000 - $20 - 959 - 95.89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17222 - 95.68%
Average Income per Game$2,737,156
Year to Date Revenue$112,223,397
Farm
Home Games Left-31
Average Attendance - %2635 - 87.84%
Average Income per Game$95,113
Year to Date Revenue$3,899,618

Expense

Pro Players Total Salaries$90,152,750
Pro Players Total Average Salaries$90,152,750
Farm Players Total Salaries$2,393,650
Farm Players Total Average Salaries$2,393,650
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$88,928,006
Farm Year To Date Expenses$2,862,587
Pro Salary Cap To Date$88,086,212
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,948,492)
Pro Remaining Season Days0
Pro Expenses Per Days$473,191
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,071
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$94,652,750
Estimate Under Maximum Salary Cap of $95,500,000$847,250
Estimate Over Minimum Salary Cap of $70,600,000 $24,052,750
Current Bank Account$66,879,060
Projected Bank Account$63,930,568

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $11,340,000 (5)
-Salary Remaining : $0
-Salary Average : $11,340,000
-Salary Average Remaining : $0
Charlie McAvoy (1 Way Contract) $7,846,000 (6)
-Salary Remaining : $0
-Salary Average : $7,846,000
-Salary Average Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (4)
-Salary Remaining : $0
-Salary Average : $7,584,000
-Salary Average Remaining : $0
Kris Letang (1 Way Contract) $6,772,000 (4)
-Salary Remaining : $0
-Salary Average : $6,772,000
-Salary Average Remaining : $0
Clayton Keller (1 Way Contract) $6,325,000 (1)
-Salary Remaining : $0
-Salary Average : $6,325,000
-Salary Average Remaining : $0
Drake Batherson (1 Way Contract) $5,694,000 (2)
-Salary Remaining : $0
-Salary Average : $5,694,000
-Salary Average Remaining : $0
Ivan Barbashev (1 Way Contract) $4,779,000 (4)
-Salary Remaining : $0
-Salary Average : $4,779,000
-Salary Average Remaining : $0
Jaden Schwartz (1 Way Contract) $4,437,000 (3)
-Salary Remaining : $0
-Salary Average : $4,437,000
-Salary Average Remaining : $0
Anthony Mantha (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Alex Tuch (1 Way Contract) $3,948,750 (6)
-Salary Remaining : $0
-Salary Average : $3,948,750
-Salary Average Remaining : $0
Niko Mikkola (1 Way Contract) $3,700,000 (4)
-Salary Remaining : $0
-Salary Average : $3,700,000
-Salary Average Remaining : $0
Mattias Samuelsson (1 Way Contract) $3,582,000 (3)
-Salary Remaining : $0
-Salary Average : $3,582,000
-Salary Average Remaining : $0
Casey Mittelstadt (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Ross Colton (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
Erik Gudbranson (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Dan Vladar (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Mathieu Olivier $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Morgan Barron $1,375,000 (2)
-Salary Remaining : $0
-Salary Average : $1,375,000
-Salary Average Remaining : $0
Michael Kesselring $1,345,000 (2)
-Salary Remaining : $0
-Salary Average : $1,345,000
-Salary Average Remaining : $0
Simon Benoit $975,000 (1)
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
Collin Graf $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2025 : $90,152,750
Year 2026 : $81,853,000
Year 2027 : $73,428,000
Year 2028 : $60,459,000
Salary Average Commitment
Year 2025 : $90,152,750
Year 2026 : $76,252,750
Year 2027 : $67,838,750
Year 2028 : $54,869,750
Salary Cap with 1 Way Contract
Year 2025 : $90,152,750
Year 2026 : $76,252,750
Year 2027 : $67,838,750
Year 2028 : $54,869,750

Farm Players Salaries

Nico Daws $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Callum Tung $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Declan Carlile $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Sam Morton $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Christoffer Sedoff $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
A.J. Greer (Out of Payroll) $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Justin Bailey $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Luke Krys $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Oskar Olausson $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Sykora $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aidan McDonough $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brad Lambert $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
David Reinbacher $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Juuso Parssinen $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Liam Ohgren $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Shakir Mukhamadullin $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Leevi Merilainen $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joel Blomqvist $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aleksanteri Kaskimaki $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ville Heinola $87,970 (1)
Salary Remaining : $0
Salary Average : $87,970
Salary Average Remaining : $0
Helge Grans $85,680 (1)
Salary Remaining : $0
Salary Average : $85,680
Salary Average Remaining : $0
Nate Clurman $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jacob Perreault $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Wyatt Bongiovanni $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Philippe Daoust $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Akito Hirose $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2025 : $2,393,650
Year 2026 : $1,520,000
Year 2027 : $560,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,393,650
Year 2026 : $1,520,000
Year 2027 : $560,000
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - $223 - 3013 - 52.39%
Level 2: 4750 - $180 - 2293 - 48.28%
Level 3: 3750 - $160 - 1590 - 42.41%
Level 4: 2750 - $150 - 902 - 32.81%
Luxury : 1000 - $300 - 731 - 73.12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1379 - 68.97%
Farm Level 2: 1000 - $25 - 705 - 70.48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8530 - 47.39%
Average Income per Game$2,456,047
Year to Date Revenue$100,697,908
Farm
Home Games Left-31
Average Attendance - %2084 - 69.47%
Average Income per Game$90,996
Year to Date Revenue$3,730,852

Expense

Pro Players Total Salaries$92,645,099
Pro Players Total Average Salaries$92,645,099
Farm Players Total Salaries$1,855,000
Farm Players Total Average Salaries$1,855,000
Coaches Total Salaries$4,350,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$96,432,959
Farm Year To Date Expenses$2,787,274
Pro Salary Cap To Date$92,693,644
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,820,888)
Pro Remaining Season Days0
Pro Expenses Per Days$500,756
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,089
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$93,645,099
Estimate Under Maximum Salary Cap of $95,500,000$1,854,901
Estimate Over Minimum Salary Cap of $70,600,000 $23,045,099
Current Bank Account$44,959,233
Projected Bank Account$42,138,345

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (3)
-Salary Remaining : $0
-Salary Average : $13,400,000
-Salary Average Remaining : $0
Aleksander Barkov (1 Way Contract) $9,727,000 (3)
-Salary Remaining : $0
-Salary Average : $9,727,000
-Salary Average Remaining : $0
Dougie Hamilton (1 Way Contract) $8,281,000 (1)
-Salary Remaining : $0
-Salary Average : $8,281,000
-Salary Average Remaining : $0
Igor Shesterkin (1 Way Contract) $7,528,000 (1)
-Salary Remaining : $0
-Salary Average : $7,528,000
-Salary Average Remaining : $0
Mikhail Sergachev (1 Way Contract) $6,786,000 (1)
-Salary Remaining : $0
-Salary Average : $6,786,000
-Salary Average Remaining : $0
Nikolaj Ehlers (1 Way Contract) $6,389,000 (4)
-Salary Remaining : $0
-Salary Average : $6,389,000
-Salary Average Remaining : $0
Alex Ovechkin (1 Way Contract) $5,423,000 (3)
-Salary Remaining : $0
-Salary Average : $5,423,000
-Salary Average Remaining : $0
Pyotr Kochetkov $4,300,000 (4)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Jake Walman (1 Way Contract) $3,865,000 (4)
-Salary Remaining : $0
-Salary Average : $3,865,000
-Salary Average Remaining : $0
Teuvo Teravainen (1 Way Contract) $3,574,000 (2)
-Salary Remaining : $0
-Salary Average : $3,574,000
-Salary Average Remaining : $0
Oskar Sundqvist (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Brenden Dillon (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Trevor Moore (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Brandon Tanev (1 Way Contract) $2,319,000 (1)
-Salary Remaining : $0
-Salary Average : $2,319,000
-Salary Average Remaining : $0
Ryan Suter (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Pius Suter (1 Way Contract) $1,627,500 (1)
-Salary Remaining : $0
-Salary Average : $1,627,500
-Salary Average Remaining : $0
Jack Johnson $1,550,000 (3)
-Salary Remaining : $0
-Salary Average : $1,550,000
-Salary Average Remaining : $0
Jan Rutta (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $0
-Salary Average : $1,450,000
-Salary Average Remaining : $0
Derek Ryan $1,410,000 (3)
-Salary Remaining : $0
-Salary Average : $1,410,000
-Salary Average Remaining : $0
Jesse Puljujarvi (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jack Campbell (1 Way Contract) $999,999 (3)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Cole Smith $915,600 (1)
-Salary Remaining : $0
-Salary Average : $915,600
-Salary Average Remaining : $0
Chris Wagner (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Luke Philp (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2025 : $92,645,099
Year 2026 : $62,737,999
Year 2027 : $59,163,999
Year 2028 : $17,654,000
Salary Average Commitment
Year 2025 : $92,645,099
Year 2026 : $62,737,999
Year 2027 : $59,163,999
Year 2028 : $17,654,000
Salary Cap with 1 Way Contract
Year 2025 : $92,645,099
Year 2026 : $62,737,999
Year 2027 : $59,163,999
Year 2028 : $17,654,000

Farm Players Salaries

Magnus Hellberg $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Viktor Neuchev $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob Doty $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Luke Tuch $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Reid Schaefer $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Roni Hirvonen (Out of Payroll) $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matt Savoie $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ty Nelson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tate Singleton $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Will Zmolek $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Alexander Petrovic $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Vasily Ponomarev $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Matthew Robertson $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Travis Howe $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jordan Martel $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Michael Callahan $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Marc Johnstone $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Andre Lee $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Corey Andonovski $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Colin Felix $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Chris Harpur $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Ethan Prow $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Anthony Vincent $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 3127 - 54.37%
Level 2: 4750 - $249 - 2020 - 42.53%
Level 3: 3750 - $248 - 1357 - 36.19%
Level 4: 2750 - $247 - 821 - 29.85%
Luxury : 1000 - $300 - 732 - 73.24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $100 - 804 - 40.21%
Farm Level 2: 1000 - $99 - 290 - 29.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8057 - 44.76%
Average Income per Game$2,483,238
Year to Date Revenue$101,812,770
Farm
Home Games Left-31
Average Attendance - %1094 - 36.47%
Average Income per Game$93,658
Year to Date Revenue$3,839,961

Expense

Pro Players Total Salaries$80,329,100
Pro Players Total Average Salaries$80,329,100
Farm Players Total Salaries$4,308,950
Farm Players Total Average Salaries$4,308,950
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$4,453,623
Pro Year To Date Expenses$88,098,815
Farm Year To Date Expenses$5,199,860
Pro Salary Cap To Date$86,552,351
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,903,385)
Pro Remaining Season Days0
Pro Expenses Per Days$423,589
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$27,130
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$84,782,723
Estimate Under Maximum Salary Cap of $95,500,000$10,717,277
Estimate Over Minimum Salary Cap of $70,600,000 $14,182,723
Current Bank Account$80,792,344
Projected Bank Account$77,888,959

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (4)
-Salary Remaining : $0
-Salary Average : $11,390,000
-Salary Average Remaining : $0
Tim Stutzle (1 Way Contract) $8,114,000 (4)
-Salary Remaining : $0
-Salary Average : $8,114,000
-Salary Average Remaining : $0
Moritz Seider (Out of Payroll) $7,771,000 (4)
-Salary Remaining : $0
-Salary Average : $7,771,000
-Salary Average Remaining : $0
Adam Fox (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $0
-Salary Average : $7,600,000
-Salary Average Remaining : $0
Tomas Hertl (1 Way Contract) $7,373,000 (5)
-Salary Remaining : $0
-Salary Average : $7,373,000
-Salary Average Remaining : $0
Mikael Granlund (1 Way Contract) $5,900,000 (4)
-Salary Remaining : $0
-Salary Average : $5,900,000
-Salary Average Remaining : $0
Connor McMichael $5,701,000 (4)
-Salary Remaining : $0
-Salary Average : $5,701,000
-Salary Average Remaining : $0
Colton Parayko (1 Way Contract) $5,665,000 (5)
-Salary Remaining : $0
-Salary Average : $5,665,000
-Salary Average Remaining : $0
Martin Necas (1 Way Contract) $5,500,000 (6)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Filip Gustavsson (1 Way Contract) $3,619,000 (6)
-Salary Remaining : $0
-Salary Average : $3,619,000
-Salary Average Remaining : $0
Martin Fehervary $3,591,000 (3)
-Salary Remaining : $0
-Salary Average : $3,591,000
-Salary Average Remaining : $0
Colton Sissons (1 Way Contract) $2,770,600 (3)
-Salary Remaining : $0
-Salary Average : $2,770,600
-Salary Average Remaining : $0
Derek Forbort (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Ty Emberson $1,741,000 (3)
-Salary Remaining : $0
-Salary Average : $1,741,000
-Salary Average Remaining : $0
Yegor Chinakhov $1,731,000 (1)
-Salary Remaining : $0
-Salary Average : $1,731,000
-Salary Average Remaining : $0
Noel Acciari $1,333,500 (3)
-Salary Remaining : $0
-Salary Average : $1,333,500
-Salary Average Remaining : $0
Luke Glendening (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Robert Bortuzzo (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Mason Lohrei $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Matty Beniers $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Andrei Kuzmenko $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Samuel Ersson $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2025 : $88,100,100
Year 2026 : $80,616,100
Year 2027 : $79,666,100
Year 2028 : $67,730,000
Salary Average Commitment
Year 2025 : $88,100,100
Year 2026 : $73,919,100
Year 2027 : $72,969,100
Year 2028 : $61,033,000
Salary Cap with 1 Way Contract
Year 2025 : $88,100,100
Year 2026 : $73,919,100
Year 2027 : $72,969,100
Year 2028 : $61,033,000

Farm Players Salaries

Michael Simpson $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Chris Terry $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Emmitt Finnie $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Djibril Toure $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Nikita Alexandrov $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Sawyer Boulton $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Charlie Wright $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Alex Alexeyev $98,840 (2)
Salary Remaining : $0
Salary Average : $98,840
Salary Average Remaining : $0
Emil Andrae $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jani Nyman $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tristen Robins $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Spencer Stastney $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joshua Roy $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan O'Rourke $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ronan Seeley $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joni Jurmo $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jackson Blake $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Harrison Brunicke $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lukas Cormier $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Will Cuylle $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Justin Sourdif $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Calle Odelius $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Christopher Merisier-Ortiz $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Logan Morrison $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Luca Cagnoni $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Thomas Milic $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nolan Foote $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Dipietro $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob Fowler $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Carl Lindbom $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Artur Akhtyamov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Scott Morrow $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maximus Wanner $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Owen Beck $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Noel Gunler $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryder Rolston $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan Tverberg $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matyas Sapovaliv $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Massimo Rizzo $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nico Myatovic $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zac Jones $87,050 (1)
Salary Remaining : $0
Salary Average : $87,050
Salary Average Remaining : $0
Rasmus Kupari $83,060 (1)
Salary Remaining : $0
Salary Average : $83,060
Salary Average Remaining : $0
Mitchell Chaffee $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ty Smith $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Yan Kuznetsov $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Alex Beaucage $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players46
Salary Commitment
Year 2025 : $4,308,950
Year 2026 : $3,128,840
Year 2027 : $2,120,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,308,950
Year 2026 : $3,128,840
Year 2027 : $2,120,000
Year 2028 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - $125 - 5520 - 96.00%
Level 2: 4750 - $100 - 4543 - 95.65%
Level 3: 3750 - $75 - 3608 - 96.21%
Level 4: 2750 - $55 - 2668 - 97.03%
Luxury : 1000 - $300 - 743 - 74.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1957 - 97.87%
Farm Level 2: 1000 - $15 - 996 - 99.64%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17083 - 94.90%
Average Income per Game$2,587,788
Year to Date Revenue$106,099,323
Farm
Home Games Left-31
Average Attendance - %2954 - 98.46%
Average Income per Game$94,529
Year to Date Revenue$3,875,683

Expense

Pro Players Total Salaries$69,937,000
Pro Players Total Average Salaries$69,937,000
Farm Players Total Salaries$2,127,500
Farm Players Total Average Salaries$2,127,500
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$3,574,000
Pro Year To Date Expenses$73,856,253
Farm Year To Date Expenses$3,113,292
Pro Salary Cap To Date$69,376,809
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,930,394)
Pro Remaining Season Days0
Pro Expenses Per Days$385,089
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,768
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,511,000
Estimate Under Maximum Salary Cap of $95,500,000$21,989,000
Estimate Over Minimum Salary Cap of $70,600,000 $2,911,000
Current Bank Account$135,202,715
Projected Bank Account$132,272,321

Pro Players Salaries

Marc-Andre Fleury (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $0
-Salary Average : $10,000,000
-Salary Average Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
David Perron (1 Way Contract) $6,861,000 (1)
-Salary Remaining : $0
-Salary Average : $6,861,000
-Salary Average Remaining : $0
William Carrier (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Pavel Zacha (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Tony DeAngelo (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Jake McCabe (1 Way Contract) $3,896,000 (5)
-Salary Remaining : $0
-Salary Average : $3,896,000
-Salary Average Remaining : $0
Bobby Brink $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Brett Kulak (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Daniil Miromanov $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Cody Glass (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Brandon Duhaime (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Calen Addison (1 Way Contract) $1,405,000 (2)
-1 Way Contract Salary Cap : $1,405,000
-Salary Remaining : $0
-Salary Average : $1,405,000
-Salary Average Remaining : $0
Joe Veleno (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Juuso Valimaki (1 Way Contract) $1,125,000 (1)
-Salary Remaining : $0
-Salary Average : $1,125,000
-Salary Average Remaining : $0
Noah Gregor (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Conor Timmins $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Yaroslav Askarov $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Ridly Greig $950,000 (5)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Shane Pinto $950,000 (4)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Macklin Celebrini $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jayson Megna $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Adam Gaudette $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2025 : $69,937,000
Year 2026 : $41,205,000
Year 2027 : $34,600,000
Year 2028 : $19,100,000
Salary Average Commitment
Year 2025 : $69,937,000
Year 2026 : $32,901,000
Year 2027 : $26,296,000
Year 2028 : $10,796,000
Salary Cap with 1 Way Contract
Year 2025 : $69,937,000
Year 2026 : $32,901,000
Year 2027 : $26,296,000
Year 2028 : $10,796,000

Farm Players Salaries

Cale Fleury $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Vadim Zherenko $97,500 (1)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Oscar Dansk $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gabriel Szturc $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jake Lucchini $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jack Matier $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Thomas Bordeleau $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Wyatt Aamodt $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan Johnson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Stefan Matteau $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nate Danielson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zach Metsa $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Noah Ostlund $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Noah Warren $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan Mast $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jesse Ylonen $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Tyler Madden $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Jack Rathbone $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Samuel Laberge $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Bokondji Imama $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Cavan Fitzgerald $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Chase Priskie $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Ryan Suzuki $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2025 : $2,127,500
Year 2026 : $1,490,000
Year 2027 : $665,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,127,500
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 - 5436 - 94.55%
Level 2: 4750 - $98 - 4585 - 96.53%
Level 3: 3750 - $80 - 3592 - 95.79%
Level 4: 2750 - $50 - 2648 - 96.29%
Luxury : 1000 - $270 - 937 - 93.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1582 - 79.08%
Farm Level 2: 1000 - $20 - 944 - 94.41%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17199 - 95.55%
Average Income per Game$2,621,269
Year to Date Revenue$107,472,048
Farm
Home Games Left-31
Average Attendance - %2526 - 84.19%
Average Income per Game$93,325
Year to Date Revenue$3,826,321

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$81,289,848
Farm Year To Date Expenses$3,125,502
Pro Salary Cap To Date$80,623,581
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,893,072)
Pro Remaining Season Days0
Pro Expenses Per Days$423,510
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,356
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$73,921,780
Projected Bank Account$71,028,708

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,409,000 (5)
-Salary Remaining : $0
-Salary Average : $8,409,000
-Salary Average Remaining : $0
Erik Karlsson (1 Way Contract) $6,925,000 (2)
-Salary Remaining : $0
-Salary Average : $6,925,000
-Salary Average Remaining : $0
Jeff Skinner (1 Way Contract) $6,593,000 (3)
-Salary Remaining : $0
-Salary Average : $6,593,000
-Salary Average Remaining : $0
Alex Iafallo (1 Way Contract) $5,711,000 (1)
-Salary Remaining : $0
-Salary Average : $5,711,000
-Salary Average Remaining : $0
Alex Killorn (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
Cam Talbot (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Dmitry Kulikov (1 Way Contract) $4,067,000 (2)
-Salary Remaining : $0
-Salary Average : $4,067,000
-Salary Average Remaining : $0
Gabriel Vilardi (1 Way Contract) $3,789,000 (1)
-Salary Remaining : $0
-Salary Average : $3,789,000
-Salary Average Remaining : $0
Ryan Strome (1 Way Contract) $3,641,000 (1)
-Salary Remaining : $0
-Salary Average : $3,641,000
-Salary Average Remaining : $0
Cole Sillinger $3,337,000 (2)
-Salary Remaining : $0
-Salary Average : $3,337,000
-Salary Average Remaining : $0
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (2)
-Salary Remaining : $0
-Salary Average : $3,260,000
-Salary Average Remaining : $0
Michael Bunting (1 Way Contract) $3,037,000 (3)
-Salary Remaining : $0
-Salary Average : $3,037,000
-Salary Average Remaining : $0
Joonas Korpisalo (1 Way Contract) $2,877,000 (2)
-Salary Remaining : $0
-Salary Average : $2,877,000
-Salary Average Remaining : $0
Cody Ceci (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Martin Pospisil $2,350,000 (3)
-Salary Remaining : $0
-Salary Average : $2,350,000
-Salary Average Remaining : $0
Alexey Toropchenko (1 Way Contract) $1,868,000 (2)
-Salary Remaining : $0
-Salary Average : $1,868,000
-Salary Average Remaining : $0
Viktor Arvidsson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $0
-Salary Average : $1,850,000
-Salary Average Remaining : $0
Akira Schmid $1,100,000 (3)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Jamie Drysdale $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Wyatt Kaiser $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Tyson Jost (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Michael Carcone $899,900 (2)
-Salary Remaining : $0
-Salary Average : $899,900
-Salary Average Remaining : $0
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 : $0
Salary Average : $100,000
Salary Average Remaining : $0
Tim Gettinger $96,380 (1)
Salary Remaining : $0
Salary Average : $96,380
Salary Average Remaining : $0
Keith Petruzzelli $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jayden Struble $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Arttu Hyry $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Laferriere $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brandon Coe $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Antti Tuomisto $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Liam O'Brien $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Henri Nikkanen $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Florian Xhekaj $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Frank Nazar $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Louis Crevier $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Anton Johansson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mikulas Hovorka $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samuel Johannesson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Waltteri Ignatjew $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Carter Gylander $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Luca Del Bel Belluz $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maxim Groshev $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marshall Warren $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Benjamin Kraws $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
John Leonard $91,970 (2)
Salary Remaining : $0
Salary Average : $91,970
Salary Average Remaining : $0
Jonathan Aspirot $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Justin Kirkland $89,500 (2)
Salary Remaining : $0
Salary Average : $89,500
Salary Average Remaining : $0
Simon Lundmark $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jaxsen Wiebe $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Joel Teasdale $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Riley McKay $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Anton Malmstrom $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Olivier Rodrigue $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 5653 - 98.31%
Level 2: 4750 - $72 - 4680 - 98.52%
Level 3: 3750 - $55 - 3686 - 98.28%
Level 4: 2750 - $45 - 2711 - 98.57%
Luxury : 1000 - $215 - 971 - 97.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1965 - 98.27%
Farm Level 2: 1000 - $20 - 928 - 92.77%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17700 - 98.34%
Average Income per Game$2,076,828
Year to Date Revenue$85,149,941
Farm
Home Games Left-31
Average Attendance - %2893 - 96.43%
Average Income per Game$96,893
Year to Date Revenue$3,972,599

Expense

Pro Players Total Salaries$77,219,900
Pro Players Total Average Salaries$77,219,900
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$79,920,622
Farm Year To Date Expenses$3,096,090
Pro Salary Cap To Date$77,649,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($3,003,672)
Pro Remaining Season Days0
Pro Expenses Per Days$412,604
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,363
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,304,900
Estimate Under Maximum Salary Cap of $95,500,000$15,195,100
Estimate Over Minimum Salary Cap of $70,600,000 $9,704,900
Current Bank Account$20,244,241
Projected Bank Account$17,240,569

Pro Players Salaries

Jeff Petry (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $0
-Salary Average : $8,600,000
-Salary Average Remaining : $0
Alec Martinez (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Kevin Hayes (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Nick Leddy (1 Way Contract) $5,174,000 (1)
-Salary Remaining : $0
-Salary Average : $5,174,000
-Salary Average Remaining : $0
Anthony Beauvillier (1 Way Contract) $4,247,000 (5)
-Salary Remaining : $0
-Salary Average : $4,247,000
-Salary Average Remaining : $0
Rasmus Sandin (1 Way Contract) $4,119,000 (3)
-Salary Remaining : $0
-Salary Average : $4,119,000
-Salary Average Remaining : $0
Erik Brannstrom (1 Way Contract) $4,088,000 (2)
-Salary Remaining : $0
-Salary Average : $4,088,000
-Salary Average Remaining : $0
Jakub Vrana (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Marco Rossi $3,508,000 (1)
-Salary Remaining : $0
-Salary Average : $3,508,000
-Salary Average Remaining : $0
Jordan Greenway (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Keegan Kolesar (1 Way Contract) $3,223,000 (4)
-Salary Remaining : $0
-Salary Average : $3,223,000
-Salary Average Remaining : $0
Robert Hagg (1 Way Contract) $2,955,000 (2)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $0
-Salary Average : $2,955,000
-Salary Average Remaining : $0
Joel Hofer (1 Way Contract) $2,932,000 (2)
-Salary Remaining : $0
-Salary Average : $2,932,000
-Salary Average Remaining : $0
Jonathan Quick (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Curtis Lazar (1 Way Contract) $2,377,000 (1)
-Salary Remaining : $0
-Salary Average : $2,377,000
-Salary Average Remaining : $0
Adam Erne (1 Way Contract) $2,337,000 (2)
-1 Way Contract Salary Cap : $2,337,000
-Salary Remaining : $0
-Salary Average : $2,337,000
-Salary Average Remaining : $0
Pat Maroon (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Colin Miller (1 Way Contract) $1,401,000 (1)
-Salary Remaining : $0
-Salary Average : $1,401,000
-Salary Average Remaining : $0
Sammy Blais (1 Way Contract) $1,363,000 (2)
-Salary Remaining : $0
-Salary Average : $1,363,000
-Salary Average Remaining : $0
Matthew Knies $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Will Smith $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Brandt Clarke $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Paul Cotter $945,900 (1)
-Salary Remaining : $0
-Salary Average : $945,900
-Salary Average Remaining : $0
Jonah Gadjovich $850,000 (1)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2025 : $77,219,900
Year 2026 : $54,014,000
Year 2027 : $18,289,000
Year 2028 : $10,720,000
Salary Average Commitment
Year 2025 : $77,219,900
Year 2026 : $54,014,000
Year 2027 : $18,289,000
Year 2028 : $10,720,000
Salary Cap with 1 Way Contract
Year 2025 : $77,219,900
Year 2026 : $54,014,000
Year 2027 : $18,289,000
Year 2028 : $10,720,000

Farm Players Salaries

Parker Wotherspoon $150,200 (3)
Salary Remaining : $0
Salary Average : $150,200
Salary Average Remaining : $0
Talyn Boyko $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Cooper Black $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Bradley Marek $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Danny Katic $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jacob Gaucher $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Henrik Tikkanen $98,500 (2)
Salary Remaining : $0
Salary Average : $98,500
Salary Average Remaining : $0
Hendrix Lapierre $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Denton Mateychuk $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joakim Kemell $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lucas Edmonds $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tyrel Bauer $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Seminoff $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tristan Luneau $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Yegor Sidorov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Devon Levi $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Reese Johnson $86,710 (2)
Salary Remaining : $0
Salary Average : $86,710
Salary Average Remaining : $0
Mac Hollowell $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Patrick Giles $83,790 (2)
Salary Remaining : $0
Salary Average : $83,790
Salary Average Remaining : $0
Raphael Lavoie $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Lleyton Roed $76,000 (1)
Salary Remaining : $0
Salary Average : $76,000
Salary Average Remaining : $0
Jaxon Nelson $76,000 (1)
Salary Remaining : $0
Salary Average : $76,000
Salary Average Remaining : $0
Gabriel Seger $76,000 (1)
Salary Remaining : $0
Salary Average : $76,000
Salary Average Remaining : $0
Ben Steeves $76,000 (1)
Salary Remaining : $0
Salary Average : $76,000
Salary Average Remaining : $0
Joseph Arntsen $75,500 (1)
Salary Remaining : $0
Salary Average : $75,500
Salary Average Remaining : $0
Alex Kannok-Leipert $75,500 (1)
Salary Remaining : $0
Salary Average : $75,500
Salary Average Remaining : $0
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 - 5457 - 94.90%
Level 2: 4750 - $100 - 4560 - 96.00%
Level 3: 3750 - $75 - 3576 - 95.36%
Level 4: 2750 - $50 - 2670 - 97.09%
Luxury : 1000 - $300 - 745 - 74.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1982 - 99.12%
Farm Level 2: 1000 - $15 - 995 - 99.47%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17008 - 94.49%
Average Income per Game$2,556,870
Year to Date Revenue$104,831,668
Farm
Home Games Left-31
Average Attendance - %2977 - 99.24%
Average Income per Game$80,602
Year to Date Revenue$3,304,663

Expense

Pro Players Total Salaries$89,316,000
Pro Players Total Average Salaries$89,316,000
Farm Players Total Salaries$2,147,980
Farm Players Total Average Salaries$2,147,980
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$90,385,482
Farm Year To Date Expenses$2,575,407
Pro Salary Cap To Date$86,695,083
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,498,648)
Pro Remaining Season Days0
Pro Expenses Per Days$482,115
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,792
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$90,566,000
Estimate Under Maximum Salary Cap of $95,500,000$4,934,000
Estimate Over Minimum Salary Cap of $70,600,000 $19,966,000
Current Bank Account$107,426,080
Projected Bank Account$104,927,432

Pro Players Salaries

Connor McDavid (1 Way Contract) $14,360,000 (5)
-Salary Remaining : $0
-Salary Average : $14,360,000
-Salary Average Remaining : $0
Seth Jarvis $9,123,000 (5)
-Salary Remaining : $0
-Salary Average : $9,123,000
-Salary Average Remaining : $0
Brad Marchand (1 Way Contract) $7,950,000 (2)
-Salary Remaining : $0
-Salary Average : $7,950,000
-Salary Average Remaining : $0
Brett Pesce (1 Way Contract) $6,255,000 (2)
-Salary Remaining : $0
-Salary Average : $6,255,000
-Salary Average Remaining : $0
Aaron Ekblad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Samuel Girard (1 Way Contract) $5,715,000 (1)
-Salary Remaining : $0
-Salary Average : $5,715,000
-Salary Average Remaining : $0
Tyler Bertuzzi (1 Way Contract) $4,405,000 (3)
-Salary Remaining : $0
-Salary Average : $4,405,000
-Salary Average Remaining : $0
Jonas Siegenthaler (1 Way Contract) $4,122,000 (4)
-Salary Remaining : $0
-Salary Average : $4,122,000
-Salary Average Remaining : $0
Jean-Gabriel Pageau (1 Way Contract) $4,053,000 (5)
-Salary Remaining : $0
-Salary Average : $4,053,000
-Salary Average Remaining : $0
Matias Maccelli $3,950,000 (4)
-Salary Remaining : $0
-Salary Average : $3,950,000
-Salary Average Remaining : $0
Ukko-Pekka Luukkonen (1 Way Contract) $3,946,000 (2)
-Salary Remaining : $0
-Salary Average : $3,946,000
-Salary Average Remaining : $0
Ryan Lindgren (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Connor Murphy (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Barclay Goodrow (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Mathieu Joseph (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Connor Ingram (1 Way Contract) $1,776,000 (2)
-Salary Remaining : $0
-Salary Average : $1,776,000
-Salary Average Remaining : $0
Olli Maatta (1 Way Contract) $1,710,000 (2)
-Salary Remaining : $0
-Salary Average : $1,710,000
-Salary Average Remaining : $0
Alexander Holtz (1 Way Contract) $1,401,000 (1)
-Salary Remaining : $0
-Salary Average : $1,401,000
-Salary Average Remaining : $0
Logan Stankoven $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Simon Nemec $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Shane Wright $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Justin Danforth $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Mason McTavish $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2025 : $89,316,000
Year 2026 : $67,350,000
Year 2027 : $41,813,000
Year 2028 : $35,608,000
Salary Average Commitment
Year 2025 : $89,316,000
Year 2026 : $67,350,000
Year 2027 : $41,813,000
Year 2028 : $35,608,000
Salary Cap with 1 Way Contract
Year 2025 : $89,316,000
Year 2026 : $67,350,000
Year 2027 : $41,813,000
Year 2028 : $35,608,000

Farm Players Salaries

Brandon Bussi $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Dakota Mermis $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Grigori Denisenko $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Zach Aston-Reese $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Connor Carrick $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Steven Santini $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Max McCormick $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Anthony Richard $97,480 (2)
Salary Remaining : $0
Salary Average : $97,480
Salary Average Remaining : $0
Brett Berard $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Isak Rosen $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ethan Edwards $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Francesco Pinelli $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Madison Bowey $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryder Korczak $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sean Farrell $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Topi Niemela $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Miko Matikka $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ben Harpur $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Charles Hudon $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Givani Smith $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Parker Gahagen $78,000 (1)
Salary Remaining : $0
Salary Average : $78,000
Salary Average Remaining : $0
Mitchell Stephens $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Donovan Sebrango $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2025 : $2,147,980
Year 2026 : $1,422,480
Year 2027 : $480,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,147,980
Year 2026 : $1,422,480
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 - 5605 - 97.49%
Level 2: 4750 - $90 - 4630 - 97.48%
Level 3: 3750 - $70 - 3623 - 96.62%
Level 4: 2750 - $40 - 2725 - 99.08%
Luxury : 1000 - $190 - 981 - 98.14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1605 - 80.23%
Farm Level 2: 1000 - $15 - 999 - 99.87%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17565 - 97.58%
Average Income per Game$2,310,710
Year to Date Revenue$94,739,120
Farm
Home Games Left-31
Average Attendance - %2603 - 86.78%
Average Income per Game$88,926
Year to Date Revenue$3,645,952

Expense

Pro Players Total Salaries$65,493,998
Pro Players Total Average Salaries$65,493,998
Farm Players Total Salaries$1,687,500
Farm Players Total Average Salaries$1,687,500
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,200,000
Pro Year To Date Expenses$71,411,263
Farm Year To Date Expenses$2,432,065
Pro Salary Cap To Date$66,075,109
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,756,695)
Pro Remaining Season Days0
Pro Expenses Per Days$367,156
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,695
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$69,693,998
Estimate Under Maximum Salary Cap of $95,500,000$25,806,002
Estimate Over Minimum Salary Cap of $70,600,000 -$906,002
Current Bank Account$40,367,836
Projected Bank Account$37,611,141

Pro Players Salaries

Jordan Eberle (1 Way Contract) $5,923,000 (3)
-Salary Remaining : $0
-Salary Average : $5,923,000
-Salary Average Remaining : $0
Erik Haula (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
Gustav Nyquist (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
Anthony Duclair (1 Way Contract) $4,010,000 (3)
-Salary Remaining : $0
-Salary Average : $4,010,000
-Salary Average Remaining : $0
Philipp Grubauer (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $0
-Salary Average : $3,700,000
-Salary Average Remaining : $0
Robby Fabbri (1 Way Contract) $3,604,000 (3)
-Salary Remaining : $0
-Salary Average : $3,604,000
-Salary Average Remaining : $0
Fabian Zetterlund $3,543,000 (2)
-Salary Remaining : $0
-Salary Average : $3,543,000
-Salary Average Remaining : $0
Nate Schmidt (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Filip Chytil (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $0
-Salary Average : $3,350,000
-Salary Average Remaining : $0
Kaapo Kakko (1 Way Contract) $3,310,000 (1)
-Salary Remaining : $0
-Salary Average : $3,310,000
-Salary Average Remaining : $0
Tyson Barrie (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Will Borgen (1 Way Contract) $2,925,000 (3)
-Salary Remaining : $0
-Salary Average : $2,925,000
-Salary Average Remaining : $0
Egor Zamula (1 Way Contract) $2,841,000 (2)
-Salary Remaining : $0
-Salary Average : $2,841,000
-Salary Average Remaining : $0
Mackenzie Blackwood (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Kevin Labanc (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Sam Malinski (1 Way Contract) $1,550,000 (1)
-Salary Remaining : $0
-Salary Average : $1,550,000
-Salary Average Remaining : $0
Klim Kostin (1 Way Contract) $1,428,000 (3)
-Salary Remaining : $0
-Salary Average : $1,428,000
-Salary Average Remaining : $0
Aku Raty (1 Way Contract) $1,110,000 (2)
-1 Way Contract Salary Cap : $1,110,000
-Salary Remaining : $0
-Salary Average : $1,110,000
-Salary Average Remaining : $0
Rem Pitlick (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jansen Harkins $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Carson Golder $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Dmitri Voronkov $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Samuel Hlavaj $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2025 : $65,493,998
Year 2026 : $46,983,998
Year 2027 : $26,440,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $65,493,998
Year 2026 : $46,983,998
Year 2027 : $26,440,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $65,493,998
Year 2026 : $46,983,998
Year 2027 : $26,440,000
Year 2028 : $0

Farm Players Salaries

Lleyton Moore $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Anthony Romano $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Kessel $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Angus Crookshank $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Olen Zellweger $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jack Finley $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Filip Larsson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Olle Lycksell $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Filip Mesar $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Malcolm Subban $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Donovan Houle-Villeneuve $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brendan Furry $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Carson Meyer $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Collin Delia $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brandon Hickey $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Robbie Russo $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joseph Cecconi $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Matthew Strome $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mathias Laferriere $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joe Fleming $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players20
Salary Commitment
Year 2025 : $1,687,500
Year 2026 : $1,325,000
Year 2027 : $1,055,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,687,500
Year 2026 : $1,325,000
Year 2027 : $1,055,000
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5750 - $125 - 5460 - 94.95%
Level 2: 4750 - $100 - 4561 - 96.02%
Level 3: 3750 - $75 - 3599 - 95.96%
Level 4: 2750 - $50 - 2673 - 97.19%
Luxury : 1000 - $300 - 753 - 75.25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1982 - 99.08%
Farm Level 2: 1000 - $15 - 998 - 99.82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17045 - 94.69%
Average Income per Game$2,563,401
Year to Date Revenue$105,099,446
Farm
Home Games Left-31
Average Attendance - %2980 - 99.33%
Average Income per Game$80,640
Year to Date Revenue$3,306,258

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$99,151,650
Farm Year To Date Expenses$2,991,801
Pro Salary Cap To Date$93,393,268
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,499,854)
Pro Remaining Season Days0
Pro Expenses Per Days$520,557
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,541
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$128,659,574
Projected Bank Account$126,159,720

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (3)
-Salary Remaining : $0
-Salary Average : $8,314,000
-Salary Average Remaining : $0
William Nylander (1 Way Contract) $8,158,000 (2)
-Salary Remaining : $0
-Salary Average : $8,158,000
-Salary Average Remaining : $0
Roope Hintz (1 Way Contract) $7,934,000 (4)
-Salary Remaining : $0
-Salary Average : $7,934,000
-Salary Average Remaining : $0
Brandon Hagel (1 Way Contract) $7,697,000 (1)
-Salary Remaining : $0
-Salary Average : $7,697,000
-Salary Average Remaining : $0
Brayden Point (1 Way Contract) $7,271,000 (3)
-Salary Remaining : $0
-Salary Average : $7,271,000
-Salary Average Remaining : $0
Jason Robertson (1 Way Contract) $7,217,000 (1)
-Salary Remaining : $0
-Salary Average : $7,217,000
-Salary Average Remaining : $0
Jacob Markstrom (1 Way Contract) $6,563,750 (1)
-Salary Remaining : $0
-Salary Average : $6,563,750
-Salary Average Remaining : $0
Thomas Harley (1 Way Contract) $5,951,000 (2)
-Salary Remaining : $0
-Salary Average : $5,951,000
-Salary Average Remaining : $0
Elias Lindholm (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $0
-Salary Average : $5,800,000
-Salary Average Remaining : $0
Anders Lee (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Filip Hronek (1 Way Contract) $5,185,000 (1)
-Salary Remaining : $0
-Salary Average : $5,185,000
-Salary Average Remaining : $0
Barrett Hayton (1 Way Contract) $4,700,000 (3)
-Salary Remaining : $0
-Salary Average : $4,700,000
-Salary Average Remaining : $0
Brandon Montour (1 Way Contract) $4,146,000 (1)
-Salary Remaining : $0
-Salary Average : $4,146,000
-Salary Average Remaining : $0
Sam Montembeault (1 Way Contract) $3,669,000 (3)
-Salary Remaining : $0
-Salary Average : $3,669,000
-Salary Average Remaining : $0
Josh Mahura (1 Way Contract) $961,200 (2)
-Salary Remaining : $0
-Salary Average : $961,200
-Salary Average Remaining : $0
Oliver Kylington $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Joey Keane $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Alexandre Texier $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Emil Bemstrom $900,000 (1)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Jamie Benn $880,000 (1)
-Salary Remaining : $0
-Salary Average : $880,000
-Salary Average Remaining : $0
Ryan Reaves $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $117,000
Salary Average Remaining : $0
Samuel Fagemo $95,670 (2)
Salary Remaining : $0
Salary Average : $95,670
Salary Average Remaining : $0
Will Cranley $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sebastian Cossa $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Blake McLaughlin $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Amadeus Lombardi $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Daemon Hunt $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Carson Lambos $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
David Goyette $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Christian Kyrou $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Filip Kral $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gavin Brindley $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hunter Haight $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jack Malone $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gavin White $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nick Abruzzese $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Kyle McDonald $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Justin Ertel $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Landon Slaggert $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Luke Prokop $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sam Colangelo $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Arshdeep Bains $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Noah Philp $87,100 (2)
Salary Remaining : $0
Salary Average : $87,100
Salary Average Remaining : $0
Joel Hanley $84,000 (1)
Salary Remaining : $0
Salary Average : $84,000
Salary Average Remaining : $0
Brandon Gignac $75,100 (2)
Salary Remaining : $0
Salary Average : $75,100
Salary Average Remaining : $0
Drake Caggiula $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
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 - 5552 - 96.56%
Level 2: 4750 - $80 - 4655 - 98.00%
Level 3: 3750 - $60 - 3699 - 98.65%
Level 4: 2750 - $25 - 2749 - 99.96%
Luxury : 1000 - $150 - 999 - 99.86%
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 Left0
Average Attendance - %17654 - 98.08%
Average Income per Game$2,144,699
Year to Date Revenue$87,932,639
Farm
Home Games Left-31
Average Attendance - %2999 - 99.96%
Average Income per Game$62,473
Year to Date Revenue$2,561,400

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$80,616,576
Farm Year To Date Expenses$3,039,468
Pro Salary Cap To Date$76,616,448
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($1,936,668)
Pro Remaining Season Days0
Pro Expenses Per Days$419,878
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,846
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$40,537,084
Projected Bank Account$38,600,416

Pro Players Salaries

Tage Thompson (1 Way Contract) $8,148,000 (3)
-Salary Remaining : $0
-Salary Average : $8,148,000
-Salary Average Remaining : $0
Dylan Strome (1 Way Contract) $7,138,000 (5)
-Salary Remaining : $0
-Salary Average : $7,138,000
-Salary Average Remaining : $0
Nick Schmaltz (1 Way Contract) $6,763,000 (6)
-Salary Remaining : $0
-Salary Average : $6,763,000
-Salary Average Remaining : $0
Jared McCann (1 Way Contract) $6,726,000 (4)
-Salary Remaining : $0
-Salary Average : $6,726,000
-Salary Average Remaining : $0
Jakob Chychrun (1 Way Contract) $6,550,000 (6)
-Salary Remaining : $0
-Salary Average : $6,550,000
-Salary Average Remaining : $0
Phillip Danault (1 Way Contract) $5,790,000 (4)
-Salary Remaining : $0
-Salary Average : $5,790,000
-Salary Average Remaining : $0
Mikey Anderson (1 Way Contract) $5,320,000 (3)
-Salary Remaining : $0
-Salary Average : $5,320,000
-Salary Average Remaining : $0
Sean Couturier (1 Way Contract) $5,005,000 (3)
-Salary Remaining : $0
-Salary Average : $5,005,000
-Salary Average Remaining : $0
J.J. Moser $4,032,000 (4)
-Salary Remaining : $0
-Salary Average : $4,032,000
-Salary Average Remaining : $0
Henri Jokiharju (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Logan O'Connor (1 Way Contract) $2,951,000 (3)
-Salary Remaining : $0
-Salary Average : $2,951,000
-Salary Average Remaining : $0
Victor Mancini (1 Way Contract) $2,500,000 (4)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Steven Lorentz (1 Way Contract) $1,578,000 (1)
-Salary Remaining : $0
-Salary Average : $1,578,000
-Salary Average Remaining : $0
Jet Greaves $1,416,000 (3)
-Salary Remaining : $0
-Salary Average : $1,416,000
-Salary Average Remaining : $0
Dylan Samberg (1 Way Contract) $1,313,000 (2)
-Salary Remaining : $0
-Salary Average : $1,313,000
-Salary Average Remaining : $0
Jack Drury (1 Way Contract) $1,276,500 (1)
-Salary Remaining : $0
-Salary Average : $1,276,500
-Salary Average Remaining : $0
Joey Daccord (1 Way Contract) $1,224,000 (2)
-Salary Remaining : $0
-Salary Average : $1,224,000
-Salary Average Remaining : $0
Jonatan Berggren $1,186,000 (3)
-Salary Remaining : $0
-Salary Average : $1,186,000
-Salary Average Remaining : $0
Tyson Foerster $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Simon Edvinsson $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Nick Blankenburg $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jake Neighbours $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $100,000
Salary Average Remaining : $0
Gleb Veremyev $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jaxson Stauber $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ben Meyers $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alexis Gendron $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brennan Othmann $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Filip Roos $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hunter McKown $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cole McWard $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Daylan Kuefler $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sammy Walker $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lian Bichsel $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tye Kartye $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mackie Samoskevich $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Santeri Hatakka $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sasha Pastujov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Otto Stenberg $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Clay Stevenson $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Arber Xhekaj $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Josh Dunne $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Calle Rosen $92,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Marc McLaughlin $92,500 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
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 - 5562 - 96.74%
Level 2: 4750 - $100 - 4554 - 95.87%
Level 3: 3750 - $80 - 3533 - 94.22%
Level 4: 2750 - $60 - 2460 - 89.44%
Luxury : 1000 - $260 - 953 - 95.33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1588 - 79.41%
Farm Level 2: 1000 - $25 - 715 - 71.51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17062 - 94.79%
Average Income per Game$2,571,092
Year to Date Revenue$105,414,767
Farm
Home Games Left-31
Average Attendance - %2303 - 76.78%
Average Income per Game$91,829
Year to Date Revenue$3,765,003

Expense

Pro Players Total Salaries$76,825,400
Pro Players Total Average Salaries$76,966,400
Farm Players Total Salaries$1,835,570
Farm Players Total Average Salaries$1,835,570
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$1,800,000
Pro Year To Date Expenses$77,110,143
Farm Year To Date Expenses$2,400,936
Pro Salary Cap To Date$75,479,922
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,846,710)
Pro Remaining Season Days0
Pro Expenses Per Days$407,945
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,164
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,766,400
Estimate Under Maximum Salary Cap of $95,500,000$16,733,600
Estimate Over Minimum Salary Cap of $70,600,000 $8,166,400
Current Bank Account$41,493,450
Projected Bank Account$38,646,740

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (2)
-Salary Remaining : $0
-Salary Average : $10,520,000
-Salary Average Remaining : $0
Mattias Ekholm (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Alexis Lafreniere (1 Way Contract) $5,926,000 (4)
-Salary Remaining : $0
-Salary Average : $5,926,000
-Salary Average Remaining : $0
Hampus Lindholm (1 Way Contract) $5,690,000 (4)
-Salary Remaining : $0
-Salary Average : $5,690,000
-Salary Average Remaining : $0
Alexandar Georgiev (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Nick Paul $5,250,000 (4)
-Salary Remaining : $0
-Salary Average : $5,250,000
-Salary Average Remaining : $0
Jonathan Huberdeau (1 Way Contract) $4,895,500 (1)
-Salary Remaining : $0
-Salary Average : $4,895,500
-Salary Average Remaining : $0
Frederik Andersen (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $0
-Salary Average : $4,250,000
-Salary Average Remaining : $0
Tanner Jeannot (1 Way Contract) $3,121,000 (5)
-Salary Remaining : $0
-Salary Average : $3,121,000
-Salary Average Remaining : $0
Nick Cousins (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Tyler Motte (1 Way Contract) $2,695,000 (2)
-Salary Remaining : $0
-Salary Average : $2,695,000
-Salary Average Remaining : $0
Troy Stecher (1 Way Contract) $2,002,000 (2)
-Salary Remaining : $0
-Salary Average : $2,002,000
-Salary Average Remaining : $0
Andreas Englund $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Pierre Engvall (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Devin Shore $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Eric Comrie (1 Way Contract) $1,352,000 (2)
-1 Way Contract Salary Cap : $1,352,000
-Salary Remaining : $0
-Salary Average : $1,352,000
-Salary Average Remaining : $0
Kurtis MacDermid (1 Way Contract) $1,174,000 (2)
-1 Way Contract Salary Cap : $1,174,000
-Salary Remaining : $0
-Salary Average : $1,174,000
-Salary Average Remaining : $0
Tyler Pitlick $1,100,000 (2)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Dylan Coghlan $1,100,000 (3)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Justin Dowling $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Walker Duehr $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Camden Thiesing $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Oskar Back $999,000 (3)
-Salary Remaining : $0
-Salary Average : $999,000
-Salary Average Remaining : $0
Linus Karlsson $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Kale Clague $942,900 (2)
-Salary Remaining : $0
-Salary Average : $942,900
-Salary Average Remaining : $0
Arvid Soderblom $858,000 (2)
-Salary Remaining : $0
-Salary Average : $999,000
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 2025 : $76,825,400
Year 2026 : $71,120,900
Year 2027 : $49,336,000
Year 2028 : $39,737,000
Salary Average Commitment
Year 2025 : $76,966,400
Year 2026 : $71,120,900
Year 2027 : $49,336,000
Year 2028 : $39,737,000
Salary Cap with 1 Way Contract
Year 2025 : $76,966,400
Year 2026 : $71,120,900
Year 2027 : $49,336,000
Year 2028 : $39,737,000

Farm Players Salaries

Keean Washkurak $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ben Jones $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Connor Corcoran $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Oliver Okuliar $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
James Hamblin $93,070 (2)
Salary Remaining : $0
Salary Average : $93,070
Salary Average Remaining : $0
Louis Domingue $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Cameron Butler $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cole Reinhardt $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Dylan Wendt $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brian Pinho $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ethan Frisch $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Marshall Rifai $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Hunter Drew $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kenneth Appleby $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Justin Hryckowian $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mike Benning $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Riley Duran $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Nick Leivermann $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Riley Hughes $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Clark Bishop $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Scott Walford $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Spencer Kersten $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kyle Mayhew $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2025 : $1,835,570
Year 2026 : $1,308,070
Year 2027 : $390,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,835,570
Year 2026 : $1,308,070
Year 2027 : $390,000
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $250 - 2584 - 44.94%
Level 2: 4750 - $150 - 2770 - 58.32%
Level 3: 3750 - $90 - 2880 - 76.79%
Level 4: 2750 - $60 - 2526 - 91.86%
Luxury : 1000 - $300 - 741 - 74.08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1210 - 60.48%
Farm Level 2: 1000 - $35 - 505 - 50.46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11501 - 63.89%
Average Income per Game$2,456,972
Year to Date Revenue$100,735,836
Farm
Home Games Left-31
Average Attendance - %1714 - 57.14%
Average Income per Game$90,114
Year to Date Revenue$3,694,662

Expense

Pro Players Total Salaries$94,663,998
Pro Players Total Average Salaries$94,663,998
Farm Players Total Salaries$2,316,000
Farm Players Total Average Salaries$2,316,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$131,863
Pro Year To Date Expenses$96,341,350
Farm Year To Date Expenses$2,925,792
Pro Salary Cap To Date$93,722,520
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,793,525)
Pro Remaining Season Days0
Pro Expenses Per Days$506,062
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,667
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$94,795,861
Estimate Under Maximum Salary Cap of $95,500,000$704,139
Estimate Over Minimum Salary Cap of $70,600,000 $24,195,861
Current Bank Account$54,104,672
Projected Bank Account$51,311,147

Pro Players Salaries

Jordan Kyrou (1 Way Contract) $8,394,000 (5)
-Salary Remaining : $0
-Salary Average : $8,394,000
-Salary Average Remaining : $0
Devon Toews (1 Way Contract) $7,983,000 (3)
-Salary Remaining : $0
-Salary Average : $7,983,000
-Salary Average Remaining : $0
Sidney Crosby (1 Way Contract) $7,923,000 (1)
-Salary Remaining : $0
-Salary Average : $7,923,000
-Salary Average Remaining : $0
Adrian Kempe (1 Way Contract) $7,237,000 (4)
-Salary Remaining : $0
-Salary Average : $7,237,000
-Salary Average Remaining : $0
Vince Dunn (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $0
-Salary Average : $6,879,000
-Salary Average Remaining : $0
Nick Suzuki (1 Way Contract) $6,293,000 (2)
-Salary Remaining : $0
-Salary Average : $6,293,000
-Salary Average Remaining : $0
Filip Forsberg (1 Way Contract) $6,290,000 (2)
-Salary Remaining : $0
-Salary Average : $6,290,000
-Salary Average Remaining : $0
Ryan McDonagh (1 Way Contract) $5,615,000 (2)
-Salary Remaining : $0
-Salary Average : $5,615,000
-Salary Average Remaining : $0
Rickard Rakell (1 Way Contract) $5,572,000 (4)
-Salary Remaining : $0
-Salary Average : $5,572,000
-Salary Average Remaining : $0
Shayne Gostisbehere (1 Way Contract) $5,231,000 (3)
-Salary Remaining : $0
-Salary Average : $5,231,000
-Salary Average Remaining : $0
Reilly Smith (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Jake Oettinger (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Dustin Wolf $4,648,000 (3)
-Salary Remaining : $0
-Salary Average : $4,648,000
-Salary Average Remaining : $0
Christian Dvorak (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $0
-Salary Average : $2,800,000
-Salary Average Remaining : $0
Kevin Bahl (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $0
-Salary Average : $2,610,000
-Salary Average Remaining : $0
Kasperi Kapanen (1 Way Contract) $1,725,000 (2)
-Salary Remaining : $0
-Salary Average : $1,725,000
-Salary Average Remaining : $0
Jeremy Lauzon (1 Way Contract) $1,662,000 (3)
-Salary Remaining : $0
-Salary Average : $1,662,000
-Salary Average Remaining : $0
Tobias Bjornfot (1 Way Contract) $1,052,000 (1)
-1 Way Contract Salary Cap : $1,052,000
-Salary Remaining : $0
-Salary Average : $1,052,000
-Salary Average Remaining : $0
Nathan Walker $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Jonny Brodzinski $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Kiefer Sherwood $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2025 : $94,663,998
Year 2026 : $79,688,999
Year 2027 : $59,015,999
Year 2028 : $28,082,000
Salary Average Commitment
Year 2025 : $94,663,998
Year 2026 : $79,688,999
Year 2027 : $59,015,999
Year 2028 : $28,082,000
Salary Cap with 1 Way Contract
Year 2025 : $94,663,998
Year 2026 : $79,688,999
Year 2027 : $59,015,999
Year 2028 : $28,082,000

Farm Players Salaries

Taylor Raddysh $206,300 (3)
Salary Remaining : $0
Salary Average : $206,300
Salary Average Remaining : $0
Scott Perunovich $115,000 (1)
Salary Remaining : $0
Salary Average : $115,000
Salary Average Remaining : $0
Gabriel Dumont $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Tristan Lennox $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Justin Robidas $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Campbell $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Chaz Lucius $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Martin Chromiak $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jared Davidson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
John Farinacci $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryker Evans $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Julian Lutz $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Ginning $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jordan Papirny $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nolan Allan $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Rodwin Dionicio $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samuel Savoie $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tanner Laczynski $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Caleb Jones $88,700 (2)
Salary Remaining : $0
Salary Average : $88,700
Salary Average Remaining : $0
Cameron Crotty $81,000 (2)
Salary Remaining : $0
Salary Average : $81,000
Salary Average Remaining : $0
Curtis Douglas $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Garrett Pilon (Out of Payroll) $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Sam Gagner $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jeremy Davies $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jacob MacDonald $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2025 : $2,391,000
Year 2026 : $1,801,000
Year 2027 : $1,021,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,391,000
Year 2026 : $1,801,000
Year 2027 : $1,021,300
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $250 - 2616 - 45.49%
Level 2: 4750 - $165 - 2532 - 53.30%
Level 3: 3750 - $115 - 2242 - 59.78%
Level 4: 2750 - $100 - 1370 - 49.82%
Luxury : 1000 - $300 - 747 - 74.66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 929 - 46.46%
Farm Level 2: 1000 - $40 - 448 - 44.81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9506 - 52.81%
Average Income per Game$2,451,153
Year to Date Revenue$100,497,260
Farm
Home Games Left-31
Average Attendance - %1377 - 45.91%
Average Income per Game$92,103
Year to Date Revenue$3,776,225

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$92,508,693
Farm Year To Date Expenses$2,908,588
Pro Salary Cap To Date$90,301,270
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($2,855,195)
Pro Remaining Season Days0
Pro Expenses Per Days$481,771
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,224
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$110,589,923
Projected Bank Account$107,734,728

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $11,010,000 (5)
-Salary Remaining : $0
-Salary Average : $11,010,000
-Salary Average Remaining : $0
Kyle Connor (1 Way Contract) $9,137,000 (4)
-Salary Remaining : $0
-Salary Average : $9,137,000
-Salary Average Remaining : $0
Dylan Larkin (1 Way Contract) $7,175,000 (3)
-Salary Remaining : $0
-Salary Average : $7,175,000
-Salary Average Remaining : $0
Noah Hanifin (1 Way Contract) $6,905,000 (5)
-Salary Remaining : $0
-Salary Average : $6,905,000
-Salary Average Remaining : $0
Joel Eriksson Ek (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Cole Caufield (1 Way Contract) $5,991,000 (1)
-Salary Remaining : $0
-Salary Average : $5,991,000
-Salary Average Remaining : $0
Jaccob Slavin (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $0
-Salary Average : $5,800,000
-Salary Average Remaining : $0
Rasmus Dahlin (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $0
-Salary Average : $5,200,000
-Salary Average Remaining : $0
Jared Spurgeon (1 Way Contract) $4,605,000 (2)
-Salary Remaining : $0
-Salary Average : $4,605,000
-Salary Average Remaining : $0
Tyler Seguin (1 Way Contract) $4,222,000 (1)
-Salary Remaining : $0
-Salary Average : $4,222,000
-Salary Average Remaining : $0
Matt Duchene (1 Way Contract) $4,182,000 (1)
-Salary Remaining : $0
-Salary Average : $4,182,000
-Salary Average Remaining : $0
Stuart Skinner $3,986,000 (1)
-Salary Remaining : $0
-Salary Average : $3,986,000
-Salary Average Remaining : $0
Erik Cernak (1 Way Contract) $3,375,000 (3)
-Salary Remaining : $0
-Salary Average : $3,375,000
-Salary Average Remaining : $0
Jake Evans (1 Way Contract) $3,068,000 (3)
-Salary Remaining : $0
-Salary Average : $3,068,000
-Salary Average Remaining : $0
Semyon Varlamov (1 Way Contract) $1,775,000 (1)
-Salary Remaining : $0
-Salary Average : $1,775,000
-Salary Average Remaining : $0
Casey Cizikas (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Dakota Joshua (1 Way Contract) $1,195,000 (1)
-Salary Remaining : $0
-Salary Average : $1,195,000
-Salary Average Remaining : $0
David Kampf $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Nico Sturm $999,000 (1)
-Salary Remaining : $0
-Salary Average : $999,000
-Salary Average Remaining : $0
Darren Raddysh $975,000 (1)
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
Miles Wood $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Lane Hutson $950,000 (3)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
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 : $0
Salary Average : $100,000
Salary Average Remaining : $0
Bogdan Trineyev $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Dylan Roobroeck $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jaroslav Chmelar $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Braden Hache $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Chase Bradley $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Maros Jedlicka $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Wyatte Wylie $97,500 (3)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Pierrick Dube $97,500 (1)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Adam Klapka $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Chase Wheatcroft $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dylan Peterson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Domenick Fensore $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Domenic DiVincentiis $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jagger Firkus $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Erik Portillo $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jeremie Biakabutuka $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Topias Vilen $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cole Clayton $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sam Lipkin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zack MacEwen $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aleksei Kolosov $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aatu Raty $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
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 $119,232,185 $81,940,250 $13,559,750 $11,340,250 242953
Blackhawks $67,862,021 $93,770,750 $1,729,250 $23,170,750 212748
Blue Jackets $42,903,267 $89,035,498 $6,464,502 $18,435,498 282553
Blues $44,155,943 $94,209,963 $1,290,037 $23,609,963 272249
Bruins $123,079,944 $93,539,899 $1,960,101 $22,939,899 233053
Canadiens $142,148,192 $93,102,959 $2,397,041 $22,502,959 262046
Canucks $68,722,437 $93,201,299 $2,298,701 $22,601,299 253358
Capitals $54,670,003 $87,430,000 $8,070,000 $16,830,000 222547
Devils $100,843,162 $89,081,000 $6,419,000 $18,481,000 233659
Ducks $89,384,027 $75,269,000 $20,231,000 $4,669,000 253358
Flames $138,261,036 $75,154,999 $20,345,001 $4,554,999 262652
Flyers $65,397,985 $91,336,699 $4,163,301 $20,736,699 232952
Golden Knights $80,558,636 $74,927,798 $20,572,202 $4,327,798 212041
Hurricanes $44,754,853 $94,873,870 $626,130 $24,273,870 223860
Islanders $16,648,643 $83,446,999 $12,053,001 $12,846,999 242347
Jets $81,760,308 $81,150,498 $14,349,502 $10,550,498 241640
Kings $94,552,893 $72,028,996 $23,471,004 $1,428,996 222446
Kraken $38,130,395 $91,334,503 $4,165,497 $20,734,503 212647
Lightning $127,618,805 $75,382,100 $20,117,900 $4,782,100 243256
Mammoth $66,879,060 $94,652,750 $847,250 $24,052,750 212647
Maple Leafs $44,959,233 $93,645,099 $1,854,901 $23,045,099 242347
Oilers $80,792,344 $84,782,723 $10,717,277 $14,182,723 224668
Panthers $135,202,715 $73,511,000 $21,989,000 $2,911,000 232346
Penguins $73,921,780 $83,024,900 $12,475,100 $12,424,900 233154
Predators $20,244,241 $80,304,900 $15,195,100 $9,704,900 242650
Rangers $107,426,080 $90,566,000 $4,934,000 $19,966,000 232346
Red Wings $40,367,836 $69,693,998 $25,806,002 -$906,002 242044
Sabres $128,659,574 $94,446,950 $1,053,050 $23,846,950 212647
Senators $40,537,084 $76,616,500 $18,883,500 $6,016,500 222244
Sharks $41,493,450 $78,766,400 $16,733,600 $8,166,400 262349
Stars $54,104,672 $94,795,861 $704,139 $24,195,861 212546
Wild $110,589,923 $90,499,999 $5,000,001 $19,899,999 222345