Avalanche



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$75,314,000
Pro Players Total Average Salaries$75,314,000
Farm Players Total Salaries$2,529,100
Farm Players Total Average Salaries$2,529,100
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$3,126,250
Pro Year To Date Expenses$25,183,077
Farm Year To Date Expenses$1,104,820
Pro Salary Cap To Date$24,214,327
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,124,938
Farm Estimated Season Revenue($276,949)
Pro Remaining Season Days130
Pro Expenses Per Days$407,885
Pro Estimated Expenses$53,025,050
Farm Remaining Season Days130
Farm Expenses Per Days$17,860
Farm Estimated Expenses$2,321,800
Estimated Season Expenses$55,346,850
Season Salary Cap$78,440,250
Estimate Under Maximum Salary Cap of $95,500,000$17,059,750
Estimate Over Minimum Salary Cap of $70,600,000 $7,840,250
Current Bank Account$104,562,796
Projected Bank Account$118,063,935

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $6,196,000 (5)
-Salary Remaining : $4,195,208
-Salary Average : $6,196,000
-Salary Average Remaining : $4,195,208
Yanni Gourde (1 Way Contract) $5,501,000 (4)
-Salary Remaining : $3,724,635
-Salary Average : $5,501,000
-Salary Average Remaining : $3,724,635
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,723,958
-Salary Average : $5,500,000
-Salary Average Remaining : $3,723,958
Sergei Bobrovsky (1 Way Contract) $5,155,000 (4)
-Salary Remaining : $3,490,365
-Salary Average : $5,155,000
-Salary Average Remaining : $3,490,365
Travis Sanheim (1 Way Contract) $4,902,000 (5)
-Salary Remaining : $3,319,063
-Salary Average : $4,902,000
-Salary Average Remaining : $3,319,063
Matt Grzelcyk (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,046,875
-Salary Average : $4,500,000
-Salary Average Remaining : $3,046,875
Sean Monahan (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,046,875
-Salary Average : $4,500,000
-Salary Average Remaining : $3,046,875
Jesper Bratt (1 Way Contract) $4,300,000 (4)
-Salary Remaining : $2,911,458
-Salary Average : $4,300,000
-Salary Average Remaining : $2,911,458
Brandon Saad (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,708,333
-Salary Average : $4,000,000
-Salary Average Remaining : $2,708,333
Josh Manson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,708,333
-Salary Average : $4,000,000
-Salary Average Remaining : $2,708,333
Max Domi (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $2,640,625
-Salary Average : $3,900,000
-Salary Average Remaining : $2,640,625
Philipp Kurashev (1 Way Contract) $3,570,000 (3)
-Salary Remaining : $2,417,188
-Salary Average : $3,570,000
-Salary Average Remaining : $2,417,188
Andreas Athanasiou (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
David Savard (1 Way Contract) $2,690,000 (2)
-Salary Remaining : $1,821,354
-Salary Average : $2,690,000
-Salary Average Remaining : $1,821,354
Marcus Johansson (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $1,760,417
-Salary Average : $2,600,000
-Salary Average Remaining : $1,760,417
Zach Bogosian (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $1,049,479
-Salary Average : $1,550,000
-Salary Average Remaining : $1,049,479
Kevin Lankinen (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,015,625
-Salary Average : $1,500,000
-Salary Average Remaining : $1,015,625
Ryan Lomberg (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,015,625
-Salary Average : $1,500,000
-Salary Average Remaining : $1,015,625
Tomas Tatar (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $846,354
-Salary Average : $1,250,000
-Salary Average Remaining : $846,354
Kieffer Bellows (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $812,500
-Salary Average : $1,200,000
-Salary Average Remaining : $812,500
Jacob Moverare (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Sam Lafferty (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Georgi Romanov (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Chris Driedger (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Total Pro Players24
Salary Commitment
Year 2025 : $75,314,000
Year 2026 : $67,530,000
Year 2027 : $53,140,000
Year 2028 : $31,620,000
Salary Average Commitment
Year 2025 : $75,314,000
Year 2026 : $61,964,000
Year 2027 : $47,574,000
Year 2028 : $26,054,000
Salary Cap with 1 Way Contract
Year 2025 : $75,314,000
Year 2026 : $61,964,000
Year 2027 : $47,574,000
Year 2028 : $26,054,000

Farm Players Salaries

Valtteri Puustinen $127,500 (3)
Salary Remaining : $86,328
Salary Average : $127,500
Salary Average Remaining : $86,328
Jack LaFontaine $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Boris Katchouk $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Zach Sawchenko $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Ivan Ivan $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Jean-Luc Foudy $99,600 (2)
Salary Remaining : $67,438
Salary Average : $99,600
Salary Average Remaining : $67,438
Owen Sillinger $99,500 (1)
Salary Remaining : $67,370
Salary Average : $99,500
Salary Average Remaining : $67,370
Juha Jaaska $99,000 (2)
Salary Remaining : $67,031
Salary Average : $99,000
Salary Average Remaining : $67,031
Joe Snively $98,000 (1)
Salary Remaining : $66,354
Salary Average : $98,000
Salary Average Remaining : $66,354
Shane Bowers $97,500 (1)
Salary Remaining : $66,016
Salary Average : $97,500
Salary Average Remaining : $66,016
Jake Leschyshyn $96,000 (3)
Salary Remaining : $65,000
Salary Average : $96,000
Salary Average Remaining : $65,000
Caedan Bankier $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
David Spacek $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ethan Samson $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Isaac Belliveau $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Marcel Marcel $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Maveric Lamoureux $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Zachary L'Heureux (Out of Payroll) $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Xavier Bernard $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Zac Funk $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Alexandre Doucet $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Mason Geertsen $92,000 (1)
Salary Remaining : $62,292
Salary Average : $92,000
Salary Average Remaining : $62,292
Jalen Luypen $85,000 (2)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Skyler Brind'Amour $77,500 (2)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Wyatt Newpower $77,500 (2)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Mark Friedman $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Tobie Paquette-Bisson $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Braeden Kressler $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players28
Salary Commitment
Year 2025 : $2,624,100
Year 2026 : $2,162,100
Year 2027 : $848,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,624,100
Year 2026 : $2,162,100
Year 2027 : $848,500
Year 2028 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$89,169,000
Pro Players Total Average Salaries$89,169,000
Farm Players Total Salaries$2,512,600
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$29,171,257
Farm Year To Date Expenses$902,125
Pro Salary Cap To Date$28,407,969
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,682,099
Farm Estimated Season Revenue($361,747)
Pro Remaining Season Days130
Pro Expenses Per Days$472,234
Pro Estimated Expenses$61,390,420
Farm Remaining Season Days130
Farm Expenses Per Days$14,909
Farm Estimated Expenses$1,938,170
Estimated Season Expenses$63,328,590
Season Salary Cap$90,970,750
Estimate Under Maximum Salary Cap of $95,500,000$4,529,250
Estimate Over Minimum Salary Cap of $70,600,000 $20,370,750
Current Bank Account$57,330,593
Projected Bank Account$65,322,355

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,612,000 (5)
-Salary Remaining : $6,508,125
-Salary Average : $9,612,000
-Salary Average Remaining : $6,508,125
Matthew Tkachuk (1 Way Contract) $8,809,000 (1)
-Salary Remaining : $5,964,427
-Salary Average : $8,809,000
-Salary Average Remaining : $5,964,427
Roman Josi (1 Way Contract) $7,899,000 (1)
-Salary Remaining : $5,348,281
-Salary Average : $7,899,000
-Salary Average Remaining : $5,348,281
Mark Scheifele (1 Way Contract) $7,742,000 (4)
-Salary Remaining : $5,241,979
-Salary Average : $7,742,000
-Salary Average Remaining : $5,241,979
Gustav Forsling (1 Way Contract) $6,243,000 (2)
-Salary Remaining : $4,227,031
-Salary Average : $6,243,000
-Salary Average Remaining : $4,227,031
Patrick Kane (1 Way Contract) $5,370,000 (1)
-Salary Remaining : $3,635,938
-Salary Average : $5,370,000
-Salary Average Remaining : $3,635,938
Blake Coleman (1 Way Contract) $4,839,000 (3)
-Salary Remaining : $3,276,406
-Salary Average : $4,839,000
-Salary Average Remaining : $3,276,406
Jeremy Swayman (1 Way Contract) $4,826,000 (4)
-Salary Remaining : $3,267,604
-Salary Average : $4,826,000
-Salary Average Remaining : $3,267,604
Ryan O'Reilly (1 Way Contract) $4,274,000 (1)
-Salary Remaining : $2,893,854
-Salary Average : $4,274,000
-Salary Average Remaining : $2,893,854
Pavel Dorofeyev (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $2,792,969
-Salary Average : $4,125,000
-Salary Average Remaining : $2,792,969
Dylan DeMelo (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,708,333
-Salary Average : $4,000,000
-Salary Average Remaining : $2,708,333
Lawson Crouse (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Nick Jensen (1 Way Contract) $3,334,000 (3)
-Salary Remaining : $2,257,396
-Salary Average : $3,334,000
-Salary Average Remaining : $2,257,396
Yegor Sharangovich (1 Way Contract) $3,246,000 (1)
-Salary Remaining : $2,197,813
-Salary Average : $3,246,000
-Salary Average Remaining : $2,197,813
Nick Foligno (Out of Payroll) $2,800,000 (1)
-Salary Remaining : $1,895,833
-Salary Average : $2,800,000
-Salary Average Remaining : $1,895,833
Alex Nedeljkovic (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Jordan Martinook (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Zach Whitecloud (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $914,063
-Salary Average : $1,350,000
-Salary Average Remaining : $914,063
Dylan Guenther $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Brock Faber $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Jarred Tinordi $800,000 (2)
-Salary Remaining : $541,667
-Salary Average : $800,000
-Salary Average Remaining : $541,667
Total Pro Players21
Salary Commitment
Year 2025 : $89,169,000
Year 2026 : $50,346,000
Year 2027 : $40,353,000
Year 2028 : $25,680,000
Salary Average Commitment
Year 2025 : $89,169,000
Year 2026 : $50,346,000
Year 2027 : $40,353,000
Year 2028 : $25,680,000
Salary Cap with 1 Way Contract
Year 2025 : $89,169,000
Year 2026 : $50,346,000
Year 2027 : $40,353,000
Year 2028 : $25,680,000

Farm Players Salaries

Dylan Wells $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Wilmer Skoog $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Alex Swetlikoff $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Austin Watson $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Bo Groulx $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Matt Stienburg $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Tristan Allard $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Max Sasson $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Marc Del Gaizo $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Jacob Quillan $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Alex Jefferies $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Artem Grushnikov $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Charles-Alexis Legault $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Elmer Soderblom $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Gleb Trikozov $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nick Swaney $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jan Jenik (Out of Payroll) $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Hunter Shepard $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Michael Buchinger $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Riese Gaber $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Atley Calvert $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Cole Koepke $87,600 (1)
Salary Remaining : $59,313
Salary Average : $87,600
Salary Average Remaining : $59,313
Braeden Bowman $80,000 (3)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Felix Sandstrom $80,000 (3)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Peter DiLiberatore $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Maxence Guenette $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Travis Mitchell $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players27
Salary Commitment
Year 2025 : $2,512,600
Year 2026 : $2,035,000
Year 2027 : $1,095,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,512,600
Year 2026 : $2,035,000
Year 2027 : $1,095,000
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$92,648,998
Pro Players Total Average Salaries$92,648,998
Farm Players Total Salaries$2,320,830
Farm Players Total Average Salaries$2,320,830
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Special Salary Cap Value$2,712,500
Pro Year To Date Expenses$29,989,277
Farm Year To Date Expenses$1,027,363
Pro Salary Cap To Date$28,819,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,232,003
Farm Estimated Season Revenue($161,704)
Pro Remaining Season Days130
Pro Expenses Per Days$500,776
Pro Estimated Expenses$65,100,880
Farm Remaining Season Days130
Farm Expenses Per Days$15,994
Farm Estimated Expenses$2,079,220
Estimated Season Expenses$67,180,100
Season Salary Cap$95,361,498
Estimate Under Maximum Salary Cap of $95,500,000$138,502
Estimate Over Minimum Salary Cap of $70,600,000 $24,761,498
Current Bank Account$31,799,217
Projected Bank Account$38,689,416

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (2)
-Salary Remaining : $5,125,521
-Salary Average : $7,570,000
-Salary Average Remaining : $5,125,521
Bo Horvat (1 Way Contract) $7,147,000 (3)
-Salary Remaining : $4,839,115
-Salary Average : $7,147,000
-Salary Average Remaining : $4,839,115
Charlie Coyle (1 Way Contract) $7,125,000 (5)
-Salary Remaining : $4,824,219
-Salary Average : $7,125,000
-Salary Average Remaining : $4,824,219
Tom Wilson (1 Way Contract) $7,008,000 (5)
-Salary Remaining : $4,745,000
-Salary Average : $7,008,000
-Salary Average Remaining : $4,745,000
Anton Lundell (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,062,500
-Salary Average : $6,000,000
-Salary Average Remaining : $4,062,500
J.T. Compher (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,062,500
-Salary Average : $6,000,000
-Salary Average Remaining : $4,062,500
Jamie Oleksiak (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
Ryan Pulock (1 Way Contract) $4,714,000 (1)
-Salary Remaining : $3,191,771
-Salary Average : $4,714,000
-Salary Average Remaining : $3,191,771
TJ Brodie (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $3,148,438
-Salary Average : $4,650,000
-Salary Average Remaining : $3,148,438
Ilya Samsonov (1 Way Contract) $3,525,000 (4)
-Salary Remaining : $2,386,719
-Salary Average : $3,525,000
-Salary Average Remaining : $2,386,719
Connor Clifton (1 Way Contract) $3,510,000 (4)
-Salary Remaining : $2,376,563
-Salary Average : $3,510,000
-Salary Average Remaining : $2,376,563
Nicolas Roy (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Charlie Lindgren (1 Way Contract) $3,192,000 (1)
-Salary Remaining : $2,161,250
-Salary Average : $3,192,000
-Salary Average Remaining : $2,161,250
Radek Faksa (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,098,958
-Salary Average : $3,100,000
-Salary Average Remaining : $2,098,958
Garnet Hathaway (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,098,958
-Salary Average : $3,100,000
-Salary Average Remaining : $2,098,958
Alexander Romanov (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,861,979
-Salary Average : $2,750,000
-Salary Average Remaining : $1,861,979
Vincent Desharnais $2,500,000 (4)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Logan Stanley (1 Way Contract) $1,555,000 (3)
-1 Way Contract Salary Cap : $1,555,000
-Salary Remaining : $1,052,865
-Salary Average : $1,555,000
-Salary Average Remaining : $1,052,865
Dylan Gambrell (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,015,625
-Salary Average : $1,500,000
-Salary Average Remaining : $1,015,625
William Lagesson (1 Way Contract) $1,283,000 (2)
-1 Way Contract Salary Cap : $1,283,000
-Salary Remaining : $868,698
-Salary Average : $1,283,000
-Salary Average Remaining : $868,698
Philip Tomasino (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $846,354
-Salary Average : $1,250,000
-Salary Average Remaining : $846,354
Liam Foudy (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Christian Fischer (1 Way Contract) $999,999 (2)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Jake Bean (1 Way Contract) $999,999 (1)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Brayden Pachal $995,000 (1)
-Salary Remaining : $673,698
-Salary Average : $995,000
-Salary Average Remaining : $673,698
Luke Evangelista $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Adam Fantilli $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Daniil Tarasov $775,000 (1)
-Salary Remaining : $524,740
-Salary Average : $775,000
-Salary Average Remaining : $524,740
Total Pro Players28
Salary Commitment
Year 2025 : $92,648,998
Year 2026 : $71,122,999
Year 2027 : $59,070,000
Year 2028 : $41,868,000
Salary Average Commitment
Year 2025 : $92,648,998
Year 2026 : $71,122,999
Year 2027 : $59,070,000
Year 2028 : $41,868,000
Salary Cap with 1 Way Contract
Year 2025 : $92,648,998
Year 2026 : $71,122,999
Year 2027 : $59,070,000
Year 2028 : $41,868,000

Farm Players Salaries

Gustav Lindstrom $99,890 (1)
Salary Remaining : $67,634
Salary Average : $99,890
Salary Average Remaining : $67,634
Brendan Gaunce $99,500 (1)
Salary Remaining : $67,370
Salary Average : $99,500
Salary Average Remaining : $67,370
Pierre-Olivier Joseph $99,500 (1)
Salary Remaining : $67,370
Salary Average : $99,500
Salary Average Remaining : $67,370
Victor Ostman $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Remi Poirier $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Anton Wahlberg $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Cam McDonald $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Graeme Clarke $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jesse Pulkkinen $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Kaedan Korczak $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Logan Brown $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Xavier Parent $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Xavier Simoneau $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nathan Gaucher $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ville Ottavainen $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Rutger McGroarty $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Mason Morelli $90,000 (2)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Milo Roelens $90,000 (2)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Matthew Highmore $90,000 (2)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Brandon Halverson $90,000 (2)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Alex Limoges $90,000 (2)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Alex Steeves $87,440 (2)
Salary Remaining : $59,204
Salary Average : $87,440
Salary Average Remaining : $59,204
Aidan Fulp $87,000 (2)
Salary Remaining : $58,906
Salary Average : $87,000
Salary Average Remaining : $58,906
Gabriel Carriere $85,000 (2)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Brendan Lemieux $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Total Farm Players25
Salary Commitment
Year 2025 : $2,320,830
Year 2026 : $1,564,440
Year 2027 : $570,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,320,830
Year 2026 : $1,564,440
Year 2027 : $570,000
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$90,799,962
Pro Players Total Average Salaries$90,799,962
Farm Players Total Salaries$1,920,000
Farm Players Total Average Salaries$1,920,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,667,936
Farm Year To Date Expenses$983,402
Pro Salary Cap To Date$30,184,076
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,277,673
Farm Estimated Season Revenue($477,673)
Pro Remaining Season Days130
Pro Expenses Per Days$478,125
Pro Estimated Expenses$62,156,250
Farm Remaining Season Days130
Farm Expenses Per Days$15,208
Farm Estimated Expenses$1,977,040
Estimated Season Expenses$64,133,290
Season Salary Cap$86,299,962
Estimate Under Maximum Salary Cap of $95,500,000$9,200,038
Estimate Over Minimum Salary Cap of $70,600,000 $15,699,962
Current Bank Account$40,113,891
Projected Bank Account$42,780,601

Pro Players Salaries

Jack Eichel (1 Way Contract) $15,275,000 (5)
-Salary Remaining : $10,342,448
-Salary Average : $15,275,000
-Salary Average Remaining : $10,342,448
Connor Hellebuyck (1 Way Contract) $9,600,000 (1)
-Salary Remaining : $6,500,000
-Salary Average : $9,600,000
-Salary Average Remaining : $6,500,000
Ivan Provorov (1 Way Contract) $8,221,463 (5)
-Salary Remaining : $5,566,616
-Salary Average : $8,221,463
-Salary Average Remaining : $5,566,616
Brad Marchand (1 Way Contract) $7,950,000 (2)
-Salary Remaining : $5,382,813
-Salary Average : $7,950,000
-Salary Average Remaining : $5,382,813
Travis Konecny (1 Way Contract) $7,698,000 (4)
-Salary Remaining : $5,212,188
-Salary Average : $7,698,000
-Salary Average Remaining : $5,212,188
Carter Verhaeghe (1 Way Contract) $7,400,000 (4)
-Salary Remaining : $5,010,417
-Salary Average : $7,400,000
-Salary Average Remaining : $5,010,417
Chris Kreider (1 Way Contract) $7,105,000 (2)
-Salary Remaining : $4,810,677
-Salary Average : $7,105,000
-Salary Average Remaining : $4,810,677
Seth Jones (Out of Payroll) $6,200,000 (1)
-Salary Remaining : $4,197,917
-Salary Average : $6,200,000
-Salary Average Remaining : $4,197,917
Brayden Schenn (1 Way Contract) $5,327,000 (3)
-Salary Remaining : $3,606,823
-Salary Average : $5,327,000
-Salary Average Remaining : $3,606,823
Evan Rodrigues (Out of Payroll) $4,500,000 (3)
-Salary Remaining : $3,046,875
-Salary Average : $4,500,000
-Salary Average Remaining : $3,046,875
Shea Theodore (1 Way Contract) $3,791,500 (2)
-Salary Remaining : $2,567,161
-Salary Average : $3,791,500
-Salary Average Remaining : $2,567,161
Michael Amadio (1 Way Contract) $2,547,000 (2)
-Salary Remaining : $1,724,531
-Salary Average : $2,547,000
-Salary Average Remaining : $1,724,531
Olli Maatta (1 Way Contract) $1,710,000 (2)
-Salary Remaining : $1,157,813
-Salary Average : $1,710,000
-Salary Average Remaining : $1,157,813
Pavol Regenda $999,999 (1)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Ronnie Attard $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Casey Fitzgerald (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $575,521
-Salary Average : $850,000
-Salary Average Remaining : $575,521
Cal Petersen (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $575,521
-Salary Average : $850,000
-Salary Average Remaining : $575,521
Alex Lyon $775,000 (1)
-Salary Remaining : $524,740
-Salary Average : $775,000
-Salary Average Remaining : $524,740
Cal O'Reilly $750,000 (3)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Anton Blidh $750,000 (3)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Brogan Rafferty $750,000 (3)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Anthony Angello $750,000 (3)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Ryan Schmelzer $750,000 (3)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
C.J. Smith $750,000 (3)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Gerry Mayhew $750,000 (3)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Total Pro Players25
Salary Commitment
Year 2025 : $96,999,962
Year 2026 : $79,424,963
Year 2027 : $56,321,463
Year 2028 : $38,594,463
Salary Average Commitment
Year 2025 : $96,999,962
Year 2026 : $79,424,963
Year 2027 : $56,321,463
Year 2028 : $38,594,463
Salary Cap with 1 Way Contract
Year 2025 : $96,999,962
Year 2026 : $79,424,963
Year 2027 : $56,321,463
Year 2028 : $38,594,463

Farm Players Salaries

Luke Toporowski $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Nikita Tolopilo $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Turner Ottenbreit $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Philip Kemp $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Eetu Makiniemi $85,000 (3)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Ashton Sautner $85,000 (3)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Adam Scheel $85,000 (3)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Fredrik Karlstrom $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Austin Wagner $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Blade Jenkins $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Brennan Saulnier $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Bryan Yoon $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Curtis Hall $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Cole Bardreau $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Devante Stephens $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Josiah Slavin $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Riley Bezeau $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Cedric Pare $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Montana Onyebuchi $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Luke Henman $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Joseph Gambardella $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Drew Callin $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Brandon Baddock $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Austin Poganski $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players24
Salary Commitment
Year 2025 : $1,920,000
Year 2026 : $1,820,000
Year 2027 : $1,550,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,920,000
Year 2026 : $1,820,000
Year 2027 : $1,550,000
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$91,116,899
Pro Players Total Average Salaries$91,116,899
Farm Players Total Salaries$2,891,790
Farm Players Total Average Salaries$2,891,790
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,156,625
Farm Year To Date Expenses$1,140,082
Pro Salary Cap To Date$28,654,792
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,601,055
Farm Estimated Season Revenue($532,864)
Pro Remaining Season Days130
Pro Expenses Per Days$479,776
Pro Estimated Expenses$62,370,880
Farm Remaining Season Days130
Farm Expenses Per Days$18,186
Farm Estimated Expenses$2,364,180
Estimated Season Expenses$64,735,060
Season Salary Cap$91,116,899
Estimate Under Maximum Salary Cap of $95,500,000$4,383,101
Estimate Over Minimum Salary Cap of $70,600,000 $20,516,899
Current Bank Account$123,532,848
Projected Bank Account$120,865,979

Pro Players Salaries

Zach Werenski (1 Way Contract) $10,450,000 (3)
-Salary Remaining : $7,075,521
-Salary Average : $10,450,000
-Salary Average Remaining : $7,075,521
Elias Pettersson (1 Way Contract) $8,329,000 (5)
-Salary Remaining : $5,639,427
-Salary Average : $8,329,000
-Salary Average Remaining : $5,639,427
Victor Hedman (1 Way Contract) $7,850,000 (2)
-Salary Remaining : $5,315,104
-Salary Average : $7,850,000
-Salary Average Remaining : $5,315,104
Sam Reinhart (1 Way Contract) $7,724,000 (2)
-Salary Remaining : $5,229,792
-Salary Average : $7,724,000
-Salary Average Remaining : $5,229,792
Logan Thompson (1 Way Contract) $5,837,000 (5)
-Salary Remaining : $3,952,135
-Salary Average : $5,837,000
-Salary Average Remaining : $3,952,135
Zach Hyman (1 Way Contract) $5,425,000 (1)
-Salary Remaining : $3,673,177
-Salary Average : $5,425,000
-Salary Average Remaining : $3,673,177
Damon Severson (1 Way Contract) $5,175,000 (1)
-Salary Remaining : $3,503,906
-Salary Average : $5,175,000
-Salary Average Remaining : $3,503,906
Adam Henrique (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
Alexander Wennberg (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $3,216,146
-Salary Average : $4,750,000
-Salary Average Remaining : $3,216,146
Marcus Foligno (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,046,875
-Salary Average : $4,500,000
-Salary Average Remaining : $3,046,875
Brandon Carlo (1 Way Contract) $4,316,000 (4)
-Salary Remaining : $2,922,292
-Salary Average : $4,316,000
-Salary Average Remaining : $2,922,292
Ryan Hartman (1 Way Contract) $3,675,000 (2)
-Salary Remaining : $2,488,281
-Salary Average : $3,675,000
-Salary Average Remaining : $2,488,281
Morgan Geekie (1 Way Contract) $3,505,000 (3)
-Salary Remaining : $2,373,177
-Salary Average : $3,505,000
-Salary Average Remaining : $2,373,177
Nazem Kadri (1 Way Contract) $2,972,500 (1)
-Salary Remaining : $2,012,630
-Salary Average : $2,972,500
-Salary Average Remaining : $2,012,630
Petr Mrazek (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Yakov Trenin (1 Way Contract) $1,995,000 (3)
-Salary Remaining : $1,350,781
-Salary Average : $1,995,000
-Salary Average Remaining : $1,350,781
Kevin Stenlund (1 Way Contract) $1,196,000 (2)
-Salary Remaining : $809,792
-Salary Average : $1,196,000
-Salary Average Remaining : $809,792
Nicholas Robertson $1,077,000 (1)
-Salary Remaining : $729,219
-Salary Average : $1,077,000
-Salary Average Remaining : $729,219
Jonas Johansson (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $710,938
-Salary Average : $1,050,000
-Salary Average Remaining : $710,938
Nick Perbix $999,999 (1)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Sean Walker $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Uvis Balinskis $925,000 (1)
-Salary Remaining : $626,302
-Salary Average : $925,000
-Salary Average Remaining : $626,302
Rafael Harvey-Pinard $915,400 (2)
-Salary Remaining : $619,802
-Salary Average : $915,400
-Salary Average Remaining : $619,802
Total Pro Players23
Salary Commitment
Year 2025 : $91,116,899
Year 2026 : $72,542,400
Year 2027 : $43,682,000
Year 2028 : $18,482,000
Salary Average Commitment
Year 2025 : $91,116,899
Year 2026 : $72,542,400
Year 2027 : $43,682,000
Year 2028 : $18,482,000
Salary Cap with 1 Way Contract
Year 2025 : $91,116,899
Year 2026 : $72,542,400
Year 2027 : $43,682,000
Year 2028 : $18,482,000

Farm Players Salaries

Justin Barron $221,800 (1)
Salary Remaining : $150,177
Salary Average : $221,800
Salary Average Remaining : $150,177
Mark Kastelic $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Ryan Fanti $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Dmitry Kuzmin $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Brett Brochu $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ben Hemmerling $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Brendan Brisson $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Bryce McConnell-Barker $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Carson Bantle $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Georgii Merkulov $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ty Tullio $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Elias Salomonsson $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jon-Randall Avon $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jason Polin $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
James Stefan $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jake Christiansen $92,860 (2)
Salary Remaining : $62,874
Salary Average : $92,860
Salary Average Remaining : $62,874
Connor Mackey $92,500 (1)
Salary Remaining : $62,630
Salary Average : $92,500
Salary Average Remaining : $62,630
Louie Belpedio $92,500 (2)
Salary Remaining : $62,630
Salary Average : $92,500
Salary Average Remaining : $62,630
Dennis Gilbert $92,500 (2)
Salary Remaining : $62,630
Salary Average : $92,500
Salary Average Remaining : $62,630
Ilya Solovyov $89,630 (1)
Salary Remaining : $60,687
Salary Average : $89,630
Salary Average Remaining : $60,687
Ben McCartney $85,000 (1)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Kyle MacLean $85,000 (2)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Danila Klimovich $85,000 (1)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Kyle Clifford $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Connor D. Murphy $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Darren Brady $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Spencer Smallman $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Cole Schwindt $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Mitchell Russell $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Curtis McKenzie $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Adam Raska $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Total Farm Players31
Salary Commitment
Year 2025 : $2,891,790
Year 2026 : $1,312,860
Year 2027 : $665,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,891,790
Year 2026 : $1,312,860
Year 2027 : $665,000
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - $125 - 5557 - 96.64%
Level 2: 4750 - $100 - 4501 - 94.76%
Level 3: 3750 - $75 - 3500 - 93.34%
Level 4: 2750 - $50 - 2640 - 96.02%
Luxury : 1000 - $300 - 730 - 73.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1985 - 99.27%
Farm Level 2: 1000 - $15 - 996 - 99.56%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16928 - 94.05%
Average Income per Game$2,549,458
Year to Date Revenue$38,241,866
Farm
Home Games Left-5
Average Attendance - %2981 - 99.37%
Average Income per Game$80,711
Year to Date Revenue$1,210,669

Expense

Pro Players Total Salaries$92,602,959
Pro Players Total Average Salaries$92,602,959
Farm Players Total Salaries$1,691,000
Farm Players Total Average Salaries$1,691,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$31,849,432
Farm Year To Date Expenses$879,084
Pro Salary Cap To Date$29,557,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,285,901
Farm Estimated Season Revenue($403,556)
Pro Remaining Season Days130
Pro Expenses Per Days$518,765
Pro Estimated Expenses$67,439,450
Farm Remaining Season Days130
Farm Expenses Per Days$14,016
Farm Estimated Expenses$1,822,080
Estimated Season Expenses$69,261,530
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$142,260,668
Projected Bank Account$138,881,483

Pro Players Salaries

Lucas Raymond $8,250,000 (5)
-Salary Remaining : $5,585,938
-Salary Average : $8,250,000
-Salary Average Remaining : $5,585,938
Juuse Saros (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $4,739,583
-Salary Average : $7,000,000
-Salary Average Remaining : $4,739,583
Dylan Cozens (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $4,401,042
-Salary Average : $6,500,000
-Salary Average Remaining : $4,401,042
Noah Dobson (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $4,231,771
-Salary Average : $6,250,000
-Salary Average Remaining : $4,231,771
Jack Hughes (1 Way Contract) $5,745,960 (2)
-Salary Remaining : $3,890,494
-Salary Average : $5,745,960
-Salary Average Remaining : $3,890,494
Andrew Mangiapane (1 Way Contract) $5,720,000 (1)
-Salary Remaining : $3,872,917
-Salary Average : $5,720,000
-Salary Average Remaining : $3,872,917
Ben Chiarot (1 Way Contract) $4,760,000 (1)
-Salary Remaining : $3,222,917
-Salary Average : $4,760,000
-Salary Average Remaining : $3,222,917
John Marino (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $2,979,167
-Salary Average : $4,400,000
-Salary Average Remaining : $2,979,167
Cam York (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,877,604
-Salary Average : $4,250,000
-Salary Average Remaining : $2,877,604
Dante Fabbro (1 Way Contract) $4,042,000 (1)
-Salary Remaining : $2,736,771
-Salary Average : $4,042,000
-Salary Average Remaining : $2,736,771
Connor Brown (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Nils Hoglander (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Braden Schneider $3,450,000 (3)
-Salary Remaining : $2,335,938
-Salary Average : $3,450,000
-Salary Average Remaining : $2,335,938
Ryan McLeod (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $2,098,958
-Salary Average : $3,100,000
-Salary Average Remaining : $2,098,958
Johnathan Kovacevic (1 Way Contract) $3,095,000 (3)
-Salary Remaining : $2,095,573
-Salary Average : $3,095,000
-Salary Average Remaining : $2,095,573
Jason Zucker (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
Jake Allen (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
Mattias Janmark (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Sean Kuraly (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,421,875
-Salary Average : $2,100,000
-Salary Average Remaining : $1,421,875
Eric Robinson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,252,604
-Salary Average : $1,850,000
-Salary Average Remaining : $1,252,604
Brett Murray (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,015,625
-Salary Average : $1,500,000
-Salary Average Remaining : $1,015,625
Matt Martin (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $880,208
-Salary Average : $1,300,000
-Salary Average Remaining : $880,208
Marc Gatcomb $1,015,000 (1)
-Salary Remaining : $687,240
-Salary Average : $1,015,000
-Salary Average Remaining : $687,240
Joel Armia $999,999 (1)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Alex Nylander (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $825,000
-Salary Remaining : $558,594
-Salary Average : $825,000
-Salary Average Remaining : $558,594
Total Pro Players26
Salary Commitment
Year 2025 : $92,602,959
Year 2026 : $61,740,960
Year 2027 : $35,295,000
Year 2028 : $25,250,000
Salary Average Commitment
Year 2025 : $92,602,959
Year 2026 : $61,740,960
Year 2027 : $35,295,000
Year 2028 : $25,250,000
Salary Cap with 1 Way Contract
Year 2025 : $92,602,959
Year 2026 : $61,740,960
Year 2027 : $35,295,000
Year 2028 : $25,250,000

Farm Players Salaries

Jesper Wallstedt $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Stanislav Svozil $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Eetu Liukas $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jakub Stancl $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Colten Ellis $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Matvei Michkov $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Taylor Ward $87,500 (2)
Salary Remaining : $59,245
Salary Average : $87,500
Salary Average Remaining : $59,245
Rodrigo Abols $86,000 (2)
Salary Remaining : $58,229
Salary Average : $86,000
Salary Average Remaining : $58,229
Ryan Shea $85,000 (1)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Dominik Shine $85,000 (2)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Tye Felhaber $80,000 (1)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Emilio Pettersen $80,000 (1)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Tory Dello $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Scott Sabourin $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Josiah Didier $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Josh Jacobs $77,500 (2)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Seth Griffith $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Tristen Nielsen $77,500 (3)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Joseph Blandisi $77,500 (3)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Trevor Carrick $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players20
Salary Commitment
Year 2025 : $1,691,000
Year 2026 : $966,000
Year 2027 : $345,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,691,000
Year 2026 : $966,000
Year 2027 : $345,000
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$93,201,299
Pro Players Total Average Salaries$93,201,299
Farm Players Total Salaries$3,130,700
Farm Players Total Average Salaries$3,130,700
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,477,481
Farm Year To Date Expenses$1,333,868
Pro Salary Cap To Date$28,827,805
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,134,246
Farm Estimated Season Revenue($239,567)
Pro Remaining Season Days130
Pro Expenses Per Days$490,632
Pro Estimated Expenses$63,782,160
Farm Remaining Season Days130
Farm Expenses Per Days$21,514
Farm Estimated Expenses$2,796,820
Estimated Season Expenses$66,578,980
Season Salary Cap$93,201,299
Estimate Under Maximum Salary Cap of $95,500,000$2,298,701
Estimate Over Minimum Salary Cap of $70,600,000 $22,601,299
Current Bank Account$61,275,529
Projected Bank Account$65,591,228

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $5,416,667
-Salary Average : $8,000,000
-Salary Average Remaining : $5,416,667
William Karlsson (1 Way Contract) $7,486,000 (1)
-Salary Remaining : $5,068,646
-Salary Average : $7,486,000
-Salary Average Remaining : $5,068,646
Alex Pietrangelo (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $4,739,583
-Salary Average : $7,000,000
-Salary Average Remaining : $4,739,583
JJ Peterka $6,963,000 (4)
-Salary Remaining : $4,714,531
-Salary Average : $6,963,000
-Salary Average Remaining : $4,714,531
Alex DeBrincat (1 Way Contract) $6,223,000 (1)
-Salary Remaining : $4,213,490
-Salary Average : $6,223,000
-Salary Average Remaining : $4,213,490
Boone Jenner (1 Way Contract) $5,730,000 (2)
-Salary Remaining : $3,879,688
-Salary Average : $5,730,000
-Salary Average Remaining : $3,879,688
Brady Skjei (1 Way Contract) $5,174,000 (1)
-Salary Remaining : $3,503,229
-Salary Average : $5,174,000
-Salary Average Remaining : $3,503,229
Aliaksei Protas (1 Way Contract) $5,136,000 (3)
-Salary Remaining : $3,477,500
-Salary Average : $5,136,000
-Salary Average Remaining : $3,477,500
Quinton Byfield (1 Way Contract) $4,761,000 (4)
-Salary Remaining : $3,223,594
-Salary Average : $4,761,000
-Salary Average Remaining : $3,223,594
K'Andre Miller (1 Way Contract) $4,666,000 (1)
-Salary Remaining : $3,159,271
-Salary Average : $4,666,000
-Salary Average Remaining : $3,159,271
Josh Norris (1 Way Contract) $4,104,000 (2)
-Salary Remaining : $2,778,750
-Salary Average : $4,104,000
-Salary Average Remaining : $2,778,750
Noah Cates $3,400,000 (2)
-Salary Remaining : $2,302,083
-Salary Average : $3,400,000
-Salary Average Remaining : $2,302,083
Radko Gudas (1 Way Contract) $3,002,000 (3)
-Salary Remaining : $2,032,604
-Salary Average : $3,002,000
-Salary Average Remaining : $2,032,604
Ville Husso (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
Philip Broberg $2,879,000 (2)
-Salary Remaining : $1,949,323
-Salary Average : $2,879,000
-Salary Average Remaining : $1,949,323
Ilya Lyubushkin (1 Way Contract) $2,672,000 (3)
-Salary Remaining : $1,809,167
-Salary Average : $2,672,000
-Salary Average Remaining : $1,809,167
Anthony Stolarz (1 Way Contract) $2,638,000 (5)
-Salary Remaining : $1,786,146
-Salary Average : $2,638,000
-Salary Average Remaining : $1,786,146
Ryan Poehling (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Kailer Yamamoto (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $1,700,000
-Salary Remaining : $1,151,042
-Salary Average : $1,700,000
-Salary Average Remaining : $1,151,042
Brett Howden (1 Way Contract) $1,452,000 (1)
-Salary Remaining : $983,125
-Salary Average : $1,452,000
-Salary Average Remaining : $983,125
Ty Dellandrea (1 Way Contract) $1,400,000 (3)
-Salary Remaining : $947,917
-Salary Average : $1,400,000
-Salary Average Remaining : $947,917
Ryan Donato $999,999 (1)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Wyatt Johnston $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Jake Sanderson $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Spencer Knight $915,300 (1)
-Salary Remaining : $619,734
-Salary Average : $915,300
-Salary Average Remaining : $619,734
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 : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Kevin Gravel $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Dylan McIlrath $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Jack Millar $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Grant Hutton $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Vinni Lettieri $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Mads Sogaard $96,400 (2)
Salary Remaining : $65,271
Salary Average : $96,400
Salary Average Remaining : $65,271
Sandis Vilmanis $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Cade Webber $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Cole Guttman $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Cam Lund $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Corson Ceulemans $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Graham Slaggert $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jack Thompson $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jiri Kulich $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Gemel Smith $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jackson Edward $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Niko Huuhtanen $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jake Furlong $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Dennis Hildeby $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jake Livingstone $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jett Luchanko $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Joakim Ryan $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jonathan Lekkerimaki $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Josh Filmon $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Thomas Miller $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Kaleb Lawrence $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Robert Mastrosimone $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jakob Pelletier $92,500 (1)
Salary Remaining : $62,630
Salary Average : $92,500
Salary Average Remaining : $62,630
Matthew Phillips $90,000 (1)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Nathan Bastian $90,000 (1)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Tyler Tucker $86,800 (1)
Salary Remaining : $58,771
Salary Average : $86,800
Salary Average Remaining : $58,771
Isaac Ratcliffe $80,000 (1)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
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 - 5419 - 94.25%
Level 2: 4750 - $99 - 4389 - 92.39%
Level 3: 3750 - $70 - 3601 - 96.03%
Level 4: 2750 - $52 - 2669 - 97.05%
Luxury : 1000 - $289 - 781 - 78.09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1097 - 54.83%
Farm Level 2: 1000 - $25 - 682 - 68.23%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16859 - 93.66%
Average Income per Game$2,569,032
Year to Date Revenue$41,104,506
Farm
Home Games Left-6
Average Attendance - %1779 - 59.30%
Average Income per Game$89,863
Year to Date Revenue$1,437,813

Expense

Pro Players Total Salaries$88,380,000
Pro Players Total Average Salaries$88,380,000
Farm Players Total Salaries$2,295,000
Farm Players Total Average Salaries$2,295,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,972,595
Farm Year To Date Expenses$971,088
Pro Salary Cap To Date$28,464,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,225,791
Farm Estimated Season Revenue($539,180)
Pro Remaining Season Days130
Pro Expenses Per Days$468,125
Pro Estimated Expenses$60,856,250
Farm Remaining Season Days130
Farm Expenses Per Days$15,859
Farm Estimated Expenses$2,061,670
Estimated Season Expenses$62,917,920
Season Salary Cap$83,903,000
Estimate Under Maximum Salary Cap of $95,500,000$11,597,000
Estimate Over Minimum Salary Cap of $70,600,000 $13,303,000
Current Bank Account$50,519,601
Projected Bank Account$51,288,292

Pro Players Salaries

Mathew Barzal (1 Way Contract) $8,808,000 (5)
-Salary Remaining : $5,963,750
-Salary Average : $8,808,000
-Salary Average Remaining : $5,963,750
Ilya Sorokin (1 Way Contract) $7,257,000 (5)
-Salary Remaining : $4,913,594
-Salary Average : $7,257,000
-Salary Average Remaining : $4,913,594
Brock Boeser (1 Way Contract) $7,174,000 (4)
-Salary Remaining : $4,857,396
-Salary Average : $7,174,000
-Salary Average Remaining : $4,857,396
Nikita Zadorov (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $4,401,042
-Salary Average : $6,500,000
-Salary Average Remaining : $4,401,042
Sam Bennett (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,062,500
-Salary Average : $6,000,000
-Salary Average Remaining : $4,062,500
Andre Burakovsky (1 Way Contract) $5,622,000 (1)
-Salary Remaining : $3,806,563
-Salary Average : $5,622,000
-Salary Average Remaining : $3,806,563
Nick Seeler $5,500,000 (3)
-Salary Remaining : $3,723,958
-Salary Average : $5,500,000
-Salary Average Remaining : $3,723,958
Owen Tippett (1 Way Contract) $5,059,000 (1)
-Salary Remaining : $3,425,365
-Salary Average : $5,059,000
-Salary Average Remaining : $3,425,365
Tommy Novak (Out of Payroll) $4,477,000 (4)
-Salary Remaining : $3,031,302
-Salary Average : $4,477,000
-Salary Average Remaining : $3,031,302
Rasmus Ristolainen (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,708,333
-Salary Average : $4,000,000
-Salary Average Remaining : $2,708,333
Jonas Brodin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,708,333
-Salary Average : $4,000,000
-Salary Average Remaining : $2,708,333
Valeri Nichushkin (1 Way Contract) $3,682,000 (2)
-Salary Remaining : $2,493,021
-Salary Average : $3,682,000
-Salary Average Remaining : $2,493,021
Peyton Krebs $3,250,000 (4)
-Salary Remaining : $2,200,521
-Salary Average : $3,250,000
-Salary Average Remaining : $2,200,521
Robert Thomas (1 Way Contract) $3,032,000 (1)
-Salary Remaining : $2,052,917
-Salary Average : $3,032,000
-Salary Average Remaining : $2,052,917
Blake Lizotte (1 Way Contract) $2,984,000 (4)
-Salary Remaining : $2,020,417
-Salary Average : $2,984,000
-Salary Average Remaining : $2,020,417
Luke Schenn (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Luke Kunin (1 Way Contract) $1,926,000 (3)
-Salary Remaining : $1,304,063
-Salary Average : $1,926,000
-Salary Average Remaining : $1,304,063
Adam Boqvist (1 Way Contract) $1,859,000 (1)
-Salary Remaining : $1,258,698
-Salary Average : $1,859,000
-Salary Average Remaining : $1,258,698
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Ivan Fedotov $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Pontus Holmberg $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Maxim Tsyplakov $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Kevin Rooney $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Total Pro Players23
Salary Commitment
Year 2025 : $88,380,000
Year 2026 : $67,858,000
Year 2027 : $61,326,000
Year 2028 : $46,450,000
Salary Average Commitment
Year 2025 : $88,380,000
Year 2026 : $67,858,000
Year 2027 : $61,326,000
Year 2028 : $46,450,000
Salary Cap with 1 Way Contract
Year 2025 : $88,380,000
Year 2026 : $67,858,000
Year 2027 : $61,326,000
Year 2028 : $46,450,000

Farm Players Salaries

Vasily Podkolzin $200,000 (2)
Salary Remaining : $135,417
Salary Average : $200,000
Salary Average Remaining : $135,417
Aatu Jamsen $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Luke Cavallin $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Aleksandr Kisakov $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Aleksi Heimosalmi $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Fabian Lysell $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
John Ludvig $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Hardy Haman Aktell $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nikolai Knyzhov $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Leo Loof $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Maksymilian Szuber $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Marcus Sylvegard $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nikita Chibrikov $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nikita Nesterenko $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nikita Novikov $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ryan McAllister $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ole Bjorgvik-Holm $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Matt Kiersted $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jesper Vikman $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Lucas Johansen $85,000 (1)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Hunter Skinner $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Egor Sokolov $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Nathan Smith $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Jeremy Brodeur $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players24
Salary Commitment
Year 2025 : $2,295,000
Year 2026 : $1,680,000
Year 2027 : $455,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,295,000
Year 2026 : $1,680,000
Year 2027 : $455,000
Year 2028 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$86,409,000
Pro Players Total Average Salaries$86,409,000
Farm Players Total Salaries$3,309,520
Farm Players Total Average Salaries$3,309,520
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,150,000
Pro Year To Date Expenses$28,298,767
Farm Year To Date Expenses$1,249,567
Pro Salary Cap To Date$27,878,199
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,267,285
Farm Estimated Season Revenue($249,900)
Pro Remaining Season Days130
Pro Expenses Per Days$455,255
Pro Estimated Expenses$59,183,150
Farm Remaining Season Days130
Farm Expenses Per Days$19,841
Farm Estimated Expenses$2,579,330
Estimated Season Expenses$61,762,480
Season Salary Cap$93,559,000
Estimate Under Maximum Salary Cap of $95,500,000$1,941,000
Estimate Over Minimum Salary Cap of $70,600,000 $22,959,000
Current Bank Account$91,206,720
Projected Bank Account$98,461,625

Pro Players Salaries

Claude Giroux (1 Way Contract) $8,085,000 (4)
-Salary Remaining : $5,474,219
-Salary Average : $8,085,000
-Salary Average Remaining : $5,474,219
Timo Meier (1 Way Contract) $6,879,000 (3)
-Salary Remaining : $4,657,656
-Salary Average : $6,879,000
-Salary Average Remaining : $4,657,656
Nico Hischier (1 Way Contract) $6,486,000 (1)
-Salary Remaining : $4,391,563
-Salary Average : $6,486,000
-Salary Average Remaining : $4,391,563
Mikael Backlund (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,062,500
-Salary Average : $6,000,000
-Salary Average Remaining : $4,062,500
Drake Batherson (1 Way Contract) $5,694,000 (2)
-Salary Remaining : $3,855,313
-Salary Average : $5,694,000
-Salary Average Remaining : $3,855,313
Neal Pionk (1 Way Contract) $5,521,000 (2)
-Salary Remaining : $3,738,177
-Salary Average : $5,521,000
-Salary Average Remaining : $3,738,177
Karel Vejmelka $5,366,000 (5)
-Salary Remaining : $3,633,229
-Salary Average : $5,366,000
-Salary Average Remaining : $3,633,229
Alex Vlasic $4,221,000 (5)
-Salary Remaining : $2,857,969
-Salary Average : $4,221,000
-Salary Average Remaining : $2,857,969
Linus Ullmark (1 Way Contract) $4,055,000 (1)
-Salary Remaining : $2,745,573
-Salary Average : $4,055,000
-Salary Average Remaining : $2,745,573
Brayden McNabb (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,708,333
-Salary Average : $4,000,000
-Salary Average Remaining : $2,708,333
Dawson Mercer $3,789,000 (1)
-Salary Remaining : $2,565,469
-Salary Average : $3,789,000
-Salary Average Remaining : $2,565,469
Jake Middleton (1 Way Contract) $3,774,000 (3)
-Salary Remaining : $2,555,313
-Salary Average : $3,774,000
-Salary Average Remaining : $2,555,313
Evgeni Malkin (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Nicolas Hague (1 Way Contract) $3,340,000 (2)
-Salary Remaining : $2,261,458
-Salary Average : $3,340,000
-Salary Average Remaining : $2,261,458
Eetu Luostarinen (1 Way Contract) $3,207,000 (1)
-Salary Remaining : $2,171,406
-Salary Average : $3,207,000
-Salary Average Remaining : $2,171,406
Nic Dowd (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,861,979
-Salary Average : $2,750,000
-Salary Average Remaining : $1,861,979
Danton Heinen (1 Way Contract) $2,029,000 (1)
-Salary Remaining : $1,373,802
-Salary Average : $2,029,000
-Salary Average Remaining : $1,373,802
Jack McBain $2,013,000 (1)
-Salary Remaining : $1,362,969
-Salary Average : $2,013,000
-Salary Average Remaining : $1,362,969
Jimmy Vesey (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $1,286,458
-Salary Average : $1,900,000
-Salary Average Remaining : $1,286,458
Urho Vaakanainen (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $744,792
-Salary Average : $1,100,000
-Salary Average Remaining : $744,792
Simon Benoit $975,000 (1)
-Salary Remaining : $660,156
-Salary Average : $975,000
-Salary Average Remaining : $660,156
Cam Atkinson $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Joey Anderson $775,000 (2)
-Salary Remaining : $524,740
-Salary Average : $775,000
-Salary Average Remaining : $524,740
Total Pro Players23
Salary Commitment
Year 2025 : $86,409,000
Year 2026 : $57,605,000
Year 2027 : $34,325,000
Year 2028 : $17,672,000
Salary Average Commitment
Year 2025 : $86,409,000
Year 2026 : $57,605,000
Year 2027 : $34,325,000
Year 2028 : $17,672,000
Salary Cap with 1 Way Contract
Year 2025 : $86,409,000
Year 2026 : $57,605,000
Year 2027 : $34,325,000
Year 2028 : $17,672,000

Farm Players Salaries

Vyacheslav Peksa $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Frederic Brunet $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Josh Davies $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ozzy Wiesblatt $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
James Malatesta $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nils Aman $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jacob Melanson $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Mikko Kokkonen $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Gavin Hayes $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Justin Gill $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Fraser Minten $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Emil Lilleberg $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ethan Del Mastro $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Eemil Viro $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Christian Felton $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Cross Hanas $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Drew Commesso $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Kyle Masters $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Logan Mailloux $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Lucas Ciona $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Vsevolod Komarov $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ville Koivunen $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ty Mueller $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ty Gallagher $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Parker Bell $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Noah Laba $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
William Stromgren (Out of Payroll) $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Max McCue $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Stephen Halliday $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Oskar Pettersson $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Mikael Pyyhtia (Out of Payroll) $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Marek Alscher $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
William Trudeau $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Adam Engstrom $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Isaak Phillips $89,520 (1)
Salary Remaining : $60,613
Salary Average : $89,520
Salary Average Remaining : $60,613
Ben Gleason $85,000 (2)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
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 - 5408 - 94.05%
Level 2: 4750 - $100 - 4532 - 95.42%
Level 3: 3750 - $75 - 3647 - 97.26%
Level 4: 2750 - $50 - 2674 - 97.24%
Luxury : 1000 - $300 - 722 - 72.17%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1991 - 99.56%
Farm Level 2: 1000 - $15 - 997 - 99.69%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16983 - 94.35%
Average Income per Game$2,541,761
Year to Date Revenue$38,126,409
Farm
Home Games Left-5
Average Attendance - %2988 - 99.60%
Average Income per Game$80,918
Year to Date Revenue$1,213,774

Expense

Pro Players Total Salaries$64,078,000
Pro Players Total Average Salaries$64,078,000
Farm Players Total Salaries$3,129,060
Farm Players Total Average Salaries$3,129,060
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$8,375,000
Pro Year To Date Expenses$20,989,776
Farm Year To Date Expenses$1,158,928
Pro Salary Cap To Date$20,635,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,085,776
Farm Estimated Season Revenue($404,591)
Pro Remaining Season Days130
Pro Expenses Per Days$338,948
Pro Estimated Expenses$44,063,240
Farm Remaining Season Days130
Farm Expenses Per Days$18,901
Farm Estimated Expenses$2,457,130
Estimated Season Expenses$46,520,370
Season Salary Cap$72,453,000
Estimate Under Maximum Salary Cap of $95,500,000$23,047,000
Estimate Over Minimum Salary Cap of $70,600,000 $1,853,000
Current Bank Account$68,464,299
Projected Bank Account$87,625,114

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (4)
-Salary Remaining : $5,213,542
-Salary Average : $7,700,000
-Salary Average Remaining : $5,213,542
James van Riemsdyk (1 Way Contract) $7,050,000 (2)
-Salary Remaining : $4,773,438
-Salary Average : $7,050,000
-Salary Average Remaining : $4,773,438
Mathew Dumba (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $3,927,083
-Salary Average : $5,800,000
-Salary Average Remaining : $3,927,083
Jason Dickinson (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
Dmitry Orlov (1 Way Contract) $4,525,000 (2)
-Salary Remaining : $3,063,802
-Salary Average : $4,525,000
-Salary Average Remaining : $3,063,802
Joel Edmundson (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $2,776,042
-Salary Average : $4,100,000
-Salary Average Remaining : $2,776,042
Connor Zary $3,600,000 (4)
-Salary Remaining : $2,437,500
-Salary Average : $3,600,000
-Salary Average Remaining : $2,437,500
Sam Steel (1 Way Contract) $2,787,000 (3)
-Salary Remaining : $1,887,031
-Salary Average : $2,787,000
-Salary Average Remaining : $1,887,031
Colin White (1 Way Contract) $2,100,000 (2)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $1,421,875
-Salary Average : $2,100,000
-Salary Average Remaining : $1,421,875
Calle Jarnkrok (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Stefan Noesen (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Jesper Boqvist (1 Way Contract) $1,859,000 (1)
-Salary Remaining : $1,258,698
-Salary Average : $1,859,000
-Salary Average Remaining : $1,258,698
Jalen Chatfield (1 Way Contract) $1,834,000 (2)
-Salary Remaining : $1,241,771
-Salary Average : $1,834,000
-Salary Average Remaining : $1,241,771
Brad Hunt (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $1,184,896
-Salary Average : $1,750,000
-Salary Average Remaining : $1,184,896
Jacob Bernard-Docker $1,750,000 (3)
-Salary Remaining : $1,184,896
-Salary Average : $1,750,000
-Salary Average Remaining : $1,184,896
Nicolas Deslauriers (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $1,117,188
-Salary Average : $1,650,000
-Salary Average Remaining : $1,117,188
Pheonix Copley (1 Way Contract) $1,040,000 (1)
-Salary Remaining : $704,167
-Salary Average : $1,040,000
-Salary Average Remaining : $704,167
Nils Lundkvist $995,000 (1)
-Salary Remaining : $673,698
-Salary Average : $995,000
-Salary Average Remaining : $673,698
Kevin Korchinski $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Carter George $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Zach Benson $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Fedor Svechkov $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Conor Geekie $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Justus Annunen $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Trey Fix-Wolansky $838,000 (1)
-Salary Remaining : $567,396
-Salary Average : $838,000
-Salary Average Remaining : $567,396
Total Pro Players25
Salary Commitment
Year 2025 : $64,078,000
Year 2026 : $47,196,000
Year 2027 : $22,737,000
Year 2028 : $16,300,000
Salary Average Commitment
Year 2025 : $64,078,000
Year 2026 : $47,196,000
Year 2027 : $22,737,000
Year 2028 : $16,300,000
Salary Cap with 1 Way Contract
Year 2025 : $64,078,000
Year 2026 : $47,196,000
Year 2027 : $22,737,000
Year 2028 : $16,300,000

Farm Players Salaries

Mackenzie MacEachern $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Vinnie Hinostroza $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Mitchell Weeks $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Logan Shaw $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Jaret Anderson-Dolan $99,100 (1)
Salary Remaining : $67,099
Salary Average : $99,100
Salary Average Remaining : $67,099
Sam Poulin $97,500 (3)
Salary Remaining : $66,016
Salary Average : $97,500
Salary Average Remaining : $66,016
Michael Eyssimont $97,500 (2)
Salary Remaining : $66,016
Salary Average : $97,500
Salary Average Remaining : $66,016
Jere Innala $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jake Wise $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ivan Miroshnichenko $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Yaniv Perets $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jack Peart $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Hunter Brzustewicz $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Eduard Sale $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Dyllan Gill $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Dylan Duke $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Henrik Rybinski $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jordan Dumais $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Mason Millman $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Laurent Dauphin $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nikolas Matinpalo $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Tucker Robertson $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Zach Dean $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Oliver Kapanen $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Paul Ludwinski $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Cameron Hughes $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Christian Wolanin $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jacob Ingham $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Chase Stillman $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Alex Barre-Boulet $91,700 (1)
Salary Remaining : $62,089
Salary Average : $91,700
Salary Average Remaining : $62,089
Matt Luff $90,260 (2)
Salary Remaining : $61,114
Salary Average : $90,260
Salary Average Remaining : $61,114
Philippe Myers $85,000 (2)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Riley Stillman $78,000 (1)
Salary Remaining : $52,813
Salary Average : $78,000
Salary Average Remaining : $52,813
Total Farm Players33
Salary Commitment
Year 2025 : $3,129,060
Year 2026 : $2,375,260
Year 2027 : $1,142,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,129,060
Year 2026 : $2,375,260
Year 2027 : $1,142,500
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$69,154,999
Pro Players Total Average Salaries$69,154,999
Farm Players Total Salaries$2,272,010
Farm Players Total Average Salaries$2,272,010
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,000,000
Pro Year To Date Expenses$23,257,836
Farm Year To Date Expenses$1,058,584
Pro Salary Cap To Date$22,261,962
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,043,294
Farm Estimated Season Revenue($162,059)
Pro Remaining Season Days130
Pro Expenses Per Days$375,807
Pro Estimated Expenses$48,854,910
Farm Remaining Season Days130
Farm Expenses Per Days$17,042
Farm Estimated Expenses$2,215,460
Estimated Season Expenses$51,070,370
Season Salary Cap$78,154,999
Estimate Under Maximum Salary Cap of $95,500,000$17,345,001
Estimate Over Minimum Salary Cap of $70,600,000 $7,554,999
Current Bank Account$117,473,356
Projected Bank Account$134,284,221

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $4,130,208
-Salary Average : $6,100,000
-Salary Average Remaining : $4,130,208
Andrew Copp (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,062,500
-Salary Average : $6,000,000
-Salary Average Remaining : $4,062,500
Conor Garland (1 Way Contract) $5,345,000 (1)
-Salary Remaining : $3,619,010
-Salary Average : $5,345,000
-Salary Average Remaining : $3,619,010
Craig Smith (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
Tanner Pearson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
Josh Anderson (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $3,114,583
-Salary Average : $4,600,000
-Salary Average Remaining : $3,114,583
Matt Murray (1 Way Contract) $3,684,000 (2)
-Salary Remaining : $2,494,375
-Salary Average : $3,684,000
-Salary Average Remaining : $2,494,375
Kaapo Kahkonen (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Spencer Martin $3,000,000 (2)
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
Josh Brown (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
Ethan Bear (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
Matt Benning (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,523,438
-Salary Average : $2,250,000
-Salary Average Remaining : $1,523,438
Oliver Wahlstrom (1 Way Contract) $2,005,000 (1)
-Salary Remaining : $1,357,552
-Salary Average : $2,005,000
-Salary Average Remaining : $1,357,552
Jon Merrill (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Joel Kiviranta (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,184,896
-Salary Average : $1,750,000
-Salary Average Remaining : $1,184,896
Sheldon Dries (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $1,015,625
-Salary Average : $1,500,000
-Salary Average Remaining : $1,015,625
Jaycob Megna (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $914,063
-Salary Average : $1,350,000
-Salary Average Remaining : $914,063
Dennis Cholowski (1 Way Contract) $1,302,000 (3)
-1 Way Contract Salary Cap : $1,302,000
-Salary Remaining : $881,563
-Salary Average : $1,302,000
-Salary Average Remaining : $881,563
James Reimer (1 Way Contract) $1,269,000 (1)
-Salary Remaining : $859,219
-Salary Average : $1,269,000
-Salary Average Remaining : $859,219
Gustav Olofsson (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $744,792
-Salary Average : $1,100,000
-Salary Average Remaining : $744,792
Colin Blackwell $999,999 (1)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Zack Bolduc $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Martin Frk $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Jordan Harris $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Owen Pickering $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Cam Dineen (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $575,521
-Salary Average : $850,000
-Salary Average Remaining : $575,521
Cameron Hebig $750,000 (1)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Total Pro Players27
Salary Commitment
Year 2025 : $69,154,999
Year 2026 : $33,686,000
Year 2027 : $4,702,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $69,154,999
Year 2026 : $33,686,000
Year 2027 : $4,702,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $69,154,999
Year 2026 : $33,686,000
Year 2027 : $4,702,000
Year 2028 : $0

Farm Players Salaries

Matt Tomkins $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
William Dufour $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
David Jiricek $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Brett Harrison $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Elliot Desnoyers $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jan Mysak $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Danil Zhilkin $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ethan Keppen $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Lucas Condotta $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jakub Dvorak $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Magnus Chrona $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Kirill Kudryavtsev $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Xavier Bourgault $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Samu Tuomaala $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Trevor Kuntar $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ryan Ufko $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Samuel Honzek $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Damian Clara $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Angus Booth $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ross Johnston $92,010 (1)
Salary Remaining : $62,298
Salary Average : $92,010
Salary Average Remaining : $62,298
Jeff Malott $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Mike Vecchione $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Max Lajoie $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Travis Barron $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Garrett Wilson $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players25
Salary Commitment
Year 2025 : $2,272,010
Year 2026 : $1,235,000
Year 2027 : $665,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,272,010
Year 2026 : $1,235,000
Year 2027 : $665,000
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - $140 - 5478 - 95.28%
Level 2: 4750 - $110 - 3998 - 84.18%
Level 3: 3750 - $85 - 3126 - 83.37%
Level 4: 2750 - $60 - 2340 - 85.08%
Luxury : 1000 - $300 - 720 - 72.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1958 - 97.88%
Farm Level 2: 1000 - $20 - 850 - 84.96%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %15663 - 87.01%
Average Income per Game$2,651,895
Year to Date Revenue$42,430,327
Farm
Home Games Left-6
Average Attendance - %2807 - 93.58%
Average Income per Game$94,654
Year to Date Revenue$1,514,463

Expense

Pro Players Total Salaries$91,336,699
Pro Players Total Average Salaries$91,336,699
Farm Players Total Salaries$2,654,200
Farm Players Total Average Salaries$2,654,200
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,727,417
Farm Year To Date Expenses$1,011,668
Pro Salary Cap To Date$29,325,049
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,297,386
Farm Estimated Season Revenue($567,924)
Pro Remaining Season Days130
Pro Expenses Per Days$512,170
Pro Estimated Expenses$66,582,100
Farm Remaining Season Days130
Farm Expenses Per Days$16,428
Farm Estimated Expenses$2,135,640
Estimated Season Expenses$68,717,740
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$61,635,569
Projected Bank Account$58,647,291

Pro Players Salaries

Cale Makar (1 Way Contract) $11,660,000 (2)
-Salary Remaining : $7,894,792
-Salary Average : $11,660,000
-Salary Average Remaining : $7,894,792
Mitch Marner (1 Way Contract) $10,090,000 (4)
-Salary Remaining : $6,831,771
-Salary Average : $10,090,000
-Salary Average Remaining : $6,831,771
Pavel Buchnevich (1 Way Contract) $7,350,000 (3)
-Salary Remaining : $4,976,563
-Salary Average : $7,350,000
-Salary Average Remaining : $4,976,563
John Tavares (1 Way Contract) $7,104,000 (2)
-Salary Remaining : $4,810,000
-Salary Average : $7,104,000
-Salary Average Remaining : $4,810,000
Jacob Trouba (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $4,299,479
-Salary Average : $6,350,000
-Salary Average Remaining : $4,299,479
Frank Vatrano (1 Way Contract) $5,651,000 (5)
-Salary Remaining : $3,826,198
-Salary Average : $5,651,000
-Salary Average Remaining : $3,826,198
Andrei Svechnikov (1 Way Contract) $5,483,000 (1)
-Salary Remaining : $3,712,448
-Salary Average : $5,483,000
-Salary Average Remaining : $3,712,448
Justin Faulk (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $3,588,542
-Salary Average : $5,300,000
-Salary Average Remaining : $3,588,542
Adam Pelech (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $3,182,292
-Salary Average : $4,700,000
-Salary Average Remaining : $3,182,292
Bowen Byram (1 Way Contract) $4,075,000 (1)
-Salary Remaining : $2,759,115
-Salary Average : $4,075,000
-Salary Average Remaining : $2,759,115
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (1)
-Salary Remaining : $2,643,333
-Salary Average : $3,904,000
-Salary Average Remaining : $2,643,333
Scott Laughton (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,234,375
-Salary Average : $3,300,000
-Salary Average Remaining : $2,234,375
Jordan Binnington (1 Way Contract) $3,085,000 (1)
-Salary Remaining : $2,088,802
-Salary Average : $3,085,000
-Salary Average Remaining : $2,088,802
Mike Matheson (1 Way Contract) $2,712,500 (2)
-Salary Remaining : $1,836,589
-Salary Average : $2,712,500
-Salary Average Remaining : $1,836,589
Jack Quinn (1 Way Contract) $1,829,000 (1)
-Salary Remaining : $1,238,385
-Salary Average : $1,829,000
-Salary Average Remaining : $1,238,385
Michael Rasmussen (1 Way Contract) $1,736,000 (1)
-Salary Remaining : $1,175,417
-Salary Average : $1,736,000
-Salary Average Remaining : $1,175,417
Mark Jankowski (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $846,354
-Salary Average : $1,250,000
-Salary Average Remaining : $846,354
Connor Dewar (1 Way Contract) $1,215,000 (1)
-Salary Remaining : $822,656
-Salary Average : $1,215,000
-Salary Average Remaining : $822,656
Tomas Nosek (1 Way Contract) $999,999 (2)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Kirill Marchenko $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Travis Dermott $942,200 (1)
-Salary Remaining : $637,948
-Salary Average : $942,200
-Salary Average Remaining : $637,948
Michael McCarron $850,000 (1)
-Salary Remaining : $575,521
-Salary Average : $850,000
-Salary Average Remaining : $575,521
Calvin Pickard $800,000 (1)
-Salary Remaining : $541,667
-Salary Average : $800,000
-Salary Average Remaining : $541,667
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 : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Lukas Reichel $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Joona Koppanen $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Vladislav Kolyachonok $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Nikita Prishchepov $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Kevin Mandolese $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Sergei Murashov $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Adam Wilsby $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Albert Johansson $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Danil Gushchin $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Daniil Misyul $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jake Bischoff $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Elias D. Pettersson $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Dawson Barteaux $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Felix Unger Sorum $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Marat Khusnutdinov $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Samuel Knazko $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Parker Ford $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Rory Kerins $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Dylan Garand $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nikke Kokko $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Samuel Bolduc $89,200 (1)
Salary Remaining : $60,396
Salary Average : $89,200
Salary Average Remaining : $60,396
Jack Studnicka $85,000 (2)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Jamieson Rees $80,000 (1)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Kyle Burroughs $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Nicolas Aube-Kubel $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
William Lockwood $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Matt Villalta $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Axel Jonsson-Fjallby $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players29
Salary Commitment
Year 2025 : $2,654,200
Year 2026 : $1,415,000
Year 2027 : $480,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,654,200
Year 2026 : $1,415,000
Year 2027 : $480,000
Year 2028 : $0

Golden Knights

Golden Knights is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$62,928,998
Pro Players Total Average Salaries$62,928,998
Farm Players Total Salaries$1,771,300
Farm Players Total Average Salaries$1,771,300
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,111,800
Pro Year To Date Expenses$21,952,776
Farm Year To Date Expenses$794,464
Pro Salary Cap To Date$20,890,316
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,652,333
Farm Estimated Season Revenue($458,556)
Pro Remaining Season Days130
Pro Expenses Per Days$340,776
Pro Estimated Expenses$44,300,880
Farm Remaining Season Days130
Farm Expenses Per Days$13,392
Farm Estimated Expenses$1,740,960
Estimated Season Expenses$46,041,840
Season Salary Cap$68,040,798
Estimate Under Maximum Salary Cap of $95,500,000$27,459,202
Estimate Over Minimum Salary Cap of $70,600,000 -$2,559,202
Current Bank Account$61,973,502
Projected Bank Account$79,125,439

Pro Players Salaries

Quinn Hughes (1 Way Contract) $9,116,000 (2)
-Salary Remaining : $6,172,292
-Salary Average : $9,116,000
-Salary Average Remaining : $6,172,292
Artturi Lehkonen (1 Way Contract) $7,600,000 (5)
-Salary Remaining : $5,145,833
-Salary Average : $7,600,000
-Salary Average Remaining : $5,145,833
Igor Shesterkin (1 Way Contract) $7,528,000 (1)
-Salary Remaining : $5,097,083
-Salary Average : $7,528,000
-Salary Average Remaining : $5,097,083
Rasmus Andersson (1 Way Contract) $7,079,000 (3)
-Salary Remaining : $4,793,073
-Salary Average : $7,079,000
-Salary Average Remaining : $4,793,073
Vincent Trocheck (1 Way Contract) $6,735,000 (1)
-Salary Remaining : $4,560,156
-Salary Average : $6,735,000
-Salary Average Remaining : $4,560,156
Sean Durzi (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $3,622,396
-Salary Average : $5,350,000
-Salary Average Remaining : $3,622,396
Jake McCabe (1 Way Contract) $3,896,000 (1)
-Salary Remaining : $2,637,917
-Salary Average : $3,896,000
-Salary Average Remaining : $2,637,917
Daniel Sprong (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
Kasperi Kapanen (1 Way Contract) $1,725,000 (2)
-Salary Remaining : $1,167,969
-Salary Average : $1,725,000
-Salary Average Remaining : $1,167,969
Travis Boyd $999,999 (1)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Jacob Bryson $999,999 (1)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Seamus Casey $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Matthew Poitras $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Jakub Dobes $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
William Eklund $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Luke Hughes $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Ethan Cardwell $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Bradly Nadeau $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Hudson Fasching $750,000 (1)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Sam Carrick $750,000 (1)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Michael Sgarbossa $750,000 (1)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Total Pro Players21
Salary Commitment
Year 2025 : $62,928,998
Year 2026 : $31,220,000
Year 2027 : $16,579,000
Year 2028 : $7,600,000
Salary Average Commitment
Year 2025 : $62,928,998
Year 2026 : $31,220,000
Year 2027 : $16,579,000
Year 2028 : $7,600,000
Salary Cap with 1 Way Contract
Year 2025 : $62,928,998
Year 2026 : $31,220,000
Year 2027 : $16,579,000
Year 2028 : $7,600,000

Farm Players Salaries

Gage Goncalves $121,300 (1)
Salary Remaining : $82,130
Salary Average : $121,300
Salary Average Remaining : $82,130
Brian Halonen $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Tanner Dickinson $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Fabian Wagner $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Tristan Broz $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Stian Solberg $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Simon Robertsson $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Shai Buium $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ryan Chyzowski $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ruslan Khazheyev $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ondrej Pavel $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Maxwell Crozier $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
William Villeneuve $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Konsta Helenius $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Carl Berglund $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Anders Bjork $90,000 (1)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Jakub Skarek $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Kevin Connauton $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Billy Sweezey $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players19
Salary Commitment
Year 2025 : $1,771,300
Year 2026 : $1,240,000
Year 2027 : $760,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,771,300
Year 2026 : $1,240,000
Year 2027 : $760,000
Year 2028 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5541 - 96.36%
Level 2: 4750 - $100 - 4520 - 95.16%
Level 3: 3750 - $75 - 3618 - 96.47%
Level 4: 2750 - $50 - 2643 - 96.12%
Luxury : 1000 - $300 - 731 - 73.14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1988 - 99.40%
Farm Level 2: 1000 - $15 - 996 - 99.58%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17053 - 94.74%
Average Income per Game$2,562,848
Year to Date Revenue$38,442,727
Farm
Home Games Left-5
Average Attendance - %2984 - 99.46%
Average Income per Game$80,796
Year to Date Revenue$1,211,945

Expense

Pro Players Total Salaries$87,278,000
Pro Players Total Average Salaries$87,278,000
Farm Players Total Salaries$3,660,310
Farm Players Total Average Salaries$3,660,310
Coaches Total Salaries$6,050,000
Luxury Taxe Total$0
Special Salary Cap Value$5,265,870
Pro Year To Date Expenses$30,151,845
Farm Year To Date Expenses$1,502,839
Pro Salary Cap To Date$28,465,381
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,634,060
Farm Estimated Season Revenue($403,982)
Pro Remaining Season Days130
Pro Expenses Per Days$481,135
Pro Estimated Expenses$62,547,550
Farm Remaining Season Days130
Farm Expenses Per Days$24,012
Farm Estimated Expenses$3,121,560
Estimated Season Expenses$65,669,110
Season Salary Cap$92,543,870
Estimate Under Maximum Salary Cap of $95,500,000$2,956,130
Estimate Over Minimum Salary Cap of $70,600,000 $21,943,870
Current Bank Account$47,507,854
Projected Bank Account$48,068,822

Pro Players Salaries

Auston Matthews (1 Way Contract) $12,300,000 (5)
-Salary Remaining : $8,328,125
-Salary Average : $12,300,000
-Salary Average Remaining : $8,328,125
Jake Guentzel (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $5,822,917
-Salary Average : $8,600,000
-Salary Average Remaining : $5,822,917
Darnell Nurse (1 Way Contract) $7,550,000 (3)
-Salary Remaining : $5,111,979
-Salary Average : $7,550,000
-Salary Average Remaining : $5,111,979
Troy Terry (1 Way Contract) $6,881,000 (5)
-Salary Remaining : $4,659,010
-Salary Average : $6,881,000
-Salary Average Remaining : $4,659,010
Tyler Toffoli (1 Way Contract) $6,410,000 (4)
-Salary Remaining : $4,340,104
-Salary Average : $6,410,000
-Salary Average Remaining : $4,340,104
MacKenzie Weegar (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $4,235,156
-Salary Average : $6,255,000
-Salary Average Remaining : $4,235,156
Joel Farabee (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $3,588,542
-Salary Average : $5,300,000
-Salary Average Remaining : $3,588,542
Cam Fowler (1 Way Contract) $4,960,000 (1)
-Salary Remaining : $3,358,333
-Salary Average : $4,960,000
-Salary Average Remaining : $3,358,333
Vladislav Namestnikov (1 Way Contract) $4,400,000 (5)
-Salary Remaining : $2,979,167
-Salary Average : $4,400,000
-Salary Average Remaining : $2,979,167
Mark Stone (1 Way Contract) $4,210,000 (1)
-Salary Remaining : $2,850,521
-Salary Average : $4,210,000
-Salary Average Remaining : $2,850,521
Timothy Liljegren (1 Way Contract) $4,043,000 (2)
-Salary Remaining : $2,737,448
-Salary Average : $4,043,000
-Salary Average Remaining : $2,737,448
Matt Roy (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Joseph Woll $3,403,000 (1)
-Salary Remaining : $2,304,115
-Salary Average : $3,403,000
-Salary Average Remaining : $2,304,115
Max Pacioretty (1 Way Contract) $1,907,000 (1)
-Salary Remaining : $1,291,198
-Salary Average : $1,907,000
-Salary Average Remaining : $1,291,198
David Rittich (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $1,286,458
-Salary Average : $1,900,000
-Salary Average Remaining : $1,286,458
Brendan Smith $1,900,000 (3)
-Salary Remaining : $1,286,458
-Salary Average : $1,900,000
-Salary Average Remaining : $1,286,458
Justin Brazeau $1,024,000 (3)
-Salary Remaining : $693,333
-Salary Average : $1,024,000
-Salary Average Remaining : $693,333
John Beecher $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Brett Leason $909,000 (2)
-Salary Remaining : $615,469
-Salary Average : $909,000
-Salary Average Remaining : $615,469
Beck Malenstyn $876,000 (2)
-Salary Remaining : $593,125
-Salary Average : $876,000
-Salary Average Remaining : $593,125
Total Pro Players20
Salary Commitment
Year 2025 : $87,278,000
Year 2026 : $71,848,000
Year 2027 : $55,520,000
Year 2028 : $33,491,000
Salary Average Commitment
Year 2025 : $87,278,000
Year 2026 : $71,848,000
Year 2027 : $55,520,000
Year 2028 : $33,491,000
Salary Cap with 1 Way Contract
Year 2025 : $87,278,000
Year 2026 : $71,848,000
Year 2027 : $55,520,000
Year 2028 : $33,491,000

Farm Players Salaries

Ty Glover $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Tyson Kozak $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Ales Stezka $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Nick DeSimone $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Julien Gauthier $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Jack St. Ivany $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Trey Taylor $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Ian Mitchell $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Sebastian D. Aho $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Matt Rempe $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Navrin Mutter $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Riley Sutter $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Kyle Capobianco $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Chad Nychuk $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Pavel Cajan $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Brandon Biro $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Phillip Di Giuseppe $99,000 (1)
Salary Remaining : $67,031
Salary Average : $99,000
Salary Average Remaining : $67,031
Jayden Grubbe $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Henry Thrun $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Daniel Torgersson $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Coulson Pitre $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Josh Doan $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Trevor Janicke $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Matej Blumel $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Roman Schmidt $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jake Chiasson $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Reece Vitelli $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jaydon Dureau $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ryan Winterton $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Riley Kidney $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jakub Lauko $92,500 (1)
Salary Remaining : $62,630
Salary Average : $92,500
Salary Average Remaining : $62,630
Ryan Carpenter $90,000 (1)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Milos Kelemen $88,810 (1)
Salary Remaining : $60,132
Salary Average : $88,810
Salary Average Remaining : $60,132
Jonathan Gruden $80,000 (1)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Andrew Perrott $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Jiri Patera $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Brandon Scanlin $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Dino Kambeitz $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Adam Beckman $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players39
Salary Commitment
Year 2025 : $3,660,310
Year 2026 : $2,050,000
Year 2027 : $1,370,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,660,310
Year 2026 : $2,050,000
Year 2027 : $1,370,000
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$91,080,999
Pro Players Total Average Salaries$91,080,999
Farm Players Total Salaries$1,867,880
Farm Players Total Average Salaries$1,867,880
Coaches Total Salaries$6,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,041,780
Farm Year To Date Expenses$990,177
Pro Salary Cap To Date$29,147,240
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,314,836
Farm Estimated Season Revenue($459,525)
Pro Remaining Season Days130
Pro Expenses Per Days$503,026
Pro Estimated Expenses$65,393,380
Farm Remaining Season Days130
Farm Expenses Per Days$15,979
Farm Estimated Expenses$2,077,270
Estimated Season Expenses$67,470,650
Season Salary Cap$91,080,999
Estimate Under Maximum Salary Cap of $95,500,000$4,419,001
Estimate Over Minimum Salary Cap of $70,600,000 $20,480,999
Current Bank Account$19,971,112
Projected Bank Account$17,355,773

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (3)
-Salary Remaining : $7,691,667
-Salary Average : $11,360,000
-Salary Average Remaining : $7,691,667
Mika Zibanejad (1 Way Contract) $8,295,000 (5)
-Salary Remaining : $5,616,406
-Salary Average : $8,295,000
-Salary Average Remaining : $5,616,406
Drew Doughty (1 Way Contract) $6,675,000 (3)
-Salary Remaining : $4,519,531
-Salary Average : $6,675,000
-Salary Average Remaining : $4,519,531
Patrik Laine (1 Way Contract) $6,474,000 (3)
-Salary Remaining : $4,383,438
-Salary Average : $6,474,000
-Salary Average Remaining : $4,383,438
Josh Morrissey (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $4,231,771
-Salary Average : $6,250,000
-Salary Average Remaining : $4,231,771
Bryan Rust (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,062,500
-Salary Average : $6,000,000
-Salary Average Remaining : $4,062,500
Trevor Zegras (1 Way Contract) $5,734,000 (3)
-Salary Remaining : $3,882,396
-Salary Average : $5,734,000
-Salary Average Remaining : $3,882,396
Jake DeBrusk (1 Way Contract) $5,198,000 (3)
-Salary Remaining : $3,519,479
-Salary Average : $5,198,000
-Salary Average Remaining : $3,519,479
Jordan Staal (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
Vladislav Gavrikov (1 Way Contract) $4,427,000 (2)
-Salary Remaining : $2,997,448
-Salary Average : $4,427,000
-Salary Average Remaining : $2,997,448
Alex Newhook $3,600,000 (3)
-Salary Remaining : $2,437,500
-Salary Average : $3,600,000
-Salary Average Remaining : $2,437,500
Adin Hill (1 Way Contract) $3,330,000 (1)
-Salary Remaining : $2,254,688
-Salary Average : $3,330,000
-Salary Average Remaining : $2,254,688
Mario Ferraro (1 Way Contract) $3,088,000 (1)
-Salary Remaining : $2,090,833
-Salary Average : $3,088,000
-Salary Average Remaining : $2,090,833
Warren Foegele (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
Calvin de Haan $1,800,000 (2)
-Salary Remaining : $1,218,750
-Salary Average : $1,800,000
-Salary Average Remaining : $1,218,750
Teddy Blueger (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,218,750
-Salary Average : $1,800,000
-Salary Average Remaining : $1,218,750
Travis Hamonic (1 Way Contract) $1,700,000 (3)
-Salary Remaining : $1,151,042
-Salary Average : $1,700,000
-Salary Average Remaining : $1,151,042
Casey DeSmith (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,083,333
-Salary Average : $1,600,000
-Salary Average Remaining : $1,083,333
Rocco Grimaldi (1 Way Contract) $999,999 (3)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Kent Johnson $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Kaiden Guhle $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Cutter Gauthier $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Leo Carlsson $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Kirby Dach $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Total Pro Players24
Salary Commitment
Year 2025 : $91,080,999
Year 2026 : $78,162,999
Year 2027 : $65,985,999
Year 2028 : $8,295,000
Salary Average Commitment
Year 2025 : $91,080,999
Year 2026 : $78,162,999
Year 2027 : $65,985,999
Year 2028 : $8,295,000
Salary Cap with 1 Way Contract
Year 2025 : $91,080,999
Year 2026 : $78,162,999
Year 2027 : $65,985,999
Year 2028 : $8,295,000

Farm Players Salaries

Dustin Tokarski $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Ben Hutton $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Andrew Agozzino $99,900 (3)
Salary Remaining : $67,641
Salary Average : $99,900
Salary Average Remaining : $67,641
Jimmy Schuldt $99,900 (3)
Salary Remaining : $67,641
Salary Average : $99,900
Salary Average Remaining : $67,641
Akil Thomas $98,180 (2)
Salary Remaining : $66,476
Salary Average : $98,180
Salary Average Remaining : $66,476
Mike Hardman $85,000 (3)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Connor Hughes $79,900 (3)
Salary Remaining : $54,099
Salary Average : $79,900
Salary Average Remaining : $54,099
Jack Ahcan $77,500 (3)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Nikolas Brouillard $77,500 (2)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Joe Hicketts $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Kyle Criscuolo $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Corey Schueneman $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Chase DeLeo $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Glenn Gawdin $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Max Willman $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Mason Jobst $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Brett Seney $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
John Hayden $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Gage Quinney $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Colton White $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Dominic Toninato $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Lane Pederson $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Tyler Wotherspoon $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players23
Salary Commitment
Year 2025 : $1,867,880
Year 2026 : $1,792,880
Year 2027 : $642,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,867,880
Year 2026 : $1,792,880
Year 2027 : $642,200
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$75,858,998
Pro Players Total Average Salaries$75,858,998
Farm Players Total Salaries$1,528,880
Farm Players Total Average Salaries$1,528,880
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,791,500
Pro Year To Date Expenses$24,577,996
Farm Year To Date Expenses$854,292
Pro Salary Cap To Date$24,021,501
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,317,539
Farm Estimated Season Revenue($160,928)
Pro Remaining Season Days130
Pro Expenses Per Days$402,911
Pro Estimated Expenses$52,378,430
Farm Remaining Season Days130
Farm Expenses Per Days$13,171
Farm Estimated Expenses$1,712,230
Estimated Season Expenses$54,090,660
Season Salary Cap$83,650,498
Estimate Under Maximum Salary Cap of $95,500,000$11,849,502
Estimate Over Minimum Salary Cap of $70,600,000 $13,050,498
Current Bank Account$58,200,936
Projected Bank Account$77,266,887

Pro Players Salaries

Tristan Jarry (1 Way Contract) $6,625,000 (2)
-Salary Remaining : $4,485,677
-Salary Average : $6,625,000
-Salary Average Remaining : $4,485,677
Darcy Kuemper (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,401,042
-Salary Average : $6,500,000
-Salary Average Remaining : $4,401,042
Taylor Hall (1 Way Contract) $5,810,000 (1)
-Salary Remaining : $3,933,854
-Salary Average : $5,810,000
-Salary Average Remaining : $3,933,854
Victor Olofsson (1 Way Contract) $5,128,000 (3)
-Salary Remaining : $3,472,083
-Salary Average : $5,128,000
-Salary Average Remaining : $3,472,083
Vitek Vanecek (1 Way Contract) $5,090,000 (4)
-Salary Remaining : $3,446,354
-Salary Average : $5,090,000
-Salary Average Remaining : $3,446,354
Reilly Smith (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
Jack Roslovic (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $3,250,000
-Salary Average : $4,800,000
-Salary Average Remaining : $3,250,000
Mason Appleton (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,708,333
-Salary Average : $4,000,000
-Salary Average Remaining : $2,708,333
Carson Soucy (1 Way Contract) $3,463,000 (1)
-Salary Remaining : $2,344,740
-Salary Average : $3,463,000
-Salary Average Remaining : $2,344,740
Ian Cole (1 Way Contract) $3,161,000 (1)
-Salary Remaining : $2,140,260
-Salary Average : $3,161,000
-Salary Average Remaining : $2,140,260
Corey Perry (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
Jonathan Drouin (1 Way Contract) $2,856,000 (1)
-Salary Remaining : $1,933,750
-Salary Average : $2,856,000
-Salary Average Remaining : $1,933,750
Eeli Tolvanen (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,895,833
-Salary Average : $2,800,000
-Salary Average Remaining : $1,895,833
Alexandre Carrier (1 Way Contract) $2,611,000 (1)
-Salary Remaining : $1,767,865
-Salary Average : $2,611,000
-Salary Average Remaining : $1,767,865
Jordan Spence $2,170,000 (3)
-Salary Remaining : $1,469,271
-Salary Average : $2,170,000
-Salary Average Remaining : $1,469,271
Conor Sheary (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Trevor Lewis (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Brock McGinn (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Matt Nieto (1 Way Contract) $1,930,000 (1)
-Salary Remaining : $1,306,771
-Salary Average : $1,930,000
-Salary Average Remaining : $1,306,771
T.J. Tynan (1 Way Contract) $999,999 (2)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Erik Gustafsson $999,999 (2)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Chad Ruhwedel $990,000 (1)
-Salary Remaining : $670,313
-Salary Average : $990,000
-Salary Average Remaining : $670,313
Andrew Poturalski $975,000 (2)
-Salary Remaining : $660,156
-Salary Average : $975,000
-Salary Average Remaining : $660,156
Tyler Kleven $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Total Pro Players24
Salary Commitment
Year 2025 : $75,858,998
Year 2026 : $44,537,998
Year 2027 : $21,388,000
Year 2028 : $5,090,000
Salary Average Commitment
Year 2025 : $75,858,998
Year 2026 : $44,537,998
Year 2027 : $21,388,000
Year 2028 : $5,090,000
Salary Cap with 1 Way Contract
Year 2025 : $75,858,998
Year 2026 : $44,537,998
Year 2027 : $21,388,000
Year 2028 : $5,090,000

Farm Players Salaries

Lukas Rousek $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Kole Lind $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Michael Houser $97,500 (2)
Salary Remaining : $66,016
Salary Average : $97,500
Salary Average Remaining : $66,016
Hayden Hodgson $97,500 (2)
Salary Remaining : $66,016
Salary Average : $97,500
Salary Average Remaining : $66,016
Patrick Brown $97,500 (1)
Salary Remaining : $66,016
Salary Average : $97,500
Salary Average Remaining : $66,016
Reilly Walsh $97,500 (2)
Salary Remaining : $66,016
Salary Average : $97,500
Salary Average Remaining : $66,016
Ryan Jones $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nikita Grebenkin $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
William Wallinder $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Tyson Hinds $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Zayde Wisdom $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Max Jones $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Guillaume Brisebois $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Filip Bystedt $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Antonio Stranges $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Aaron Dell $83,880 (1)
Salary Remaining : $56,794
Salary Average : $83,880
Salary Average Remaining : $56,794
Total Farm Players16
Salary Commitment
Year 2025 : $1,528,880
Year 2026 : $1,062,500
Year 2027 : $580,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,528,880
Year 2026 : $1,062,500
Year 2027 : $580,000
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$70,028,996
Pro Players Total Average Salaries$70,028,996
Farm Players Total Salaries$2,140,000
Farm Players Total Average Salaries$2,140,000
Coaches Total Salaries$4,499,999
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$23,682,826
Farm Year To Date Expenses$1,004,677
Pro Salary Cap To Date$22,517,156
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,164,809
Farm Estimated Season Revenue($288,810)
Pro Remaining Season Days130
Pro Expenses Per Days$382,964
Pro Estimated Expenses$49,785,320
Farm Remaining Season Days130
Farm Expenses Per Days$16,354
Farm Estimated Expenses$2,126,020
Estimated Season Expenses$51,911,340
Season Salary Cap$72,028,996
Estimate Under Maximum Salary Cap of $95,500,000$23,471,004
Estimate Over Minimum Salary Cap of $70,600,000 $1,428,996
Current Bank Account$65,359,650
Projected Bank Account$88,324,309

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (1)
-Salary Remaining : $5,687,500
-Salary Average : $8,400,000
-Salary Average Remaining : $5,687,500
Kevin Fiala (1 Way Contract) $7,733,000 (4)
-Salary Remaining : $5,235,885
-Salary Average : $7,733,000
-Salary Average Remaining : $5,235,885
Brock Nelson (1 Way Contract) $6,350,000 (1)
-Salary Remaining : $4,299,479
-Salary Average : $6,350,000
-Salary Average Remaining : $4,299,479
Tyler Myers (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,062,500
-Salary Average : $6,000,000
-Salary Average Remaining : $4,062,500
Thatcher Demko (1 Way Contract) $5,788,000 (4)
-Salary Remaining : $3,918,958
-Salary Average : $5,788,000
-Salary Average Remaining : $3,918,958
Dylan Holloway $5,260,000 (4)
-Salary Remaining : $3,561,458
-Salary Average : $5,260,000
-Salary Average Remaining : $3,561,458
Mike Reilly (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
Trent Frederic (1 Way Contract) $4,166,000 (4)
-Salary Remaining : $2,820,729
-Salary Average : $4,166,000
-Salary Average Remaining : $2,820,729
Adam Larsson (1 Way Contract) $4,023,000 (2)
-Salary Remaining : $2,723,906
-Salary Average : $4,023,000
-Salary Average Remaining : $2,723,906
Alex Kerfoot (1 Way Contract) $2,969,000 (2)
-Salary Remaining : $2,010,260
-Salary Average : $2,969,000
-Salary Average Remaining : $2,010,260
Andrew Peeke (1 Way Contract) $2,670,000 (1)
-Salary Remaining : $1,807,813
-Salary Average : $2,670,000
-Salary Average Remaining : $1,807,813
Mason Shaw (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Cayden Primeau (1 Way Contract) $1,030,000 (1)
-Salary Remaining : $697,396
-Salary Average : $1,030,000
-Salary Average Remaining : $697,396
Carl Grundstrom (1 Way Contract) $1,005,000 (1)
-Salary Remaining : $680,469
-Salary Average : $1,005,000
-Salary Average Remaining : $680,469
Riley Tufte $999,999 (3)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Matthew Peca $999,999 (3)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Jordan Oesterle $999,999 (3)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Alex Belzile $999,999 (3)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Mavrik Bourque $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Matt Coronato $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Jackson LaCombe $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
David Gustafsson $785,000 (1)
-Salary Remaining : $531,510
-Salary Average : $785,000
-Salary Average Remaining : $531,510
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 : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Michael Pezzetta $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Jeffrey Viel $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Roland McKeown $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Derrick Pouliot $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Nathan Legare $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Artyom Levshunov $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Carter Mazur $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ondrej Becher $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Arturs Silovs $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ben King $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Kai Uchacz $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Calle Clang $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Dalibor Dvorsky $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Josh Lopina $90,000 (3)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Brett Budgell $85,000 (2)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Carsen Twarynski $80,000 (3)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Colton Poolman $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Dillon Heatherington $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Aaron Ness $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Scott Reedy $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Patrik Koch $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Rasmus Asplund $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Blake Hillman $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players24
Salary Commitment
Year 2025 : $2,140,000
Year 2026 : $1,500,000
Year 2027 : $1,150,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,140,000
Year 2026 : $1,500,000
Year 2027 : $1,150,000
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$90,534,503
Pro Players Total Average Salaries$90,534,503
Farm Players Total Salaries$2,560,000
Farm Players Total Average Salaries$2,560,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,880,962
Farm Year To Date Expenses$1,082,915
Pro Salary Cap To Date$29,235,108
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,844,341
Farm Estimated Season Revenue($273,899)
Pro Remaining Season Days130
Pro Expenses Per Days$481,951
Pro Estimated Expenses$62,653,630
Farm Remaining Season Days130
Farm Expenses Per Days$17,500
Farm Estimated Expenses$2,275,000
Estimated Season Expenses$64,928,630
Season Salary Cap$90,534,503
Estimate Under Maximum Salary Cap of $95,500,000$4,965,497
Estimate Over Minimum Salary Cap of $70,600,000 $19,934,503
Current Bank Account$30,364,165
Projected Bank Account$34,005,977

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $13,690,000 (4)
-Salary Remaining : $9,269,271
-Salary Average : $13,690,000
-Salary Average Remaining : $9,269,271
Anze Kopitar (1 Way Contract) $8,869,000 (3)
-Salary Remaining : $6,005,052
-Salary Average : $8,869,000
-Salary Average Remaining : $6,005,052
J.T. Miller (1 Way Contract) $8,541,000 (4)
-Salary Remaining : $5,782,969
-Salary Average : $8,541,000
-Salary Average Remaining : $5,782,969
Steven Stamkos (1 Way Contract) $8,302,000 (2)
-Salary Remaining : $5,621,146
-Salary Average : $8,302,000
-Salary Average Remaining : $5,621,146
Kyle Palmieri (1 Way Contract) $5,250,001 (4)
-Salary Remaining : $3,554,688
-Salary Average : $5,250,001
-Salary Average Remaining : $3,554,688
Anthony Cirelli (1 Way Contract) $4,847,000 (3)
-Salary Remaining : $3,281,823
-Salary Average : $4,847,000
-Salary Average Remaining : $3,281,823
Marcus Pettersson (1 Way Contract) $4,817,000 (3)
-Salary Remaining : $3,261,510
-Salary Average : $4,817,000
-Salary Average Remaining : $3,261,510
Ryan Graves (1 Way Contract) $4,660,000 (3)
-Salary Remaining : $3,155,208
-Salary Average : $4,660,000
-Salary Average Remaining : $3,155,208
Ondrej Palat (1 Way Contract) $4,529,000 (3)
-Salary Remaining : $3,066,510
-Salary Average : $4,529,000
-Salary Average Remaining : $3,066,510
John Carlson (1 Way Contract) $4,336,000 (3)
-Salary Remaining : $2,935,833
-Salary Average : $4,336,000
-Salary Average Remaining : $2,935,833
John Gibson (1 Way Contract) $3,500,001 (3)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,001
-Salary Average Remaining : $2,369,792
Chris Tanev (1 Way Contract) $3,500,001 (3)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,001
-Salary Average Remaining : $2,369,792
Mason Marchment (1 Way Contract) $3,027,000 (1)
-Salary Remaining : $2,049,531
-Salary Average : $3,027,000
-Salary Average Remaining : $2,049,531
Evgenii Dadonov $3,000,000 (4)
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
Lars Eller (1 Way Contract) $2,466,500 (1)
-Salary Remaining : $1,670,026
-Salary Average : $2,466,500
-Salary Average Remaining : $1,670,026
Erik Johnson (1 Way Contract) $2,000,001 (2)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,001
-Salary Average Remaining : $1,354,167
Evan Bouchard (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Anton Forsberg (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $846,354
-Salary Average : $1,250,000
-Salary Average Remaining : $846,354
Gabriel Fortier $999,999 (3)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Tyler Boucher $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Total Pro Players20
Salary Commitment
Year 2025 : $90,534,503
Year 2026 : $81,791,003
Year 2027 : $70,539,002
Year 2028 : $30,481,001
Salary Average Commitment
Year 2025 : $90,534,503
Year 2026 : $81,791,003
Year 2027 : $70,539,002
Year 2028 : $30,481,001
Salary Cap with 1 Way Contract
Year 2025 : $90,534,503
Year 2026 : $81,791,003
Year 2027 : $70,539,002
Year 2028 : $30,481,001

Farm Players Salaries

Mark Sinclair $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Garrett Roe $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Andrew Lucas $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Brett Davis $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Brendan Warren $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Callahan Burke $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Connor MacEachern $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Cameron Wright $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
David Silye $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Dylan Anhorn $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Hunter Miska $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Ethan de Jong $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Grant Cruikshank $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Michael O'Leary $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Mitchell Vande Sompel $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Will MacKinnon $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Kale Kessy $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Zachary Hayes $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Jackson Cates $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Alex Gallant $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Avery Hayes $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Keaton Middleton $80,000 (1)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Kevin Wall $77,500 (3)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Cooper Walker $77,500 (3)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Cole Krygier $77,500 (3)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Ryan McGregor $77,500 (3)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Dysin Mayo $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players27
Salary Commitment
Year 2025 : $2,560,000
Year 2026 : $2,380,000
Year 2027 : $2,110,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,560,000
Year 2026 : $2,380,000
Year 2027 : $2,110,000
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$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$23,884,686
Farm Year To Date Expenses$1,200,340
Pro Salary Cap To Date$22,901,478
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,845,147
Farm Estimated Season Revenue($453,174)
Pro Remaining Season Days130
Pro Expenses Per Days$382,198
Pro Estimated Expenses$49,685,740
Farm Remaining Season Days130
Farm Expenses Per Days$19,687
Farm Estimated Expenses$2,559,310
Estimated Season Expenses$52,245,050
Season Salary Cap$72,606,100
Estimate Under Maximum Salary Cap of $95,500,000$22,893,900
Estimate Over Minimum Salary Cap of $70,600,000 $2,006,100
Current Bank Account$107,601,149
Projected Bank Account$124,748,072

Pro Players Salaries

Morgan Rielly (1 Way Contract) $8,100,000 (5)
-Salary Remaining : $5,484,375
-Salary Average : $8,100,000
-Salary Average Remaining : $5,484,375
Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (2)
-Salary Remaining : $4,807,292
-Salary Average : $7,100,000
-Salary Average Remaining : $4,807,292
Matt Boldy (1 Way Contract) $6,597,000 (4)
-Salary Remaining : $4,466,719
-Salary Average : $6,597,000
-Salary Average Remaining : $4,466,719
Esa Lindell (1 Way Contract) $4,802,000 (4)
-Salary Remaining : $3,251,354
-Salary Average : $4,802,000
-Salary Average Remaining : $3,251,354
Ilya Mikheyev (1 Way Contract) $4,003,000 (3)
-Salary Remaining : $2,710,365
-Salary Average : $4,003,000
-Salary Average Remaining : $2,710,365
Artem Zub (1 Way Contract) $3,640,000 (2)
-Salary Remaining : $2,464,583
-Salary Average : $3,640,000
-Salary Average Remaining : $2,464,583
Cole Perfetti (1 Way Contract) $3,517,000 (4)
-Salary Remaining : $2,381,302
-Salary Average : $3,517,000
-Salary Average Remaining : $2,381,302
Adam Lowry (1 Way Contract) $3,360,000 (3)
-Salary Remaining : $2,275,000
-Salary Average : $3,360,000
-Salary Average Remaining : $2,275,000
Isac Lundestrom (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $2,166,667
-Salary Average : $3,200,000
-Salary Average Remaining : $2,166,667
Lukas Dostal (1 Way Contract) $3,148,000 (3)
-Salary Remaining : $2,131,458
-Salary Average : $3,148,000
-Salary Average Remaining : $2,131,458
Bobby McMann (Out of Payroll) $2,776,000 (4)
-Salary Remaining : $1,879,583
-Salary Average : $2,776,000
-Salary Average Remaining : $1,879,583
Scott Mayfield (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $1,760,417
-Salary Average : $2,600,000
-Salary Average Remaining : $1,760,417
Nick Bjugstad (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Scott Wedgewood (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $1,625,000
-Salary Average : $2,400,000
-Salary Average Remaining : $1,625,000
Brian Dumoulin (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $1,489,583
-Salary Average : $2,200,000
-Salary Average Remaining : $1,489,583
Drew O'Connor (1 Way Contract) $2,076,000 (1)
-Salary Remaining : $1,405,625
-Salary Average : $2,076,000
-Salary Average Remaining : $1,405,625
Austin Strand (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,015,625
-Salary Average : $1,500,000
-Salary Average Remaining : $1,015,625
Parker Kelly $1,285,000 (2)
-Salary Remaining : $870,052
-Salary Average : $1,285,000
-Salary Average Remaining : $870,052
Simon Holmstrom $980,000 (1)
-Salary Remaining : $663,542
-Salary Average : $980,000
-Salary Average Remaining : $663,542
Connor Bedard $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Owen Power $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Logan Cooley $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Ethen Frank (1 Way Contract) $898,100 (1)
-1 Way Contract Salary Cap : $898,100
-Salary Remaining : $608,089
-Salary Average : $898,100
-Salary Average Remaining : $608,089
Haydn Fleury (1 Way Contract) $850,000 (2)
-Salary Remaining : $575,521
-Salary Average : $850,000
-Salary Average Remaining : $575,521
Total Pro Players24
Salary Commitment
Year 2025 : $70,382,100
Year 2026 : $60,778,000
Year 2027 : $43,603,000
Year 2028 : $25,792,000
Salary Average Commitment
Year 2025 : $70,382,100
Year 2026 : $60,778,000
Year 2027 : $43,603,000
Year 2028 : $25,792,000
Salary Cap with 1 Way Contract
Year 2025 : $70,382,100
Year 2026 : $60,778,000
Year 2027 : $43,603,000
Year 2028 : $25,792,000

Farm Players Salaries

Drew Helleson $139,200 (2)
Salary Remaining : $94,250
Salary Average : $139,200
Salary Average Remaining : $94,250
Riley Fiddler-Schultz $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Matthew Sop $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Lucas Carlsson $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Samuel Helenius $99,860 (3)
Salary Remaining : $67,614
Salary Average : $99,860
Salary Average Remaining : $67,614
Trent Miner $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jorian Donovan $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Case McCarthy $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Emil Heineman $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Colton Dach $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jeremie Poirier $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Isaiah George $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jakub Brabenec $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jakub Demek $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Noel Hoefenmayer $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Judd Caulfield $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Vincent Iorio $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Marco Kasper $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Matthew Maggio $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Matvey Petrov $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Zack Ostapchuk $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nikolai Kovalenko $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Zachary Gallant $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Artem Duda $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Declan Chisholm $93,260 (1)
Salary Remaining : $63,145
Salary Average : $93,260
Salary Average Remaining : $63,145
Michael Milne $87,650 (2)
Salary Remaining : $59,346
Salary Average : $87,650
Salary Average Remaining : $59,346
Isaac Poulter $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Daniel D'Amato $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Marcus Hogberg $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Jett Woo $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Dryden Hunt $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Zachary Sanford $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players32
Salary Commitment
Year 2025 : $2,979,970
Year 2026 : $2,276,710
Year 2027 : $1,194,860
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,979,970
Year 2026 : $2,276,710
Year 2027 : $1,194,860
Year 2028 : $0

Mammoth



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$88,015,749
Pro Players Total Average Salaries$88,015,749
Farm Players Total Salaries$2,313,650
Farm Players Total Average Salaries$2,313,650
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$28,142,862
Farm Year To Date Expenses$960,607
Pro Salary Cap To Date$27,859,008
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,208,379
Farm Estimated Season Revenue($94,718)
Pro Remaining Season Days130
Pro Expenses Per Days$462,061
Pro Estimated Expenses$60,067,930
Farm Remaining Season Days130
Farm Expenses Per Days$14,654
Farm Estimated Expenses$1,905,020
Estimated Season Expenses$61,972,950
Season Salary Cap$92,515,749
Estimate Under Maximum Salary Cap of $95,500,000$2,984,251
Estimate Over Minimum Salary Cap of $70,600,000 $21,915,749
Current Bank Account$48,894,811
Projected Bank Account$67,035,522

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $11,340,000 (5)
-Salary Remaining : $7,678,125
-Salary Average : $11,340,000
-Salary Average Remaining : $7,678,125
Charlie McAvoy (1 Way Contract) $7,846,000 (1)
-Salary Remaining : $5,312,396
-Salary Average : $7,846,000
-Salary Average Remaining : $5,312,396
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (4)
-Salary Remaining : $5,135,000
-Salary Average : $7,584,000
-Salary Average Remaining : $5,135,000
Kris Letang (1 Way Contract) $6,772,000 (4)
-Salary Remaining : $4,585,208
-Salary Average : $6,772,000
-Salary Average Remaining : $4,585,208
Clayton Keller (1 Way Contract) $6,325,000 (1)
-Salary Remaining : $4,282,552
-Salary Average : $6,325,000
-Salary Average Remaining : $4,282,552
Ivan Barbashev (1 Way Contract) $4,779,000 (4)
-Salary Remaining : $3,235,781
-Salary Average : $4,779,000
-Salary Average Remaining : $3,235,781
Jaden Schwartz (1 Way Contract) $4,437,000 (3)
-Salary Remaining : $3,004,219
-Salary Average : $4,437,000
-Salary Average Remaining : $3,004,219
Anthony Mantha (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,708,333
-Salary Average : $4,000,000
-Salary Average Remaining : $2,708,333
Alex Tuch (1 Way Contract) $3,948,750 (1)
-Salary Remaining : $2,673,633
-Salary Average : $3,948,750
-Salary Average Remaining : $2,673,633
Niko Mikkola (1 Way Contract) $3,700,000 (4)
-Salary Remaining : $2,505,208
-Salary Average : $3,700,000
-Salary Average Remaining : $2,505,208
Morgan Frost (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Casey Mittelstadt (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Ross Colton (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $2,234,375
-Salary Average : $3,300,000
-Salary Average Remaining : $2,234,375
Erik Gudbranson (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,098,958
-Salary Average : $3,100,000
-Salary Average Remaining : $2,098,958
Dan Vladar (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,098,958
-Salary Average : $3,100,000
-Salary Average Remaining : $2,098,958
Connor Murphy (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Mathieu Olivier $2,500,000 (4)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Morgan Barron $1,375,000 (1)
-Salary Remaining : $930,990
-Salary Average : $1,375,000
-Salary Average Remaining : $930,990
Michael Kesselring $1,345,000 (2)
-Salary Remaining : $910,677
-Salary Average : $1,345,000
-Salary Average Remaining : $910,677
Arthur Kaliyev (1 Way Contract) $1,114,000 (1)
-Salary Remaining : $754,271
-Salary Average : $1,114,000
-Salary Average Remaining : $754,271
Nico Daws $999,999 (2)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Simon Nemec $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Total Pro Players22
Salary Commitment
Year 2025 : $88,015,749
Year 2026 : $57,356,999
Year 2027 : $51,512,000
Year 2028 : $43,075,000
Salary Average Commitment
Year 2025 : $88,015,749
Year 2026 : $57,356,999
Year 2027 : $51,512,000
Year 2028 : $43,075,000
Salary Cap with 1 Way Contract
Year 2025 : $88,015,749
Year 2026 : $57,356,999
Year 2027 : $51,512,000
Year 2028 : $43,075,000

Farm Players Salaries

Callum Tung $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Declan Carlile $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Sam Morton $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
A.J. Greer $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Justin Bailey $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Luke Krys $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Christoffer Sedoff $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Leevi Merilainen $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Juuso Parssinen $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Adam Sykora $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Aidan McDonough $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Brad Lambert $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Collin Graf $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
David Reinbacher $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Shakir Mukhamadullin $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Oskar Olausson $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Joel Blomqvist $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Liam Ohgren $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Aleksanteri Kaskimaki $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ville Heinola $87,970 (1)
Salary Remaining : $59,563
Salary Average : $87,970
Salary Average Remaining : $59,563
Helge Grans $85,680 (1)
Salary Remaining : $58,013
Salary Average : $85,680
Salary Average Remaining : $58,013
Jacob Perreault $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Nate Clurman $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Wyatt Bongiovanni $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Akito Hirose $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players25
Salary Commitment
Year 2025 : $2,313,650
Year 2026 : $1,440,000
Year 2027 : $580,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,313,650
Year 2026 : $1,440,000
Year 2027 : $580,000
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$93,393,099
Pro Players Total Average Salaries$93,393,099
Farm Players Total Salaries$1,950,000
Farm Players Total Average Salaries$1,950,000
Coaches Total Salaries$4,350,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$31,250,924
Farm Year To Date Expenses$902,482
Pro Salary Cap To Date$29,961,511
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,759,067
Farm Estimated Season Revenue($528,659)
Pro Remaining Season Days130
Pro Expenses Per Days$504,652
Pro Estimated Expenses$65,604,760
Farm Remaining Season Days130
Farm Expenses Per Days$14,583
Farm Estimated Expenses$1,895,790
Estimated Season Expenses$67,500,550
Season Salary Cap$94,393,099
Estimate Under Maximum Salary Cap of $95,500,000$1,106,901
Estimate Over Minimum Salary Cap of $70,600,000 $23,793,099
Current Bank Account$47,892,861
Projected Bank Account$40,622,719

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (3)
-Salary Remaining : $9,072,917
-Salary Average : $13,400,000
-Salary Average Remaining : $9,072,917
Aleksander Barkov (1 Way Contract) $9,727,000 (3)
-Salary Remaining : $6,585,990
-Salary Average : $9,727,000
-Salary Average Remaining : $6,585,990
Dougie Hamilton (1 Way Contract) $8,281,000 (1)
-Salary Remaining : $5,606,927
-Salary Average : $8,281,000
-Salary Average Remaining : $5,606,927
Mikhail Sergachev (1 Way Contract) $6,786,000 (1)
-Salary Remaining : $4,594,688
-Salary Average : $6,786,000
-Salary Average Remaining : $4,594,688
Nikolaj Ehlers (1 Way Contract) $6,389,000 (4)
-Salary Remaining : $4,325,885
-Salary Average : $6,389,000
-Salary Average Remaining : $4,325,885
Alex Ovechkin (1 Way Contract) $5,423,000 (3)
-Salary Remaining : $3,671,823
-Salary Average : $5,423,000
-Salary Average Remaining : $3,671,823
Pavel Zacha (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
Pyotr Kochetkov $4,300,000 (4)
-Salary Remaining : $2,911,458
-Salary Average : $4,300,000
-Salary Average Remaining : $2,911,458
Elvis Merzlikins (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,708,333
-Salary Average : $4,000,000
-Salary Average Remaining : $2,708,333
Jake Walman (1 Way Contract) $3,865,000 (4)
-Salary Remaining : $2,616,927
-Salary Average : $3,865,000
-Salary Average Remaining : $2,616,927
Oskar Sundqvist (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,098,958
-Salary Average : $3,100,000
-Salary Average Remaining : $2,098,958
Brenden Dillon (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,098,958
-Salary Average : $3,100,000
-Salary Average Remaining : $2,098,958
Nino Niederreiter (1 Way Contract) $2,850,000 (3)
-Salary Remaining : $1,929,688
-Salary Average : $2,850,000
-Salary Average Remaining : $1,929,688
Trevor Moore (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Brandon Tanev (1 Way Contract) $2,319,000 (1)
-Salary Remaining : $1,570,156
-Salary Average : $2,319,000
-Salary Average Remaining : $1,570,156
Ryan Suter (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,218,750
-Salary Average : $1,800,000
-Salary Average Remaining : $1,218,750
Pius Suter (1 Way Contract) $1,627,500 (1)
-Salary Remaining : $1,101,953
-Salary Average : $1,627,500
-Salary Average Remaining : $1,101,953
Jack Johnson $1,550,000 (3)
-Salary Remaining : $1,049,479
-Salary Average : $1,550,000
-Salary Average Remaining : $1,049,479
Jan Rutta (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $981,771
-Salary Average : $1,450,000
-Salary Average Remaining : $981,771
Derek Ryan $1,410,000 (3)
-Salary Remaining : $954,688
-Salary Average : $1,410,000
-Salary Average Remaining : $954,688
Jesse Puljujarvi (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Jack Campbell (1 Way Contract) $999,999 (3)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Cole Smith $915,600 (1)
-Salary Remaining : $619,938
-Salary Average : $915,600
-Salary Average Remaining : $619,938
Luke Philp (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $541,667
-Salary Average : $800,000
-Salary Average Remaining : $541,667
Chris Wagner (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $541,667
-Salary Average : $800,000
-Salary Average Remaining : $541,667
Total Pro Players25
Salary Commitment
Year 2025 : $93,393,099
Year 2026 : $71,013,999
Year 2027 : $71,013,999
Year 2028 : $22,654,000
Salary Average Commitment
Year 2025 : $93,393,099
Year 2026 : $71,013,999
Year 2027 : $71,013,999
Year 2028 : $22,654,000
Salary Cap with 1 Way Contract
Year 2025 : $93,393,099
Year 2026 : $71,013,999
Year 2027 : $71,013,999
Year 2028 : $22,654,000

Farm Players Salaries

Magnus Hellberg $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Viktor Neuchev $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jacob Doty $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Luke Tuch $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Reid Schaefer $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Roni Hirvonen $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Matt Savoie $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ty Nelson $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Tate Singleton $80,000 (3)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Will Zmolek $80,000 (3)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Alexander Petrovic $80,000 (3)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Vasily Ponomarev $80,000 (2)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Matthew Robertson $80,000 (2)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Travis Howe $80,000 (3)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Jordan Martel $80,000 (3)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Michael Callahan $80,000 (3)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Marc Johnstone $80,000 (3)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Andre Lee $80,000 (1)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Corey Andonovski $80,000 (2)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Colin Felix $77,500 (2)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Chris Harpur $77,500 (2)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Ethan Prow $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Anthony Vincent $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players23
Salary Commitment
Year 2025 : $1,950,000
Year 2026 : $1,720,000
Year 2027 : $945,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,950,000
Year 2026 : $1,720,000
Year 2027 : $945,000
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$86,869,100
Pro Players Total Average Salaries$86,869,100
Farm Players Total Salaries$4,313,950
Farm Players Total Average Salaries$4,313,950
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$4,453,623
Pro Year To Date Expenses$28,640,281
Farm Year To Date Expenses$1,672,493
Pro Salary Cap To Date$28,176,714
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,168,747
Farm Estimated Season Revenue($184,297)
Pro Remaining Season Days130
Pro Expenses Per Days$457,652
Pro Estimated Expenses$59,494,760
Farm Remaining Season Days130
Farm Expenses Per Days$27,156
Farm Estimated Expenses$3,530,280
Estimated Season Expenses$63,025,040
Season Salary Cap$91,322,723
Estimate Under Maximum Salary Cap of $95,500,000$4,177,277
Estimate Over Minimum Salary Cap of $70,600,000 $20,722,723
Current Bank Account$74,508,020
Projected Bank Account$84,467,430

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (4)
-Salary Remaining : $7,711,979
-Salary Average : $11,390,000
-Salary Average Remaining : $7,711,979
Tim Stutzle (1 Way Contract) $8,114,000 (4)
-Salary Remaining : $5,493,854
-Salary Average : $8,114,000
-Salary Average Remaining : $5,493,854
Sidney Crosby (1 Way Contract) $7,923,000 (1)
-Salary Remaining : $5,364,531
-Salary Average : $7,923,000
-Salary Average Remaining : $5,364,531
Moritz Seider $7,771,000 (4)
-Salary Remaining : $5,261,615
-Salary Average : $7,771,000
-Salary Average Remaining : $5,261,615
Adam Fox (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $5,145,833
-Salary Average : $7,600,000
-Salary Average Remaining : $5,145,833
Connor McMichael $5,701,000 (4)
-Salary Remaining : $3,860,052
-Salary Average : $5,701,000
-Salary Average Remaining : $3,860,052
Colton Parayko (1 Way Contract) $5,665,000 (5)
-Salary Remaining : $3,835,677
-Salary Average : $5,665,000
-Salary Average Remaining : $3,835,677
Martin Necas (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,723,958
-Salary Average : $5,500,000
-Salary Average Remaining : $3,723,958
Rasmus Sandin (1 Way Contract) $4,119,000 (3)
-Salary Remaining : $2,788,906
-Salary Average : $4,119,000
-Salary Average Remaining : $2,788,906
Filip Gustavsson (1 Way Contract) $3,619,000 (1)
-Salary Remaining : $2,450,365
-Salary Average : $3,619,000
-Salary Average Remaining : $2,450,365
Martin Fehervary $3,591,000 (3)
-Salary Remaining : $2,431,406
-Salary Average : $3,591,000
-Salary Average Remaining : $2,431,406
Colton Sissons (1 Way Contract) $2,770,600 (3)
-Salary Remaining : $1,875,927
-Salary Average : $2,770,600
-Salary Average Remaining : $1,875,927
Derek Forbort (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Ty Emberson $1,741,000 (3)
-Salary Remaining : $1,178,802
-Salary Average : $1,741,000
-Salary Average Remaining : $1,178,802
Yegor Chinakhov $1,731,000 (1)
-Salary Remaining : $1,172,031
-Salary Average : $1,731,000
-Salary Average Remaining : $1,172,031
Noel Acciari $1,333,500 (3)
-Salary Remaining : $902,891
-Salary Average : $1,333,500
-Salary Average Remaining : $902,891
Luke Glendening (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Robert Bortuzzo (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Mason Lohrei $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Matty Beniers $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Andrei Kuzmenko $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Samuel Ersson $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Total Pro Players22
Salary Commitment
Year 2025 : $86,869,100
Year 2026 : $55,646,100
Year 2027 : $54,696,100
Year 2028 : $38,641,000
Salary Average Commitment
Year 2025 : $86,869,100
Year 2026 : $55,646,100
Year 2027 : $54,696,100
Year 2028 : $38,641,000
Salary Cap with 1 Way Contract
Year 2025 : $86,869,100
Year 2026 : $55,646,100
Year 2027 : $54,696,100
Year 2028 : $38,641,000

Farm Players Salaries

Michael Simpson $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Nikita Alexandrov $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Charlie Wright $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Chris Terry $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Djibril Toure $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Emmitt Finnie $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Sawyer Boulton $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Nathan Walker $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Alex Alexeyev $98,840 (2)
Salary Remaining : $66,923
Salary Average : $98,840
Salary Average Remaining : $66,923
Tristen Robins $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Emil Andrae $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Carl Lindbom $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Artur Akhtyamov $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Justin Sourdif $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Lukas Cormier $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Harrison Brunicke $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jackson Blake $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Joni Jurmo $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ronan Seeley $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ryan O'Rourke $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Joshua Roy $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Spencer Stastney $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Logan Morrison $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Will Cuylle $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Luca Cagnoni $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Thomas Milic $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Maximus Wanner $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nico Myatovic $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Massimo Rizzo $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Matyas Sapovaliv $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ryan Tverberg $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ryder Rolston $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Christopher Merisier-Ortiz $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Noel Gunler $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nolan Foote $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Owen Beck $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Michael Dipietro $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Scott Morrow $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Calle Odelius $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jacob Fowler $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Zac Jones $87,050 (1)
Salary Remaining : $58,940
Salary Average : $87,050
Salary Average Remaining : $58,940
Rasmus Kupari $83,060 (1)
Salary Remaining : $56,239
Salary Average : $83,060
Salary Average Remaining : $56,239
Mitchell Chaffee $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Yan Kuznetsov $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Ty Smith $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Alex Beaucage $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players46
Salary Commitment
Year 2025 : $4,313,950
Year 2026 : $3,133,840
Year 2027 : $2,125,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,313,950
Year 2026 : $3,133,840
Year 2027 : $2,125,000
Year 2028 : $0

Panthers

Panthers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - $125 - 5455 - 94.87%
Level 2: 4750 - $100 - 4516 - 95.06%
Level 3: 3750 - $75 - 3617 - 96.45%
Level 4: 2750 - $55 - 2662 - 96.82%
Luxury : 1000 - $300 - 752 - 75.22%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1955 - 97.75%
Farm Level 2: 1000 - $15 - 995 - 99.49%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %17002 - 94.46%
Average Income per Game$2,576,303
Year to Date Revenue$46,373,459
Farm
Home Games Left-8
Average Attendance - %2950 - 98.33%
Average Income per Game$94,414
Year to Date Revenue$1,699,445

Expense

Pro Players Total Salaries$71,464,000
Pro Players Total Average Salaries$71,464,000
Farm Players Total Salaries$2,212,500
Farm Players Total Average Salaries$2,212,500
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,941,517
Farm Year To Date Expenses$1,012,507
Pro Salary Cap To Date$22,530,031
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,254,975
Farm Estimated Season Revenue($755,309)
Pro Remaining Season Days130
Pro Expenses Per Days$393,042
Pro Estimated Expenses$51,095,460
Farm Remaining Season Days130
Farm Expenses Per Days$16,211
Farm Estimated Expenses$2,107,430
Estimated Season Expenses$53,202,890
Season Salary Cap$63,464,000
Estimate Under Maximum Salary Cap of $95,500,000$32,036,000
Estimate Over Minimum Salary Cap of $70,600,000 -$7,136,000
Current Bank Account$130,316,134
Projected Bank Account$135,612,910

Pro Players Salaries

Marc-Andre Fleury (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $6,770,833
-Salary Average : $10,000,000
-Salary Average Remaining : $6,770,833
Marc-Edouard Vlasic (Out of Payroll) $8,000,000 (1)
-Salary Remaining : $5,416,667
-Salary Average : $8,000,000
-Salary Average Remaining : $5,416,667
Teuvo Teravainen (1 Way Contract) $7,148,000 (2)
-Salary Remaining : $4,839,792
-Salary Average : $7,148,000
-Salary Average Remaining : $4,839,792
David Perron (1 Way Contract) $6,861,000 (1)
-Salary Remaining : $4,645,469
-Salary Average : $6,861,000
-Salary Average Remaining : $4,645,469
Tony DeAngelo (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
William Carrier (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
Justin Holl (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $2,792,969
-Salary Average : $4,125,000
-Salary Average Remaining : $2,792,969
Bobby Brink $3,500,000 (3)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Brett Kulak (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Daniil Miromanov $3,500,000 (2)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Cody Glass (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Brandon Duhaime (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Calen Addison (1 Way Contract) $1,405,000 (2)
-1 Way Contract Salary Cap : $1,405,000
-Salary Remaining : $951,302
-Salary Average : $1,405,000
-Salary Average Remaining : $951,302
Joe Veleno (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $880,208
-Salary Average : $1,300,000
-Salary Average Remaining : $880,208
Juuso Valimaki (1 Way Contract) $1,125,000 (1)
-Salary Remaining : $761,719
-Salary Average : $1,125,000
-Salary Average Remaining : $761,719
Noah Gregor (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Conor Timmins $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Yaroslav Askarov $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Ridly Greig $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Shane Pinto $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Macklin Celebrini $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Adam Gaudette $750,000 (2)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Total Pro Players22
Salary Commitment
Year 2025 : $71,464,000
Year 2026 : $29,253,000
Year 2027 : $15,500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $71,464,000
Year 2026 : $29,253,000
Year 2027 : $15,500,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $71,464,000
Year 2026 : $29,253,000
Year 2027 : $15,500,000
Year 2028 : $0

Farm Players Salaries

Cale Fleury $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Vadim Zherenko $97,500 (1)
Salary Remaining : $66,016
Salary Average : $97,500
Salary Average Remaining : $66,016
Zach Metsa $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Gabriel Szturc $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jake Lucchini $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jack Matier $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Thomas Bordeleau $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Wyatt Aamodt $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ryan Johnson $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Stefan Matteau $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Oscar Dansk $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nate Danielson $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Noah Ostlund $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Noah Warren $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ryan Mast $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jesse Ylonen $90,000 (2)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Tyler Madden $90,000 (1)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Jack Rathbone $90,000 (2)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Samuel Laberge $90,000 (1)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Jayson Megna $85,000 (1)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Bokondji Imama $85,000 (2)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Cavan Fitzgerald $85,000 (1)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Chase Priskie $85,000 (1)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Ryan Suzuki $80,000 (2)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Total Farm Players24
Salary Commitment
Year 2025 : $2,212,500
Year 2026 : $1,490,000
Year 2027 : $665,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,212,500
Year 2026 : $1,490,000
Year 2027 : $665,000
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$80,813,900
Pro Players Total Average Salaries$80,813,900
Farm Players Total Salaries$2,840,350
Farm Players Total Average Salaries$2,840,350
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$2,211,000
Pro Year To Date Expenses$26,272,464
Farm Year To Date Expenses$1,008,132
Pro Salary Cap To Date$26,002,812
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,087,933
Farm Estimated Season Revenue($179,715)
Pro Remaining Season Days130
Pro Expenses Per Days$423,510
Pro Estimated Expenses$55,056,300
Farm Remaining Season Days130
Farm Expenses Per Days$16,356
Farm Estimated Expenses$2,126,280
Estimated Season Expenses$57,182,580
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$51,907,324
Projected Bank Account$69,632,962

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,409,000 (5)
-Salary Remaining : $5,693,594
-Salary Average : $8,409,000
-Salary Average Remaining : $5,693,594
Erik Karlsson (1 Way Contract) $6,925,000 (2)
-Salary Remaining : $4,688,802
-Salary Average : $6,925,000
-Salary Average Remaining : $4,688,802
Jeff Skinner (1 Way Contract) $6,593,000 (3)
-Salary Remaining : $4,464,010
-Salary Average : $6,593,000
-Salary Average Remaining : $4,464,010
Alex Iafallo (1 Way Contract) $5,711,000 (1)
-Salary Remaining : $3,866,823
-Salary Average : $5,711,000
-Salary Average Remaining : $3,866,823
Alex Killorn (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,723,958
-Salary Average : $5,500,000
-Salary Average Remaining : $3,723,958
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $3,453,125
-Salary Average : $5,100,000
-Salary Average Remaining : $3,453,125
Cam Talbot (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
Dmitry Kulikov (1 Way Contract) $4,067,000 (2)
-Salary Remaining : $2,753,698
-Salary Average : $4,067,000
-Salary Average Remaining : $2,753,698
Gabriel Vilardi (1 Way Contract) $3,789,000 (1)
-Salary Remaining : $2,565,469
-Salary Average : $3,789,000
-Salary Average Remaining : $2,565,469
Ryan Strome (1 Way Contract) $3,641,000 (1)
-Salary Remaining : $2,465,260
-Salary Average : $3,641,000
-Salary Average Remaining : $2,465,260
Cole Sillinger $3,337,000 (2)
-Salary Remaining : $2,259,427
-Salary Average : $3,337,000
-Salary Average Remaining : $2,259,427
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (2)
-Salary Remaining : $2,207,292
-Salary Average : $3,260,000
-Salary Average Remaining : $2,207,292
Michael Bunting (1 Way Contract) $3,037,000 (3)
-Salary Remaining : $2,056,302
-Salary Average : $3,037,000
-Salary Average Remaining : $2,056,302
Joonas Korpisalo (1 Way Contract) $2,877,000 (2)
-Salary Remaining : $1,947,969
-Salary Average : $2,877,000
-Salary Average Remaining : $1,947,969
Cody Ceci (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,828,125
-Salary Average : $2,700,000
-Salary Average Remaining : $1,828,125
Martin Pospisil $2,350,000 (3)
-Salary Remaining : $1,591,146
-Salary Average : $2,350,000
-Salary Average Remaining : $1,591,146
Alexey Toropchenko (1 Way Contract) $1,868,000 (2)
-Salary Remaining : $1,264,792
-Salary Average : $1,868,000
-Salary Average Remaining : $1,264,792
Viktor Arvidsson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,252,604
-Salary Average : $1,850,000
-Salary Average Remaining : $1,252,604
Akira Schmid $1,100,000 (3)
-Salary Remaining : $744,792
-Salary Average : $1,100,000
-Salary Average Remaining : $744,792
Jamie Drysdale $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Wyatt Kaiser $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Tyson Jost (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $609,375
-Salary Average : $900,000
-Salary Average Remaining : $609,375
Michael Carcone $899,900 (2)
-Salary Remaining : $609,307
-Salary Average : $899,900
-Salary Average Remaining : $609,307
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 : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Tim Gettinger $96,380 (1)
Salary Remaining : $65,257
Salary Average : $96,380
Salary Average Remaining : $65,257
Keith Petruzzelli $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jayden Struble $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Arttu Hyry $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Alex Laferriere $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Brandon Coe $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Antti Tuomisto $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Liam O'Brien $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Henri Nikkanen $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Florian Xhekaj $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Frank Nazar $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Louis Crevier $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Anton Johansson $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Mikulas Hovorka $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Samuel Johannesson $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Waltteri Ignatjew $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Carter Gylander $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Luca Del Bel Belluz $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Maxim Groshev $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Marshall Warren $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Benjamin Kraws $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
John Leonard $91,970 (2)
Salary Remaining : $62,271
Salary Average : $91,970
Salary Average Remaining : $62,271
Jonathan Aspirot $90,000 (2)
Salary Remaining : $60,938
Salary Average : $90,000
Salary Average Remaining : $60,938
Justin Kirkland $89,500 (2)
Salary Remaining : $60,599
Salary Average : $89,500
Salary Average Remaining : $60,599
Simon Lundmark $80,000 (2)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Jaxsen Wiebe $80,000 (2)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Joel Teasdale $80,000 (2)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Riley McKay $80,000 (2)
Salary Remaining : $54,167
Salary Average : $80,000
Salary Average Remaining : $54,167
Anton Malmstrom $77,500 (2)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Olivier Rodrigue $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players31
Salary Commitment
Year 2025 : $2,840,350
Year 2026 : $2,458,970
Year 2027 : $855,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,840,350
Year 2026 : $2,458,970
Year 2027 : $855,000
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$80,380,900
Pro Players Total Average Salaries$80,380,900
Farm Players Total Salaries$2,391,700
Farm Players Total Average Salaries$2,391,700
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$3,085,000
Pro Year To Date Expenses$25,733,574
Farm Year To Date Expenses$980,356
Pro Salary Cap To Date$24,883,741
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,533,050
Farm Estimated Season Revenue($573,023)
Pro Remaining Season Days130
Pro Expenses Per Days$429,067
Pro Estimated Expenses$55,778,710
Farm Remaining Season Days130
Farm Expenses Per Days$16,363
Farm Estimated Expenses$2,127,190
Estimated Season Expenses$57,905,900
Season Salary Cap$83,465,900
Estimate Under Maximum Salary Cap of $95,500,000$12,034,100
Estimate Over Minimum Salary Cap of $70,600,000 $12,865,900
Current Bank Account$21,933,697
Projected Bank Account$14,987,824

Pro Players Salaries

Jeff Petry (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $5,822,917
-Salary Average : $8,600,000
-Salary Average Remaining : $5,822,917
Alec Martinez (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,755,208
-Salary Average : $8,500,000
-Salary Average Remaining : $5,755,208
Kevin Hayes (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,401,042
-Salary Average : $6,500,000
-Salary Average Remaining : $4,401,042
Mikael Granlund (1 Way Contract) $5,900,000 (4)
-Salary Remaining : $3,994,792
-Salary Average : $5,900,000
-Salary Average Remaining : $3,994,792
Nick Leddy (1 Way Contract) $5,174,000 (1)
-Salary Remaining : $3,503,229
-Salary Average : $5,174,000
-Salary Average Remaining : $3,503,229
Anthony Beauvillier (1 Way Contract) $4,247,000 (5)
-Salary Remaining : $2,875,573
-Salary Average : $4,247,000
-Salary Average Remaining : $2,875,573
Erik Brannstrom (1 Way Contract) $4,088,000 (2)
-Salary Remaining : $2,767,917
-Salary Average : $4,088,000
-Salary Average Remaining : $2,767,917
Jakub Vrana (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,708,333
-Salary Average : $4,000,000
-Salary Average Remaining : $2,708,333
Marco Rossi $3,508,000 (1)
-Salary Remaining : $2,375,208
-Salary Average : $3,508,000
-Salary Average Remaining : $2,375,208
Jordan Greenway (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $2,200,521
-Salary Average : $3,250,000
-Salary Average Remaining : $2,200,521
Keegan Kolesar (1 Way Contract) $3,223,000 (4)
-Salary Remaining : $2,182,240
-Salary Average : $3,223,000
-Salary Average Remaining : $2,182,240
Robert Hagg (1 Way Contract) $2,955,000 (2)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $2,000,781
-Salary Average : $2,955,000
-Salary Average Remaining : $2,000,781
Joel Hofer (1 Way Contract) $2,932,000 (2)
-Salary Remaining : $1,985,208
-Salary Average : $2,932,000
-Salary Average Remaining : $1,985,208
Jonathan Quick (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Curtis Lazar (1 Way Contract) $2,377,000 (1)
-Salary Remaining : $1,609,427
-Salary Average : $2,377,000
-Salary Average Remaining : $1,609,427
Adam Erne (1 Way Contract) $2,337,000 (2)
-1 Way Contract Salary Cap : $2,337,000
-Salary Remaining : $1,582,344
-Salary Average : $2,337,000
-Salary Average Remaining : $1,582,344
Pat Maroon (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,015,625
-Salary Average : $1,500,000
-Salary Average Remaining : $1,015,625
Colin Miller (1 Way Contract) $1,401,000 (1)
-Salary Remaining : $948,594
-Salary Average : $1,401,000
-Salary Average Remaining : $948,594
Noah Juulsen $1,380,000 (3)
-Salary Remaining : $934,375
-Salary Average : $1,380,000
-Salary Average Remaining : $934,375
Sammy Blais (1 Way Contract) $1,363,000 (2)
-Salary Remaining : $922,865
-Salary Average : $1,363,000
-Salary Average Remaining : $922,865
Matthew Knies $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Will Smith $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Brandt Clarke $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Paul Cotter $945,900 (1)
-Salary Remaining : $640,453
-Salary Average : $945,900
-Salary Average Remaining : $640,453
Jonah Gadjovich $850,000 (1)
-Salary Remaining : $575,521
-Salary Average : $850,000
-Salary Average Remaining : $575,521
Total Pro Players25
Salary Commitment
Year 2025 : $80,380,900
Year 2026 : $57,175,000
Year 2027 : $21,450,000
Year 2028 : $16,620,000
Salary Average Commitment
Year 2025 : $80,380,900
Year 2026 : $57,175,000
Year 2027 : $21,450,000
Year 2028 : $16,620,000
Salary Cap with 1 Way Contract
Year 2025 : $80,380,900
Year 2026 : $57,175,000
Year 2027 : $21,450,000
Year 2028 : $16,620,000

Farm Players Salaries

Parker Wotherspoon $150,200 (3)
Salary Remaining : $101,698
Salary Average : $150,200
Salary Average Remaining : $101,698
Talyn Boyko $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Cooper Black $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Bradley Marek $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Danny Katic $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Jacob Gaucher $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Henrik Tikkanen $98,500 (2)
Salary Remaining : $66,693
Salary Average : $98,500
Salary Average Remaining : $66,693
Hendrix Lapierre $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Denton Mateychuk $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Joakim Kemell $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Lucas Edmonds $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Tyrel Bauer $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Matthew Seminoff $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Tristan Luneau $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Yegor Sidorov $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Devon Levi $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Reese Johnson $86,710 (2)
Salary Remaining : $58,710
Salary Average : $86,710
Salary Average Remaining : $58,710
Mac Hollowell $85,000 (1)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Patrick Giles $83,790 (2)
Salary Remaining : $56,733
Salary Average : $83,790
Salary Average Remaining : $56,733
Raphael Lavoie $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Lleyton Roed $76,000 (1)
Salary Remaining : $51,458
Salary Average : $76,000
Salary Average Remaining : $51,458
Jaxon Nelson $76,000 (1)
Salary Remaining : $51,458
Salary Average : $76,000
Salary Average Remaining : $51,458
Gabriel Seger $76,000 (1)
Salary Remaining : $51,458
Salary Average : $76,000
Salary Average Remaining : $51,458
Ben Steeves $76,000 (1)
Salary Remaining : $51,458
Salary Average : $76,000
Salary Average Remaining : $51,458
Joseph Arntsen $75,500 (1)
Salary Remaining : $51,120
Salary Average : $75,500
Salary Average Remaining : $51,120
Alex Kannok-Leipert $75,500 (1)
Salary Remaining : $51,120
Salary Average : $75,500
Salary Average Remaining : $51,120
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 - 5537 - 96.30%
Level 2: 4750 - $100 - 4538 - 95.53%
Level 3: 3750 - $75 - 3575 - 95.33%
Level 4: 2750 - $50 - 2643 - 96.09%
Luxury : 1000 - $300 - 746 - 74.62%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1985 - 99.26%
Farm Level 2: 1000 - $15 - 997 - 99.67%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17039 - 94.66%
Average Income per Game$2,566,552
Year to Date Revenue$35,931,724
Farm
Home Games Left-4
Average Attendance - %2982 - 99.40%
Average Income per Game$80,724
Year to Date Revenue$1,130,137

Expense

Pro Players Total Salaries$86,330,999
Pro Players Total Average Salaries$86,330,999
Farm Players Total Salaries$2,047,980
Farm Players Total Average Salaries$2,047,980
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$28,586,128
Farm Year To Date Expenses$824,208
Pro Salary Cap To Date$27,167,881
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,296,896
Farm Estimated Season Revenue($322,896)
Pro Remaining Season Days130
Pro Expenses Per Days$466,568
Pro Estimated Expenses$60,653,840
Farm Remaining Season Days130
Farm Expenses Per Days$13,271
Farm Estimated Expenses$1,725,230
Estimated Season Expenses$62,379,070
Season Salary Cap$81,325,999
Estimate Under Maximum Salary Cap of $95,500,000$14,174,001
Estimate Over Minimum Salary Cap of $70,600,000 $10,725,999
Current Bank Account$104,902,163
Projected Bank Account$111,497,093

Pro Players Salaries

Connor McDavid (1 Way Contract) $14,360,000 (5)
-Salary Remaining : $9,722,917
-Salary Average : $14,360,000
-Salary Average Remaining : $9,722,917
Seth Jarvis $9,123,000 (5)
-Salary Remaining : $6,177,031
-Salary Average : $9,123,000
-Salary Average Remaining : $6,177,031
Brett Pesce (Out of Payroll) $6,255,000 (2)
-Salary Remaining : $4,235,156
-Salary Average : $6,255,000
-Salary Average Remaining : $4,235,156
Aaron Ekblad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,062,500
-Salary Average : $6,000,000
-Salary Average Remaining : $4,062,500
Samuel Girard (1 Way Contract) $5,715,000 (1)
-Salary Remaining : $3,869,531
-Salary Average : $5,715,000
-Salary Average Remaining : $3,869,531
Chandler Stephenson (1 Way Contract) $5,543,000 (1)
-Salary Remaining : $3,753,073
-Salary Average : $5,543,000
-Salary Average Remaining : $3,753,073
Tyler Bertuzzi (1 Way Contract) $4,405,000 (3)
-Salary Remaining : $2,982,552
-Salary Average : $4,405,000
-Salary Average Remaining : $2,982,552
Jonas Siegenthaler (1 Way Contract) $4,122,000 (4)
-Salary Remaining : $2,790,938
-Salary Average : $4,122,000
-Salary Average Remaining : $2,790,938
Jean-Gabriel Pageau (1 Way Contract) $4,053,000 (5)
-Salary Remaining : $2,744,219
-Salary Average : $4,053,000
-Salary Average Remaining : $2,744,219
Matias Maccelli $3,950,000 (4)
-Salary Remaining : $2,674,479
-Salary Average : $3,950,000
-Salary Average Remaining : $2,674,479
Ukko-Pekka Luukkonen (1 Way Contract) $3,946,000 (2)
-Salary Remaining : $2,671,771
-Salary Average : $3,946,000
-Salary Average Remaining : $2,671,771
Mattias Samuelsson (1 Way Contract) $3,582,000 (3)
-Salary Remaining : $2,425,313
-Salary Average : $3,582,000
-Salary Average Remaining : $2,425,313
Ryan Lindgren (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Barclay Goodrow (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Mathieu Joseph (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,218,750
-Salary Average : $1,800,000
-Salary Average Remaining : $1,218,750
Connor Ingram (1 Way Contract) $1,776,000 (2)
-Salary Remaining : $1,202,500
-Salary Average : $1,776,000
-Salary Average Remaining : $1,202,500
Alexander Holtz (1 Way Contract) $1,401,000 (1)
-Salary Remaining : $948,594
-Salary Average : $1,401,000
-Salary Average Remaining : $948,594
Dakota Mermis $999,999 (2)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Justin Danforth $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Shane Wright $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Mason McTavish $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Logan Stankoven $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Total Pro Players22
Salary Commitment
Year 2025 : $86,330,999
Year 2026 : $62,271,999
Year 2027 : $45,395,000
Year 2028 : $35,608,000
Salary Average Commitment
Year 2025 : $86,330,999
Year 2026 : $62,271,999
Year 2027 : $45,395,000
Year 2028 : $35,608,000
Salary Cap with 1 Way Contract
Year 2025 : $86,330,999
Year 2026 : $62,271,999
Year 2027 : $45,395,000
Year 2028 : $35,608,000

Farm Players Salaries

Brandon Bussi $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Max McCormick $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Grigori Denisenko $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Zach Aston-Reese $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Connor Carrick $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Steven Santini $100,000 (1)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Anthony Richard $97,480 (2)
Salary Remaining : $66,002
Salary Average : $97,480
Salary Average Remaining : $66,002
Brett Berard $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Isak Rosen $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ethan Edwards $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Francesco Pinelli $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Madison Bowey $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ryder Korczak $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Sean Farrell $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Topi Niemela $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Miko Matikka $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ben Harpur $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Charles Hudon $85,000 (2)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Givani Smith $85,000 (2)
Salary Remaining : $57,552
Salary Average : $85,000
Salary Average Remaining : $57,552
Parker Gahagen $78,000 (1)
Salary Remaining : $52,813
Salary Average : $78,000
Salary Average Remaining : $52,813
Mitchell Stephens $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Donovan Sebrango $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players22
Salary Commitment
Year 2025 : $2,047,980
Year 2026 : $1,322,480
Year 2027 : $480,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,047,980
Year 2026 : $1,322,480
Year 2027 : $480,000
Year 2028 : $0

Red Wings

Red Wings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$63,494,000
Pro Players Total Average Salaries$63,494,000
Farm Players Total Salaries$1,887,500
Farm Players Total Average Salaries$1,887,500
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,200,000
Pro Year To Date Expenses$23,767,934
Farm Year To Date Expenses$826,449
Pro Salary Cap To Date$22,153,330
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,673,295
Farm Estimated Season Revenue($525,934)
Pro Remaining Season Days130
Pro Expenses Per Days$356,740
Pro Estimated Expenses$46,376,200
Farm Remaining Season Days130
Farm Expenses Per Days$13,737
Farm Estimated Expenses$1,785,810
Estimated Season Expenses$48,162,010
Season Salary Cap$67,694,000
Estimate Under Maximum Salary Cap of $95,500,000$27,806,000
Estimate Over Minimum Salary Cap of $70,600,000 -$2,906,000
Current Bank Account$29,545,110
Projected Bank Account$38,530,461

Pro Players Salaries

Jordan Eberle (1 Way Contract) $5,923,000 (3)
-Salary Remaining : $4,010,365
-Salary Average : $5,923,000
-Salary Average Remaining : $4,010,365
Erik Haula (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $3,453,125
-Salary Average : $5,100,000
-Salary Average Remaining : $3,453,125
Gustav Nyquist (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $3,453,125
-Salary Average : $5,100,000
-Salary Average Remaining : $3,453,125
Anthony Duclair (1 Way Contract) $4,010,000 (3)
-Salary Remaining : $2,715,104
-Salary Average : $4,010,000
-Salary Average Remaining : $2,715,104
Philipp Grubauer (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $2,505,208
-Salary Average : $3,700,000
-Salary Average Remaining : $2,505,208
Robby Fabbri (1 Way Contract) $3,604,000 (3)
-Salary Remaining : $2,440,208
-Salary Average : $3,604,000
-Salary Average Remaining : $2,440,208
Fabian Zetterlund $3,543,000 (2)
-Salary Remaining : $2,398,906
-Salary Average : $3,543,000
-Salary Average Remaining : $2,398,906
Nate Schmidt (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,369,792
-Salary Average : $3,500,000
-Salary Average Remaining : $2,369,792
Filip Chytil (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $2,268,229
-Salary Average : $3,350,000
-Salary Average Remaining : $2,268,229
Kaapo Kakko (1 Way Contract) $3,310,000 (1)
-Salary Remaining : $2,241,146
-Salary Average : $3,310,000
-Salary Average Remaining : $2,241,146
Tyson Barrie (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
Will Borgen (1 Way Contract) $2,925,000 (3)
-Salary Remaining : $1,980,469
-Salary Average : $2,925,000
-Salary Average Remaining : $1,980,469
Egor Zamula (1 Way Contract) $2,841,000 (2)
-Salary Remaining : $1,923,594
-Salary Average : $2,841,000
-Salary Average Remaining : $1,923,594
Mackenzie Blackwood (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,421,875
-Salary Average : $2,100,000
-Salary Average Remaining : $1,421,875
Kevin Labanc (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Sam Malinski (1 Way Contract) $1,550,000 (1)
-Salary Remaining : $1,049,479
-Salary Average : $1,550,000
-Salary Average Remaining : $1,049,479
Klim Kostin (1 Way Contract) $1,428,000 (3)
-Salary Remaining : $966,875
-Salary Average : $1,428,000
-Salary Average Remaining : $966,875
Aku Raty (1 Way Contract) $1,110,000 (2)
-1 Way Contract Salary Cap : $1,110,000
-Salary Remaining : $751,563
-Salary Average : $1,110,000
-Salary Average Remaining : $751,563
Rem Pitlick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Olen Zellweger $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Dmitri Voronkov $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Total Pro Players22
Salary Commitment
Year 2025 : $63,494,000
Year 2026 : $44,984,000
Year 2027 : $25,490,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $63,494,000
Year 2026 : $44,984,000
Year 2027 : $25,490,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,494,000
Year 2026 : $44,984,000
Year 2027 : $25,490,000
Year 2028 : $0

Farm Players Salaries

Jansen Harkins $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Lleyton Moore $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Carson Golder $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Anthony Romano $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Filip Larsson $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Matthew Kessel $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Angus Crookshank $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Samuel Hlavaj $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Olle Lycksell $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Filip Mesar $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jack Finley $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Malcolm Subban $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Donovan Houle-Villeneuve $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Brendan Furry $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Carson Meyer $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Collin Delia $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Brandon Hickey $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Robbie Russo $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Joseph Cecconi $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Matthew Strome $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Mathias Laferriere $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Joe Fleming $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players22
Salary Commitment
Year 2025 : $1,887,500
Year 2026 : $1,525,000
Year 2027 : $1,150,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,887,500
Year 2026 : $1,525,000
Year 2027 : $1,150,000
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$94,446,950
Pro Players Total Average Salaries$94,446,950
Farm Players Total Salaries$2,433,870
Farm Players Total Average Salaries$2,433,870
Coaches Total Salaries$6,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,898,994
Farm Year To Date Expenses$979,095
Pro Salary Cap To Date$30,107,924
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,617,109
Farm Estimated Season Revenue($482,616)
Pro Remaining Season Days130
Pro Expenses Per Days$520,557
Pro Estimated Expenses$67,672,410
Farm Remaining Season Days130
Farm Expenses Per Days$15,541
Farm Estimated Expenses$2,020,330
Estimated Season Expenses$69,692,740
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$131,521,158
Projected Bank Account$124,962,911

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (3)
-Salary Remaining : $5,629,271
-Salary Average : $8,314,000
-Salary Average Remaining : $5,629,271
William Nylander (1 Way Contract) $8,158,000 (2)
-Salary Remaining : $5,523,646
-Salary Average : $8,158,000
-Salary Average Remaining : $5,523,646
Roope Hintz (1 Way Contract) $7,934,000 (4)
-Salary Remaining : $5,371,979
-Salary Average : $7,934,000
-Salary Average Remaining : $5,371,979
Brandon Hagel (1 Way Contract) $7,697,000 (1)
-Salary Remaining : $5,211,510
-Salary Average : $7,697,000
-Salary Average Remaining : $5,211,510
Brayden Point (1 Way Contract) $7,271,000 (3)
-Salary Remaining : $4,923,073
-Salary Average : $7,271,000
-Salary Average Remaining : $4,923,073
Jason Robertson (1 Way Contract) $7,217,000 (1)
-Salary Remaining : $4,886,510
-Salary Average : $7,217,000
-Salary Average Remaining : $4,886,510
Jacob Markstrom (1 Way Contract) $6,563,750 (1)
-Salary Remaining : $4,444,206
-Salary Average : $6,563,750
-Salary Average Remaining : $4,444,206
Thomas Harley (1 Way Contract) $5,951,000 (2)
-Salary Remaining : $4,029,323
-Salary Average : $5,951,000
-Salary Average Remaining : $4,029,323
Elias Lindholm (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $3,927,083
-Salary Average : $5,800,000
-Salary Average Remaining : $3,927,083
Anders Lee (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,723,958
-Salary Average : $5,500,000
-Salary Average Remaining : $3,723,958
Filip Hronek (1 Way Contract) $5,185,000 (1)
-Salary Remaining : $3,510,677
-Salary Average : $5,185,000
-Salary Average Remaining : $3,510,677
Barrett Hayton (1 Way Contract) $4,700,000 (3)
-Salary Remaining : $3,182,292
-Salary Average : $4,700,000
-Salary Average Remaining : $3,182,292
Brandon Montour (1 Way Contract) $4,146,000 (1)
-Salary Remaining : $2,807,188
-Salary Average : $4,146,000
-Salary Average Remaining : $2,807,188
Sam Montembeault (1 Way Contract) $3,669,000 (3)
-Salary Remaining : $2,484,219
-Salary Average : $3,669,000
-Salary Average Remaining : $2,484,219
Josh Mahura (1 Way Contract) $961,200 (2)
-Salary Remaining : $650,813
-Salary Average : $961,200
-Salary Average Remaining : $650,813
Oliver Kylington $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Joey Keane $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Alexandre Texier $950,000 (2)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Emil Bemstrom $900,000 (1)
-Salary Remaining : $609,375
-Salary Average : $900,000
-Salary Average Remaining : $609,375
Jamie Benn $880,000 (1)
-Salary Remaining : $595,833
-Salary Average : $880,000
-Salary Average Remaining : $595,833
Ryan Reaves $750,000 (1)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Total Pro Players21
Salary Commitment
Year 2025 : $94,446,950
Year 2026 : $49,808,200
Year 2027 : $32,838,000
Year 2028 : $7,934,000
Salary Average Commitment
Year 2025 : $94,446,950
Year 2026 : $49,808,200
Year 2027 : $32,838,000
Year 2028 : $7,934,000
Salary Cap with 1 Way Contract
Year 2025 : $94,446,950
Year 2026 : $49,808,200
Year 2027 : $32,838,000
Year 2028 : $7,934,000

Farm Players Salaries

Alex Turcotte $117,000 (1)
Salary Remaining : $79,219
Salary Average : $117,000
Salary Average Remaining : $79,219
Samuel Fagemo $95,670 (2)
Salary Remaining : $64,777
Salary Average : $95,670
Salary Average Remaining : $64,777
Will Cranley $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Sebastian Cossa $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Blake McLaughlin $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Amadeus Lombardi $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Daemon Hunt $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Carson Lambos $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
David Goyette $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Christian Kyrou $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Filip Kral $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Gavin Brindley $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Hunter Haight $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jack Malone $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Gavin White $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nick Abruzzese $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Kyle McDonald $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Justin Ertel $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Landon Slaggert $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Luke Prokop $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Sam Colangelo $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Arshdeep Bains $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Noah Philp $87,100 (2)
Salary Remaining : $58,974
Salary Average : $87,100
Salary Average Remaining : $58,974
Joel Hanley $84,000 (1)
Salary Remaining : $56,875
Salary Average : $84,000
Salary Average Remaining : $56,875
Brandon Gignac (Out of Payroll) $75,100 (2)
Salary Remaining : $50,849
Salary Average : $75,100
Salary Average Remaining : $50,849
Drake Caggiula $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players26
Salary Commitment
Year 2025 : $2,433,870
Year 2026 : $1,682,870
Year 2027 : $855,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,433,870
Year 2026 : $1,682,870
Year 2027 : $855,000
Year 2028 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$76,616,500
Pro Players Total Average Salaries$76,616,500
Farm Players Total Salaries$2,092,500
Farm Players Total Average Salaries$2,092,500
Coaches Total Salaries$4,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,032,436
Farm Year To Date Expenses$982,452
Pro Salary Cap To Date$24,740,728
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,307,955
Farm Estimated Season Revenue($187,246)
Pro Remaining Season Days130
Pro Expenses Per Days$419,878
Pro Estimated Expenses$54,584,140
Farm Remaining Season Days130
Farm Expenses Per Days$15,846
Farm Estimated Expenses$2,059,980
Estimated Season Expenses$56,644,120
Season Salary Cap$76,616,500
Estimate Under Maximum Salary Cap of $95,500,000$18,883,500
Estimate Over Minimum Salary Cap of $70,600,000 $6,016,500
Current Bank Account$35,495,723
Projected Bank Account$38,972,312

Pro Players Salaries

Tage Thompson (1 Way Contract) $8,148,000 (3)
-Salary Remaining : $5,516,875
-Salary Average : $8,148,000
-Salary Average Remaining : $5,516,875
Dylan Strome (1 Way Contract) $7,138,000 (5)
-Salary Remaining : $4,833,021
-Salary Average : $7,138,000
-Salary Average Remaining : $4,833,021
Nick Schmaltz (1 Way Contract) $6,763,000 (6)
-Salary Remaining : $4,579,115
-Salary Average : $6,763,000
-Salary Average Remaining : $4,579,115
Jared McCann (1 Way Contract) $6,726,000 (4)
-Salary Remaining : $4,554,063
-Salary Average : $6,726,000
-Salary Average Remaining : $4,554,063
Jakob Chychrun (1 Way Contract) $6,550,000 (6)
-Salary Remaining : $4,434,896
-Salary Average : $6,550,000
-Salary Average Remaining : $4,434,896
Phillip Danault (1 Way Contract) $5,790,000 (4)
-Salary Remaining : $3,920,313
-Salary Average : $5,790,000
-Salary Average Remaining : $3,920,313
Mikey Anderson (1 Way Contract) $5,320,000 (3)
-Salary Remaining : $3,602,083
-Salary Average : $5,320,000
-Salary Average Remaining : $3,602,083
Sean Couturier (1 Way Contract) $5,005,000 (3)
-Salary Remaining : $3,388,802
-Salary Average : $5,005,000
-Salary Average Remaining : $3,388,802
J.J. Moser $4,032,000 (4)
-Salary Remaining : $2,730,000
-Salary Average : $4,032,000
-Salary Average Remaining : $2,730,000
Henri Jokiharju (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $2,640,625
-Salary Average : $3,900,000
-Salary Average Remaining : $2,640,625
Logan O'Connor (1 Way Contract) $2,951,000 (3)
-Salary Remaining : $1,998,073
-Salary Average : $2,951,000
-Salary Average Remaining : $1,998,073
Victor Mancini (1 Way Contract) $2,500,000 (4)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Steven Lorentz (1 Way Contract) $1,578,000 (1)
-Salary Remaining : $1,068,438
-Salary Average : $1,578,000
-Salary Average Remaining : $1,068,438
Jet Greaves $1,416,000 (3)
-Salary Remaining : $958,750
-Salary Average : $1,416,000
-Salary Average Remaining : $958,750
Dylan Samberg (1 Way Contract) $1,313,000 (2)
-Salary Remaining : $889,010
-Salary Average : $1,313,000
-Salary Average Remaining : $889,010
Jack Drury (1 Way Contract) $1,276,500 (1)
-Salary Remaining : $864,297
-Salary Average : $1,276,500
-Salary Average Remaining : $864,297
Joey Daccord (1 Way Contract) $1,224,000 (2)
-Salary Remaining : $828,750
-Salary Average : $1,224,000
-Salary Average Remaining : $828,750
Jonatan Berggren $1,186,000 (3)
-Salary Remaining : $803,021
-Salary Average : $1,186,000
-Salary Average Remaining : $803,021
Tyson Foerster $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Simon Edvinsson $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Nick Blankenburg $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Jake Neighbours $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
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 : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Gleb Veremyev $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Jaxson Stauber $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ben Meyers $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Alexis Gendron $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Brennan Othmann $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Filip Roos $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Hunter McKown $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Cole McWard $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Daylan Kuefler $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Sammy Walker $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Lian Bichsel $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Tye Kartye $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Mackie Samoskevich $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Santeri Hatakka $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Sasha Pastujov $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Otto Stenberg $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Clay Stevenson $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Arber Xhekaj $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Josh Dunne $92,500 (2)
Salary Remaining : $62,630
Salary Average : $92,500
Salary Average Remaining : $62,630
Calle Rosen $92,500 (2)
Salary Remaining : $62,630
Salary Average : $92,500
Salary Average Remaining : $62,630
Marc McLaughlin $92,500 (3)
Salary Remaining : $62,630
Salary Average : $92,500
Salary Average Remaining : $62,630
Total Farm Players22
Salary Commitment
Year 2025 : $2,092,500
Year 2026 : $1,332,500
Year 2027 : $387,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,092,500
Year 2026 : $1,332,500
Year 2027 : $387,500
Year 2028 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$70,987,000
Pro Players Total Average Salaries$71,128,000
Farm Players Total Salaries$1,929,860
Farm Players Total Average Salaries$1,929,860
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$1,800,000
Pro Year To Date Expenses$24,490,738
Farm Year To Date Expenses$798,492
Pro Salary Cap To Date$23,975,410
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,152,985
Farm Estimated Season Revenue($613,926)
Pro Remaining Season Days130
Pro Expenses Per Days$377,536
Pro Estimated Expenses$49,079,680
Farm Remaining Season Days130
Farm Expenses Per Days$12,656
Farm Estimated Expenses$1,645,280
Estimated Season Expenses$50,724,960
Season Salary Cap$72,928,000
Estimate Under Maximum Salary Cap of $95,500,000$22,572,000
Estimate Over Minimum Salary Cap of $70,600,000 $2,328,000
Current Bank Account$31,343,191
Projected Bank Account$41,157,290

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (2)
-Salary Remaining : $7,122,917
-Salary Average : $10,520,000
-Salary Average Remaining : $7,122,917
Mattias Ekholm (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $4,739,583
-Salary Average : $7,000,000
-Salary Average Remaining : $4,739,583
Alexis Lafreniere (1 Way Contract) $5,926,000 (4)
-Salary Remaining : $4,012,396
-Salary Average : $5,926,000
-Salary Average Remaining : $4,012,396
Hampus Lindholm (1 Way Contract) $5,690,000 (4)
-Salary Remaining : $3,852,604
-Salary Average : $5,690,000
-Salary Average Remaining : $3,852,604
Alexandar Georgiev (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $3,723,958
-Salary Average : $5,500,000
-Salary Average Remaining : $3,723,958
Nick Paul $5,250,000 (4)
-Salary Remaining : $3,554,688
-Salary Average : $5,250,000
-Salary Average Remaining : $3,554,688
Jonathan Huberdeau (Out of Payroll) $4,895,500 (1)
-Salary Remaining : $3,314,661
-Salary Average : $4,895,500
-Salary Average Remaining : $3,314,661
Frederik Andersen (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $2,877,604
-Salary Average : $4,250,000
-Salary Average Remaining : $2,877,604
Tanner Jeannot (1 Way Contract) $3,121,000 (5)
-Salary Remaining : $2,113,177
-Salary Average : $3,121,000
-Salary Average Remaining : $2,113,177
Nick Cousins (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,031,250
-Salary Average : $3,000,000
-Salary Average Remaining : $2,031,250
Tyler Motte (1 Way Contract) $2,695,000 (2)
-Salary Remaining : $1,824,740
-Salary Average : $2,695,000
-Salary Average Remaining : $1,824,740
Troy Stecher (1 Way Contract) $2,002,000 (2)
-Salary Remaining : $1,355,521
-Salary Average : $2,002,000
-Salary Average Remaining : $1,355,521
Andreas Englund $2,000,000 (3)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Pierre Engvall (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,354,167
-Salary Average : $2,000,000
-Salary Average Remaining : $1,354,167
Devin Shore $1,500,000 (3)
-Salary Remaining : $1,015,625
-Salary Average : $1,500,000
-Salary Average Remaining : $1,015,625
Eric Comrie (1 Way Contract) $1,352,000 (2)
-1 Way Contract Salary Cap : $1,352,000
-Salary Remaining : $915,417
-Salary Average : $1,352,000
-Salary Average Remaining : $915,417
Kurtis MacDermid (1 Way Contract) $1,174,000 (2)
-1 Way Contract Salary Cap : $1,174,000
-Salary Remaining : $794,896
-Salary Average : $1,174,000
-Salary Average Remaining : $794,896
Tyler Pitlick $1,100,000 (2)
-Salary Remaining : $744,792
-Salary Average : $1,100,000
-Salary Average Remaining : $744,792
Dylan Coghlan $1,100,000 (3)
-Salary Remaining : $744,792
-Salary Average : $1,100,000
-Salary Average Remaining : $744,792
Justin Dowling $1,000,000 (2)
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Walker Duehr $1,000,000 (3)
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Camden Thiesing $1,000,000 (3)
-Salary Remaining : $677,083
-Salary Average : $1,000,000
-Salary Average Remaining : $677,083
Oskar Back $999,000 (3)
-Salary Remaining : $676,406
-Salary Average : $999,000
-Salary Average Remaining : $676,406
Linus Karlsson $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Arvid Soderblom $858,000 (2)
-Salary Remaining : $580,938
-Salary Average : $999,000
-Salary Average Remaining : $676,406
Total Pro Players25
Salary Commitment
Year 2025 : $75,882,500
Year 2026 : $70,178,000
Year 2027 : $49,336,000
Year 2028 : $39,737,000
Salary Average Commitment
Year 2025 : $76,023,500
Year 2026 : $70,178,000
Year 2027 : $49,336,000
Year 2028 : $39,737,000
Salary Cap with 1 Way Contract
Year 2025 : $76,023,500
Year 2026 : $70,178,000
Year 2027 : $49,336,000
Year 2028 : $39,737,000

Farm Players Salaries

Keean Washkurak $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Ben Jones $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Connor Corcoran $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Oliver Okuliar $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Kale Clague $94,290 (2)
Salary Remaining : $63,842
Salary Average : $94,290
Salary Average Remaining : $63,842
James Hamblin $93,070 (2)
Salary Remaining : $63,016
Salary Average : $93,070
Salary Average Remaining : $63,016
Louis Domingue $77,500 (1)
Salary Remaining : $52,474
Salary Average : $77,500
Salary Average Remaining : $52,474
Hunter Drew $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Cameron Butler $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Cole Reinhardt $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Dylan Wendt $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Brian Pinho $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Ethan Frisch $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Marshall Rifai $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Kenneth Appleby $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Kyle Mayhew $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Mike Benning $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Riley Duran $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Nick Leivermann $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Riley Hughes $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Clark Bishop $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Scott Walford $75,000 (1)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Spencer Kersten $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Justin Hryckowian $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players24
Salary Commitment
Year 2025 : $1,929,860
Year 2026 : $1,402,360
Year 2027 : $390,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,929,860
Year 2026 : $1,402,360
Year 2027 : $390,000
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $250 - 2548 - 44.31%
Level 2: 4750 - $150 - 2728 - 57.43%
Level 3: 3750 - $90 - 2836 - 75.63%
Level 4: 2750 - $60 - 2356 - 85.66%
Luxury : 1000 - $300 - 732 - 73.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1185 - 59.25%
Farm Level 2: 1000 - $35 - 482 - 48.23%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %11200 - 62.22%
Average Income per Game$2,410,554
Year to Date Revenue$36,158,317
Farm
Home Games Left-5
Average Attendance - %1667 - 55.58%
Average Income per Game$87,755
Year to Date Revenue$1,316,331

Expense

Pro Players Total Salaries$94,579,999
Pro Players Total Average Salaries$94,579,999
Farm Players Total Salaries$2,486,000
Farm Players Total Average Salaries$2,486,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$131,863
Pro Year To Date Expenses$30,752,470
Farm Year To Date Expenses$975,919
Pro Salary Cap To Date$29,945,181
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,674,416
Farm Estimated Season Revenue($438,777)
Pro Remaining Season Days130
Pro Expenses Per Days$505,625
Pro Estimated Expenses$65,731,250
Farm Remaining Season Days130
Farm Expenses Per Days$15,552
Farm Estimated Expenses$2,021,760
Estimated Season Expenses$67,753,010
Season Salary Cap$94,711,862
Estimate Under Maximum Salary Cap of $95,500,000$788,138
Estimate Over Minimum Salary Cap of $70,600,000 $24,111,862
Current Bank Account$59,687,575
Projected Bank Account$54,170,204

Pro Players Salaries

Jordan Kyrou (1 Way Contract) $8,394,000 (5)
-Salary Remaining : $5,683,438
-Salary Average : $8,394,000
-Salary Average Remaining : $5,683,438
Devon Toews (1 Way Contract) $7,983,000 (3)
-Salary Remaining : $5,405,156
-Salary Average : $7,983,000
-Salary Average Remaining : $5,405,156
Tomas Hertl (1 Way Contract) $7,373,000 (1)
-Salary Remaining : $4,992,135
-Salary Average : $7,373,000
-Salary Average Remaining : $4,992,135
Adrian Kempe (1 Way Contract) $7,237,000 (4)
-Salary Remaining : $4,900,052
-Salary Average : $7,237,000
-Salary Average Remaining : $4,900,052
Vince Dunn (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $4,657,656
-Salary Average : $6,879,000
-Salary Average Remaining : $4,657,656
Nick Suzuki (1 Way Contract) $6,293,000 (2)
-Salary Remaining : $4,260,885
-Salary Average : $6,293,000
-Salary Average Remaining : $4,260,885
Filip Forsberg (1 Way Contract) $6,290,000 (2)
-Salary Remaining : $4,258,854
-Salary Average : $6,290,000
-Salary Average Remaining : $4,258,854
Ryan McDonagh (1 Way Contract) $5,615,000 (2)
-Salary Remaining : $3,801,823
-Salary Average : $5,615,000
-Salary Average Remaining : $3,801,823
Rickard Rakell (1 Way Contract) $5,572,000 (4)
-Salary Remaining : $3,772,708
-Salary Average : $5,572,000
-Salary Average Remaining : $3,772,708
Shayne Gostisbehere (1 Way Contract) $5,231,000 (3)
-Salary Remaining : $3,541,823
-Salary Average : $5,231,000
-Salary Average Remaining : $3,541,823
Jake Oettinger (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,385,417
-Salary Average : $5,000,000
-Salary Average Remaining : $3,385,417
Dustin Wolf $4,648,000 (3)
-Salary Remaining : $3,147,083
-Salary Average : $4,648,000
-Salary Average Remaining : $3,147,083
Brendan Gallagher (1 Way Contract) $2,991,000 (3)
-Salary Remaining : $2,025,156
-Salary Average : $2,991,000
-Salary Average Remaining : $2,025,156
Christian Dvorak (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $1,895,833
-Salary Average : $2,800,000
-Salary Average Remaining : $1,895,833
Frederick Gaudreau (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $1,828,125
-Salary Average : $2,700,000
-Salary Average Remaining : $1,828,125
Kevin Bahl (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $1,767,188
-Salary Average : $2,610,000
-Salary Average Remaining : $1,767,188
Zemgus Girgensons (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,692,708
-Salary Average : $2,500,000
-Salary Average Remaining : $1,692,708
Jeremy Lauzon (1 Way Contract) $1,662,000 (3)
-Salary Remaining : $1,125,313
-Salary Average : $1,662,000
-Salary Average Remaining : $1,125,313
Tobias Bjornfot (1 Way Contract) $1,052,000 (1)
-1 Way Contract Salary Cap : $1,052,000
-Salary Remaining : $712,292
-Salary Average : $1,052,000
-Salary Average Remaining : $712,292
Jonny Brodzinski $999,999 (1)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Kiefer Sherwood $750,000 (2)
-Salary Remaining : $507,813
-Salary Average : $750,000
-Salary Average Remaining : $507,813
Total Pro Players21
Salary Commitment
Year 2025 : $94,579,999
Year 2026 : $77,655,000
Year 2027 : $58,707,000
Year 2028 : $28,082,000
Salary Average Commitment
Year 2025 : $94,579,999
Year 2026 : $77,655,000
Year 2027 : $58,707,000
Year 2028 : $28,082,000
Salary Cap with 1 Way Contract
Year 2025 : $94,579,999
Year 2026 : $77,655,000
Year 2027 : $58,707,000
Year 2028 : $28,082,000

Farm Players Salaries

Taylor Raddysh $206,300 (3)
Salary Remaining : $139,682
Salary Average : $206,300
Salary Average Remaining : $139,682
Scott Perunovich $115,000 (1)
Salary Remaining : $77,865
Salary Average : $115,000
Salary Average Remaining : $77,865
Gabriel Dumont $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Tristan Lennox $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jordan Papirny $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Alex Campbell $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Chaz Lucius $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Martin Chromiak $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jani Nyman $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jared Davidson $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
John Farinacci $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Ryker Evans $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Julian Lutz $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Justin Robidas $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Nolan Allan $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Rodwin Dionicio $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Samuel Savoie $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Tanner Laczynski $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Adam Ginning $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Caleb Jones $88,700 (2)
Salary Remaining : $60,057
Salary Average : $88,700
Salary Average Remaining : $60,057
Cameron Crotty $81,000 (2)
Salary Remaining : $54,844
Salary Average : $81,000
Salary Average Remaining : $54,844
Curtis Douglas $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Garrett Pilon $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Sam Gagner $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Jeremy Davies $75,000 (3)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Jacob MacDonald $75,000 (2)
Salary Remaining : $50,781
Salary Average : $75,000
Salary Average Remaining : $50,781
Total Farm Players26
Salary Commitment
Year 2025 : $2,486,000
Year 2026 : $1,896,000
Year 2027 : $1,116,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,486,000
Year 2026 : $1,896,000
Year 2027 : $1,116,300
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$90,499,999
Pro Players Total Average Salaries$90,499,999
Farm Players Total Salaries$2,223,000
Farm Players Total Average Salaries$2,223,000
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,912,317
Farm Year To Date Expenses$943,888
Pro Salary Cap To Date$29,266,472
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,430,390
Farm Estimated Season Revenue($445,308)
Pro Remaining Season Days130
Pro Expenses Per Days$481,771
Pro Estimated Expenses$62,630,230
Farm Remaining Season Days130
Farm Expenses Per Days$15,224
Farm Estimated Expenses$1,979,120
Estimated Season Expenses$64,609,350
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$118,807,895
Projected Bank Account$117,183,627

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $11,010,000 (5)
-Salary Remaining : $7,454,688
-Salary Average : $11,010,000
-Salary Average Remaining : $7,454,688
Kyle Connor (1 Way Contract) $9,137,000 (4)
-Salary Remaining : $6,186,510
-Salary Average : $9,137,000
-Salary Average Remaining : $6,186,510
Dylan Larkin (1 Way Contract) $7,175,000 (3)
-Salary Remaining : $4,858,073
-Salary Average : $7,175,000
-Salary Average Remaining : $4,858,073
Noah Hanifin (1 Way Contract) $6,905,000 (5)
-Salary Remaining : $4,675,260
-Salary Average : $6,905,000
-Salary Average Remaining : $4,675,260
Joel Eriksson Ek (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $4,401,042
-Salary Average : $6,500,000
-Salary Average Remaining : $4,401,042
Cole Caufield (1 Way Contract) $5,991,000 (1)
-Salary Remaining : $4,056,406
-Salary Average : $5,991,000
-Salary Average Remaining : $4,056,406
Jaccob Slavin (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $3,927,083
-Salary Average : $5,800,000
-Salary Average Remaining : $3,927,083
Rasmus Dahlin (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $3,520,833
-Salary Average : $5,200,000
-Salary Average Remaining : $3,520,833
Jared Spurgeon (1 Way Contract) $4,605,000 (2)
-Salary Remaining : $3,117,969
-Salary Average : $4,605,000
-Salary Average Remaining : $3,117,969
Tyler Seguin (1 Way Contract) $4,222,000 (1)
-Salary Remaining : $2,858,646
-Salary Average : $4,222,000
-Salary Average Remaining : $2,858,646
Matt Duchene (1 Way Contract) $4,182,000 (1)
-Salary Remaining : $2,831,563
-Salary Average : $4,182,000
-Salary Average Remaining : $2,831,563
Stuart Skinner $3,986,000 (1)
-Salary Remaining : $2,698,854
-Salary Average : $3,986,000
-Salary Average Remaining : $2,698,854
Erik Cernak (1 Way Contract) $3,375,000 (3)
-Salary Remaining : $2,285,156
-Salary Average : $3,375,000
-Salary Average Remaining : $2,285,156
Jake Evans (1 Way Contract) $3,068,000 (3)
-Salary Remaining : $2,077,292
-Salary Average : $3,068,000
-Salary Average Remaining : $2,077,292
Semyon Varlamov (1 Way Contract) $1,775,000 (1)
-Salary Remaining : $1,201,823
-Salary Average : $1,775,000
-Salary Average Remaining : $1,201,823
Casey Cizikas (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,015,625
-Salary Average : $1,500,000
-Salary Average Remaining : $1,015,625
Dakota Joshua (1 Way Contract) $1,195,000 (1)
-Salary Remaining : $809,115
-Salary Average : $1,195,000
-Salary Average Remaining : $809,115
David Kampf $999,999 (1)
-Salary Remaining : $677,083
-Salary Average : $999,999
-Salary Average Remaining : $677,083
Nico Sturm $999,000 (1)
-Salary Remaining : $676,406
-Salary Average : $999,000
-Salary Average Remaining : $676,406
Darren Raddysh $975,000 (1)
-Salary Remaining : $660,156
-Salary Average : $975,000
-Salary Average Remaining : $660,156
Miles Wood $950,000 (1)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
Lane Hutson $950,000 (3)
-Salary Remaining : $643,229
-Salary Average : $950,000
-Salary Average Remaining : $643,229
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 : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Bogdan Trineyev $100,000 (2)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Dylan Roobroeck $100,000 (3)
Salary Remaining : $67,708
Salary Average : $100,000
Salary Average Remaining : $67,708
Jaroslav Chmelar $99,500 (3)
Salary Remaining : $67,370
Salary Average : $99,500
Salary Average Remaining : $67,370
Braden Hache $99,500 (3)
Salary Remaining : $67,370
Salary Average : $99,500
Salary Average Remaining : $67,370
Chase Bradley $99,500 (3)
Salary Remaining : $67,370
Salary Average : $99,500
Salary Average Remaining : $67,370
Maros Jedlicka $99,500 (3)
Salary Remaining : $67,370
Salary Average : $99,500
Salary Average Remaining : $67,370
Wyatte Wylie $97,500 (3)
Salary Remaining : $66,016
Salary Average : $97,500
Salary Average Remaining : $66,016
Pierrick Dube $97,500 (1)
Salary Remaining : $66,016
Salary Average : $97,500
Salary Average Remaining : $66,016
Adam Klapka $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Chase Wheatcroft $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Dylan Peterson $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Domenick Fensore $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Domenic DiVincentiis $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jagger Firkus $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Erik Portillo $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Jeremie Biakabutuka $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Topias Vilen $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Cole Clayton $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Sam Lipkin $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Zack MacEwen $95,000 (2)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Aleksei Kolosov $95,000 (3)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Aatu Raty $95,000 (1)
Salary Remaining : $64,323
Salary Average : $95,000
Salary Average Remaining : $64,323
Total Farm Players23
Salary Commitment
Year 2025 : $2,223,000
Year 2026 : $1,935,500
Year 2027 : $1,360,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,223,000
Year 2026 : $1,935,500
Year 2027 : $1,360,500
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$70,600,000

Pro Players

Farm Players

Total Players

Avalanche $104,562,796 $78,440,250 $17,059,750 $7,840,250 242852
Blackhawks $57,330,593 $90,970,750 $4,529,250 $20,370,750 212748
Blue Jackets $31,799,217 $95,361,498 $138,502 $24,761,498 282553
Blues $40,113,891 $86,299,962 $9,200,038 $15,699,962 252449
Bruins $123,532,848 $91,116,899 $4,383,101 $20,516,899 233154
Canadiens $142,260,668 $93,102,959 $2,397,041 $22,502,959 262046
Canucks $61,275,529 $93,201,299 $2,298,701 $22,601,299 253358
Capitals $50,519,601 $83,903,000 $11,597,000 $13,303,000 232447
Devils $91,206,720 $93,559,000 $1,941,000 $22,959,000 233659
Ducks $68,464,299 $72,453,000 $23,047,000 $1,853,000 253358
Flames $117,473,356 $78,154,999 $17,345,001 $7,554,999 272552
Flyers $61,635,569 $91,336,699 $4,163,301 $20,736,699 232952
Golden Knights $61,973,502 $68,040,798 $27,459,202 -$2,559,202 211940
Hurricanes $47,507,854 $92,543,870 $2,956,130 $21,943,870 203959
Islanders $19,971,112 $91,080,999 $4,419,001 $20,480,999 242347
Jets $58,200,936 $83,650,498 $11,849,502 $13,050,498 241640
Kings $65,359,650 $72,028,996 $23,471,004 $1,428,996 222446
Kraken $30,364,165 $90,534,503 $4,965,497 $19,934,503 202747
Lightning $107,601,149 $72,606,100 $22,893,900 $2,006,100 243256
Mammoth $48,894,811 $92,515,749 $2,984,251 $21,915,749 222547
Maple Leafs $47,892,861 $94,393,099 $1,106,901 $23,793,099 252348
Oilers $74,508,020 $91,322,723 $4,177,277 $20,722,723 224668
Panthers $130,316,134 $63,464,000 $32,036,000 -$7,136,000 222446
Penguins $51,907,324 $83,024,900 $12,475,100 $12,424,900 233154
Predators $21,933,697 $83,465,900 $12,034,100 $12,865,900 252651
Rangers $104,902,163 $81,325,999 $14,174,001 $10,725,999 222244
Red Wings $29,545,110 $67,694,000 $27,806,000 -$2,906,000 222244
Sabres $131,521,158 $94,446,950 $1,053,050 $23,846,950 212647
Senators $35,495,723 $76,616,500 $18,883,500 $6,016,500 222244
Sharks $31,343,191 $72,928,000 $22,572,000 $2,328,000 252449
Stars $59,687,575 $94,711,862 $788,138 $24,111,862 212647
Wild $118,807,895 $90,499,999 $5,000,001 $19,899,999 222345