Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 3481 - 60.54%
Level 2: 4750 - $130 - 3277 - 68.99%
Level 3: 3750 - $120 - 2135 - 56.95%
Level 4: 2750 - $100 - 1395 - 50.74%
Luxury : 1000 - $300 - 731 - 73.08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1964 - 98.19%
Farm Level 2: 1000 - $15 - 997 - 99.65%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %11020 - 61.22%
Average Income per Game$2,468,601
Year to Date Revenue$74,058,028
Farm
Home Games Left-20
Average Attendance - %2960 - 98.67%
Average Income per Game$92,324
Year to Date Revenue$2,769,714

Expense

Pro Players Total Salaries$77,532,000
Pro Players Total Average Salaries$77,532,000
Farm Players Total Salaries$2,624,100
Farm Players Total Average Salaries$2,624,100
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$3,126,250
Pro Year To Date Expenses$60,184,225
Farm Year To Date Expenses$2,640,964
Pro Salary Cap To Date$57,749,620
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,154,610
Farm Estimated Season Revenue($1,846,476)
Pro Remaining Season Days45
Pro Expenses Per Days$419,438
Pro Estimated Expenses$18,874,710
Farm Remaining Season Days45
Farm Expenses Per Days$18,355
Farm Estimated Expenses$825,975
Estimated Season Expenses$19,700,685
Season Salary Cap$80,658,250
Estimate Under Maximum Salary Cap of $95,500,000$14,841,750
Estimate Over Minimum Salary Cap of $70,600,000 $10,058,250
Current Bank Account$111,559,412
Projected Bank Account$117,166,861

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $6,196,000 (5)
-Salary Remaining : $1,452,188
-Salary Average : $6,196,000
-Salary Average Remaining : $1,452,188
Yanni Gourde (1 Way Contract) $5,501,000 (4)
-Salary Remaining : $1,289,297
-Salary Average : $5,501,000
-Salary Average Remaining : $1,289,297
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,289,063
-Salary Average : $5,500,000
-Salary Average Remaining : $1,289,063
Sergei Bobrovsky (1 Way Contract) $5,155,000 (4)
-Salary Remaining : $1,208,203
-Salary Average : $5,155,000
-Salary Average Remaining : $1,208,203
Travis Sanheim (1 Way Contract) $4,902,000 (5)
-Salary Remaining : $1,148,906
-Salary Average : $4,902,000
-Salary Average Remaining : $1,148,906
Sean Monahan (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,054,688
-Salary Average : $4,500,000
-Salary Average Remaining : $1,054,688
Matt Grzelcyk (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,054,688
-Salary Average : $4,500,000
-Salary Average Remaining : $1,054,688
Jesper Bratt (1 Way Contract) $4,300,000 (4)
-Salary Remaining : $1,007,813
-Salary Average : $4,300,000
-Salary Average Remaining : $1,007,813
Josh Manson (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $937,500
-Salary Average : $4,000,000
-Salary Average Remaining : $937,500
Brandon Saad (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $937,500
-Salary Average : $4,000,000
-Salary Average Remaining : $937,500
Max Domi (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $914,063
-Salary Average : $3,900,000
-Salary Average Remaining : $914,063
Philipp Kurashev (1 Way Contract) $3,570,000 (3)
-Salary Remaining : $836,719
-Salary Average : $3,570,000
-Salary Average Remaining : $836,719
Andreas Athanasiou (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $703,125
-Salary Average : $3,000,000
-Salary Average Remaining : $703,125
David Savard (1 Way Contract) $2,690,000 (2)
-Salary Remaining : $630,469
-Salary Average : $2,690,000
-Salary Average Remaining : $630,469
Marcus Johansson (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $609,375
-Salary Average : $2,600,000
-Salary Average Remaining : $609,375
Justin Barron $2,218,000 (1)
-Salary Remaining : $519,844
-Salary Average : $2,218,000
-Salary Average Remaining : $519,844
Zach Bogosian (1 Way Contract) $1,550,000 (3)
-Salary Remaining : $363,281
-Salary Average : $1,550,000
-Salary Average Remaining : $363,281
Kevin Lankinen (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $351,563
-Salary Average : $1,500,000
-Salary Average Remaining : $351,563
Ryan Lomberg (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $351,563
-Salary Average : $1,500,000
-Salary Average Remaining : $351,563
Tomas Tatar (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $292,969
-Salary Average : $1,250,000
-Salary Average Remaining : $292,969
Kieffer Bellows (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $281,250
-Salary Average : $1,200,000
-Salary Average Remaining : $281,250
Chris Driedger (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Jacob Moverare (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Georgi Romanov (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Sam Lafferty (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Total Pro Players25
Salary Commitment
Year 2025 : $77,532,000
Year 2026 : $67,530,000
Year 2027 : $53,140,000
Year 2028 : $31,620,000
Salary Average Commitment
Year 2025 : $77,532,000
Year 2026 : $61,964,000
Year 2027 : $47,574,000
Year 2028 : $26,054,000
Salary Cap with 1 Way Contract
Year 2025 : $77,532,000
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 : $29,883
Salary Average : $127,500
Salary Average Remaining : $29,883
Jack LaFontaine $100,000 (2)
Salary Remaining : $23,438
Salary Average : $100,000
Salary Average Remaining : $23,438
Boris Katchouk $100,000 (2)
Salary Remaining : $23,438
Salary Average : $100,000
Salary Average Remaining : $23,438
Zach Sawchenko $100,000 (2)
Salary Remaining : $23,438
Salary Average : $100,000
Salary Average Remaining : $23,438
Ivan Ivan $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Jean-Luc Foudy $99,600 (2)
Salary Remaining : $23,344
Salary Average : $99,600
Salary Average Remaining : $23,344
Owen Sillinger $99,500 (1)
Salary Remaining : $23,320
Salary Average : $99,500
Salary Average Remaining : $23,320
Juha Jaaska $99,000 (2)
Salary Remaining : $23,203
Salary Average : $99,000
Salary Average Remaining : $23,203
Joe Snively $98,000 (1)
Salary Remaining : $22,969
Salary Average : $98,000
Salary Average Remaining : $22,969
Shane Bowers $97,500 (1)
Salary Remaining : $22,852
Salary Average : $97,500
Salary Average Remaining : $22,852
Jake Leschyshyn $96,000 (3)
Salary Remaining : $22,500
Salary Average : $96,000
Salary Average Remaining : $22,500
Caedan Bankier $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
David Spacek $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ethan Samson $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Isaac Belliveau $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Marcel Marcel $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Maveric Lamoureux $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Zachary L'Heureux $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Xavier Bernard $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Zac Funk $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Alexandre Doucet $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Mason Geertsen $92,000 (1)
Salary Remaining : $21,563
Salary Average : $92,000
Salary Average Remaining : $21,563
Jalen Luypen $85,000 (2)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Skyler Brind'Amour $77,500 (2)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Wyatt Newpower $77,500 (2)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Mark Friedman $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Tobie Paquette-Bisson $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Braeden Kressler $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
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 - 5100 - 88.70%
Level 2: 4750 - $110 - 4270 - 89.90%
Level 3: 3750 - $85 - 3308 - 88.22%
Level 4: 2750 - $70 - 1960 - 71.26%
Luxury : 1000 - $260 - 910 - 91.02%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1386 - 69.29%
Farm Level 2: 1000 - $30 - 588 - 58.84%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %15549 - 86.38%
Average Income per Game$2,751,044
Year to Date Revenue$85,282,352
Farm
Home Games Left-21
Average Attendance - %1974 - 65.80%
Average Income per Game$91,350
Year to Date Revenue$2,831,852

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$69,311,147
Farm Year To Date Expenses$2,165,438
Pro Salary Cap To Date$67,883,839
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,510,436
Farm Estimated Season Revenue($1,918,351)
Pro Remaining Season Days45
Pro Expenses Per Days$472,234
Pro Estimated Expenses$21,250,530
Farm Remaining Season Days45
Farm Expenses Per Days$14,909
Farm Estimated Expenses$670,905
Estimated Season Expenses$21,921,435
Season Salary Cap$93,770,750
Estimate Under Maximum Salary Cap of $95,500,000$1,729,250
Estimate Over Minimum Salary Cap of $70,600,000 $23,170,750
Current Bank Account$60,606,984
Projected Bank Account$64,277,634

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,612,000 (5)
-Salary Remaining : $2,252,813
-Salary Average : $9,612,000
-Salary Average Remaining : $2,252,813
Matthew Tkachuk (1 Way Contract) $8,809,000 (1)
-Salary Remaining : $2,064,609
-Salary Average : $8,809,000
-Salary Average Remaining : $2,064,609
Roman Josi (1 Way Contract) $7,899,000 (1)
-Salary Remaining : $1,851,328
-Salary Average : $7,899,000
-Salary Average Remaining : $1,851,328
Mark Scheifele (1 Way Contract) $7,742,000 (4)
-Salary Remaining : $1,814,531
-Salary Average : $7,742,000
-Salary Average Remaining : $1,814,531
Gustav Forsling (1 Way Contract) $6,243,000 (2)
-Salary Remaining : $1,463,203
-Salary Average : $6,243,000
-Salary Average Remaining : $1,463,203
Patrick Kane (1 Way Contract) $5,370,000 (1)
-Salary Remaining : $1,258,594
-Salary Average : $5,370,000
-Salary Average Remaining : $1,258,594
Blake Coleman (1 Way Contract) $4,839,000 (3)
-Salary Remaining : $1,134,141
-Salary Average : $4,839,000
-Salary Average Remaining : $1,134,141
Jeremy Swayman (1 Way Contract) $4,826,000 (4)
-Salary Remaining : $1,131,094
-Salary Average : $4,826,000
-Salary Average Remaining : $1,131,094
Ryan O'Reilly (1 Way Contract) $4,274,000 (6)
-Salary Remaining : $1,001,719
-Salary Average : $4,274,000
-Salary Average Remaining : $1,001,719
Pavel Dorofeyev (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $966,797
-Salary Average : $4,125,000
-Salary Average Remaining : $966,797
Dylan DeMelo (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $937,500
-Salary Average : $4,000,000
-Salary Average Remaining : $937,500
Lawson Crouse (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Nick Jensen (1 Way Contract) $3,334,000 (3)
-Salary Remaining : $781,406
-Salary Average : $3,334,000
-Salary Average Remaining : $781,406
Yegor Sharangovich (1 Way Contract) $3,246,000 (1)
-Salary Remaining : $760,781
-Salary Average : $3,246,000
-Salary Average Remaining : $760,781
Nick Foligno (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $656,250
-Salary Average : $2,800,000
-Salary Average Remaining : $656,250
Alex Nedeljkovic (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Jordan Martinook (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Zach Whitecloud (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $316,406
-Salary Average : $1,350,000
-Salary Average Remaining : $316,406
Dylan Guenther $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Brock Faber $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Jarred Tinordi $800,000 (2)
-Salary Remaining : $187,500
-Salary Average : $800,000
-Salary Average Remaining : $187,500
Total Pro Players21
Salary Commitment
Year 2025 : $89,169,000
Year 2026 : $57,146,000
Year 2027 : $47,153,000
Year 2028 : $32,480,000
Salary Average Commitment
Year 2025 : $89,169,000
Year 2026 : $54,620,000
Year 2027 : $44,627,000
Year 2028 : $29,954,000
Salary Cap with 1 Way Contract
Year 2025 : $89,169,000
Year 2026 : $54,620,000
Year 2027 : $44,627,000
Year 2028 : $29,954,000

Farm Players Salaries

Dylan Wells $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Wilmer Skoog $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Alex Swetlikoff $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Austin Watson $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Bo Groulx $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Matt Stienburg $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Tristan Allard $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Max Sasson $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Marc Del Gaizo $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Jacob Quillan $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Alex Jefferies $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Artem Grushnikov $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Charles-Alexis Legault $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Elmer Soderblom $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Gleb Trikozov $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nick Swaney $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jan Jenik $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Hunter Shepard $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Michael Buchinger $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Riese Gaber $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Atley Calvert $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Cole Koepke $87,600 (1)
Salary Remaining : $20,531
Salary Average : $87,600
Salary Average Remaining : $20,531
Braeden Bowman $80,000 (3)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Felix Sandstrom $80,000 (3)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Peter DiLiberatore $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Maxence Guenette $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Travis Mitchell $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
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 - 5506 - 95.76%
Level 2: 4750 - $100 - 4542 - 95.62%
Level 3: 3750 - $75 - 3577 - 95.38%
Level 4: 2750 - $50 - 2636 - 95.87%
Luxury : 1000 - $300 - 731 - 73.07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1986 - 99.28%
Farm Level 2: 1000 - $15 - 998 - 99.78%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16992 - 94.40%
Average Income per Game$2,554,531
Year to Date Revenue$74,081,406
Farm
Home Games Left-19
Average Attendance - %2983 - 99.44%
Average Income per Game$80,756
Year to Date Revenue$2,341,923

Expense

Pro Players Total Salaries$89,832,998
Pro Players Total Average Salaries$89,832,998
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$71,836,554
Farm Year To Date Expenses$2,380,913
Pro Salary Cap To Date$69,117,716
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,654,375
Farm Estimated Season Revenue($1,534,363)
Pro Remaining Season Days45
Pro Expenses Per Days$486,109
Pro Estimated Expenses$21,874,905
Farm Remaining Season Days45
Farm Expenses Per Days$15,994
Farm Estimated Expenses$719,730
Estimated Season Expenses$22,594,635
Season Salary Cap$92,545,498
Estimate Under Maximum Salary Cap of $95,500,000$2,954,502
Estimate Over Minimum Salary Cap of $70,600,000 $21,945,498
Current Bank Account$33,334,804
Projected Bank Account$39,860,181

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (2)
-Salary Remaining : $1,774,219
-Salary Average : $7,570,000
-Salary Average Remaining : $1,774,219
Bo Horvat (1 Way Contract) $7,147,000 (3)
-Salary Remaining : $1,675,078
-Salary Average : $7,147,000
-Salary Average Remaining : $1,675,078
Charlie Coyle (1 Way Contract) $7,125,000 (5)
-Salary Remaining : $1,669,922
-Salary Average : $7,125,000
-Salary Average Remaining : $1,669,922
Tom Wilson (1 Way Contract) $7,008,000 (5)
-Salary Remaining : $1,642,500
-Salary Average : $7,008,000
-Salary Average Remaining : $1,642,500
Anton Lundell (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,406,250
-Salary Average : $6,000,000
-Salary Average Remaining : $1,406,250
J.T. Compher (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,406,250
-Salary Average : $6,000,000
-Salary Average Remaining : $1,406,250
Jamie Oleksiak (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
Ryan Pulock (1 Way Contract) $4,714,000 (1)
-Salary Remaining : $1,104,844
-Salary Average : $4,714,000
-Salary Average Remaining : $1,104,844
Ilya Samsonov (1 Way Contract) $3,525,000 (4)
-Salary Remaining : $826,172
-Salary Average : $3,525,000
-Salary Average Remaining : $826,172
Connor Clifton (1 Way Contract) $3,510,000 (4)
-Salary Remaining : $822,656
-Salary Average : $3,510,000
-Salary Average Remaining : $822,656
Nicolas Roy (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Charlie Lindgren (1 Way Contract) $3,192,000 (1)
-Salary Remaining : $748,125
-Salary Average : $3,192,000
-Salary Average Remaining : $748,125
Garnet Hathaway (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $726,563
-Salary Average : $3,100,000
-Salary Average Remaining : $726,563
Radek Faksa (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $726,563
-Salary Average : $3,100,000
-Salary Average Remaining : $726,563
Alexander Romanov (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $644,531
-Salary Average : $2,750,000
-Salary Average Remaining : $644,531
Vincent Desharnais $2,500,000 (4)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Jalen Chatfield (1 Way Contract) $1,834,000 (2)
-Salary Remaining : $429,844
-Salary Average : $1,834,000
-Salary Average Remaining : $429,844
Logan Stanley (1 Way Contract) $1,555,000 (3)
-1 Way Contract Salary Cap : $1,555,000
-Salary Remaining : $364,453
-Salary Average : $1,555,000
-Salary Average Remaining : $364,453
Dylan Gambrell (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $351,563
-Salary Average : $1,500,000
-Salary Average Remaining : $351,563
William Lagesson (1 Way Contract) $1,283,000 (2)
-1 Way Contract Salary Cap : $1,283,000
-Salary Remaining : $300,703
-Salary Average : $1,283,000
-Salary Average Remaining : $300,703
Philip Tomasino (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $292,969
-Salary Average : $1,250,000
-Salary Average Remaining : $292,969
Liam Foudy (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Christian Fischer (1 Way Contract) $999,999 (2)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Jake Bean (1 Way Contract) $999,999 (1)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Brayden Pachal $995,000 (1)
-Salary Remaining : $233,203
-Salary Average : $995,000
-Salary Average Remaining : $233,203
Luke Evangelista $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Adam Fantilli $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Daniil Tarasov $775,000 (1)
-Salary Remaining : $181,641
-Salary Average : $775,000
-Salary Average Remaining : $181,641
Total Pro Players28
Salary Commitment
Year 2025 : $89,832,998
Year 2026 : $72,956,999
Year 2027 : $59,070,000
Year 2028 : $41,868,000
Salary Average Commitment
Year 2025 : $89,832,998
Year 2026 : $72,956,999
Year 2027 : $59,070,000
Year 2028 : $41,868,000
Salary Cap with 1 Way Contract
Year 2025 : $89,832,998
Year 2026 : $72,956,999
Year 2027 : $59,070,000
Year 2028 : $41,868,000

Farm Players Salaries

Gustav Lindstrom $99,890 (1)
Salary Remaining : $23,412
Salary Average : $99,890
Salary Average Remaining : $23,412
Brendan Gaunce $99,500 (1)
Salary Remaining : $23,320
Salary Average : $99,500
Salary Average Remaining : $23,320
Pierre-Olivier Joseph $99,500 (1)
Salary Remaining : $23,320
Salary Average : $99,500
Salary Average Remaining : $23,320
Victor Ostman $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Remi Poirier $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Anton Wahlberg $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Cam McDonald $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Graeme Clarke $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jesse Pulkkinen $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Kaedan Korczak $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Logan Brown $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Xavier Parent $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Xavier Simoneau $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nathan Gaucher $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ville Ottavainen $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Rutger McGroarty $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Mason Morelli $90,000 (2)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Milo Roelens $90,000 (2)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Matthew Highmore $90,000 (2)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Brandon Halverson $90,000 (2)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Alex Limoges $90,000 (2)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Alex Steeves $87,440 (2)
Salary Remaining : $20,494
Salary Average : $87,440
Salary Average Remaining : $20,494
Aidan Fulp $87,000 (2)
Salary Remaining : $20,391
Salary Average : $87,000
Salary Average Remaining : $20,391
Gabriel Carriere $85,000 (2)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Brendan Lemieux $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
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 - 5539 - 96.33%
Level 2: 4750 - $120 - 3475 - 73.16%
Level 3: 3750 - $90 - 2843 - 75.82%
Level 4: 2750 - $65 - 2116 - 76.94%
Luxury : 1000 - $300 - 733 - 73.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1962 - 98.10%
Farm Level 2: 1000 - $18 - 982 - 98.24%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %14706 - 81.70%
Average Income per Game$2,618,391
Year to Date Revenue$83,788,509
Farm
Home Games Left-22
Average Attendance - %2944 - 98.14%
Average Income per Game$95,675
Year to Date Revenue$3,061,599

Expense

Pro Players Total Salaries$95,459,963
Pro Players Total Average Salaries$95,459,963
Farm Players Total Salaries$2,020,000
Farm Players Total Average Salaries$2,020,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,294,705
Farm Year To Date Expenses$2,312,633
Pro Salary Cap To Date$72,077,170
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,565,518
Farm Estimated Season Revenue($2,104,849)
Pro Remaining Season Days45
Pro Expenses Per Days$502,396
Pro Estimated Expenses$22,607,820
Farm Remaining Season Days45
Farm Expenses Per Days$15,729
Farm Estimated Expenses$707,805
Estimated Season Expenses$23,315,625
Season Salary Cap$94,709,963
Estimate Under Maximum Salary Cap of $95,500,000$790,037
Estimate Over Minimum Salary Cap of $70,600,000 $24,109,963
Current Bank Account$42,760,939
Projected Bank Account$40,905,983

Pro Players Salaries

Jack Eichel (1 Way Contract) $15,275,000 (5)
-Salary Remaining : $3,580,078
-Salary Average : $15,275,000
-Salary Average Remaining : $3,580,078
Connor Hellebuyck (1 Way Contract) $9,600,000 (1)
-Salary Remaining : $2,250,000
-Salary Average : $9,600,000
-Salary Average Remaining : $2,250,000
Ivan Provorov (1 Way Contract) $8,221,463 (5)
-Salary Remaining : $1,926,905
-Salary Average : $8,221,463
-Salary Average Remaining : $1,926,905
Carter Verhaeghe (1 Way Contract) $7,400,000 (4)
-Salary Remaining : $1,734,375
-Salary Average : $7,400,000
-Salary Average Remaining : $1,734,375
Chris Kreider (1 Way Contract) $7,105,000 (2)
-Salary Remaining : $1,665,234
-Salary Average : $7,105,000
-Salary Average Remaining : $1,665,234
Seth Jones (1 Way Contract) $6,200,000 (1)
-Salary Remaining : $1,453,125
-Salary Average : $6,200,000
-Salary Average Remaining : $1,453,125
Chandler Stephenson (1 Way Contract) $5,543,000 (1)
-Salary Remaining : $1,299,141
-Salary Average : $5,543,000
-Salary Average Remaining : $1,299,141
Sean Durzi (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $1,253,906
-Salary Average : $5,350,000
-Salary Average Remaining : $1,253,906
Brayden Schenn (1 Way Contract) $5,327,000 (3)
-Salary Remaining : $1,248,516
-Salary Average : $5,327,000
-Salary Average Remaining : $1,248,516
Evan Rodrigues (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,054,688
-Salary Average : $4,500,000
-Salary Average Remaining : $1,054,688
Elvis Merzlikins (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $937,500
-Salary Average : $4,000,000
-Salary Average Remaining : $937,500
Shea Theodore (1 Way Contract) $3,791,500 (2)
-Salary Remaining : $888,633
-Salary Average : $3,791,500
-Salary Average Remaining : $888,633
Frederick Gaudreau (1 Way Contract) $2,700,000 (3)
-Salary Remaining : $632,813
-Salary Average : $2,700,000
-Salary Average Remaining : $632,813
Michael Amadio (1 Way Contract) $2,547,000 (2)
-Salary Remaining : $596,953
-Salary Average : $2,547,000
-Salary Average Remaining : $596,953
Ronnie Attard $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Casey Fitzgerald (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $199,219
-Salary Average : $850,000
-Salary Average Remaining : $199,219
Cal Petersen (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $199,219
-Salary Average : $850,000
-Salary Average Remaining : $199,219
Cal O'Reilly $750,000 (3)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Anton Blidh (Out of Payroll) $750,000 (3)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Brogan Rafferty $750,000 (3)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Anthony Angello $750,000 (3)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Ryan Schmelzer $750,000 (3)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
C.J. Smith $750,000 (3)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Gerry Mayhew $750,000 (3)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Total Pro Players24
Salary Commitment
Year 2025 : $95,459,963
Year 2026 : $68,766,963
Year 2027 : $55,323,463
Year 2028 : $30,896,463
Salary Average Commitment
Year 2025 : $95,459,963
Year 2026 : $68,766,963
Year 2027 : $55,323,463
Year 2028 : $30,896,463
Salary Cap with 1 Way Contract
Year 2025 : $95,459,963
Year 2026 : $68,766,963
Year 2027 : $55,323,463
Year 2028 : $30,896,463

Farm Players Salaries

Luke Toporowski $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Pavol Regenda $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Nikita Tolopilo $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Turner Ottenbreit $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Philip Kemp $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Eetu Makiniemi $85,000 (3)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Ashton Sautner $85,000 (3)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Adam Scheel $85,000 (3)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Brandon Baddock $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Austin Wagner $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Blade Jenkins $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Brennan Saulnier $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Bryan Yoon $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Curtis Hall $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Cole Bardreau $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Devante Stephens $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Fredrik Karlstrom $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Montana Onyebuchi $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Riley Bezeau $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Cedric Pare $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Luke Henman $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Joseph Gambardella $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Josiah Slavin $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Drew Callin $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Austin Poganski $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Total Farm Players25
Salary Commitment
Year 2025 : $2,020,000
Year 2026 : $1,820,000
Year 2027 : $1,550,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,020,000
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 - 4051 - 70.45%
Level 2: 4750 - $110 - 4333 - 91.23%
Level 3: 3750 - $95 - 2634 - 70.24%
Level 4: 2750 - $65 - 2071 - 75.31%
Luxury : 1000 - $300 - 760 - 75.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1163 - 58.16%
Farm Level 2: 1000 - $28 - 636 - 63.58%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %13849 - 76.94%
Average Income per Game$2,548,907
Year to Date Revenue$79,016,113
Farm
Home Games Left-21
Average Attendance - %1799 - 59.97%
Average Income per Game$92,049
Year to Date Revenue$2,853,510

Expense

Pro Players Total Salaries$93,539,899
Pro Players Total Average Salaries$93,539,899
Farm Players Total Salaries$2,669,990
Farm Players Total Average Salaries$2,669,990
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,816,895
Farm Year To Date Expenses$2,621,246
Pro Salary Cap To Date$68,711,384
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,489,069
Farm Estimated Season Revenue($1,933,023)
Pro Remaining Season Days45
Pro Expenses Per Days$492,395
Pro Estimated Expenses$22,157,775
Farm Remaining Season Days45
Farm Expenses Per Days$17,031
Farm Estimated Expenses$766,395
Estimated Season Expenses$22,924,170
Season Salary Cap$93,539,899
Estimate Under Maximum Salary Cap of $95,500,000$1,960,101
Estimate Over Minimum Salary Cap of $70,600,000 $22,939,899
Current Bank Account$121,775,392
Projected Bank Account$122,407,268

Pro Players Salaries

Zach Werenski (1 Way Contract) $10,450,000 (3)
-Salary Remaining : $2,449,219
-Salary Average : $10,450,000
-Salary Average Remaining : $2,449,219
Elias Pettersson (1 Way Contract) $8,329,000 (5)
-Salary Remaining : $1,952,109
-Salary Average : $8,329,000
-Salary Average Remaining : $1,952,109
Victor Hedman (1 Way Contract) $7,850,000 (2)
-Salary Remaining : $1,839,844
-Salary Average : $7,850,000
-Salary Average Remaining : $1,839,844
Sam Reinhart (1 Way Contract) $7,724,000 (2)
-Salary Remaining : $1,810,313
-Salary Average : $7,724,000
-Salary Average Remaining : $1,810,313
Logan Thompson (1 Way Contract) $5,837,000 (5)
-Salary Remaining : $1,368,047
-Salary Average : $5,837,000
-Salary Average Remaining : $1,368,047
Zach Hyman (1 Way Contract) $5,425,000 (1)
-Salary Remaining : $1,271,484
-Salary Average : $5,425,000
-Salary Average Remaining : $1,271,484
Damon Severson (1 Way Contract) $5,175,000 (1)
-Salary Remaining : $1,212,891
-Salary Average : $5,175,000
-Salary Average Remaining : $1,212,891
Adam Henrique (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
Alexander Wennberg (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $1,113,281
-Salary Average : $4,750,000
-Salary Average Remaining : $1,113,281
Marcus Foligno (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,054,688
-Salary Average : $4,500,000
-Salary Average Remaining : $1,054,688
Brandon Carlo (1 Way Contract) $4,316,000 (4)
-Salary Remaining : $1,011,563
-Salary Average : $4,316,000
-Salary Average Remaining : $1,011,563
Ryan Hartman (1 Way Contract) $3,675,000 (2)
-Salary Remaining : $861,328
-Salary Average : $3,675,000
-Salary Average Remaining : $861,328
Morgan Geekie (1 Way Contract) $3,505,000 (3)
-Salary Remaining : $821,484
-Salary Average : $3,505,000
-Salary Average Remaining : $821,484
Evgeni Malkin (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Nazem Kadri (1 Way Contract) $2,972,500 (1)
-Salary Remaining : $696,680
-Salary Average : $2,972,500
-Salary Average Remaining : $696,680
Petr Mrazek (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Yakov Trenin (1 Way Contract) $1,995,000 (3)
-Salary Remaining : $467,578
-Salary Average : $1,995,000
-Salary Average Remaining : $467,578
Kevin Stenlund (1 Way Contract) $1,196,000 (2)
-Salary Remaining : $280,313
-Salary Average : $1,196,000
-Salary Average Remaining : $280,313
Jonas Johansson (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $246,094
-Salary Average : $1,050,000
-Salary Average Remaining : $246,094
Nick Perbix $999,999 (1)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Sean Walker $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Uvis Balinskis $925,000 (1)
-Salary Remaining : $216,797
-Salary Average : $925,000
-Salary Average Remaining : $216,797
Rafael Harvey-Pinard $915,400 (2)
-Salary Remaining : $214,547
-Salary Average : $915,400
-Salary Average Remaining : $214,547
Total Pro Players23
Salary Commitment
Year 2025 : $93,539,899
Year 2026 : $72,542,400
Year 2027 : $43,682,000
Year 2028 : $18,482,000
Salary Average Commitment
Year 2025 : $93,539,899
Year 2026 : $72,542,400
Year 2027 : $43,682,000
Year 2028 : $18,482,000
Salary Cap with 1 Way Contract
Year 2025 : $93,539,899
Year 2026 : $72,542,400
Year 2027 : $43,682,000
Year 2028 : $18,482,000

Farm Players Salaries

Mark Kastelic $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Ryan Fanti $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Georgii Merkulov $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Dmitry Kuzmin $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Carson Bantle $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
James Stefan $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jason Polin $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jon-Randall Avon $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Bryce McConnell-Barker $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ty Tullio $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Brendan Brisson $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ben Hemmerling $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Brett Brochu $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Elias Salomonsson $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jake Christiansen $92,860 (2)
Salary Remaining : $21,764
Salary Average : $92,860
Salary Average Remaining : $21,764
Dennis Gilbert $92,500 (2)
Salary Remaining : $21,680
Salary Average : $92,500
Salary Average Remaining : $21,680
Louie Belpedio $92,500 (2)
Salary Remaining : $21,680
Salary Average : $92,500
Salary Average Remaining : $21,680
Connor Mackey $92,500 (1)
Salary Remaining : $21,680
Salary Average : $92,500
Salary Average Remaining : $21,680
Ilya Solovyov $89,630 (1)
Salary Remaining : $21,007
Salary Average : $89,630
Salary Average Remaining : $21,007
Ben McCartney $85,000 (1)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Kyle MacLean $85,000 (2)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Danila Klimovich $85,000 (1)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Darren Brady $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Kyle Clifford $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Cole Schwindt $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Connor D. Murphy $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Curtis McKenzie $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Spencer Smallman $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Mitchell Russell $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Adam Raska $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Total Farm Players30
Salary Commitment
Year 2025 : $2,669,990
Year 2026 : $1,312,860
Year 2027 : $665,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,669,990
Year 2026 : $1,312,860
Year 2027 : $665,000
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - $125 - 5559 - 96.68%
Level 2: 4750 - $100 - 4579 - 96.40%
Level 3: 3750 - $75 - 3563 - 95.01%
Level 4: 2750 - $50 - 2657 - 96.62%
Luxury : 1000 - $300 - 735 - 73.53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1990 - 99.48%
Farm Level 2: 1000 - $15 - 997 - 99.65%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17093 - 94.96%
Average Income per Game$2,571,484
Year to Date Revenue$77,144,533
Farm
Home Games Left-20
Average Attendance - %2986 - 99.53%
Average Income per Game$80,856
Year to Date Revenue$2,425,687

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$75,944,457
Farm Year To Date Expenses$2,064,788
Pro Salary Cap To Date$70,553,881
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,286,329
Farm Estimated Season Revenue($1,617,125)
Pro Remaining Season Days45
Pro Expenses Per Days$518,765
Pro Estimated Expenses$23,344,425
Farm Remaining Season Days45
Farm Expenses Per Days$14,016
Farm Estimated Expenses$630,720
Estimated Season Expenses$23,975,145
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$137,097,624
Projected Bank Account$139,791,683

Pro Players Salaries

Lucas Raymond $8,250,000 (5)
-Salary Remaining : $1,933,594
-Salary Average : $8,250,000
-Salary Average Remaining : $1,933,594
Juuse Saros (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $1,640,625
-Salary Average : $7,000,000
-Salary Average Remaining : $1,640,625
Dylan Cozens (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $1,523,438
-Salary Average : $6,500,000
-Salary Average Remaining : $1,523,438
Noah Dobson (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $1,464,844
-Salary Average : $6,250,000
-Salary Average Remaining : $1,464,844
Jack Hughes (1 Way Contract) $5,745,960 (2)
-Salary Remaining : $1,346,709
-Salary Average : $5,745,960
-Salary Average Remaining : $1,346,709
Andrew Mangiapane (1 Way Contract) $5,720,000 (1)
-Salary Remaining : $1,340,625
-Salary Average : $5,720,000
-Salary Average Remaining : $1,340,625
Ben Chiarot (1 Way Contract) $4,760,000 (1)
-Salary Remaining : $1,115,625
-Salary Average : $4,760,000
-Salary Average Remaining : $1,115,625
John Marino (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $1,031,250
-Salary Average : $4,400,000
-Salary Average Remaining : $1,031,250
Cam York (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $996,094
-Salary Average : $4,250,000
-Salary Average Remaining : $996,094
Dante Fabbro (1 Way Contract) $4,042,000 (1)
-Salary Remaining : $947,344
-Salary Average : $4,042,000
-Salary Average Remaining : $947,344
Connor Brown (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Nils Hoglander (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Braden Schneider $3,450,000 (3)
-Salary Remaining : $808,594
-Salary Average : $3,450,000
-Salary Average Remaining : $808,594
Ryan McLeod (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $726,563
-Salary Average : $3,100,000
-Salary Average Remaining : $726,563
Johnathan Kovacevic (1 Way Contract) $3,095,000 (3)
-Salary Remaining : $725,391
-Salary Average : $3,095,000
-Salary Average Remaining : $725,391
Jason Zucker (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $703,125
-Salary Average : $3,000,000
-Salary Average Remaining : $703,125
Jake Allen (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $703,125
-Salary Average : $3,000,000
-Salary Average Remaining : $703,125
Mattias Janmark (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Sean Kuraly (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $492,188
-Salary Average : $2,100,000
-Salary Average Remaining : $492,188
Eric Robinson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $433,594
-Salary Average : $1,850,000
-Salary Average Remaining : $433,594
Brett Murray (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $351,563
-Salary Average : $1,500,000
-Salary Average Remaining : $351,563
Matt Martin (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $304,688
-Salary Average : $1,300,000
-Salary Average Remaining : $304,688
Marc Gatcomb $1,015,000 (1)
-Salary Remaining : $237,891
-Salary Average : $1,015,000
-Salary Average Remaining : $237,891
Joel Armia $999,999 (1)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Alex Nylander (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $825,000
-Salary Remaining : $193,359
-Salary Average : $825,000
-Salary Average Remaining : $193,359
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 : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Stanislav Svozil $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Eetu Liukas $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jakub Stancl $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Colten Ellis $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Matvei Michkov $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Taylor Ward $87,500 (2)
Salary Remaining : $20,508
Salary Average : $87,500
Salary Average Remaining : $20,508
Rodrigo Abols $86,000 (2)
Salary Remaining : $20,156
Salary Average : $86,000
Salary Average Remaining : $20,156
Ryan Shea $85,000 (1)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Dominik Shine $85,000 (2)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Tye Felhaber $80,000 (1)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Emilio Pettersen $80,000 (1)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Tory Dello $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Scott Sabourin $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Josiah Didier $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Josh Jacobs $77,500 (2)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Seth Griffith $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Tristen Nielsen $77,500 (3)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Joseph Blandisi $77,500 (3)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Trevor Carrick $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
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 - 5528 - 96.13%
Level 2: 4750 - $100 - 4475 - 94.20%
Level 3: 3750 - $75 - 3572 - 95.25%
Level 4: 2750 - $50 - 2674 - 97.23%
Luxury : 1000 - $300 - 732 - 73.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1979 - 98.95%
Farm Level 2: 1000 - $15 - 992 - 99.20%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16980 - 94.33%
Average Income per Game$2,551,240
Year to Date Revenue$73,985,960
Farm
Home Games Left-19
Average Attendance - %2971 - 99.03%
Average Income per Game$80,441
Year to Date Revenue$2,332,786

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$71,181,201
Farm Year To Date Expenses$3,159,744
Pro Salary Cap To Date$70,088,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,614,880
Farm Estimated Season Revenue($1,528,377)
Pro Remaining Season Days45
Pro Expenses Per Days$490,632
Pro Estimated Expenses$22,078,440
Farm Remaining Season Days45
Farm Expenses Per Days$21,514
Farm Estimated Expenses$968,130
Estimated Season Expenses$23,046,570
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$59,999,940
Projected Bank Account$66,039,873

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $1,875,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,875,000
William Karlsson (1 Way Contract) $7,486,000 (1)
-Salary Remaining : $1,754,531
-Salary Average : $7,486,000
-Salary Average Remaining : $1,754,531
Alex Pietrangelo (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $1,640,625
-Salary Average : $7,000,000
-Salary Average Remaining : $1,640,625
JJ Peterka $6,963,000 (4)
-Salary Remaining : $1,631,953
-Salary Average : $6,963,000
-Salary Average Remaining : $1,631,953
Alex DeBrincat (1 Way Contract) $6,223,000 (1)
-Salary Remaining : $1,458,516
-Salary Average : $6,223,000
-Salary Average Remaining : $1,458,516
Boone Jenner (1 Way Contract) $5,730,000 (2)
-Salary Remaining : $1,342,969
-Salary Average : $5,730,000
-Salary Average Remaining : $1,342,969
Brady Skjei (1 Way Contract) $5,174,000 (1)
-Salary Remaining : $1,212,656
-Salary Average : $5,174,000
-Salary Average Remaining : $1,212,656
Aliaksei Protas (1 Way Contract) $5,136,000 (3)
-Salary Remaining : $1,203,750
-Salary Average : $5,136,000
-Salary Average Remaining : $1,203,750
Quinton Byfield (1 Way Contract) $4,761,000 (4)
-Salary Remaining : $1,115,859
-Salary Average : $4,761,000
-Salary Average Remaining : $1,115,859
K'Andre Miller (1 Way Contract) $4,666,000 (1)
-Salary Remaining : $1,093,594
-Salary Average : $4,666,000
-Salary Average Remaining : $1,093,594
Josh Norris (1 Way Contract) $4,104,000 (2)
-Salary Remaining : $961,875
-Salary Average : $4,104,000
-Salary Average Remaining : $961,875
Noah Cates $3,400,000 (2)
-Salary Remaining : $796,875
-Salary Average : $3,400,000
-Salary Average Remaining : $796,875
Radko Gudas (1 Way Contract) $3,002,000 (3)
-Salary Remaining : $703,594
-Salary Average : $3,002,000
-Salary Average Remaining : $703,594
Ville Husso (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $703,125
-Salary Average : $3,000,000
-Salary Average Remaining : $703,125
Philip Broberg $2,879,000 (2)
-Salary Remaining : $674,766
-Salary Average : $2,879,000
-Salary Average Remaining : $674,766
Ilya Lyubushkin (1 Way Contract) $2,672,000 (3)
-Salary Remaining : $626,250
-Salary Average : $2,672,000
-Salary Average Remaining : $626,250
Anthony Stolarz (1 Way Contract) $2,638,000 (5)
-Salary Remaining : $618,281
-Salary Average : $2,638,000
-Salary Average Remaining : $618,281
Ryan Poehling (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Kailer Yamamoto (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $1,700,000
-Salary Remaining : $398,438
-Salary Average : $1,700,000
-Salary Average Remaining : $398,438
Brett Howden (1 Way Contract) $1,452,000 (1)
-Salary Remaining : $340,313
-Salary Average : $1,452,000
-Salary Average Remaining : $340,313
Ty Dellandrea (1 Way Contract) $1,400,000 (3)
-Salary Remaining : $328,125
-Salary Average : $1,400,000
-Salary Average Remaining : $328,125
Ryan Donato $999,999 (1)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Wyatt Johnston $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Jake Sanderson $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Spencer Knight $915,300 (1)
-Salary Remaining : $214,523
-Salary Average : $915,300
-Salary Average Remaining : $214,523
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 : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Kevin Gravel $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Dylan McIlrath $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Jack Millar $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Grant Hutton $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Vinni Lettieri $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Mads Sogaard $96,400 (2)
Salary Remaining : $22,594
Salary Average : $96,400
Salary Average Remaining : $22,594
Sandis Vilmanis $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Cade Webber $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Cole Guttman $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Cam Lund $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Corson Ceulemans $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Graham Slaggert $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jack Thompson $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jiri Kulich $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Gemel Smith $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jackson Edward $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Niko Huuhtanen $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jake Furlong $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Dennis Hildeby $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jake Livingstone $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jett Luchanko $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Joakim Ryan $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jonathan Lekkerimaki $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Josh Filmon $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Thomas Miller $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Kaleb Lawrence $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Robert Mastrosimone $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jakob Pelletier $92,500 (1)
Salary Remaining : $21,680
Salary Average : $92,500
Salary Average Remaining : $21,680
Matthew Phillips $90,000 (1)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Nathan Bastian $90,000 (1)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Tyler Tucker $86,800 (1)
Salary Remaining : $20,344
Salary Average : $86,800
Salary Average Remaining : $20,344
Isaac Ratcliffe $80,000 (1)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
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 - 5389 - 93.72%
Level 2: 4750 - $99 - 4463 - 93.96%
Level 3: 3750 - $70 - 3616 - 96.42%
Level 4: 2750 - $52 - 2671 - 97.13%
Luxury : 1000 - $289 - 771 - 77.11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1110 - 55.49%
Farm Level 2: 1000 - $25 - 702 - 70.22%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %16910 - 93.94%
Average Income per Game$2,571,420
Year to Date Revenue$82,285,454
Farm
Home Games Left-22
Average Attendance - %1812 - 60.40%
Average Income per Game$91,304
Year to Date Revenue$2,921,720

Expense

Pro Players Total Salaries$87,430,000
Pro Players Total Average Salaries$87,430,000
Farm Players Total Salaries$2,390,000
Farm Players Total Average Salaries$2,390,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,502,801
Farm Year To Date Expenses$2,336,428
Pro Salary Cap To Date$67,221,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,142,784
Farm Estimated Season Revenue($2,008,682)
Pro Remaining Season Days45
Pro Expenses Per Days$463,177
Pro Estimated Expenses$20,842,965
Farm Remaining Season Days45
Farm Expenses Per Days$16,354
Farm Estimated Expenses$735,930
Estimated Season Expenses$21,578,895
Season Salary Cap$87,430,000
Estimate Under Maximum Salary Cap of $95,500,000$8,070,000
Estimate Over Minimum Salary Cap of $70,600,000 $16,830,000
Current Bank Account$52,288,910
Projected Bank Account$51,844,117

Pro Players Salaries

Mathew Barzal (1 Way Contract) $8,808,000 (5)
-Salary Remaining : $2,064,375
-Salary Average : $8,808,000
-Salary Average Remaining : $2,064,375
Ilya Sorokin (1 Way Contract) $7,257,000 (5)
-Salary Remaining : $1,700,859
-Salary Average : $7,257,000
-Salary Average Remaining : $1,700,859
Brock Boeser (1 Way Contract) $7,174,000 (4)
-Salary Remaining : $1,681,406
-Salary Average : $7,174,000
-Salary Average Remaining : $1,681,406
Nikita Zadorov (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $1,523,438
-Salary Average : $6,500,000
-Salary Average Remaining : $1,523,438
Sam Bennett (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,406,250
-Salary Average : $6,000,000
-Salary Average Remaining : $1,406,250
Andre Burakovsky (1 Way Contract) $5,622,000 (1)
-Salary Remaining : $1,317,656
-Salary Average : $5,622,000
-Salary Average Remaining : $1,317,656
Nick Seeler $5,500,000 (3)
-Salary Remaining : $1,289,063
-Salary Average : $5,500,000
-Salary Average Remaining : $1,289,063
Owen Tippett (1 Way Contract) $5,059,000 (1)
-Salary Remaining : $1,185,703
-Salary Average : $5,059,000
-Salary Average Remaining : $1,185,703
Tommy Novak (1 Way Contract) $4,477,000 (4)
-Salary Remaining : $1,049,297
-Salary Average : $4,477,000
-Salary Average Remaining : $1,049,297
Rasmus Ristolainen (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $937,500
-Salary Average : $4,000,000
-Salary Average Remaining : $937,500
Jonas Brodin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $937,500
-Salary Average : $4,000,000
-Salary Average Remaining : $937,500
Valeri Nichushkin (1 Way Contract) $3,682,000 (2)
-Salary Remaining : $862,969
-Salary Average : $3,682,000
-Salary Average Remaining : $862,969
Peyton Krebs $3,250,000 (4)
-Salary Remaining : $761,719
-Salary Average : $3,250,000
-Salary Average Remaining : $761,719
Robert Thomas (1 Way Contract) $3,032,000 (1)
-Salary Remaining : $710,625
-Salary Average : $3,032,000
-Salary Average Remaining : $710,625
Blake Lizotte (1 Way Contract) $2,984,000 (4)
-Salary Remaining : $699,375
-Salary Average : $2,984,000
-Salary Average Remaining : $699,375
Luke Schenn (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Luke Kunin (1 Way Contract) $1,926,000 (3)
-Salary Remaining : $451,406
-Salary Average : $1,926,000
-Salary Average Remaining : $451,406
Adam Boqvist (1 Way Contract) $1,859,000 (1)
-Salary Remaining : $435,703
-Salary Average : $1,859,000
-Salary Average Remaining : $435,703
Pontus Holmberg $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Ivan Fedotov $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Kevin Rooney $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Pavel Mintyukov $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Total Pro Players22
Salary Commitment
Year 2025 : $87,430,000
Year 2026 : $66,908,000
Year 2027 : $60,376,000
Year 2028 : $46,450,000
Salary Average Commitment
Year 2025 : $87,430,000
Year 2026 : $66,908,000
Year 2027 : $60,376,000
Year 2028 : $46,450,000
Salary Cap with 1 Way Contract
Year 2025 : $87,430,000
Year 2026 : $66,908,000
Year 2027 : $60,376,000
Year 2028 : $46,450,000

Farm Players Salaries

Vasily Podkolzin $200,000 (2)
Salary Remaining : $46,875
Salary Average : $200,000
Salary Average Remaining : $46,875
Aatu Jamsen $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Luke Cavallin $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Aleksandr Kisakov $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Aleksi Heimosalmi $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Fabian Lysell $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
John Ludvig $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Hardy Haman Aktell $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nikolai Knyzhov $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Leo Loof $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Maksymilian Szuber $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Marcus Sylvegard $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nikita Chibrikov $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nikita Nesterenko $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nikita Novikov $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ryan McAllister $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Maxim Tsyplakov $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ole Bjorgvik-Holm $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Matt Kiersted $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jesper Vikman $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Lucas Johansen $85,000 (1)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Hunter Skinner $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Egor Sokolov $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Nathan Smith $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Jeremy Brodeur $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Total Farm Players25
Salary Commitment
Year 2025 : $2,390,000
Year 2026 : $1,775,000
Year 2027 : $550,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,390,000
Year 2026 : $1,775,000
Year 2027 : $550,000
Year 2028 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - $124 - 5478 - 95.27%
Level 2: 4750 - $99 - 4591 - 96.65%
Level 3: 3750 - $74 - 3585 - 95.61%
Level 4: 2750 - $49 - 2683 - 97.58%
Luxury : 1000 - $295 - 765 - 76.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2000 - 99.98%
Farm Level 2: 1000 - $10 - 1000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17102 - 95.01%
Average Income per Game$2,546,364
Year to Date Revenue$71,298,185
Farm
Home Games Left-18
Average Attendance - %3000 - 99.98%
Average Income per Game$62,488
Year to Date Revenue$1,749,650

Expense

Pro Players Total Salaries$83,986,000
Pro Players Total Average Salaries$83,986,000
Farm Players Total Salaries$3,404,520
Farm Players Total Average Salaries$3,404,520
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,150,000
Pro Year To Date Expenses$66,755,706
Farm Year To Date Expenses$2,963,277
Pro Salary Cap To Date$65,405,604
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,102,729
Farm Estimated Season Revenue($1,124,775)
Pro Remaining Season Days45
Pro Expenses Per Days$442,635
Pro Estimated Expenses$19,918,575
Farm Remaining Season Days45
Farm Expenses Per Days$20,336
Farm Estimated Expenses$915,120
Estimated Season Expenses$20,833,695
Season Salary Cap$91,136,000
Estimate Under Maximum Salary Cap of $95,500,000$4,364,000
Estimate Over Minimum Salary Cap of $70,600,000 $20,536,000
Current Bank Account$87,292,886
Projected Bank Account$98,437,145

Pro Players Salaries

Claude Giroux (1 Way Contract) $8,085,000 (4)
-Salary Remaining : $1,894,922
-Salary Average : $8,085,000
-Salary Average Remaining : $1,894,922
Timo Meier (1 Way Contract) $6,879,000 (3)
-Salary Remaining : $1,612,266
-Salary Average : $6,879,000
-Salary Average Remaining : $1,612,266
Nico Hischier (1 Way Contract) $6,486,000 (6)
-Salary Remaining : $1,520,156
-Salary Average : $6,486,000
-Salary Average Remaining : $1,520,156
Mikael Backlund (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $1,406,250
-Salary Average : $6,000,000
-Salary Average Remaining : $1,406,250
Drake Batherson (1 Way Contract) $5,694,000 (2)
-Salary Remaining : $1,334,531
-Salary Average : $5,694,000
-Salary Average Remaining : $1,334,531
Neal Pionk (1 Way Contract) $5,521,000 (2)
-Salary Remaining : $1,293,984
-Salary Average : $5,521,000
-Salary Average Remaining : $1,293,984
Karel Vejmelka $5,366,000 (5)
-Salary Remaining : $1,257,656
-Salary Average : $5,366,000
-Salary Average Remaining : $1,257,656
Alex Vlasic $4,221,000 (5)
-Salary Remaining : $989,297
-Salary Average : $4,221,000
-Salary Average Remaining : $989,297
Linus Ullmark (1 Way Contract) $4,055,000 (4)
-Salary Remaining : $950,391
-Salary Average : $4,055,000
-Salary Average Remaining : $950,391
Brayden McNabb (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $937,500
-Salary Average : $4,000,000
-Salary Average Remaining : $937,500
Dawson Mercer $3,789,000 (3)
-Salary Remaining : $888,047
-Salary Average : $3,789,000
-Salary Average Remaining : $888,047
Jake Middleton (1 Way Contract) $3,774,000 (3)
-Salary Remaining : $884,531
-Salary Average : $3,774,000
-Salary Average Remaining : $884,531
Nicolas Hague (1 Way Contract) $3,340,000 (2)
-Salary Remaining : $782,813
-Salary Average : $3,340,000
-Salary Average Remaining : $782,813
Eetu Luostarinen (1 Way Contract) $3,207,000 (5)
-Salary Remaining : $751,641
-Salary Average : $3,207,000
-Salary Average Remaining : $751,641
Nic Dowd (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $644,531
-Salary Average : $2,750,000
-Salary Average Remaining : $644,531
Danton Heinen (1 Way Contract) $2,029,000 (1)
-Salary Remaining : $475,547
-Salary Average : $2,029,000
-Salary Average Remaining : $475,547
Jack McBain $2,013,000 (1)
-Salary Remaining : $471,797
-Salary Average : $2,013,000
-Salary Average Remaining : $471,797
Jimmy Vesey (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $445,313
-Salary Average : $1,900,000
-Salary Average Remaining : $445,313
Urho Vaakanainen (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $257,813
-Salary Average : $1,100,000
-Salary Average Remaining : $257,813
Nicholas Robertson $1,077,000 (1)
-Salary Remaining : $252,422
-Salary Average : $1,077,000
-Salary Average Remaining : $252,422
Simon Benoit $975,000 (1)
-Salary Remaining : $228,516
-Salary Average : $975,000
-Salary Average Remaining : $228,516
Cam Atkinson $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Joey Anderson $775,000 (2)
-Salary Remaining : $181,641
-Salary Average : $775,000
-Salary Average Remaining : $181,641
Total Pro Players23
Salary Commitment
Year 2025 : $83,986,000
Year 2026 : $82,821,000
Year 2027 : $59,541,000
Year 2028 : $38,432,000
Salary Average Commitment
Year 2025 : $83,986,000
Year 2026 : $75,142,000
Year 2027 : $51,862,000
Year 2028 : $31,420,000
Salary Cap with 1 Way Contract
Year 2025 : $83,986,000
Year 2026 : $75,142,000
Year 2027 : $51,862,000
Year 2028 : $31,420,000

Farm Players Salaries

Vyacheslav Peksa $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Frederic Brunet $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Josh Davies $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ozzy Wiesblatt $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
James Malatesta $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nils Aman $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jacob Melanson $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Mikko Kokkonen $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Gavin Hayes $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Justin Gill $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Fraser Minten $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Emil Lilleberg $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ethan Del Mastro $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Eemil Viro $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Christian Felton $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Cross Hanas $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Drew Commesso $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Kyle Masters $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Logan Mailloux $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Lucas Ciona $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Vsevolod Komarov $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ville Koivunen $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ty Mueller $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ty Gallagher $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Parker Bell $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Noah Laba $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
William Stromgren $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Max McCue $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Stephen Halliday $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Oskar Pettersson $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Mikael Pyyhtia $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Marek Alscher $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
William Trudeau $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Adam Engstrom $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Isaak Phillips $89,520 (1)
Salary Remaining : $20,981
Salary Average : $89,520
Salary Average Remaining : $20,981
Ben Gleason $85,000 (2)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
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 - 5463 - 95.00%
Level 2: 4750 - $100 - 4485 - 94.42%
Level 3: 3750 - $75 - 3617 - 96.46%
Level 4: 2750 - $50 - 2654 - 96.51%
Luxury : 1000 - $300 - 739 - 73.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1991 - 99.54%
Farm Level 2: 1000 - $15 - 996 - 99.60%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16957 - 94.21%
Average Income per Game$2,547,479
Year to Date Revenue$73,876,883
Farm
Home Games Left-19
Average Attendance - %2987 - 99.56%
Average Income per Game$80,889
Year to Date Revenue$2,345,781

Expense

Pro Players Total Salaries$66,894,000
Pro Players Total Average Salaries$66,894,000
Farm Players Total Salaries$3,129,060
Farm Players Total Average Salaries$3,129,060
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$8,375,000
Pro Year To Date Expenses$50,383,424
Farm Year To Date Expenses$2,764,481
Pro Salary Cap To Date$49,517,199
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,569,745
Farm Estimated Season Revenue($1,536,891)
Pro Remaining Season Days45
Pro Expenses Per Days$353,615
Pro Estimated Expenses$15,912,675
Farm Remaining Season Days45
Farm Expenses Per Days$18,901
Farm Estimated Expenses$850,545
Estimated Season Expenses$16,763,220
Season Salary Cap$75,269,000
Estimate Under Maximum Salary Cap of $95,500,000$20,231,000
Estimate Over Minimum Salary Cap of $70,600,000 $4,669,000
Current Bank Account$74,347,579
Projected Bank Account$86,617,213

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,700,000 (4)
-Salary Remaining : $1,804,688
-Salary Average : $7,700,000
-Salary Average Remaining : $1,804,688
James van Riemsdyk (1 Way Contract) $7,050,000 (2)
-Salary Remaining : $1,652,344
-Salary Average : $7,050,000
-Salary Average Remaining : $1,652,344
Mathew Dumba (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $1,359,375
-Salary Average : $5,800,000
-Salary Average Remaining : $1,359,375
Jason Dickinson (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
TJ Brodie (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $1,089,844
-Salary Average : $4,650,000
-Salary Average Remaining : $1,089,844
Dmitry Orlov (1 Way Contract) $4,525,000 (2)
-Salary Remaining : $1,060,547
-Salary Average : $4,525,000
-Salary Average Remaining : $1,060,547
Joel Edmundson (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $960,938
-Salary Average : $4,100,000
-Salary Average Remaining : $960,938
Connor Zary $3,600,000 (4)
-Salary Remaining : $843,750
-Salary Average : $3,600,000
-Salary Average Remaining : $843,750
Sam Steel (1 Way Contract) $2,787,000 (3)
-Salary Remaining : $653,203
-Salary Average : $2,787,000
-Salary Average Remaining : $653,203
Colin White (1 Way Contract) $2,100,000 (2)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $492,188
-Salary Average : $2,100,000
-Salary Average Remaining : $492,188
Stefan Noesen (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Calle Jarnkrok (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Jesper Boqvist (1 Way Contract) $1,859,000 (1)
-Salary Remaining : $435,703
-Salary Average : $1,859,000
-Salary Average Remaining : $435,703
Brad Hunt (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $410,156
-Salary Average : $1,750,000
-Salary Average Remaining : $410,156
Jacob Bernard-Docker $1,750,000 (3)
-Salary Remaining : $410,156
-Salary Average : $1,750,000
-Salary Average Remaining : $410,156
Nicolas Deslauriers (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $386,719
-Salary Average : $1,650,000
-Salary Average Remaining : $386,719
Pheonix Copley (1 Way Contract) $1,040,000 (1)
-Salary Remaining : $243,750
-Salary Average : $1,040,000
-Salary Average Remaining : $243,750
Nils Lundkvist $995,000 (1)
-Salary Remaining : $233,203
-Salary Average : $995,000
-Salary Average Remaining : $233,203
Kevin Korchinski $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Carter George $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Fedor Svechkov $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Conor Geekie $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Zach Benson $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Justus Annunen $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Trey Fix-Wolansky $838,000 (1)
-Salary Remaining : $196,406
-Salary Average : $838,000
-Salary Average Remaining : $196,406
Total Pro Players25
Salary Commitment
Year 2025 : $66,894,000
Year 2026 : $45,362,000
Year 2027 : $22,737,000
Year 2028 : $16,300,000
Salary Average Commitment
Year 2025 : $66,894,000
Year 2026 : $45,362,000
Year 2027 : $22,737,000
Year 2028 : $16,300,000
Salary Cap with 1 Way Contract
Year 2025 : $66,894,000
Year 2026 : $45,362,000
Year 2027 : $22,737,000
Year 2028 : $16,300,000

Farm Players Salaries

Mackenzie MacEachern $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Vinnie Hinostroza $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Mitchell Weeks $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Logan Shaw $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Jaret Anderson-Dolan $99,100 (1)
Salary Remaining : $23,227
Salary Average : $99,100
Salary Average Remaining : $23,227
Sam Poulin $97,500 (3)
Salary Remaining : $22,852
Salary Average : $97,500
Salary Average Remaining : $22,852
Michael Eyssimont $97,500 (2)
Salary Remaining : $22,852
Salary Average : $97,500
Salary Average Remaining : $22,852
Jere Innala $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jake Wise $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ivan Miroshnichenko $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Yaniv Perets $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jack Peart $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Hunter Brzustewicz $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Eduard Sale $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Dyllan Gill $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Dylan Duke $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Henrik Rybinski $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jordan Dumais $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Mason Millman $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Laurent Dauphin $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nikolas Matinpalo $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Tucker Robertson $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Zach Dean $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Oliver Kapanen $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Paul Ludwinski $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Cameron Hughes $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Christian Wolanin $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jacob Ingham $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Chase Stillman $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Alex Barre-Boulet $91,700 (1)
Salary Remaining : $21,492
Salary Average : $91,700
Salary Average Remaining : $21,492
Matt Luff $90,260 (2)
Salary Remaining : $21,155
Salary Average : $90,260
Salary Average Remaining : $21,155
Philippe Myers $85,000 (2)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Riley Stillman $78,000 (1)
Salary Remaining : $18,281
Salary Average : $78,000
Salary Average Remaining : $18,281
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 - 5540 - 96.34%
Level 2: 4750 - $80 - 4661 - 98.13%
Level 3: 3750 - $70 - 3600 - 96.00%
Level 4: 2750 - $50 - 2660 - 96.71%
Luxury : 1000 - $295 - 737 - 73.66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1994 - 99.72%
Farm Level 2: 1000 - $15 - 997 - 99.69%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17197 - 95.54%
Average Income per Game$2,337,710
Year to Date Revenue$67,793,592
Farm
Home Games Left-19
Average Attendance - %2991 - 99.71%
Average Income per Game$81,014
Year to Date Revenue$2,349,406

Expense

Pro Players Total Salaries$66,154,999
Pro Players Total Average Salaries$66,154,999
Farm Players Total Salaries$2,477,010
Farm Players Total Average Salaries$2,477,010
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,000,000
Pro Year To Date Expenses$54,156,454
Farm Year To Date Expenses$2,561,365
Pro Salary Cap To Date$51,677,505
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,052,521
Farm Estimated Season Revenue($1,539,266)
Pro Remaining Season Days45
Pro Expenses Per Days$360,182
Pro Estimated Expenses$16,208,190
Farm Remaining Season Days45
Farm Expenses Per Days$18,109
Farm Estimated Expenses$814,905
Estimated Season Expenses$17,023,095
Season Salary Cap$75,154,999
Estimate Under Maximum Salary Cap of $95,500,000$20,345,001
Estimate Over Minimum Salary Cap of $70,600,000 $4,554,999
Current Bank Account$126,086,753
Projected Bank Account$135,576,913

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $1,429,688
-Salary Average : $6,100,000
-Salary Average Remaining : $1,429,688
Andrew Copp (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $1,406,250
-Salary Average : $6,000,000
-Salary Average Remaining : $1,406,250
Conor Garland (1 Way Contract) $5,345,000 (1)
-Salary Remaining : $1,252,734
-Salary Average : $5,345,000
-Salary Average Remaining : $1,252,734
Tanner Pearson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
Craig Smith (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
Josh Anderson (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $1,078,125
-Salary Average : $4,600,000
-Salary Average Remaining : $1,078,125
Matt Murray (1 Way Contract) $3,684,000 (2)
-1 Way Contract Salary Cap : $3,684,000
-Salary Remaining : $863,438
-Salary Average : $3,684,000
-Salary Average Remaining : $863,438
Kaapo Kahkonen (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Josh Brown (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $703,125
-Salary Average : $3,000,000
-Salary Average Remaining : $703,125
Ethan Bear (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $703,125
-Salary Average : $3,000,000
-Salary Average Remaining : $703,125
Matt Benning (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $527,344
-Salary Average : $2,250,000
-Salary Average Remaining : $527,344
Oliver Wahlstrom (1 Way Contract) $2,005,000 (1)
-Salary Remaining : $469,922
-Salary Average : $2,005,000
-Salary Average Remaining : $469,922
Jon Merrill (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Joel Kiviranta (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $410,156
-Salary Average : $1,750,000
-Salary Average Remaining : $410,156
Sheldon Dries (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $351,563
-Salary Average : $1,500,000
-Salary Average Remaining : $351,563
Jaycob Megna (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $316,406
-Salary Average : $1,350,000
-Salary Average Remaining : $316,406
Dennis Cholowski (1 Way Contract) $1,302,000 (3)
-Salary Remaining : $305,156
-Salary Average : $1,302,000
-Salary Average Remaining : $305,156
James Reimer (1 Way Contract) $1,269,000 (1)
-Salary Remaining : $297,422
-Salary Average : $1,269,000
-Salary Average Remaining : $297,422
Gustav Olofsson (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $257,813
-Salary Average : $1,100,000
-Salary Average Remaining : $257,813
Colin Blackwell $999,999 (1)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Jordan Harris $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Lucas Condotta $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Martin Frk $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Zack Bolduc $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Cam Dineen (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $199,219
-Salary Average : $850,000
-Salary Average Remaining : $199,219
Cameron Hebig $750,000 (1)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Total Pro Players26
Salary Commitment
Year 2025 : $66,154,999
Year 2026 : $29,736,000
Year 2027 : $3,752,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $66,154,999
Year 2026 : $29,736,000
Year 2027 : $3,752,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $66,154,999
Year 2026 : $29,736,000
Year 2027 : $3,752,000
Year 2028 : $0

Farm Players Salaries

Spencer Martin $300,000 (2)
Salary Remaining : $70,313
Salary Average : $300,000
Salary Average Remaining : $70,313
Matt Tomkins $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Xavier Bourgault $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
David Jiricek $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Brett Harrison $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Elliot Desnoyers $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jan Mysak $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Danil Zhilkin $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ethan Keppen $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jakub Dvorak $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Kirill Kudryavtsev $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Magnus Chrona $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
William Dufour $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Samu Tuomaala $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Trevor Kuntar $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Owen Pickering $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ryan Ufko (Out of Payroll) $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Samuel Honzek $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Damian Clara $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Angus Booth $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ross Johnston $92,010 (1)
Salary Remaining : $21,565
Salary Average : $92,010
Salary Average Remaining : $21,565
Jeff Malott $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Mike Vecchione $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Max Lajoie $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Travis Barron $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Garrett Wilson $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Total Farm Players26
Salary Commitment
Year 2025 : $2,572,010
Year 2026 : $1,630,000
Year 2027 : $760,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,572,010
Year 2026 : $1,630,000
Year 2027 : $760,000
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - $140 - 5480 - 95.30%
Level 2: 4750 - $110 - 4260 - 89.68%
Level 3: 3750 - $85 - 3327 - 88.71%
Level 4: 2750 - $60 - 2445 - 88.89%
Luxury : 1000 - $300 - 724 - 72.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1962 - 98.11%
Farm Level 2: 1000 - $20 - 912 - 91.18%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16234 - 90.19%
Average Income per Game$2,729,266
Year to Date Revenue$81,877,982
Farm
Home Games Left-20
Average Attendance - %2874 - 95.80%
Average Income per Game$96,375
Year to Date Revenue$2,891,252

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$75,261,867
Farm Year To Date Expenses$2,408,048
Pro Salary Cap To Date$69,760,569
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,021,927
Farm Estimated Season Revenue($1,927,501)
Pro Remaining Season Days45
Pro Expenses Per Days$512,170
Pro Estimated Expenses$23,047,650
Farm Remaining Season Days45
Farm Expenses Per Days$16,428
Farm Estimated Expenses$739,260
Estimated Season Expenses$23,786,910
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$57,529,183
Projected Bank Account$61,836,699

Pro Players Salaries

Cale Makar (1 Way Contract) $11,660,000 (2)
-Salary Remaining : $2,732,813
-Salary Average : $11,660,000
-Salary Average Remaining : $2,732,813
Mitch Marner (1 Way Contract) $10,090,000 (4)
-Salary Remaining : $2,364,844
-Salary Average : $10,090,000
-Salary Average Remaining : $2,364,844
Pavel Buchnevich (1 Way Contract) $7,350,000 (3)
-Salary Remaining : $1,722,656
-Salary Average : $7,350,000
-Salary Average Remaining : $1,722,656
John Tavares (1 Way Contract) $7,104,000 (2)
-Salary Remaining : $1,665,000
-Salary Average : $7,104,000
-Salary Average Remaining : $1,665,000
Jacob Trouba (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $1,488,281
-Salary Average : $6,350,000
-Salary Average Remaining : $1,488,281
Frank Vatrano (1 Way Contract) $5,651,000 (5)
-Salary Remaining : $1,324,453
-Salary Average : $5,651,000
-Salary Average Remaining : $1,324,453
Andrei Svechnikov (1 Way Contract) $5,483,000 (1)
-Salary Remaining : $1,285,078
-Salary Average : $5,483,000
-Salary Average Remaining : $1,285,078
Justin Faulk (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $1,242,188
-Salary Average : $5,300,000
-Salary Average Remaining : $1,242,188
Adam Pelech (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $1,101,563
-Salary Average : $4,700,000
-Salary Average Remaining : $1,101,563
Bowen Byram (1 Way Contract) $4,075,000 (1)
-Salary Remaining : $955,078
-Salary Average : $4,075,000
-Salary Average Remaining : $955,078
Ryan Nugent-Hopkins (1 Way Contract) $3,904,000 (1)
-Salary Remaining : $915,000
-Salary Average : $3,904,000
-Salary Average Remaining : $915,000
Scott Laughton (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $773,438
-Salary Average : $3,300,000
-Salary Average Remaining : $773,438
Jordan Binnington (1 Way Contract) $3,085,000 (1)
-Salary Remaining : $723,047
-Salary Average : $3,085,000
-Salary Average Remaining : $723,047
Mike Matheson (1 Way Contract) $2,712,500 (2)
-Salary Remaining : $635,742
-Salary Average : $2,712,500
-Salary Average Remaining : $635,742
Jack Quinn (1 Way Contract) $1,829,000 (1)
-Salary Remaining : $428,672
-Salary Average : $1,829,000
-Salary Average Remaining : $428,672
Michael Rasmussen (1 Way Contract) $1,736,000 (1)
-Salary Remaining : $406,875
-Salary Average : $1,736,000
-Salary Average Remaining : $406,875
Mark Jankowski (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $292,969
-Salary Average : $1,250,000
-Salary Average Remaining : $292,969
Connor Dewar (1 Way Contract) $1,215,000 (1)
-Salary Remaining : $284,766
-Salary Average : $1,215,000
-Salary Average Remaining : $284,766
Tomas Nosek (1 Way Contract) $999,999 (2)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Kirill Marchenko $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Travis Dermott $942,200 (1)
-Salary Remaining : $220,828
-Salary Average : $942,200
-Salary Average Remaining : $220,828
Michael McCarron $850,000 (1)
-Salary Remaining : $199,219
-Salary Average : $850,000
-Salary Average Remaining : $199,219
Calvin Pickard $800,000 (1)
-Salary Remaining : $187,500
-Salary Average : $800,000
-Salary Average Remaining : $187,500
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 : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Lukas Reichel $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Joona Koppanen $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Vladislav Kolyachonok $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Nikita Prishchepov $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Kevin Mandolese $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Sergei Murashov $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Adam Wilsby $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Albert Johansson $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Danil Gushchin $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Daniil Misyul $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jake Bischoff $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Elias D. Pettersson $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Dawson Barteaux $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Felix Unger Sorum $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Marat Khusnutdinov $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Samuel Knazko $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Parker Ford $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Rory Kerins $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Dylan Garand $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nikke Kokko $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Samuel Bolduc $89,200 (1)
Salary Remaining : $20,906
Salary Average : $89,200
Salary Average Remaining : $20,906
Jack Studnicka $85,000 (2)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Jamieson Rees $80,000 (1)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Kyle Burroughs $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Nicolas Aube-Kubel $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
William Lockwood $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Matt Villalta $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Axel Jonsson-Fjallby $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
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 - 5596 - 97.33%
Level 2: 4750 - $100 - 4554 - 95.87%
Level 3: 3750 - $75 - 3543 - 94.47%
Level 4: 2750 - $30 - 2749 - 99.97%
Luxury : 1000 - $225 - 971 - 97.14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1963 - 98.14%
Farm Level 2: 1000 - $15 - 993 - 99.31%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17414 - 96.74%
Average Income per Game$2,455,864
Year to Date Revenue$71,220,051
Farm
Home Games Left-19
Average Attendance - %2956 - 98.53%
Average Income per Game$92,229
Year to Date Revenue$2,674,632

Expense

Pro Players Total Salaries$62,181,998
Pro Players Total Average Salaries$62,181,998
Farm Players Total Salaries$1,840,000
Farm Players Total Average Salaries$1,840,000
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,111,800
Pro Year To Date Expenses$51,361,542
Farm Year To Date Expenses$1,945,314
Pro Salary Cap To Date$49,177,508
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,470,366
Farm Estimated Season Revenue($1,752,345)
Pro Remaining Season Days45
Pro Expenses Per Days$336,885
Pro Estimated Expenses$15,159,825
Farm Remaining Season Days45
Farm Expenses Per Days$13,750
Farm Estimated Expenses$618,750
Estimated Season Expenses$15,778,575
Season Salary Cap$67,293,798
Estimate Under Maximum Salary Cap of $95,500,000$28,206,202
Estimate Over Minimum Salary Cap of $70,600,000 -$3,306,202
Current Bank Account$67,210,401
Projected Bank Account$79,149,847

Pro Players Salaries

Quinn Hughes (1 Way Contract) $9,116,000 (2)
-Salary Remaining : $2,136,563
-Salary Average : $9,116,000
-Salary Average Remaining : $2,136,563
Travis Konecny (1 Way Contract) $7,698,000 (4)
-Salary Remaining : $1,804,219
-Salary Average : $7,698,000
-Salary Average Remaining : $1,804,219
Artturi Lehkonen (1 Way Contract) $7,600,000 (5)
-Salary Remaining : $1,781,250
-Salary Average : $7,600,000
-Salary Average Remaining : $1,781,250
Rasmus Andersson (1 Way Contract) $7,079,000 (3)
-Salary Remaining : $1,659,141
-Salary Average : $7,079,000
-Salary Average Remaining : $1,659,141
Vincent Trocheck (1 Way Contract) $6,735,000 (1)
-Salary Remaining : $1,578,516
-Salary Average : $6,735,000
-Salary Average Remaining : $1,578,516
Justin Holl (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $966,797
-Salary Average : $4,125,000
-Salary Average Remaining : $966,797
Daniel Sprong (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $703,125
-Salary Average : $3,000,000
-Salary Average Remaining : $703,125
Brendan Gallagher (1 Way Contract) $2,991,000 (3)
-Salary Remaining : $701,016
-Salary Average : $2,991,000
-Salary Average Remaining : $701,016
Nino Niederreiter (1 Way Contract) $2,850,000 (3)
-Salary Remaining : $667,969
-Salary Average : $2,850,000
-Salary Average Remaining : $667,969
Gage Goncalves $1,213,000 (1)
-Salary Remaining : $284,297
-Salary Average : $1,213,000
-Salary Average Remaining : $284,297
Travis Boyd $999,999 (1)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Jacob Bryson $999,999 (1)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Seamus Casey $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Jakub Dobes $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Matthew Poitras $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
William Eklund $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Luke Hughes $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Alex Lyon $775,000 (1)
-Salary Remaining : $181,641
-Salary Average : $775,000
-Salary Average Remaining : $181,641
Hudson Fasching $750,000 (1)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Sam Carrick $750,000 (1)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Michael Sgarbossa $750,000 (1)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Total Pro Players21
Salary Commitment
Year 2025 : $62,181,998
Year 2026 : $41,134,000
Year 2027 : $29,168,000
Year 2028 : $15,298,000
Salary Average Commitment
Year 2025 : $62,181,998
Year 2026 : $41,134,000
Year 2027 : $29,168,000
Year 2028 : $15,298,000
Salary Cap with 1 Way Contract
Year 2025 : $62,181,998
Year 2026 : $41,134,000
Year 2027 : $29,168,000
Year 2028 : $15,298,000

Farm Players Salaries

Brian Halonen $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Bradly Nadeau $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ondrej Pavel $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Carl Berglund $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Fabian Wagner $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ethan Cardwell $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Konsta Helenius $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
William Villeneuve $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ruslan Khazheyev $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Maxwell Crozier $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Tanner Dickinson $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ryan Chyzowski $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Shai Buium $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Simon Robertsson $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Stian Solberg $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Tristan Broz $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Anders Bjork $90,000 (1)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Kevin Connauton $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Billy Sweezey $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Jakub Skarek $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Total Farm Players20
Salary Commitment
Year 2025 : $1,840,000
Year 2026 : $1,430,000
Year 2027 : $855,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,840,000
Year 2026 : $1,430,000
Year 2027 : $855,000
Year 2028 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5500 - 95.65%
Level 2: 4750 - $100 - 4582 - 96.46%
Level 3: 3750 - $75 - 3630 - 96.79%
Level 4: 2750 - $50 - 2655 - 96.54%
Luxury : 1000 - $300 - 740 - 74.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1984 - 99.20%
Farm Level 2: 1000 - $15 - 996 - 99.58%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %17106 - 95.03%
Average Income per Game$2,570,338
Year to Date Revenue$84,821,159
Farm
Home Games Left-23
Average Attendance - %2980 - 99.33%
Average Income per Game$80,671
Year to Date Revenue$2,662,157

Expense

Pro Players Total Salaries$89,608,000
Pro Players Total Average Salaries$89,608,000
Farm Players Total Salaries$3,565,310
Farm Players Total Average Salaries$3,565,310
Coaches Total Salaries$6,050,000
Luxury Taxe Total$0
Special Salary Cap Value$5,265,870
Pro Year To Date Expenses$71,594,440
Farm Year To Date Expenses$3,518,458
Pro Salary Cap To Date$67,650,161
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,562,705
Farm Estimated Season Revenue($1,855,443)
Pro Remaining Season Days45
Pro Expenses Per Days$493,271
Pro Estimated Expenses$22,197,195
Farm Remaining Season Days45
Farm Expenses Per Days$23,517
Farm Estimated Expenses$1,058,265
Estimated Season Expenses$23,255,460
Season Salary Cap$94,873,870
Estimate Under Maximum Salary Cap of $95,500,000$626,130
Estimate Over Minimum Salary Cap of $70,600,000 $24,273,870
Current Bank Account$46,878,284
Projected Bank Account$42,330,086

Pro Players Salaries

Auston Matthews (1 Way Contract) $12,300,000 (5)
-Salary Remaining : $2,882,813
-Salary Average : $12,300,000
-Salary Average Remaining : $2,882,813
Jake Guentzel (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $2,015,625
-Salary Average : $8,600,000
-Salary Average Remaining : $2,015,625
Darnell Nurse (1 Way Contract) $7,550,000 (3)
-Salary Remaining : $1,769,531
-Salary Average : $7,550,000
-Salary Average Remaining : $1,769,531
Troy Terry (1 Way Contract) $6,881,000 (5)
-Salary Remaining : $1,612,734
-Salary Average : $6,881,000
-Salary Average Remaining : $1,612,734
Tyler Toffoli (1 Way Contract) $6,410,000 (4)
-Salary Remaining : $1,502,344
-Salary Average : $6,410,000
-Salary Average Remaining : $1,502,344
MacKenzie Weegar (1 Way Contract) $6,255,000 (3)
-Salary Remaining : $1,466,016
-Salary Average : $6,255,000
-Salary Average Remaining : $1,466,016
Joel Farabee (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $1,242,188
-Salary Average : $5,300,000
-Salary Average Remaining : $1,242,188
Cam Fowler (1 Way Contract) $4,960,000 (1)
-Salary Remaining : $1,162,500
-Salary Average : $4,960,000
-Salary Average Remaining : $1,162,500
Vladislav Namestnikov (1 Way Contract) $4,400,000 (5)
-Salary Remaining : $1,031,250
-Salary Average : $4,400,000
-Salary Average Remaining : $1,031,250
Mark Stone (1 Way Contract) $4,210,000 (1)
-Salary Remaining : $986,719
-Salary Average : $4,210,000
-Salary Average Remaining : $986,719
Timothy Liljegren (1 Way Contract) $4,043,000 (2)
-Salary Remaining : $947,578
-Salary Average : $4,043,000
-Salary Average Remaining : $947,578
Matt Roy (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Joseph Woll $3,403,000 (1)
-Salary Remaining : $797,578
-Salary Average : $3,403,000
-Salary Average Remaining : $797,578
Max Pacioretty (1 Way Contract) $1,907,000 (1)
-Salary Remaining : $446,953
-Salary Average : $1,907,000
-Salary Average Remaining : $446,953
David Rittich (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $445,313
-Salary Average : $1,900,000
-Salary Average Remaining : $445,313
Brendan Smith $1,900,000 (3)
-Salary Remaining : $445,313
-Salary Average : $1,900,000
-Salary Average Remaining : $445,313
Noah Juulsen $1,380,000 (3)
-Salary Remaining : $323,438
-Salary Average : $1,380,000
-Salary Average Remaining : $323,438
Justin Brazeau $1,024,000 (3)
-Salary Remaining : $240,000
-Salary Average : $1,024,000
-Salary Average Remaining : $240,000
Josh Doan $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
John Beecher $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Brett Leason $909,000 (2)
-Salary Remaining : $213,047
-Salary Average : $909,000
-Salary Average Remaining : $213,047
Beck Malenstyn $876,000 (2)
-Salary Remaining : $205,313
-Salary Average : $876,000
-Salary Average Remaining : $205,313
Total Pro Players22
Salary Commitment
Year 2025 : $89,608,000
Year 2026 : $73,228,000
Year 2027 : $56,900,000
Year 2028 : $33,491,000
Salary Average Commitment
Year 2025 : $89,608,000
Year 2026 : $73,228,000
Year 2027 : $56,900,000
Year 2028 : $33,491,000
Salary Cap with 1 Way Contract
Year 2025 : $89,608,000
Year 2026 : $73,228,000
Year 2027 : $56,900,000
Year 2028 : $33,491,000

Farm Players Salaries

Ty Glover $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Tyson Kozak $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Ales Stezka $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Nick DeSimone $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Julien Gauthier $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Jack St. Ivany $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Trey Taylor $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Ian Mitchell $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Sebastian D. Aho $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Matt Rempe $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Navrin Mutter $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Riley Sutter $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Kyle Capobianco $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Chad Nychuk $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Pavel Cajan $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Brandon Biro $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Phillip Di Giuseppe $99,000 (1)
Salary Remaining : $23,203
Salary Average : $99,000
Salary Average Remaining : $23,203
Jayden Grubbe $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jake Chiasson $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Daniel Torgersson $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Coulson Pitre $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Trevor Janicke $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Matej Blumel $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Roman Schmidt $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Henry Thrun $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Reece Vitelli $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jaydon Dureau $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ryan Winterton $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Riley Kidney $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jakub Lauko $92,500 (1)
Salary Remaining : $21,680
Salary Average : $92,500
Salary Average Remaining : $21,680
Ryan Carpenter $90,000 (1)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Milos Kelemen $88,810 (1)
Salary Remaining : $20,815
Salary Average : $88,810
Salary Average Remaining : $20,815
Jonathan Gruden $80,000 (1)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Andrew Perrott $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Jiri Patera $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Brandon Scanlin $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Dino Kambeitz $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Adam Beckman $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Total Farm Players38
Salary Commitment
Year 2025 : $3,565,310
Year 2026 : $2,050,000
Year 2027 : $1,370,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,565,310
Year 2026 : $2,050,000
Year 2027 : $1,370,000
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - $125 - 5487 - 95.42%
Level 2: 4750 - $95 - 4581 - 96.45%
Level 3: 3750 - $75 - 3579 - 95.44%
Level 4: 2750 - $45 - 2695 - 98.01%
Luxury : 1000 - $225 - 967 - 96.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1963 - 98.16%
Farm Level 2: 1000 - $15 - 994 - 99.36%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17310 - 96.17%
Average Income per Game$2,506,230
Year to Date Revenue$72,680,669
Farm
Home Games Left-19
Average Attendance - %2957 - 98.56%
Average Income per Game$92,250
Year to Date Revenue$2,675,251

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$73,798,990
Farm Year To Date Expenses$2,348,392
Pro Salary Cap To Date$69,469,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,074,760
Farm Estimated Season Revenue($1,752,751)
Pro Remaining Season Days45
Pro Expenses Per Days$503,026
Pro Estimated Expenses$22,636,170
Farm Remaining Season Days45
Farm Expenses Per Days$15,979
Farm Estimated Expenses$719,055
Estimated Season Expenses$23,355,225
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$7,151,396
Projected Bank Account$12,118,180

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (3)
-Salary Remaining : $2,662,500
-Salary Average : $11,360,000
-Salary Average Remaining : $2,662,500
Mika Zibanejad (1 Way Contract) $8,295,000 (5)
-Salary Remaining : $1,944,141
-Salary Average : $8,295,000
-Salary Average Remaining : $1,944,141
Drew Doughty (1 Way Contract) $6,675,000 (3)
-Salary Remaining : $1,564,453
-Salary Average : $6,675,000
-Salary Average Remaining : $1,564,453
Patrik Laine (1 Way Contract) $6,474,000 (3)
-Salary Remaining : $1,517,344
-Salary Average : $6,474,000
-Salary Average Remaining : $1,517,344
Josh Morrissey (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $1,464,844
-Salary Average : $6,250,000
-Salary Average Remaining : $1,464,844
Bryan Rust (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $1,406,250
-Salary Average : $6,000,000
-Salary Average Remaining : $1,406,250
Trevor Zegras (1 Way Contract) $5,734,000 (3)
-Salary Remaining : $1,343,906
-Salary Average : $5,734,000
-Salary Average Remaining : $1,343,906
Jake DeBrusk (1 Way Contract) $5,198,000 (3)
-Salary Remaining : $1,218,281
-Salary Average : $5,198,000
-Salary Average Remaining : $1,218,281
Jordan Staal (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
Vladislav Gavrikov (1 Way Contract) $4,427,000 (2)
-Salary Remaining : $1,037,578
-Salary Average : $4,427,000
-Salary Average Remaining : $1,037,578
Alex Newhook $3,600,000 (3)
-Salary Remaining : $843,750
-Salary Average : $3,600,000
-Salary Average Remaining : $843,750
Adin Hill (1 Way Contract) $3,330,000 (1)
-Salary Remaining : $780,469
-Salary Average : $3,330,000
-Salary Average Remaining : $780,469
Mario Ferraro (1 Way Contract) $3,088,000 (1)
-Salary Remaining : $723,750
-Salary Average : $3,088,000
-Salary Average Remaining : $723,750
Warren Foegele (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $703,125
-Salary Average : $3,000,000
-Salary Average Remaining : $703,125
Calvin de Haan $1,800,000 (2)
-Salary Remaining : $421,875
-Salary Average : $1,800,000
-Salary Average Remaining : $421,875
Teddy Blueger (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $421,875
-Salary Average : $1,800,000
-Salary Average Remaining : $421,875
Travis Hamonic (1 Way Contract) $1,700,000 (3)
-Salary Remaining : $398,438
-Salary Average : $1,700,000
-Salary Average Remaining : $398,438
Casey DeSmith (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $375,000
-Salary Average : $1,600,000
-Salary Average Remaining : $375,000
Rocco Grimaldi (1 Way Contract) $999,999 (3)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Kent Johnson $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Kaiden Guhle $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Cutter Gauthier $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Leo Carlsson $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Kirby Dach $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
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 : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Ben Hutton $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Andrew Agozzino $99,900 (3)
Salary Remaining : $23,414
Salary Average : $99,900
Salary Average Remaining : $23,414
Jimmy Schuldt $99,900 (3)
Salary Remaining : $23,414
Salary Average : $99,900
Salary Average Remaining : $23,414
Akil Thomas $98,180 (2)
Salary Remaining : $23,011
Salary Average : $98,180
Salary Average Remaining : $23,011
Mike Hardman $85,000 (3)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Connor Hughes $79,900 (3)
Salary Remaining : $18,727
Salary Average : $79,900
Salary Average Remaining : $18,727
Jack Ahcan $77,500 (3)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Nikolas Brouillard $77,500 (2)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Joe Hicketts $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Kyle Criscuolo $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Corey Schueneman $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Chase DeLeo $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Glenn Gawdin $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Max Willman $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Mason Jobst $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Brett Seney $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
John Hayden $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Gage Quinney $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Colton White $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Dominic Toninato $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Lane Pederson $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Tyler Wotherspoon $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
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 - 5569 - 96.85%
Level 2: 4750 - $90 - 4640 - 97.69%
Level 3: 3750 - $80 - 3593 - 95.82%
Level 4: 2750 - $60 - 2506 - 91.13%
Luxury : 1000 - $300 - 734 - 73.43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1985 - 99.25%
Farm Level 2: 1000 - $15 - 997 - 99.71%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17043 - 94.68%
Average Income per Game$2,528,804
Year to Date Revenue$70,806,517
Farm
Home Games Left-18
Average Attendance - %2982 - 99.40%
Average Income per Game$80,725
Year to Date Revenue$2,260,293

Expense

Pro Players Total Salaries$73,358,998
Pro Players Total Average Salaries$73,358,998
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$58,082,623
Farm Year To Date Expenses$1,973,827
Pro Salary Cap To Date$56,781,929
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,874,454
Farm Estimated Season Revenue($1,453,046)
Pro Remaining Season Days45
Pro Expenses Per Days$389,891
Pro Estimated Expenses$17,545,095
Farm Remaining Season Days45
Farm Expenses Per Days$13,171
Farm Estimated Expenses$592,695
Estimated Season Expenses$18,137,790
Season Salary Cap$81,150,498
Estimate Under Maximum Salary Cap of $95,500,000$14,349,502
Estimate Over Minimum Salary Cap of $70,600,000 $10,550,498
Current Bank Account$65,339,724
Projected Bank Account$78,623,342

Pro Players Salaries

Tristan Jarry (1 Way Contract) $6,625,000 (2)
-Salary Remaining : $1,552,734
-Salary Average : $6,625,000
-Salary Average Remaining : $1,552,734
Darcy Kuemper (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $1,523,438
-Salary Average : $6,500,000
-Salary Average Remaining : $1,523,438
Taylor Hall (1 Way Contract) $5,810,000 (1)
-Salary Remaining : $1,361,719
-Salary Average : $5,810,000
-Salary Average Remaining : $1,361,719
Victor Olofsson (1 Way Contract) $5,128,000 (3)
-Salary Remaining : $1,201,875
-Salary Average : $5,128,000
-Salary Average Remaining : $1,201,875
Vitek Vanecek (1 Way Contract) $5,090,000 (4)
-Salary Remaining : $1,192,969
-Salary Average : $5,090,000
-Salary Average Remaining : $1,192,969
Jack Roslovic (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $1,125,000
-Salary Average : $4,800,000
-Salary Average Remaining : $1,125,000
Mason Appleton (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $937,500
-Salary Average : $4,000,000
-Salary Average Remaining : $937,500
Carson Soucy (1 Way Contract) $3,463,000 (1)
-Salary Remaining : $811,641
-Salary Average : $3,463,000
-Salary Average Remaining : $811,641
Ian Cole (1 Way Contract) $3,161,000 (1)
-Salary Remaining : $740,859
-Salary Average : $3,161,000
-Salary Average Remaining : $740,859
Corey Perry (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $703,125
-Salary Average : $3,000,000
-Salary Average Remaining : $703,125
Jonathan Drouin (1 Way Contract) $2,856,000 (1)
-Salary Remaining : $669,375
-Salary Average : $2,856,000
-Salary Average Remaining : $669,375
Eeli Tolvanen (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $656,250
-Salary Average : $2,800,000
-Salary Average Remaining : $656,250
Alexandre Carrier (1 Way Contract) $2,611,000 (1)
-Salary Remaining : $611,953
-Salary Average : $2,611,000
-Salary Average Remaining : $611,953
Zemgus Girgensons (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Jordan Spence $2,170,000 (3)
-Salary Remaining : $508,594
-Salary Average : $2,170,000
-Salary Average Remaining : $508,594
Conor Sheary (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Brock McGinn (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Trevor Lewis (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Matt Nieto (1 Way Contract) $1,930,000 (1)
-Salary Remaining : $452,344
-Salary Average : $1,930,000
-Salary Average Remaining : $452,344
T.J. Tynan (1 Way Contract) $999,999 (2)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Erik Gustafsson $999,999 (2)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Chad Ruhwedel $990,000 (1)
-Salary Remaining : $232,031
-Salary Average : $990,000
-Salary Average Remaining : $232,031
Andrew Poturalski $975,000 (2)
-Salary Remaining : $228,516
-Salary Average : $975,000
-Salary Average Remaining : $228,516
Tyler Kleven $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Total Pro Players24
Salary Commitment
Year 2025 : $73,358,998
Year 2026 : $39,537,998
Year 2027 : $16,388,000
Year 2028 : $5,090,000
Salary Average Commitment
Year 2025 : $73,358,998
Year 2026 : $39,537,998
Year 2027 : $16,388,000
Year 2028 : $5,090,000
Salary Cap with 1 Way Contract
Year 2025 : $73,358,998
Year 2026 : $39,537,998
Year 2027 : $16,388,000
Year 2028 : $5,090,000

Farm Players Salaries

Lukas Rousek $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Kole Lind $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Michael Houser $97,500 (2)
Salary Remaining : $22,852
Salary Average : $97,500
Salary Average Remaining : $22,852
Hayden Hodgson $97,500 (2)
Salary Remaining : $22,852
Salary Average : $97,500
Salary Average Remaining : $22,852
Patrick Brown $97,500 (1)
Salary Remaining : $22,852
Salary Average : $97,500
Salary Average Remaining : $22,852
Reilly Walsh $97,500 (2)
Salary Remaining : $22,852
Salary Average : $97,500
Salary Average Remaining : $22,852
Ryan Jones $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nikita Grebenkin $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
William Wallinder $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Tyson Hinds $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Zayde Wisdom $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Max Jones $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Guillaume Brisebois $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Filip Bystedt $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Antonio Stranges $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Aaron Dell $83,880 (1)
Salary Remaining : $19,659
Salary Average : $83,880
Salary Average Remaining : $19,659
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

Kings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - $140 - 5399 - 93.89%
Level 2: 4750 - $111 - 4256 - 89.59%
Level 3: 3750 - $83 - 3541 - 94.42%
Level 4: 2750 - $55 - 2653 - 96.46%
Luxury : 1000 - $300 - 740 - 74.01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1970 - 98.52%
Farm Level 2: 1000 - $20 - 949 - 94.86%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16587 - 92.15%
Average Income per Game$2,740,431
Year to Date Revenue$82,212,943
Farm
Home Games Left-20
Average Attendance - %2919 - 97.30%
Average Income per Game$97,602
Year to Date Revenue$2,928,049

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$56,110,621
Farm Year To Date Expenses$2,379,947
Pro Salary Cap To Date$53,330,722
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,144,746
Farm Estimated Season Revenue($1,952,033)
Pro Remaining Season Days45
Pro Expenses Per Days$382,964
Pro Estimated Expenses$17,233,380
Farm Remaining Season Days45
Farm Expenses Per Days$16,354
Farm Estimated Expenses$735,930
Estimated Season Expenses$17,969,310
Season Salary Cap$63,628,996
Estimate Under Maximum Salary Cap of $95,500,000$31,871,004
Estimate Over Minimum Salary Cap of $70,600,000 -$6,971,004
Current Bank Account$80,548,118
Projected Bank Account$90,771,521

Pro Players Salaries

Brent Burns (Out of Payroll) $8,400,000 (1)
-Salary Remaining : $1,968,750
-Salary Average : $8,400,000
-Salary Average Remaining : $1,968,750
Kevin Fiala (1 Way Contract) $7,733,000 (4)
-Salary Remaining : $1,812,422
-Salary Average : $7,733,000
-Salary Average Remaining : $1,812,422
Brock Nelson (1 Way Contract) $6,350,000 (1)
-Salary Remaining : $1,488,281
-Salary Average : $6,350,000
-Salary Average Remaining : $1,488,281
Tyler Myers (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $1,406,250
-Salary Average : $6,000,000
-Salary Average Remaining : $1,406,250
Thatcher Demko (1 Way Contract) $5,788,000 (4)
-Salary Remaining : $1,356,563
-Salary Average : $5,788,000
-Salary Average Remaining : $1,356,563
Dylan Holloway $5,260,000 (4)
-Salary Remaining : $1,232,813
-Salary Average : $5,260,000
-Salary Average Remaining : $1,232,813
Mike Reilly (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
Trent Frederic (1 Way Contract) $4,166,000 (4)
-Salary Remaining : $976,406
-Salary Average : $4,166,000
-Salary Average Remaining : $976,406
Adam Larsson (1 Way Contract) $4,023,000 (2)
-Salary Remaining : $942,891
-Salary Average : $4,023,000
-Salary Average Remaining : $942,891
Alex Kerfoot (1 Way Contract) $2,969,000 (2)
-Salary Remaining : $695,859
-Salary Average : $2,969,000
-Salary Average Remaining : $695,859
Andrew Peeke (1 Way Contract) $2,670,000 (1)
-Salary Remaining : $625,781
-Salary Average : $2,670,000
-Salary Average Remaining : $625,781
Mason Shaw (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Cayden Primeau (1 Way Contract) $1,030,000 (1)
-Salary Remaining : $241,406
-Salary Average : $1,030,000
-Salary Average Remaining : $241,406
Carl Grundstrom (1 Way Contract) $1,005,000 (1)
-Salary Remaining : $235,547
-Salary Average : $1,005,000
-Salary Average Remaining : $235,547
Riley Tufte $999,999 (3)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Matthew Peca $999,999 (3)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Jordan Oesterle $999,999 (3)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Alex Belzile $999,999 (3)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Mavrik Bourque $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Matt Coronato $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Jackson LaCombe $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
David Gustafsson $785,000 (1)
-Salary Remaining : $183,984
-Salary Average : $785,000
-Salary Average Remaining : $183,984
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 : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Michael Pezzetta $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Jeffrey Viel $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Roland McKeown $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Derrick Pouliot $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Nathan Legare $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Artyom Levshunov $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Carter Mazur $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ondrej Becher $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Arturs Silovs $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ben King (Out of Payroll) $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Kai Uchacz $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Calle Clang $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Dalibor Dvorsky $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Josh Lopina $90,000 (3)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Brett Budgell $85,000 (2)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Carsen Twarynski $80,000 (3)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Colton Poolman $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Dillon Heatherington $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Aaron Ness $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Scott Reedy $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Patrik Koch $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Rasmus Asplund $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Blake Hillman $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
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 - 3648 - 63.44%
Level 2: 4750 - $150 - 2744 - 57.76%
Level 3: 3750 - $85 - 3377 - 90.05%
Level 4: 2750 - $70 - 1966 - 71.50%
Luxury : 1000 - $290 - 773 - 77.26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1579 - 78.93%
Farm Level 2: 1000 - $25 - 711 - 71.06%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %12507 - 69.48%
Average Income per Game$2,489,432
Year to Date Revenue$74,682,974
Farm
Home Games Left-20
Average Attendance - %2289 - 76.31%
Average Income per Game$91,272
Year to Date Revenue$2,738,173

Expense

Pro Players Total Salaries$91,334,503
Pro Players Total Average Salaries$91,334,503
Farm Players Total Salaries$2,480,000
Farm Players Total Average Salaries$2,480,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,042,599
Farm Year To Date Expenses$2,548,732
Pro Salary Cap To Date$69,511,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,383,757
Farm Estimated Season Revenue($1,825,449)
Pro Remaining Season Days45
Pro Expenses Per Days$486,117
Pro Estimated Expenses$21,875,265
Farm Remaining Season Days45
Farm Expenses Per Days$17,083
Farm Estimated Expenses$768,735
Estimated Season Expenses$22,644,000
Season Salary Cap$91,334,503
Estimate Under Maximum Salary Cap of $95,500,000$4,165,497
Estimate Over Minimum Salary Cap of $70,600,000 $20,734,503
Current Bank Account$32,007,520
Projected Bank Account$34,921,828

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $13,690,000 (4)
-Salary Remaining : $3,208,594
-Salary Average : $13,690,000
-Salary Average Remaining : $3,208,594
Anze Kopitar (1 Way Contract) $8,869,000 (3)
-Salary Remaining : $2,078,672
-Salary Average : $8,869,000
-Salary Average Remaining : $2,078,672
J.T. Miller (1 Way Contract) $8,541,000 (4)
-Salary Remaining : $2,001,797
-Salary Average : $8,541,000
-Salary Average Remaining : $2,001,797
Steven Stamkos (1 Way Contract) $8,302,000 (2)
-Salary Remaining : $1,945,781
-Salary Average : $8,302,000
-Salary Average Remaining : $1,945,781
Kyle Palmieri (1 Way Contract) $5,250,001 (4)
-Salary Remaining : $1,230,469
-Salary Average : $5,250,001
-Salary Average Remaining : $1,230,469
Anthony Cirelli (1 Way Contract) $4,847,000 (3)
-Salary Remaining : $1,136,016
-Salary Average : $4,847,000
-Salary Average Remaining : $1,136,016
Marcus Pettersson (1 Way Contract) $4,817,000 (3)
-Salary Remaining : $1,128,984
-Salary Average : $4,817,000
-Salary Average Remaining : $1,128,984
Ryan Graves (1 Way Contract) $4,660,000 (3)
-Salary Remaining : $1,092,188
-Salary Average : $4,660,000
-Salary Average Remaining : $1,092,188
Ondrej Palat (1 Way Contract) $4,529,000 (3)
-Salary Remaining : $1,061,484
-Salary Average : $4,529,000
-Salary Average Remaining : $1,061,484
John Carlson (1 Way Contract) $4,336,000 (3)
-Salary Remaining : $1,016,250
-Salary Average : $4,336,000
-Salary Average Remaining : $1,016,250
John Gibson (1 Way Contract) $3,500,001 (3)
-Salary Remaining : $820,313
-Salary Average : $3,500,001
-Salary Average Remaining : $820,313
Chris Tanev (1 Way Contract) $3,500,001 (3)
-Salary Remaining : $820,313
-Salary Average : $3,500,001
-Salary Average Remaining : $820,313
Mason Marchment (1 Way Contract) $3,027,000 (1)
-Salary Remaining : $709,453
-Salary Average : $3,027,000
-Salary Average Remaining : $709,453
Evgenii Dadonov $3,000,000 (4)
-Salary Remaining : $703,125
-Salary Average : $3,000,000
-Salary Average Remaining : $703,125
Lars Eller (1 Way Contract) $2,466,500 (1)
-Salary Remaining : $578,086
-Salary Average : $2,466,500
-Salary Average Remaining : $578,086
Erik Johnson (1 Way Contract) $2,000,001 (2)
-Salary Remaining : $468,750
-Salary Average : $2,000,001
-Salary Average Remaining : $468,750
Evan Bouchard (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Anton Forsberg (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $292,969
-Salary Average : $1,250,000
-Salary Average Remaining : $292,969
Gabriel Fortier $999,999 (3)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Tyler Boucher $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Keaton Middleton $800,000 (1)
-Salary Remaining : $187,500
-Salary Average : $800,000
-Salary Average Remaining : $187,500
Total Pro Players21
Salary Commitment
Year 2025 : $91,334,503
Year 2026 : $81,791,003
Year 2027 : $70,539,002
Year 2028 : $30,481,001
Salary Average Commitment
Year 2025 : $91,334,503
Year 2026 : $81,791,003
Year 2027 : $70,539,002
Year 2028 : $30,481,001
Salary Cap with 1 Way Contract
Year 2025 : $91,334,503
Year 2026 : $81,791,003
Year 2027 : $70,539,002
Year 2028 : $30,481,001

Farm Players Salaries

Mark Sinclair $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Garrett Roe $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Andrew Lucas $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Brett Davis $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Brendan Warren $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Callahan Burke $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Connor MacEachern $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Cameron Wright $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
David Silye $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Dylan Anhorn $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Hunter Miska $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Ethan de Jong $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Grant Cruikshank $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Michael O'Leary $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Mitchell Vande Sompel $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Will MacKinnon $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Kale Kessy $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Zachary Hayes $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Jackson Cates $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Alex Gallant $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Avery Hayes $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Kevin Wall $77,500 (3)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Cooper Walker $77,500 (3)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Cole Krygier $77,500 (3)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Ryan McGregor $77,500 (3)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Dysin Mayo $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Total Farm Players26
Salary Commitment
Year 2025 : $2,480,000
Year 2026 : $2,380,000
Year 2027 : $2,110,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,480,000
Year 2026 : $2,380,000
Year 2027 : $2,110,000
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $130 - 5572 - 96.90%
Level 2: 4750 - $105 - 4558 - 95.95%
Level 3: 3750 - $80 - 3651 - 97.35%
Level 4: 2750 - $55 - 2600 - 94.53%
Luxury : 1000 - $300 - 736 - 73.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1997 - 99.83%
Farm Level 2: 1000 - $17 - 976 - 97.60%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17116 - 95.09%
Average Income per Game$2,695,000
Year to Date Revenue$78,154,987
Farm
Home Games Left-19
Average Attendance - %2973 - 99.09%
Average Income per Game$90,622
Year to Date Revenue$2,628,052

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$56,352,808
Farm Year To Date Expenses$2,873,735
Pro Salary Cap To Date$53,993,851
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,339,995
Farm Estimated Season Revenue($1,721,827)
Pro Remaining Season Days45
Pro Expenses Per Days$382,198
Pro Estimated Expenses$17,198,910
Farm Remaining Season Days45
Farm Expenses Per Days$19,687
Farm Estimated Expenses$885,915
Estimated Season Expenses$18,084,825
Season Salary Cap$75,382,100
Estimate Under Maximum Salary Cap of $95,500,000$20,117,900
Estimate Over Minimum Salary Cap of $70,600,000 $4,782,100
Current Bank Account$112,587,873
Projected Bank Account$125,121,216

Pro Players Salaries

Morgan Rielly (1 Way Contract) $8,100,000 (5)
-Salary Remaining : $1,898,438
-Salary Average : $8,100,000
-Salary Average Remaining : $1,898,438
Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (2)
-Salary Remaining : $1,664,063
-Salary Average : $7,100,000
-Salary Average Remaining : $1,664,063
Matt Boldy (1 Way Contract) $6,597,000 (4)
-Salary Remaining : $1,546,172
-Salary Average : $6,597,000
-Salary Average Remaining : $1,546,172
Esa Lindell (1 Way Contract) $4,802,000 (4)
-Salary Remaining : $1,125,469
-Salary Average : $4,802,000
-Salary Average Remaining : $1,125,469
Ilya Mikheyev (1 Way Contract) $4,003,000 (3)
-Salary Remaining : $938,203
-Salary Average : $4,003,000
-Salary Average Remaining : $938,203
Artem Zub (1 Way Contract) $3,640,000 (2)
-Salary Remaining : $853,125
-Salary Average : $3,640,000
-Salary Average Remaining : $853,125
Cole Perfetti (1 Way Contract) $3,517,000 (4)
-Salary Remaining : $824,297
-Salary Average : $3,517,000
-Salary Average Remaining : $824,297
Adam Lowry (1 Way Contract) $3,360,000 (3)
-Salary Remaining : $787,500
-Salary Average : $3,360,000
-Salary Average Remaining : $787,500
Isac Lundestrom (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $750,000
-Salary Average : $3,200,000
-Salary Average Remaining : $750,000
Lukas Dostal (1 Way Contract) $3,148,000 (3)
-Salary Remaining : $737,813
-Salary Average : $3,148,000
-Salary Average Remaining : $737,813
Bobby McMann $2,776,000 (4)
-Salary Remaining : $650,625
-Salary Average : $2,776,000
-Salary Average Remaining : $650,625
Scott Mayfield (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $609,375
-Salary Average : $2,600,000
-Salary Average Remaining : $609,375
Nick Bjugstad (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Scott Wedgewood (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $562,500
-Salary Average : $2,400,000
-Salary Average Remaining : $562,500
Brian Dumoulin (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $515,625
-Salary Average : $2,200,000
-Salary Average Remaining : $515,625
Drew O'Connor (1 Way Contract) $2,076,000 (6)
-Salary Remaining : $486,563
-Salary Average : $2,076,000
-Salary Average Remaining : $486,563
Austin Strand (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $351,563
-Salary Average : $1,500,000
-Salary Average Remaining : $351,563
Parker Kelly $1,285,000 (2)
-Salary Remaining : $301,172
-Salary Average : $1,285,000
-Salary Average Remaining : $301,172
Simon Holmstrom $980,000 (4)
-Salary Remaining : $229,688
-Salary Average : $980,000
-Salary Average Remaining : $229,688
Connor Bedard $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Owen Power $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Logan Cooley $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Ethen Frank (1 Way Contract) $898,100 (4)
-1 Way Contract Salary Cap : $898,100
-Salary Remaining : $210,492
-Salary Average : $898,100
-Salary Average Remaining : $210,492
Haydn Fleury (1 Way Contract) $850,000 (2)
-Salary Remaining : $199,219
-Salary Average : $850,000
-Salary Average Remaining : $199,219
Total Pro Players24
Salary Commitment
Year 2025 : $70,382,100
Year 2026 : $70,194,000
Year 2027 : $53,019,000
Year 2028 : $35,208,000
Salary Average Commitment
Year 2025 : $70,382,100
Year 2026 : $64,732,100
Year 2027 : $47,557,100
Year 2028 : $29,746,100
Salary Cap with 1 Way Contract
Year 2025 : $70,382,100
Year 2026 : $64,732,100
Year 2027 : $47,557,100
Year 2028 : $29,746,100

Farm Players Salaries

Drew Helleson $139,200 (2)
Salary Remaining : $32,625
Salary Average : $139,200
Salary Average Remaining : $32,625
Riley Fiddler-Schultz $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Matthew Sop $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Lucas Carlsson $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Samuel Helenius $99,860 (3)
Salary Remaining : $23,405
Salary Average : $99,860
Salary Average Remaining : $23,405
Trent Miner $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jorian Donovan $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Case McCarthy $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Emil Heineman $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Colton Dach $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jeremie Poirier $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Isaiah George $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jakub Brabenec $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jakub Demek $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Noel Hoefenmayer $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Judd Caulfield $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Vincent Iorio $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Marco Kasper $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Matthew Maggio $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Matvey Petrov $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Zack Ostapchuk $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nikolai Kovalenko $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Zachary Gallant $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Artem Duda $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Declan Chisholm $93,260 (1)
Salary Remaining : $21,858
Salary Average : $93,260
Salary Average Remaining : $21,858
Michael Milne $87,650 (2)
Salary Remaining : $20,543
Salary Average : $87,650
Salary Average Remaining : $20,543
Isaac Poulter $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Daniel D'Amato $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Marcus Hogberg $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Jett Woo $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Dryden Hunt $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Zachary Sanford $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
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 - 5477 - 95.26%
Level 2: 4750 - $100 - 4560 - 96.00%
Level 3: 3750 - $78 - 3545 - 94.52%
Level 4: 2750 - $55 - 2673 - 97.21%
Luxury : 1000 - $275 - 891 - 89.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1694 - 84.70%
Farm Level 2: 1000 - $20 - 949 - 94.88%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17146 - 95.25%
Average Income per Game$2,721,118
Year to Date Revenue$81,633,527
Farm
Home Games Left-20
Average Attendance - %2643 - 88.09%
Average Income per Game$94,822
Year to Date Revenue$2,844,666

Expense

Pro Players Total Salaries$89,097,749
Pro Players Total Average Salaries$89,097,749
Farm Players Total Salaries$2,293,650
Farm Players Total Average Salaries$2,293,650
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$67,690,255
Farm Year To Date Expenses$2,194,681
Pro Salary Cap To Date$67,068,472
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,932,293
Farm Estimated Season Revenue($1,896,444)
Pro Remaining Season Days45
Pro Expenses Per Days$467,697
Pro Estimated Expenses$21,046,365
Farm Remaining Season Days45
Farm Expenses Per Days$14,550
Farm Estimated Expenses$654,750
Estimated Season Expenses$21,701,115
Season Salary Cap$93,597,749
Estimate Under Maximum Salary Cap of $95,500,000$1,902,251
Estimate Over Minimum Salary Cap of $70,600,000 $22,997,749
Current Bank Account$57,139,895
Projected Bank Account$63,474,629

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $11,340,000 (5)
-Salary Remaining : $2,657,813
-Salary Average : $11,340,000
-Salary Average Remaining : $2,657,813
Charlie McAvoy (1 Way Contract) $7,846,000 (6)
-Salary Remaining : $1,838,906
-Salary Average : $7,846,000
-Salary Average Remaining : $1,838,906
Andrei Vasilevskiy (1 Way Contract) $7,584,000 (4)
-Salary Remaining : $1,777,500
-Salary Average : $7,584,000
-Salary Average Remaining : $1,777,500
Kris Letang (1 Way Contract) $6,772,000 (4)
-Salary Remaining : $1,587,188
-Salary Average : $6,772,000
-Salary Average Remaining : $1,587,188
Clayton Keller (1 Way Contract) $6,325,000 (1)
-Salary Remaining : $1,482,422
-Salary Average : $6,325,000
-Salary Average Remaining : $1,482,422
Ivan Barbashev (1 Way Contract) $4,779,000 (4)
-Salary Remaining : $1,120,078
-Salary Average : $4,779,000
-Salary Average Remaining : $1,120,078
Jaden Schwartz (1 Way Contract) $4,437,000 (3)
-Salary Remaining : $1,039,922
-Salary Average : $4,437,000
-Salary Average Remaining : $1,039,922
Anthony Mantha (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $937,500
-Salary Average : $4,000,000
-Salary Average Remaining : $937,500
Alex Tuch (1 Way Contract) $3,948,750 (6)
-Salary Remaining : $925,488
-Salary Average : $3,948,750
-Salary Average Remaining : $925,488
Niko Mikkola (1 Way Contract) $3,700,000 (4)
-Salary Remaining : $867,188
-Salary Average : $3,700,000
-Salary Average Remaining : $867,188
Mattias Samuelsson (1 Way Contract) $3,582,000 (3)
-Salary Remaining : $839,531
-Salary Average : $3,582,000
-Salary Average Remaining : $839,531
Morgan Frost (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Casey Mittelstadt (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Ross Colton (1 Way Contract) $3,300,000 (4)
-Salary Remaining : $773,438
-Salary Average : $3,300,000
-Salary Average Remaining : $773,438
Erik Gudbranson (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $726,563
-Salary Average : $3,100,000
-Salary Average Remaining : $726,563
Dan Vladar (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $726,563
-Salary Average : $3,100,000
-Salary Average Remaining : $726,563
Mathieu Olivier $2,500,000 (4)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Morgan Barron $1,375,000 (2)
-Salary Remaining : $322,266
-Salary Average : $1,375,000
-Salary Average Remaining : $322,266
Michael Kesselring $1,345,000 (2)
-Salary Remaining : $315,234
-Salary Average : $1,345,000
-Salary Average Remaining : $315,234
Arthur Kaliyev (1 Way Contract) $1,114,000 (1)
-Salary Remaining : $261,094
-Salary Average : $1,114,000
-Salary Average Remaining : $261,094
Nico Daws $999,999 (2)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Collin Graf $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Total Pro Players22
Salary Commitment
Year 2025 : $89,097,749
Year 2026 : $80,658,999
Year 2027 : $73,428,000
Year 2028 : $60,459,000
Salary Average Commitment
Year 2025 : $89,097,749
Year 2026 : $75,058,749
Year 2027 : $67,838,750
Year 2028 : $54,869,750
Salary Cap with 1 Way Contract
Year 2025 : $89,097,749
Year 2026 : $75,058,749
Year 2027 : $67,838,750
Year 2028 : $54,869,750

Farm Players Salaries

Callum Tung $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Declan Carlile $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Sam Morton $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
A.J. Greer $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Justin Bailey $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Christoffer Sedoff $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Luke Krys $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Leevi Merilainen $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Oskar Olausson $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Adam Sykora $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Aidan McDonough $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Brad Lambert $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
David Reinbacher $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Juuso Parssinen $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Liam Ohgren $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Shakir Mukhamadullin $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Joel Blomqvist $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Aleksanteri Kaskimaki $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ville Heinola $87,970 (1)
Salary Remaining : $20,618
Salary Average : $87,970
Salary Average Remaining : $20,618
Helge Grans $85,680 (1)
Salary Remaining : $20,081
Salary Average : $85,680
Salary Average Remaining : $20,081
Nate Clurman $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Jacob Perreault $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Wyatt Bongiovanni $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Philippe Daoust $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Akito Hirose $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Total Farm Players25
Salary Commitment
Year 2025 : $2,293,650
Year 2026 : $1,420,000
Year 2027 : $560,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,293,650
Year 2026 : $1,420,000
Year 2027 : $560,000
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 - 48.15%
Level 3: 3750 - $160 - 1582 - 42.20%
Level 4: 2750 - $150 - 890 - 32.38%
Luxury : 1000 - $300 - 732 - 73.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1381 - 69.03%
Farm Level 2: 1000 - $25 - 698 - 69.80%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %8502 - 47.23%
Average Income per Game$2,449,238
Year to Date Revenue$80,824,854
Farm
Home Games Left-23
Average Attendance - %2079 - 69.29%
Average Income per Game$90,841
Year to Date Revenue$2,997,764

Expense

Pro Players Total Salaries$91,729,499
Pro Players Total Average Salaries$91,729,499
Farm Players Total Salaries$1,855,000
Farm Players Total Average Salaries$1,855,000
Coaches Total Salaries$4,350,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$73,898,939
Farm Year To Date Expenses$2,137,409
Pro Salary Cap To Date$70,994,236
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,593,904
Farm Estimated Season Revenue($2,089,351)
Pro Remaining Season Days45
Pro Expenses Per Days$495,987
Pro Estimated Expenses$22,319,415
Farm Remaining Season Days45
Farm Expenses Per Days$14,089
Farm Estimated Expenses$634,005
Estimated Season Expenses$22,953,420
Season Salary Cap$92,729,499
Estimate Under Maximum Salary Cap of $95,500,000$2,770,501
Estimate Over Minimum Salary Cap of $70,600,000 $22,129,499
Current Bank Account$47,536,976
Projected Bank Account$42,088,109

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (3)
-Salary Remaining : $3,140,625
-Salary Average : $13,400,000
-Salary Average Remaining : $3,140,625
Aleksander Barkov (1 Way Contract) $9,727,000 (3)
-Salary Remaining : $2,279,766
-Salary Average : $9,727,000
-Salary Average Remaining : $2,279,766
Dougie Hamilton (1 Way Contract) $8,281,000 (1)
-Salary Remaining : $1,940,859
-Salary Average : $8,281,000
-Salary Average Remaining : $1,940,859
Igor Shesterkin (1 Way Contract) $7,528,000 (1)
-Salary Remaining : $1,764,375
-Salary Average : $7,528,000
-Salary Average Remaining : $1,764,375
Mikhail Sergachev (1 Way Contract) $6,786,000 (1)
-Salary Remaining : $1,590,469
-Salary Average : $6,786,000
-Salary Average Remaining : $1,590,469
Nikolaj Ehlers (1 Way Contract) $6,389,000 (4)
-Salary Remaining : $1,497,422
-Salary Average : $6,389,000
-Salary Average Remaining : $1,497,422
Alex Ovechkin (1 Way Contract) $5,423,000 (3)
-Salary Remaining : $1,271,016
-Salary Average : $5,423,000
-Salary Average Remaining : $1,271,016
Pyotr Kochetkov $4,300,000 (4)
-Salary Remaining : $1,007,813
-Salary Average : $4,300,000
-Salary Average Remaining : $1,007,813
Jake Walman (1 Way Contract) $3,865,000 (4)
-Salary Remaining : $905,859
-Salary Average : $3,865,000
-Salary Average Remaining : $905,859
Teuvo Teravainen (1 Way Contract) $3,574,000 (2)
-Salary Remaining : $837,656
-Salary Average : $3,574,000
-Salary Average Remaining : $837,656
Oskar Sundqvist (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $726,563
-Salary Average : $3,100,000
-Salary Average Remaining : $726,563
Brenden Dillon (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $726,563
-Salary Average : $3,100,000
-Salary Average Remaining : $726,563
Trevor Moore (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Brandon Tanev (1 Way Contract) $2,319,000 (1)
-Salary Remaining : $543,516
-Salary Average : $2,319,000
-Salary Average Remaining : $543,516
Ryan Suter (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $421,875
-Salary Average : $1,800,000
-Salary Average Remaining : $421,875
Pius Suter (1 Way Contract) $1,627,500 (1)
-Salary Remaining : $381,445
-Salary Average : $1,627,500
-Salary Average Remaining : $381,445
Jack Johnson $1,550,000 (3)
-Salary Remaining : $363,281
-Salary Average : $1,550,000
-Salary Average Remaining : $363,281
Jan Rutta (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $339,844
-Salary Average : $1,450,000
-Salary Average Remaining : $339,844
Derek Ryan $1,410,000 (3)
-Salary Remaining : $330,469
-Salary Average : $1,410,000
-Salary Average Remaining : $330,469
Jesse Puljujarvi (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Jack Campbell (1 Way Contract) $999,999 (3)
-1 Way Contract Salary Cap : $999,999
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Cole Smith (Out of Payroll) $915,600 (1)
-Salary Remaining : $214,594
-Salary Average : $915,600
-Salary Average Remaining : $214,594
Chris Wagner (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $187,500
-Salary Average : $800,000
-Salary Average Remaining : $187,500
Luke Philp (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $187,500
-Salary Average : $800,000
-Salary Average Remaining : $187,500
Total Pro Players24
Salary Commitment
Year 2025 : $92,645,099
Year 2026 : $62,737,999
Year 2027 : $59,163,999
Year 2028 : $17,654,000
Salary Average Commitment
Year 2025 : $92,645,099
Year 2026 : $62,737,999
Year 2027 : $59,163,999
Year 2028 : $17,654,000
Salary Cap with 1 Way Contract
Year 2025 : $92,645,099
Year 2026 : $62,737,999
Year 2027 : $59,163,999
Year 2028 : $17,654,000

Farm Players Salaries

Magnus Hellberg $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Viktor Neuchev $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jacob Doty $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Luke Tuch $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Reid Schaefer $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Roni Hirvonen $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Matt Savoie (Out of Payroll) $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ty Nelson $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Tate Singleton $80,000 (3)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Will Zmolek $80,000 (3)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Alexander Petrovic $80,000 (3)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Vasily Ponomarev $80,000 (2)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Matthew Robertson $80,000 (2)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Travis Howe $80,000 (3)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Jordan Martel $80,000 (3)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Michael Callahan $80,000 (3)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Marc Johnstone $80,000 (3)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Andre Lee $80,000 (1)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Corey Andonovski $80,000 (2)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Colin Felix $77,500 (2)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Chris Harpur $77,500 (2)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Ethan Prow $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Anthony Vincent $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
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 - 3336 - 58.02%
Level 2: 4750 - $249 - 2162 - 45.51%
Level 3: 3750 - $248 - 1485 - 39.59%
Level 4: 2750 - $247 - 925 - 33.63%
Luxury : 1000 - $300 - 732 - 73.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $100 - 899 - 44.93%
Farm Level 2: 1000 - $99 - 334 - 33.43%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %8639 - 47.99%
Average Income per Game$2,494,302
Year to Date Revenue$72,334,746
Farm
Home Games Left-19
Average Attendance - %1233 - 41.10%
Average Income per Game$93,253
Year to Date Revenue$2,704,333

Expense

Pro Players Total Salaries$88,100,100
Pro Players Total Average Salaries$88,100,100
Farm Players Total Salaries$4,308,950
Farm Players Total Average Salaries$4,308,950
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$4,453,623
Pro Year To Date Expenses$67,399,684
Farm Year To Date Expenses$3,979,010
Pro Salary Cap To Date$66,173,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,931,619
Farm Estimated Season Revenue($1,771,804)
Pro Remaining Season Days45
Pro Expenses Per Days$464,063
Pro Estimated Expenses$20,882,835
Farm Remaining Season Days45
Farm Expenses Per Days$27,130
Farm Estimated Expenses$1,220,850
Estimated Season Expenses$22,103,685
Season Salary Cap$85,180,723
Estimate Under Maximum Salary Cap of $95,500,000$10,319,277
Estimate Over Minimum Salary Cap of $70,600,000 $14,580,723
Current Bank Account$72,098,673
Projected Bank Account$78,154,803

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,390,000 (4)
-Salary Remaining : $2,669,531
-Salary Average : $11,390,000
-Salary Average Remaining : $2,669,531
Tim Stutzle (1 Way Contract) $8,114,000 (4)
-Salary Remaining : $1,901,719
-Salary Average : $8,114,000
-Salary Average Remaining : $1,901,719
Moritz Seider $7,771,000 (4)
-Salary Remaining : $1,821,328
-Salary Average : $7,771,000
-Salary Average Remaining : $1,821,328
Adam Fox (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $1,781,250
-Salary Average : $7,600,000
-Salary Average Remaining : $1,781,250
Tomas Hertl (Out of Payroll) $7,373,000 (5)
-Salary Remaining : $1,728,047
-Salary Average : $7,373,000
-Salary Average Remaining : $1,728,047
Mikael Granlund (1 Way Contract) $5,900,000 (4)
-Salary Remaining : $1,382,813
-Salary Average : $5,900,000
-Salary Average Remaining : $1,382,813
Connor McMichael $5,701,000 (4)
-Salary Remaining : $1,336,172
-Salary Average : $5,701,000
-Salary Average Remaining : $1,336,172
Colton Parayko (1 Way Contract) $5,665,000 (5)
-Salary Remaining : $1,327,734
-Salary Average : $5,665,000
-Salary Average Remaining : $1,327,734
Martin Necas (1 Way Contract) $5,500,000 (6)
-Salary Remaining : $1,289,063
-Salary Average : $5,500,000
-Salary Average Remaining : $1,289,063
Filip Gustavsson (1 Way Contract) $3,619,000 (6)
-Salary Remaining : $848,203
-Salary Average : $3,619,000
-Salary Average Remaining : $848,203
Martin Fehervary $3,591,000 (3)
-Salary Remaining : $841,641
-Salary Average : $3,591,000
-Salary Average Remaining : $841,641
Colton Sissons (1 Way Contract) $2,770,600 (3)
-Salary Remaining : $649,359
-Salary Average : $2,770,600
-Salary Average Remaining : $649,359
Derek Forbort (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Ty Emberson $1,741,000 (3)
-Salary Remaining : $408,047
-Salary Average : $1,741,000
-Salary Average Remaining : $408,047
Yegor Chinakhov $1,731,000 (1)
-Salary Remaining : $405,703
-Salary Average : $1,731,000
-Salary Average Remaining : $405,703
Noel Acciari $1,333,500 (3)
-Salary Remaining : $312,539
-Salary Average : $1,333,500
-Salary Average Remaining : $312,539
Luke Glendening (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Robert Bortuzzo (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Mason Lohrei $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Matty Beniers $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Andrei Kuzmenko $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Samuel Ersson $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Total Pro Players22
Salary Commitment
Year 2025 : $88,100,100
Year 2026 : $80,616,100
Year 2027 : $79,666,100
Year 2028 : $67,730,000
Salary Average Commitment
Year 2025 : $88,100,100
Year 2026 : $73,919,100
Year 2027 : $72,969,100
Year 2028 : $61,033,000
Salary Cap with 1 Way Contract
Year 2025 : $88,100,100
Year 2026 : $73,919,100
Year 2027 : $72,969,100
Year 2028 : $61,033,000

Farm Players Salaries

Michael Simpson $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Chris Terry $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Emmitt Finnie $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Djibril Toure $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Nikita Alexandrov $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Sawyer Boulton $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Charlie Wright $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Alex Alexeyev $98,840 (2)
Salary Remaining : $23,166
Salary Average : $98,840
Salary Average Remaining : $23,166
Emil Andrae $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jani Nyman $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Tristen Robins $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Spencer Stastney $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Joshua Roy $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ryan O'Rourke $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ronan Seeley $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Joni Jurmo $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jackson Blake $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Harrison Brunicke $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Lukas Cormier $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Will Cuylle $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Justin Sourdif $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Calle Odelius $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Christopher Merisier-Ortiz $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Logan Morrison $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Luca Cagnoni $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Thomas Milic $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nolan Foote $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Michael Dipietro $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jacob Fowler $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Carl Lindbom $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Artur Akhtyamov $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Scott Morrow $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Maximus Wanner $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Owen Beck $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Noel Gunler $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ryder Rolston $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ryan Tverberg $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Matyas Sapovaliv $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Massimo Rizzo $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nico Myatovic $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Zac Jones $87,050 (1)
Salary Remaining : $20,402
Salary Average : $87,050
Salary Average Remaining : $20,402
Rasmus Kupari $83,060 (1)
Salary Remaining : $19,467
Salary Average : $83,060
Salary Average Remaining : $19,467
Mitchell Chaffee $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Ty Smith $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Yan Kuznetsov $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Alex Beaucage $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Total Farm Players46
Salary Commitment
Year 2025 : $4,308,950
Year 2026 : $3,128,840
Year 2027 : $2,120,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $4,308,950
Year 2026 : $3,128,840
Year 2027 : $2,120,000
Year 2028 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - $125 - 5497 - 95.60%
Level 2: 4750 - $100 - 4541 - 95.60%
Level 3: 3750 - $75 - 3593 - 95.82%
Level 4: 2750 - $55 - 2652 - 96.43%
Luxury : 1000 - $300 - 745 - 74.52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1962 - 98.12%
Farm Level 2: 1000 - $15 - 996 - 99.63%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %17028 - 94.60%
Average Income per Game$2,581,189
Year to Date Revenue$85,179,231
Farm
Home Games Left-23
Average Attendance - %2959 - 98.62%
Average Income per Game$94,724
Year to Date Revenue$3,125,893

Expense

Pro Players Total Salaries$69,087,000
Pro Players Total Average Salaries$69,087,000
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$3,574,000
Pro Year To Date Expenses$56,903,047
Farm Year To Date Expenses$2,390,442
Pro Salary Cap To Date$53,547,575
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,649,511
Farm Estimated Season Revenue($2,178,653)
Pro Remaining Season Days45
Pro Expenses Per Days$380,661
Pro Estimated Expenses$17,129,745
Farm Remaining Season Days45
Farm Expenses Per Days$16,211
Farm Estimated Expenses$729,495
Estimated Season Expenses$17,859,240
Season Salary Cap$72,661,000
Estimate Under Maximum Salary Cap of $95,500,000$22,839,000
Estimate Over Minimum Salary Cap of $70,600,000 $2,061,000
Current Bank Account$131,208,889
Projected Bank Account$131,820,507

Pro Players Salaries

Marc-Andre Fleury (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $2,343,750
-Salary Average : $10,000,000
-Salary Average Remaining : $2,343,750
Marc-Edouard Vlasic (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $1,875,000
-Salary Average : $8,000,000
-Salary Average Remaining : $1,875,000
David Perron (1 Way Contract) $6,861,000 (1)
-Salary Remaining : $1,608,047
-Salary Average : $6,861,000
-Salary Average Remaining : $1,608,047
Pavel Zacha (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
Tony DeAngelo (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
William Carrier (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
Jake McCabe (1 Way Contract) $3,896,000 (5)
-Salary Remaining : $913,125
-Salary Average : $3,896,000
-Salary Average Remaining : $913,125
Bobby Brink $3,500,000 (3)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Brett Kulak (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Daniil Miromanov $3,500,000 (2)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Cody Glass (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Brandon Duhaime (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Calen Addison (1 Way Contract) $1,405,000 (2)
-1 Way Contract Salary Cap : $1,405,000
-Salary Remaining : $329,297
-Salary Average : $1,405,000
-Salary Average Remaining : $329,297
Joe Veleno (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $304,688
-Salary Average : $1,300,000
-Salary Average Remaining : $304,688
Juuso Valimaki (1 Way Contract) $1,125,000 (1)
-Salary Remaining : $263,672
-Salary Average : $1,125,000
-Salary Average Remaining : $263,672
Noah Gregor (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Conor Timmins $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Yaroslav Askarov $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Ridly Greig $950,000 (5)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Shane Pinto $950,000 (4)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Macklin Celebrini $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Adam Gaudette $750,000 (2)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Total Pro Players22
Salary Commitment
Year 2025 : $69,087,000
Year 2026 : $41,205,000
Year 2027 : $34,600,000
Year 2028 : $19,100,000
Salary Average Commitment
Year 2025 : $69,087,000
Year 2026 : $32,901,000
Year 2027 : $26,296,000
Year 2028 : $10,796,000
Salary Cap with 1 Way Contract
Year 2025 : $69,087,000
Year 2026 : $32,901,000
Year 2027 : $26,296,000
Year 2028 : $10,796,000

Farm Players Salaries

Cale Fleury $100,000 (2)
Salary Remaining : $23,438
Salary Average : $100,000
Salary Average Remaining : $23,438
Vadim Zherenko $97,500 (1)
Salary Remaining : $22,852
Salary Average : $97,500
Salary Average Remaining : $22,852
Zach Metsa $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Gabriel Szturc $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jake Lucchini $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jack Matier $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Thomas Bordeleau $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Wyatt Aamodt $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ryan Johnson $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Stefan Matteau $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Oscar Dansk $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nate Danielson $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Noah Ostlund $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Noah Warren $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ryan Mast $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jesse Ylonen $90,000 (2)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Tyler Madden $90,000 (1)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Jack Rathbone $90,000 (2)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Samuel Laberge $90,000 (1)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Jayson Megna $85,000 (1)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Bokondji Imama $85,000 (2)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Cavan Fitzgerald $85,000 (1)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Chase Priskie $85,000 (1)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Ryan Suzuki $80,000 (2)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
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 - 5397 - 93.85%
Level 2: 4750 - $98 - 4612 - 97.09%
Level 3: 3750 - $80 - 3598 - 95.95%
Level 4: 2750 - $50 - 2636 - 95.84%
Luxury : 1000 - $270 - 931 - 93.12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1577 - 78.85%
Farm Level 2: 1000 - $20 - 932 - 93.24%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17174 - 95.41%
Average Income per Game$2,618,434
Year to Date Revenue$78,553,033
Farm
Home Games Left-20
Average Attendance - %2509 - 83.65%
Average Income per Game$93,020
Year to Date Revenue$2,790,601

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$62,270,814
Farm Year To Date Expenses$2,393,442
Pro Salary Cap To Date$61,779,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,802,779
Farm Estimated Season Revenue($1,860,401)
Pro Remaining Season Days45
Pro Expenses Per Days$423,510
Pro Estimated Expenses$19,057,950
Farm Remaining Season Days45
Farm Expenses Per Days$16,356
Farm Estimated Expenses$736,020
Estimated Season Expenses$19,793,970
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$63,718,139
Projected Bank Account$70,866,547

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,409,000 (5)
-Salary Remaining : $1,970,859
-Salary Average : $8,409,000
-Salary Average Remaining : $1,970,859
Erik Karlsson (1 Way Contract) $6,925,000 (2)
-Salary Remaining : $1,623,047
-Salary Average : $6,925,000
-Salary Average Remaining : $1,623,047
Jeff Skinner (1 Way Contract) $6,593,000 (3)
-Salary Remaining : $1,545,234
-Salary Average : $6,593,000
-Salary Average Remaining : $1,545,234
Alex Iafallo (1 Way Contract) $5,711,000 (1)
-Salary Remaining : $1,338,516
-Salary Average : $5,711,000
-Salary Average Remaining : $1,338,516
Alex Killorn (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $1,289,063
-Salary Average : $5,500,000
-Salary Average Remaining : $1,289,063
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $1,195,313
-Salary Average : $5,100,000
-Salary Average Remaining : $1,195,313
Cam Talbot (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
Dmitry Kulikov (1 Way Contract) $4,067,000 (2)
-Salary Remaining : $953,203
-Salary Average : $4,067,000
-Salary Average Remaining : $953,203
Gabriel Vilardi (1 Way Contract) $3,789,000 (1)
-Salary Remaining : $888,047
-Salary Average : $3,789,000
-Salary Average Remaining : $888,047
Ryan Strome (1 Way Contract) $3,641,000 (1)
-Salary Remaining : $853,359
-Salary Average : $3,641,000
-Salary Average Remaining : $853,359
Cole Sillinger $3,337,000 (2)
-Salary Remaining : $782,109
-Salary Average : $3,337,000
-Salary Average Remaining : $782,109
Jesperi Kotkaniemi (1 Way Contract) $3,260,000 (2)
-Salary Remaining : $764,063
-Salary Average : $3,260,000
-Salary Average Remaining : $764,063
Michael Bunting (1 Way Contract) $3,037,000 (3)
-Salary Remaining : $711,797
-Salary Average : $3,037,000
-Salary Average Remaining : $711,797
Joonas Korpisalo (1 Way Contract) $2,877,000 (2)
-Salary Remaining : $674,297
-Salary Average : $2,877,000
-Salary Average Remaining : $674,297
Cody Ceci (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $632,813
-Salary Average : $2,700,000
-Salary Average Remaining : $632,813
Martin Pospisil $2,350,000 (3)
-Salary Remaining : $550,781
-Salary Average : $2,350,000
-Salary Average Remaining : $550,781
Alexey Toropchenko (1 Way Contract) $1,868,000 (2)
-Salary Remaining : $437,813
-Salary Average : $1,868,000
-Salary Average Remaining : $437,813
Viktor Arvidsson (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $433,594
-Salary Average : $1,850,000
-Salary Average Remaining : $433,594
Akira Schmid $1,100,000 (3)
-Salary Remaining : $257,813
-Salary Average : $1,100,000
-Salary Average Remaining : $257,813
Jamie Drysdale $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Wyatt Kaiser $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Tyson Jost (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $210,938
-Salary Average : $900,000
-Salary Average Remaining : $210,938
Michael Carcone $899,900 (2)
-Salary Remaining : $210,914
-Salary Average : $899,900
-Salary Average Remaining : $210,914
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 : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Tim Gettinger $96,380 (1)
Salary Remaining : $22,589
Salary Average : $96,380
Salary Average Remaining : $22,589
Keith Petruzzelli $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jayden Struble $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Arttu Hyry $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Alex Laferriere $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Brandon Coe $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Antti Tuomisto $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Liam O'Brien $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Henri Nikkanen $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Florian Xhekaj $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Frank Nazar $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Louis Crevier $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Anton Johansson $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Mikulas Hovorka $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Samuel Johannesson $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Waltteri Ignatjew $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Carter Gylander $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Luca Del Bel Belluz $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Maxim Groshev $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Marshall Warren $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Benjamin Kraws $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
John Leonard $91,970 (2)
Salary Remaining : $21,555
Salary Average : $91,970
Salary Average Remaining : $21,555
Jonathan Aspirot $90,000 (2)
Salary Remaining : $21,094
Salary Average : $90,000
Salary Average Remaining : $21,094
Justin Kirkland $89,500 (2)
Salary Remaining : $20,977
Salary Average : $89,500
Salary Average Remaining : $20,977
Simon Lundmark $80,000 (2)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Jaxsen Wiebe $80,000 (2)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Joel Teasdale $80,000 (2)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Riley McKay $80,000 (2)
Salary Remaining : $18,750
Salary Average : $80,000
Salary Average Remaining : $18,750
Anton Malmstrom $77,500 (2)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Olivier Rodrigue $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
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 - 5656 - 98.37%
Level 2: 4750 - $72 - 4682 - 98.58%
Level 3: 3750 - $55 - 3685 - 98.26%
Level 4: 2750 - $45 - 2711 - 98.59%
Luxury : 1000 - $215 - 966 - 96.58%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1968 - 98.39%
Farm Level 2: 1000 - $20 - 915 - 91.49%
Farm Total Capacity :3000

Income

Home Games Left9
Average Attendance - %17700 - 98.34%
Average Income per Game$2,074,489
Year to Date Revenue$66,383,640
Farm
Home Games Left-22
Average Attendance - %2883 - 96.09%
Average Income per Game$96,662
Year to Date Revenue$3,093,188

Expense

Pro Players Total Salaries$77,219,900
Pro Players Total Average Salaries$77,219,900
Farm Players Total Salaries$2,391,700
Farm Players Total Average Salaries$2,391,700
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$3,085,000
Pro Year To Date Expenses$61,353,442
Farm Year To Date Expenses$2,363,298
Pro Salary Cap To Date$59,551,049
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,670,399
Farm Estimated Season Revenue($2,126,567)
Pro Remaining Season Days45
Pro Expenses Per Days$412,604
Pro Estimated Expenses$18,567,180
Farm Remaining Season Days45
Farm Expenses Per Days$16,363
Farm Estimated Expenses$736,335
Estimated Season Expenses$19,303,515
Season Salary Cap$80,304,900
Estimate Under Maximum Salary Cap of $95,500,000$15,195,100
Estimate Over Minimum Salary Cap of $70,600,000 $9,704,900
Current Bank Account$19,898,501
Projected Bank Account$17,138,818

Pro Players Salaries

Jeff Petry (1 Way Contract) $8,600,000 (2)
-Salary Remaining : $2,015,625
-Salary Average : $8,600,000
-Salary Average Remaining : $2,015,625
Alec Martinez (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $1,992,188
-Salary Average : $8,500,000
-Salary Average Remaining : $1,992,188
Kevin Hayes (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $1,523,438
-Salary Average : $6,500,000
-Salary Average Remaining : $1,523,438
Nick Leddy (1 Way Contract) $5,174,000 (1)
-Salary Remaining : $1,212,656
-Salary Average : $5,174,000
-Salary Average Remaining : $1,212,656
Anthony Beauvillier (1 Way Contract) $4,247,000 (5)
-Salary Remaining : $995,391
-Salary Average : $4,247,000
-Salary Average Remaining : $995,391
Rasmus Sandin (1 Way Contract) $4,119,000 (3)
-Salary Remaining : $965,391
-Salary Average : $4,119,000
-Salary Average Remaining : $965,391
Erik Brannstrom (1 Way Contract) $4,088,000 (2)
-Salary Remaining : $958,125
-Salary Average : $4,088,000
-Salary Average Remaining : $958,125
Jakub Vrana (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $937,500
-Salary Average : $4,000,000
-Salary Average Remaining : $937,500
Marco Rossi $3,508,000 (1)
-Salary Remaining : $822,188
-Salary Average : $3,508,000
-Salary Average Remaining : $822,188
Jordan Greenway (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $761,719
-Salary Average : $3,250,000
-Salary Average Remaining : $761,719
Keegan Kolesar (1 Way Contract) $3,223,000 (4)
-Salary Remaining : $755,391
-Salary Average : $3,223,000
-Salary Average Remaining : $755,391
Robert Hagg (1 Way Contract) $2,955,000 (2)
-1 Way Contract Salary Cap : $2,955,000
-Salary Remaining : $692,578
-Salary Average : $2,955,000
-Salary Average Remaining : $692,578
Joel Hofer (1 Way Contract) $2,932,000 (2)
-Salary Remaining : $687,188
-Salary Average : $2,932,000
-Salary Average Remaining : $687,188
Jonathan Quick (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Curtis Lazar (1 Way Contract) $2,377,000 (1)
-Salary Remaining : $557,109
-Salary Average : $2,377,000
-Salary Average Remaining : $557,109
Adam Erne (1 Way Contract) $2,337,000 (2)
-1 Way Contract Salary Cap : $2,337,000
-Salary Remaining : $547,734
-Salary Average : $2,337,000
-Salary Average Remaining : $547,734
Pat Maroon (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $351,563
-Salary Average : $1,500,000
-Salary Average Remaining : $351,563
Colin Miller (1 Way Contract) $1,401,000 (1)
-Salary Remaining : $328,359
-Salary Average : $1,401,000
-Salary Average Remaining : $328,359
Sammy Blais (1 Way Contract) $1,363,000 (2)
-Salary Remaining : $319,453
-Salary Average : $1,363,000
-Salary Average Remaining : $319,453
Matthew Knies $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Will Smith $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Brandt Clarke $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Paul Cotter $945,900 (1)
-Salary Remaining : $221,695
-Salary Average : $945,900
-Salary Average Remaining : $221,695
Jonah Gadjovich $850,000 (1)
-Salary Remaining : $199,219
-Salary Average : $850,000
-Salary Average Remaining : $199,219
Total Pro Players24
Salary Commitment
Year 2025 : $77,219,900
Year 2026 : $54,014,000
Year 2027 : $18,289,000
Year 2028 : $10,720,000
Salary Average Commitment
Year 2025 : $77,219,900
Year 2026 : $54,014,000
Year 2027 : $18,289,000
Year 2028 : $10,720,000
Salary Cap with 1 Way Contract
Year 2025 : $77,219,900
Year 2026 : $54,014,000
Year 2027 : $18,289,000
Year 2028 : $10,720,000

Farm Players Salaries

Parker Wotherspoon $150,200 (3)
Salary Remaining : $35,203
Salary Average : $150,200
Salary Average Remaining : $35,203
Talyn Boyko $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Cooper Black $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Bradley Marek $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Danny Katic $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Jacob Gaucher $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Henrik Tikkanen $98,500 (2)
Salary Remaining : $23,086
Salary Average : $98,500
Salary Average Remaining : $23,086
Hendrix Lapierre $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Denton Mateychuk $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Joakim Kemell $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Lucas Edmonds $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Tyrel Bauer $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Matthew Seminoff $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Tristan Luneau $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Yegor Sidorov $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Devon Levi $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Reese Johnson $86,710 (2)
Salary Remaining : $20,323
Salary Average : $86,710
Salary Average Remaining : $20,323
Mac Hollowell $85,000 (1)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Patrick Giles $83,790 (2)
Salary Remaining : $19,638
Salary Average : $83,790
Salary Average Remaining : $19,638
Raphael Lavoie $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Lleyton Roed $76,000 (1)
Salary Remaining : $17,813
Salary Average : $76,000
Salary Average Remaining : $17,813
Jaxon Nelson $76,000 (1)
Salary Remaining : $17,813
Salary Average : $76,000
Salary Average Remaining : $17,813
Gabriel Seger $76,000 (1)
Salary Remaining : $17,813
Salary Average : $76,000
Salary Average Remaining : $17,813
Ben Steeves $76,000 (1)
Salary Remaining : $17,813
Salary Average : $76,000
Salary Average Remaining : $17,813
Joseph Arntsen $75,500 (1)
Salary Remaining : $17,695
Salary Average : $75,500
Salary Average Remaining : $17,695
Alex Kannok-Leipert $75,500 (1)
Salary Remaining : $17,695
Salary Average : $75,500
Salary Average Remaining : $17,695
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 - 5471 - 95.15%
Level 2: 4750 - $100 - 4548 - 95.74%
Level 3: 3750 - $75 - 3575 - 95.33%
Level 4: 2750 - $50 - 2672 - 97.17%
Luxury : 1000 - $300 - 741 - 74.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1982 - 99.09%
Farm Level 2: 1000 - $15 - 997 - 99.74%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17007 - 94.48%
Average Income per Game$2,555,925
Year to Date Revenue$71,565,911
Farm
Home Games Left-18
Average Attendance - %2979 - 99.30%
Average Income per Game$80,629
Year to Date Revenue$2,257,613

Expense

Pro Players Total Salaries$89,316,000
Pro Players Total Average Salaries$89,316,000
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$68,690,307
Farm Year To Date Expenses$1,962,882
Pro Salary Cap To Date$65,761,623
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,227,030
Farm Estimated Season Revenue($1,451,323)
Pro Remaining Season Days45
Pro Expenses Per Days$482,115
Pro Estimated Expenses$21,695,175
Farm Remaining Season Days45
Farm Expenses Per Days$13,271
Farm Estimated Expenses$597,195
Estimated Season Expenses$22,292,370
Season Salary Cap$90,566,000
Estimate Under Maximum Salary Cap of $95,500,000$4,934,000
Estimate Over Minimum Salary Cap of $70,600,000 $19,966,000
Current Bank Account$100,420,973
Projected Bank Account$109,904,310

Pro Players Salaries

Connor McDavid (1 Way Contract) $14,360,000 (5)
-Salary Remaining : $3,365,625
-Salary Average : $14,360,000
-Salary Average Remaining : $3,365,625
Seth Jarvis $9,123,000 (5)
-Salary Remaining : $2,138,203
-Salary Average : $9,123,000
-Salary Average Remaining : $2,138,203
Brad Marchand (1 Way Contract) $7,950,000 (2)
-Salary Remaining : $1,863,281
-Salary Average : $7,950,000
-Salary Average Remaining : $1,863,281
Brett Pesce (1 Way Contract) $6,255,000 (2)
-Salary Remaining : $1,466,016
-Salary Average : $6,255,000
-Salary Average Remaining : $1,466,016
Aaron Ekblad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,406,250
-Salary Average : $6,000,000
-Salary Average Remaining : $1,406,250
Samuel Girard (1 Way Contract) $5,715,000 (1)
-Salary Remaining : $1,339,453
-Salary Average : $5,715,000
-Salary Average Remaining : $1,339,453
Tyler Bertuzzi (1 Way Contract) $4,405,000 (3)
-Salary Remaining : $1,032,422
-Salary Average : $4,405,000
-Salary Average Remaining : $1,032,422
Jonas Siegenthaler (1 Way Contract) $4,122,000 (4)
-Salary Remaining : $966,094
-Salary Average : $4,122,000
-Salary Average Remaining : $966,094
Jean-Gabriel Pageau (1 Way Contract) $4,053,000 (5)
-Salary Remaining : $949,922
-Salary Average : $4,053,000
-Salary Average Remaining : $949,922
Matias Maccelli $3,950,000 (4)
-Salary Remaining : $925,781
-Salary Average : $3,950,000
-Salary Average Remaining : $925,781
Ukko-Pekka Luukkonen (1 Way Contract) $3,946,000 (2)
-Salary Remaining : $924,844
-Salary Average : $3,946,000
-Salary Average Remaining : $924,844
Ryan Lindgren (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Connor Murphy (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Barclay Goodrow (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Mathieu Joseph (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $421,875
-Salary Average : $1,800,000
-Salary Average Remaining : $421,875
Connor Ingram (1 Way Contract) $1,776,000 (2)
-Salary Remaining : $416,250
-Salary Average : $1,776,000
-Salary Average Remaining : $416,250
Olli Maatta (1 Way Contract) $1,710,000 (2)
-Salary Remaining : $400,781
-Salary Average : $1,710,000
-Salary Average Remaining : $400,781
Alexander Holtz (1 Way Contract) $1,401,000 (1)
-Salary Remaining : $328,359
-Salary Average : $1,401,000
-Salary Average Remaining : $328,359
Logan Stankoven $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Simon Nemec $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Shane Wright $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Justin Danforth $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Mason McTavish $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Total Pro Players23
Salary Commitment
Year 2025 : $89,316,000
Year 2026 : $67,350,000
Year 2027 : $41,813,000
Year 2028 : $35,608,000
Salary Average Commitment
Year 2025 : $89,316,000
Year 2026 : $67,350,000
Year 2027 : $41,813,000
Year 2028 : $35,608,000
Salary Cap with 1 Way Contract
Year 2025 : $89,316,000
Year 2026 : $67,350,000
Year 2027 : $41,813,000
Year 2028 : $35,608,000

Farm Players Salaries

Brandon Bussi $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Dakota Mermis $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Grigori Denisenko $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Zach Aston-Reese (Out of Payroll) $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Connor Carrick $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Steven Santini $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Max McCormick $100,000 (1)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Anthony Richard $97,480 (2)
Salary Remaining : $22,847
Salary Average : $97,480
Salary Average Remaining : $22,847
Brett Berard $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Isak Rosen $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ethan Edwards $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Francesco Pinelli $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Madison Bowey $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ryder Korczak $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Sean Farrell $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Topi Niemela $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Miko Matikka $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ben Harpur $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Charles Hudon $85,000 (2)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Givani Smith $85,000 (2)
Salary Remaining : $19,922
Salary Average : $85,000
Salary Average Remaining : $19,922
Parker Gahagen $78,000 (1)
Salary Remaining : $18,281
Salary Average : $78,000
Salary Average Remaining : $18,281
Mitchell Stephens $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Donovan Sebrango $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Total Farm Players23
Salary Commitment
Year 2025 : $2,147,980
Year 2026 : $1,422,480
Year 2027 : $480,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,147,980
Year 2026 : $1,422,480
Year 2027 : $480,000
Year 2028 : $0

Red Wings

Red Wings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5750 - $112 - 5580 - 97.05%
Level 2: 4750 - $90 - 4604 - 96.94%
Level 3: 3750 - $70 - 3605 - 96.14%
Level 4: 2750 - $40 - 2722 - 98.97%
Luxury : 1000 - $190 - 979 - 97.92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1607 - 80.36%
Farm Level 2: 1000 - $15 - 998 - 99.83%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17491 - 97.17%
Average Income per Game$2,300,663
Year to Date Revenue$69,019,894
Farm
Home Games Left-20
Average Attendance - %2605 - 86.85%
Average Income per Game$89,032
Year to Date Revenue$2,670,971

Expense

Pro Players Total Salaries$66,393,999
Pro Players Total Average Salaries$66,393,999
Farm Players Total Salaries$1,597,500
Farm Players Total Average Salaries$1,597,500
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,200,000
Pro Year To Date Expenses$54,882,463
Farm Year To Date Expenses$1,868,746
Pro Salary Cap To Date$50,772,865
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,307,294
Farm Estimated Season Revenue($1,780,647)
Pro Remaining Season Days45
Pro Expenses Per Days$371,844
Pro Estimated Expenses$16,732,980
Farm Remaining Season Days45
Farm Expenses Per Days$12,227
Farm Estimated Expenses$550,215
Estimated Season Expenses$17,283,195
Season Salary Cap$70,593,999
Estimate Under Maximum Salary Cap of $95,500,000$24,906,001
Estimate Over Minimum Salary Cap of $70,600,000 -$6,001
Current Bank Account$30,765,748
Projected Bank Account$37,009,200

Pro Players Salaries

Jordan Eberle (1 Way Contract) $5,923,000 (3)
-Salary Remaining : $1,388,203
-Salary Average : $5,923,000
-Salary Average Remaining : $1,388,203
Gustav Nyquist (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $1,195,313
-Salary Average : $5,100,000
-Salary Average Remaining : $1,195,313
Erik Haula (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $1,195,313
-Salary Average : $5,100,000
-Salary Average Remaining : $1,195,313
Anthony Duclair (1 Way Contract) $4,010,000 (3)
-Salary Remaining : $939,844
-Salary Average : $4,010,000
-Salary Average Remaining : $939,844
Philipp Grubauer (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $867,188
-Salary Average : $3,700,000
-Salary Average Remaining : $867,188
Robby Fabbri (1 Way Contract) $3,604,000 (3)
-Salary Remaining : $844,688
-Salary Average : $3,604,000
-Salary Average Remaining : $844,688
Fabian Zetterlund $3,543,000 (2)
-Salary Remaining : $830,391
-Salary Average : $3,543,000
-Salary Average Remaining : $830,391
Nate Schmidt (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $820,313
-Salary Average : $3,500,000
-Salary Average Remaining : $820,313
Filip Chytil (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $785,156
-Salary Average : $3,350,000
-Salary Average Remaining : $785,156
Kaapo Kakko (1 Way Contract) $3,310,000 (1)
-Salary Remaining : $775,781
-Salary Average : $3,310,000
-Salary Average Remaining : $775,781
Tyson Barrie (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $703,125
-Salary Average : $3,000,000
-Salary Average Remaining : $703,125
Will Borgen (1 Way Contract) $2,925,000 (3)
-Salary Remaining : $685,547
-Salary Average : $2,925,000
-Salary Average Remaining : $685,547
Egor Zamula (1 Way Contract) $2,841,000 (2)
-Salary Remaining : $665,859
-Salary Average : $2,841,000
-Salary Average Remaining : $665,859
Mackenzie Blackwood (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $492,188
-Salary Average : $2,100,000
-Salary Average Remaining : $492,188
Kevin Labanc (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Sam Malinski (1 Way Contract) $1,550,000 (1)
-Salary Remaining : $363,281
-Salary Average : $1,550,000
-Salary Average Remaining : $363,281
Klim Kostin (1 Way Contract) $1,428,000 (3)
-Salary Remaining : $334,688
-Salary Average : $1,428,000
-Salary Average Remaining : $334,688
Aku Raty (1 Way Contract) $1,110,000 (2)
-1 Way Contract Salary Cap : $1,110,000
-Salary Remaining : $260,156
-Salary Average : $1,110,000
-Salary Average Remaining : $260,156
Rem Pitlick (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Jansen Harkins $999,999 (2)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Dmitri Voronkov $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Filip Larsson $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Olen Zellweger $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Samuel Hlavaj $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Total Pro Players25
Salary Commitment
Year 2025 : $66,393,999
Year 2026 : $47,883,999
Year 2027 : $27,390,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $66,393,999
Year 2026 : $47,883,999
Year 2027 : $27,390,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $66,393,999
Year 2026 : $47,883,999
Year 2027 : $27,390,000
Year 2028 : $0

Farm Players Salaries

Carson Golder $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Lleyton Moore $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Anthony Romano $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Filip Mesar $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Angus Crookshank $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jack Finley $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Olle Lycksell $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Matthew Kessel $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Malcolm Subban $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Robbie Russo $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Joe Fleming $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Joseph Cecconi $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Brandon Hickey $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Donovan Houle-Villeneuve $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Matthew Strome $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Mathias Laferriere $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Carson Meyer $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Brendan Furry $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Collin Delia $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Total Farm Players19
Salary Commitment
Year 2025 : $1,597,500
Year 2026 : $1,235,000
Year 2027 : $960,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,597,500
Year 2026 : $1,235,000
Year 2027 : $960,000
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5750 - $125 - 5437 - 94.55%
Level 2: 4750 - $100 - 4578 - 96.38%
Level 3: 3750 - $75 - 3558 - 94.89%
Level 4: 2750 - $50 - 2671 - 97.12%
Luxury : 1000 - $300 - 751 - 75.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1983 - 99.15%
Farm Level 2: 1000 - $15 - 998 - 99.84%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16994 - 94.41%
Average Income per Game$2,556,329
Year to Date Revenue$71,577,221
Farm
Home Games Left-18
Average Attendance - %2981 - 99.38%
Average Income per Game$80,687
Year to Date Revenue$2,259,239

Expense

Pro Players Total Salaries$87,229,950
Pro Players Total Average Salaries$87,229,950
Farm Players Total Salaries$2,316,870
Farm Players Total Average Salaries$2,316,870
Coaches Total Salaries$6,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,018,728
Farm Year To Date Expenses$2,295,273
Pro Salary Cap To Date$71,792,751
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,232,281
Farm Estimated Season Revenue($1,452,368)
Pro Remaining Season Days45
Pro Expenses Per Days$482,968
Pro Estimated Expenses$21,733,560
Farm Remaining Season Days45
Farm Expenses Per Days$14,932
Farm Estimated Expenses$671,940
Estimated Season Expenses$22,405,500
Season Salary Cap$87,229,950
Estimate Under Maximum Salary Cap of $95,500,000$8,270,050
Estimate Over Minimum Salary Cap of $70,600,000 $16,629,950
Current Bank Account$117,919,780
Projected Bank Account$127,294,193

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,314,000 (3)
-Salary Remaining : $1,948,594
-Salary Average : $8,314,000
-Salary Average Remaining : $1,948,594
William Nylander (1 Way Contract) $8,158,000 (2)
-Salary Remaining : $1,912,031
-Salary Average : $8,158,000
-Salary Average Remaining : $1,912,031
Roope Hintz (1 Way Contract) $7,934,000 (4)
-Salary Remaining : $1,859,531
-Salary Average : $7,934,000
-Salary Average Remaining : $1,859,531
Brandon Hagel (1 Way Contract) $7,697,000 (1)
-Salary Remaining : $1,803,984
-Salary Average : $7,697,000
-Salary Average Remaining : $1,803,984
Brayden Point (1 Way Contract) $7,271,000 (3)
-Salary Remaining : $1,704,141
-Salary Average : $7,271,000
-Salary Average Remaining : $1,704,141
Jason Robertson (Out of Payroll) $7,217,000 (1)
-Salary Remaining : $1,691,484
-Salary Average : $7,217,000
-Salary Average Remaining : $1,691,484
Jacob Markstrom (1 Way Contract) $6,563,750 (1)
-Salary Remaining : $1,538,379
-Salary Average : $6,563,750
-Salary Average Remaining : $1,538,379
Thomas Harley (1 Way Contract) $5,951,000 (2)
-Salary Remaining : $1,394,766
-Salary Average : $5,951,000
-Salary Average Remaining : $1,394,766
Elias Lindholm (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $1,359,375
-Salary Average : $5,800,000
-Salary Average Remaining : $1,359,375
Anders Lee (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,289,063
-Salary Average : $5,500,000
-Salary Average Remaining : $1,289,063
Filip Hronek (1 Way Contract) $5,185,000 (1)
-Salary Remaining : $1,215,234
-Salary Average : $5,185,000
-Salary Average Remaining : $1,215,234
Barrett Hayton (1 Way Contract) $4,700,000 (3)
-Salary Remaining : $1,101,563
-Salary Average : $4,700,000
-Salary Average Remaining : $1,101,563
Brandon Montour (1 Way Contract) $4,146,000 (1)
-Salary Remaining : $971,719
-Salary Average : $4,146,000
-Salary Average Remaining : $971,719
Sam Montembeault (1 Way Contract) $3,669,000 (3)
-Salary Remaining : $859,922
-Salary Average : $3,669,000
-Salary Average Remaining : $859,922
Josh Mahura (1 Way Contract) $961,200 (2)
-Salary Remaining : $225,281
-Salary Average : $961,200
-Salary Average Remaining : $225,281
Oliver Kylington $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Joey Keane $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Alexandre Texier $950,000 (2)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Emil Bemstrom $900,000 (1)
-Salary Remaining : $210,938
-Salary Average : $900,000
-Salary Average Remaining : $210,938
Jamie Benn $880,000 (1)
-Salary Remaining : $206,250
-Salary Average : $880,000
-Salary Average Remaining : $206,250
Ryan Reaves $750,000 (1)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
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 (Out of Payroll) $117,000 (1)
Salary Remaining : $27,422
Salary Average : $117,000
Salary Average Remaining : $27,422
Samuel Fagemo $95,670 (2)
Salary Remaining : $22,423
Salary Average : $95,670
Salary Average Remaining : $22,423
Will Cranley $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Sebastian Cossa $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Blake McLaughlin $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Amadeus Lombardi $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Daemon Hunt $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Carson Lambos $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
David Goyette $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Christian Kyrou $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Filip Kral $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Gavin Brindley $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Hunter Haight $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jack Malone $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Gavin White $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nick Abruzzese $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Kyle McDonald $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Justin Ertel $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Landon Slaggert $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Luke Prokop $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Sam Colangelo $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Arshdeep Bains $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Noah Philp $87,100 (2)
Salary Remaining : $20,414
Salary Average : $87,100
Salary Average Remaining : $20,414
Joel Hanley $84,000 (1)
Salary Remaining : $19,688
Salary Average : $84,000
Salary Average Remaining : $19,688
Brandon Gignac $75,100 (2)
Salary Remaining : $17,602
Salary Average : $75,100
Salary Average Remaining : $17,602
Drake Caggiula $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
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 - 5554 - 96.60%
Level 2: 4750 - $80 - 4664 - 98.19%
Level 3: 3750 - $60 - 3696 - 98.57%
Level 4: 2750 - $25 - 2748 - 99.94%
Luxury : 1000 - $150 - 999 - 99.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1998 - 99.92%
Farm Level 2: 1000 - $10 - 1000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17662 - 98.12%
Average Income per Game$2,146,022
Year to Date Revenue$62,234,649
Farm
Home Games Left-19
Average Attendance - %2998 - 99.95%
Average Income per Game$62,462
Year to Date Revenue$1,811,400

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$61,722,066
Farm Year To Date Expenses$2,326,398
Pro Salary Cap To Date$58,659,468
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,752,269
Farm Estimated Season Revenue($1,186,779)
Pro Remaining Season Days45
Pro Expenses Per Days$419,878
Pro Estimated Expenses$18,894,510
Farm Remaining Season Days45
Farm Expenses Per Days$15,846
Farm Estimated Expenses$713,070
Estimated Season Expenses$19,607,580
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$33,696,674
Projected Bank Account$38,654,584

Pro Players Salaries

Tage Thompson (1 Way Contract) $8,148,000 (3)
-Salary Remaining : $1,909,688
-Salary Average : $8,148,000
-Salary Average Remaining : $1,909,688
Dylan Strome (1 Way Contract) $7,138,000 (5)
-Salary Remaining : $1,672,969
-Salary Average : $7,138,000
-Salary Average Remaining : $1,672,969
Nick Schmaltz (1 Way Contract) $6,763,000 (6)
-Salary Remaining : $1,585,078
-Salary Average : $6,763,000
-Salary Average Remaining : $1,585,078
Jared McCann (1 Way Contract) $6,726,000 (4)
-Salary Remaining : $1,576,406
-Salary Average : $6,726,000
-Salary Average Remaining : $1,576,406
Jakob Chychrun (1 Way Contract) $6,550,000 (6)
-Salary Remaining : $1,535,156
-Salary Average : $6,550,000
-Salary Average Remaining : $1,535,156
Phillip Danault (1 Way Contract) $5,790,000 (4)
-Salary Remaining : $1,357,031
-Salary Average : $5,790,000
-Salary Average Remaining : $1,357,031
Mikey Anderson (1 Way Contract) $5,320,000 (3)
-Salary Remaining : $1,246,875
-Salary Average : $5,320,000
-Salary Average Remaining : $1,246,875
Sean Couturier (1 Way Contract) $5,005,000 (3)
-Salary Remaining : $1,173,047
-Salary Average : $5,005,000
-Salary Average Remaining : $1,173,047
J.J. Moser $4,032,000 (4)
-Salary Remaining : $945,000
-Salary Average : $4,032,000
-Salary Average Remaining : $945,000
Henri Jokiharju (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $914,063
-Salary Average : $3,900,000
-Salary Average Remaining : $914,063
Logan O'Connor (1 Way Contract) $2,951,000 (3)
-Salary Remaining : $691,641
-Salary Average : $2,951,000
-Salary Average Remaining : $691,641
Victor Mancini (1 Way Contract) $2,500,000 (4)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $585,938
-Salary Average : $2,500,000
-Salary Average Remaining : $585,938
Steven Lorentz (1 Way Contract) $1,578,000 (1)
-Salary Remaining : $369,844
-Salary Average : $1,578,000
-Salary Average Remaining : $369,844
Jet Greaves $1,416,000 (3)
-Salary Remaining : $331,875
-Salary Average : $1,416,000
-Salary Average Remaining : $331,875
Dylan Samberg (1 Way Contract) $1,313,000 (2)
-Salary Remaining : $307,734
-Salary Average : $1,313,000
-Salary Average Remaining : $307,734
Jack Drury (1 Way Contract) $1,276,500 (1)
-Salary Remaining : $299,180
-Salary Average : $1,276,500
-Salary Average Remaining : $299,180
Joey Daccord (1 Way Contract) $1,224,000 (2)
-Salary Remaining : $286,875
-Salary Average : $1,224,000
-Salary Average Remaining : $286,875
Jonatan Berggren $1,186,000 (3)
-Salary Remaining : $277,969
-Salary Average : $1,186,000
-Salary Average Remaining : $277,969
Tyson Foerster $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Simon Edvinsson $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Nick Blankenburg $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Jake Neighbours $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
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 : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Gleb Veremyev $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Jaxson Stauber $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ben Meyers $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Alexis Gendron $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Brennan Othmann $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Filip Roos $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Hunter McKown $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Cole McWard $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Daylan Kuefler $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Sammy Walker $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Lian Bichsel (Out of Payroll) $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Tye Kartye $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Mackie Samoskevich $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Santeri Hatakka $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Sasha Pastujov $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Otto Stenberg $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Clay Stevenson $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Arber Xhekaj $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Josh Dunne $92,500 (2)
Salary Remaining : $21,680
Salary Average : $92,500
Salary Average Remaining : $21,680
Calle Rosen $92,500 (2)
Salary Remaining : $21,680
Salary Average : $92,500
Salary Average Remaining : $21,680
Marc McLaughlin $92,500 (3)
Salary Remaining : $21,680
Salary Average : $92,500
Salary Average Remaining : $21,680
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 - 5561 - 96.72%
Level 2: 4750 - $100 - 4558 - 95.95%
Level 3: 3750 - $80 - 3518 - 93.81%
Level 4: 2750 - $60 - 2400 - 87.26%
Luxury : 1000 - $260 - 957 - 95.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1576 - 78.80%
Farm Level 2: 1000 - $25 - 708 - 70.79%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16994 - 94.41%
Average Income per Game$2,565,904
Year to Date Revenue$74,411,230
Farm
Home Games Left-19
Average Attendance - %2284 - 76.13%
Average Income per Game$91,074
Year to Date Revenue$2,641,158

Expense

Pro Players Total Salaries$77,575,400
Pro Players Total Average Salaries$77,716,400
Farm Players Total Salaries$1,760,570
Farm Players Total Average Salaries$1,760,570
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$1,800,000
Pro Year To Date Expenses$58,965,001
Farm Year To Date Expenses$1,837,496
Pro Salary Cap To Date$57,684,571
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,790,854
Farm Estimated Season Revenue($1,730,414)
Pro Remaining Season Days45
Pro Expenses Per Days$411,851
Pro Estimated Expenses$18,533,295
Farm Remaining Season Days45
Farm Expenses Per Days$11,774
Farm Estimated Expenses$529,830
Estimated Season Expenses$19,063,125
Season Salary Cap$79,516,400
Estimate Under Maximum Salary Cap of $95,500,000$15,983,600
Estimate Over Minimum Salary Cap of $70,600,000 $8,916,400
Current Bank Account$28,074,650
Projected Bank Account$38,071,965

Pro Players Salaries

Artemi Panarin (1 Way Contract) $10,520,000 (2)
-Salary Remaining : $2,465,625
-Salary Average : $10,520,000
-Salary Average Remaining : $2,465,625
Mattias Ekholm (1 Way Contract) $7,000,000 (5)
-Salary Remaining : $1,640,625
-Salary Average : $7,000,000
-Salary Average Remaining : $1,640,625
Alexis Lafreniere (1 Way Contract) $5,926,000 (4)
-Salary Remaining : $1,388,906
-Salary Average : $5,926,000
-Salary Average Remaining : $1,388,906
Hampus Lindholm (1 Way Contract) $5,690,000 (4)
-Salary Remaining : $1,333,594
-Salary Average : $5,690,000
-Salary Average Remaining : $1,333,594
Alexandar Georgiev (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $1,289,063
-Salary Average : $5,500,000
-Salary Average Remaining : $1,289,063
Nick Paul $5,250,000 (4)
-Salary Remaining : $1,230,469
-Salary Average : $5,250,000
-Salary Average Remaining : $1,230,469
Jonathan Huberdeau (1 Way Contract) $4,895,500 (1)
-Salary Remaining : $1,147,383
-Salary Average : $4,895,500
-Salary Average Remaining : $1,147,383
Frederik Andersen (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $996,094
-Salary Average : $4,250,000
-Salary Average Remaining : $996,094
Tanner Jeannot (1 Way Contract) $3,121,000 (5)
-Salary Remaining : $731,484
-Salary Average : $3,121,000
-Salary Average Remaining : $731,484
Nick Cousins (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $703,125
-Salary Average : $3,000,000
-Salary Average Remaining : $703,125
Tyler Motte (1 Way Contract) $2,695,000 (2)
-Salary Remaining : $631,641
-Salary Average : $2,695,000
-Salary Average Remaining : $631,641
Troy Stecher (1 Way Contract) $2,002,000 (2)
-Salary Remaining : $469,219
-Salary Average : $2,002,000
-Salary Average Remaining : $469,219
Andreas Englund $2,000,000 (3)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Pierre Engvall (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $468,750
-Salary Average : $2,000,000
-Salary Average Remaining : $468,750
Devin Shore $1,500,000 (3)
-Salary Remaining : $351,563
-Salary Average : $1,500,000
-Salary Average Remaining : $351,563
Eric Comrie (1 Way Contract) $1,352,000 (2)
-1 Way Contract Salary Cap : $1,352,000
-Salary Remaining : $316,875
-Salary Average : $1,352,000
-Salary Average Remaining : $316,875
Kurtis MacDermid (1 Way Contract) $1,174,000 (2)
-1 Way Contract Salary Cap : $1,174,000
-Salary Remaining : $275,156
-Salary Average : $1,174,000
-Salary Average Remaining : $275,156
Tyler Pitlick $1,100,000 (2)
-Salary Remaining : $257,813
-Salary Average : $1,100,000
-Salary Average Remaining : $257,813
Dylan Coghlan $1,100,000 (3)
-Salary Remaining : $257,813
-Salary Average : $1,100,000
-Salary Average Remaining : $257,813
Walker Duehr $1,000,000 (3)
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Camden Thiesing $1,000,000 (3)
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Justin Dowling $1,000,000 (2)
-Salary Remaining : $234,375
-Salary Average : $1,000,000
-Salary Average Remaining : $234,375
Oskar Back $999,000 (3)
-Salary Remaining : $234,141
-Salary Average : $999,000
-Salary Average Remaining : $234,141
Linus Karlsson $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Kale Clague $942,900 (2)
-Salary Remaining : $220,992
-Salary Average : $942,900
-Salary Average Remaining : $220,992
Arvid Soderblom $858,000 (2)
-Salary Remaining : $201,094
-Salary Average : $999,000
-Salary Average Remaining : $234,141
Brian Pinho $750,000 (2)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Total Pro Players27
Salary Commitment
Year 2025 : $77,575,400
Year 2026 : $71,870,900
Year 2027 : $49,336,000
Year 2028 : $39,737,000
Salary Average Commitment
Year 2025 : $77,716,400
Year 2026 : $71,870,900
Year 2027 : $49,336,000
Year 2028 : $39,737,000
Salary Cap with 1 Way Contract
Year 2025 : $77,716,400
Year 2026 : $71,870,900
Year 2027 : $49,336,000
Year 2028 : $39,737,000

Farm Players Salaries

Keean Washkurak $100,000 (3)
Salary Remaining : $23,438
Salary Average : $100,000
Salary Average Remaining : $23,438
Ben Jones $100,000 (3)
Salary Remaining : $23,438
Salary Average : $100,000
Salary Average Remaining : $23,438
Connor Corcoran $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Oliver Okuliar $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
James Hamblin $93,070 (2)
Salary Remaining : $21,813
Salary Average : $93,070
Salary Average Remaining : $21,813
Louis Domingue $77,500 (1)
Salary Remaining : $18,164
Salary Average : $77,500
Salary Average Remaining : $18,164
Cameron Butler $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Cole Reinhardt $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Dylan Wendt $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Ethan Frisch $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Marshall Rifai $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Hunter Drew $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Kenneth Appleby $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Justin Hryckowian $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Mike Benning $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Riley Duran $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Nick Leivermann $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Riley Hughes $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Clark Bishop $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Scott Walford $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Spencer Kersten $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Kyle Mayhew $75,000 (1)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Total Farm Players22
Salary Commitment
Year 2025 : $1,760,570
Year 2026 : $1,233,070
Year 2027 : $390,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,760,570
Year 2026 : $1,233,070
Year 2027 : $390,000
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $250 - 2579 - 44.85%
Level 2: 4750 - $150 - 2732 - 57.52%
Level 3: 3750 - $90 - 2868 - 76.47%
Level 4: 2750 - $60 - 2445 - 88.89%
Luxury : 1000 - $300 - 736 - 73.59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1215 - 60.74%
Farm Level 2: 1000 - $35 - 493 - 49.34%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %11359 - 63.11%
Average Income per Game$2,436,126
Year to Date Revenue$68,211,523
Farm
Home Games Left-18
Average Attendance - %1708 - 56.94%
Average Income per Game$89,916
Year to Date Revenue$2,517,637

Expense

Pro Players Total Salaries$94,663,998
Pro Players Total Average Salaries$94,663,998
Farm Players Total Salaries$2,391,000
Farm Players Total Average Salaries$2,391,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$131,863
Pro Year To Date Expenses$73,504,090
Farm Year To Date Expenses$2,255,451
Pro Salary Cap To Date$71,549,292
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,669,636
Farm Estimated Season Revenue($1,618,481)
Pro Remaining Season Days45
Pro Expenses Per Days$506,062
Pro Estimated Expenses$22,772,790
Farm Remaining Season Days45
Farm Expenses Per Days$15,057
Farm Estimated Expenses$677,565
Estimated Season Expenses$23,450,355
Season Salary Cap$94,795,861
Estimate Under Maximum Salary Cap of $95,500,000$704,139
Estimate Over Minimum Salary Cap of $70,600,000 $24,195,861
Current Bank Account$43,910,935
Projected Bank Account$50,511,735

Pro Players Salaries

Jordan Kyrou (1 Way Contract) $8,394,000 (5)
-Salary Remaining : $1,967,344
-Salary Average : $8,394,000
-Salary Average Remaining : $1,967,344
Devon Toews (1 Way Contract) $7,983,000 (3)
-Salary Remaining : $1,871,016
-Salary Average : $7,983,000
-Salary Average Remaining : $1,871,016
Sidney Crosby (1 Way Contract) $7,923,000 (1)
-Salary Remaining : $1,856,953
-Salary Average : $7,923,000
-Salary Average Remaining : $1,856,953
Adrian Kempe (1 Way Contract) $7,237,000 (4)
-Salary Remaining : $1,696,172
-Salary Average : $7,237,000
-Salary Average Remaining : $1,696,172
Vince Dunn (1 Way Contract) $6,879,000 (4)
-Salary Remaining : $1,612,266
-Salary Average : $6,879,000
-Salary Average Remaining : $1,612,266
Nick Suzuki (1 Way Contract) $6,293,000 (2)
-Salary Remaining : $1,474,922
-Salary Average : $6,293,000
-Salary Average Remaining : $1,474,922
Filip Forsberg (1 Way Contract) $6,290,000 (2)
-Salary Remaining : $1,474,219
-Salary Average : $6,290,000
-Salary Average Remaining : $1,474,219
Ryan McDonagh (1 Way Contract) $5,615,000 (2)
-Salary Remaining : $1,316,016
-Salary Average : $5,615,000
-Salary Average Remaining : $1,316,016
Rickard Rakell (1 Way Contract) $5,572,000 (4)
-Salary Remaining : $1,305,938
-Salary Average : $5,572,000
-Salary Average Remaining : $1,305,938
Shayne Gostisbehere (1 Way Contract) $5,231,000 (3)
-Salary Remaining : $1,226,016
-Salary Average : $5,231,000
-Salary Average Remaining : $1,226,016
Reilly Smith (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
Jake Oettinger (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,171,875
-Salary Average : $5,000,000
-Salary Average Remaining : $1,171,875
Dustin Wolf $4,648,000 (3)
-Salary Remaining : $1,089,375
-Salary Average : $4,648,000
-Salary Average Remaining : $1,089,375
Christian Dvorak (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $656,250
-Salary Average : $2,800,000
-Salary Average Remaining : $656,250
Kevin Bahl (1 Way Contract) $2,610,000 (3)
-Salary Remaining : $611,719
-Salary Average : $2,610,000
-Salary Average Remaining : $611,719
Kasperi Kapanen (1 Way Contract) $1,725,000 (2)
-Salary Remaining : $404,297
-Salary Average : $1,725,000
-Salary Average Remaining : $404,297
Jeremy Lauzon (1 Way Contract) $1,662,000 (3)
-Salary Remaining : $389,531
-Salary Average : $1,662,000
-Salary Average Remaining : $389,531
Tobias Bjornfot (1 Way Contract) $1,052,000 (1)
-1 Way Contract Salary Cap : $1,052,000
-Salary Remaining : $246,563
-Salary Average : $1,052,000
-Salary Average Remaining : $246,563
Nathan Walker $999,999 (3)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Jonny Brodzinski $999,999 (1)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Kiefer Sherwood $750,000 (2)
-Salary Remaining : $175,781
-Salary Average : $750,000
-Salary Average Remaining : $175,781
Total Pro Players21
Salary Commitment
Year 2025 : $94,663,998
Year 2026 : $79,688,999
Year 2027 : $59,015,999
Year 2028 : $28,082,000
Salary Average Commitment
Year 2025 : $94,663,998
Year 2026 : $79,688,999
Year 2027 : $59,015,999
Year 2028 : $28,082,000
Salary Cap with 1 Way Contract
Year 2025 : $94,663,998
Year 2026 : $79,688,999
Year 2027 : $59,015,999
Year 2028 : $28,082,000

Farm Players Salaries

Taylor Raddysh $206,300 (3)
Salary Remaining : $48,352
Salary Average : $206,300
Salary Average Remaining : $48,352
Scott Perunovich $115,000 (1)
Salary Remaining : $26,953
Salary Average : $115,000
Salary Average Remaining : $26,953
Gabriel Dumont $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Tristan Lennox $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Justin Robidas $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Alex Campbell $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Chaz Lucius $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Martin Chromiak $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jared Davidson $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
John Farinacci $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Ryker Evans $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Julian Lutz $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Adam Ginning $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jordan Papirny $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Nolan Allan $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Rodwin Dionicio $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Samuel Savoie $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Tanner Laczynski $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Caleb Jones $88,700 (2)
Salary Remaining : $20,789
Salary Average : $88,700
Salary Average Remaining : $20,789
Cameron Crotty $81,000 (2)
Salary Remaining : $18,984
Salary Average : $81,000
Salary Average Remaining : $18,984
Curtis Douglas $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Garrett Pilon $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Sam Gagner $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Jeremy Davies $75,000 (3)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Jacob MacDonald $75,000 (2)
Salary Remaining : $17,578
Salary Average : $75,000
Salary Average Remaining : $17,578
Total Farm Players25
Salary Commitment
Year 2025 : $2,391,000
Year 2026 : $1,801,000
Year 2027 : $1,021,300
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,391,000
Year 2026 : $1,801,000
Year 2027 : $1,021,300
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $250 - 2655 - 46.18%
Level 2: 4750 - $165 - 2513 - 52.91%
Level 3: 3750 - $115 - 2219 - 59.16%
Level 4: 2750 - $100 - 1361 - 49.49%
Luxury : 1000 - $300 - 747 - 74.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 922 - 46.10%
Farm Level 2: 1000 - $40 - 443 - 44.34%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %9495 - 52.75%
Average Income per Game$2,456,148
Year to Date Revenue$76,140,583
Farm
Home Games Left-21
Average Attendance - %1365 - 45.51%
Average Income per Game$91,323
Year to Date Revenue$2,831,000

Expense

Pro Players Total Salaries$90,499,999
Pro Players Total Average Salaries$90,499,999
Farm Players Total Salaries$2,128,000
Farm Players Total Average Salaries$2,128,000
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,828,998
Farm Year To Date Expenses$2,228,028
Pro Salary Cap To Date$69,090,340
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,561,478
Farm Estimated Season Revenue($1,917,774)
Pro Remaining Season Days45
Pro Expenses Per Days$481,771
Pro Estimated Expenses$21,679,695
Farm Remaining Season Days45
Farm Expenses Per Days$14,729
Farm Estimated Expenses$662,805
Estimated Season Expenses$22,342,500
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$107,648,276
Projected Bank Account$107,949,480

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $11,010,000 (5)
-Salary Remaining : $2,580,469
-Salary Average : $11,010,000
-Salary Average Remaining : $2,580,469
Kyle Connor (1 Way Contract) $9,137,000 (4)
-Salary Remaining : $2,141,484
-Salary Average : $9,137,000
-Salary Average Remaining : $2,141,484
Dylan Larkin (1 Way Contract) $7,175,000 (3)
-Salary Remaining : $1,681,641
-Salary Average : $7,175,000
-Salary Average Remaining : $1,681,641
Noah Hanifin (1 Way Contract) $6,905,000 (5)
-Salary Remaining : $1,618,359
-Salary Average : $6,905,000
-Salary Average Remaining : $1,618,359
Joel Eriksson Ek (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $1,523,438
-Salary Average : $6,500,000
-Salary Average Remaining : $1,523,438
Cole Caufield (1 Way Contract) $5,991,000 (1)
-Salary Remaining : $1,404,141
-Salary Average : $5,991,000
-Salary Average Remaining : $1,404,141
Jaccob Slavin (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $1,359,375
-Salary Average : $5,800,000
-Salary Average Remaining : $1,359,375
Rasmus Dahlin (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $1,218,750
-Salary Average : $5,200,000
-Salary Average Remaining : $1,218,750
Jared Spurgeon (1 Way Contract) $4,605,000 (2)
-Salary Remaining : $1,079,297
-Salary Average : $4,605,000
-Salary Average Remaining : $1,079,297
Tyler Seguin (1 Way Contract) $4,222,000 (1)
-Salary Remaining : $989,531
-Salary Average : $4,222,000
-Salary Average Remaining : $989,531
Matt Duchene (1 Way Contract) $4,182,000 (1)
-Salary Remaining : $980,156
-Salary Average : $4,182,000
-Salary Average Remaining : $980,156
Stuart Skinner $3,986,000 (1)
-Salary Remaining : $934,219
-Salary Average : $3,986,000
-Salary Average Remaining : $934,219
Erik Cernak (1 Way Contract) $3,375,000 (3)
-Salary Remaining : $791,016
-Salary Average : $3,375,000
-Salary Average Remaining : $791,016
Jake Evans (1 Way Contract) $3,068,000 (3)
-Salary Remaining : $719,063
-Salary Average : $3,068,000
-Salary Average Remaining : $719,063
Semyon Varlamov (1 Way Contract) $1,775,000 (1)
-Salary Remaining : $416,016
-Salary Average : $1,775,000
-Salary Average Remaining : $416,016
Casey Cizikas (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $351,563
-Salary Average : $1,500,000
-Salary Average Remaining : $351,563
Dakota Joshua (1 Way Contract) $1,195,000 (1)
-Salary Remaining : $280,078
-Salary Average : $1,195,000
-Salary Average Remaining : $280,078
David Kampf $999,999 (1)
-Salary Remaining : $234,375
-Salary Average : $999,999
-Salary Average Remaining : $234,375
Nico Sturm $999,000 (1)
-Salary Remaining : $234,141
-Salary Average : $999,000
-Salary Average Remaining : $234,141
Darren Raddysh $975,000 (1)
-Salary Remaining : $228,516
-Salary Average : $975,000
-Salary Average Remaining : $228,516
Miles Wood $950,000 (1)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
Lane Hutson $950,000 (3)
-Salary Remaining : $222,656
-Salary Average : $950,000
-Salary Average Remaining : $222,656
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 : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Bogdan Trineyev $100,000 (2)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Dylan Roobroeck $100,000 (3)
Salary Remaining : $23,437
Salary Average : $100,000
Salary Average Remaining : $23,437
Jaroslav Chmelar $99,500 (3)
Salary Remaining : $23,320
Salary Average : $99,500
Salary Average Remaining : $23,320
Braden Hache $99,500 (3)
Salary Remaining : $23,320
Salary Average : $99,500
Salary Average Remaining : $23,320
Chase Bradley $99,500 (3)
Salary Remaining : $23,320
Salary Average : $99,500
Salary Average Remaining : $23,320
Maros Jedlicka $99,500 (3)
Salary Remaining : $23,320
Salary Average : $99,500
Salary Average Remaining : $23,320
Wyatte Wylie $97,500 (3)
Salary Remaining : $22,852
Salary Average : $97,500
Salary Average Remaining : $22,852
Pierrick Dube $97,500 (1)
Salary Remaining : $22,852
Salary Average : $97,500
Salary Average Remaining : $22,852
Adam Klapka $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Chase Wheatcroft $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Dylan Peterson $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Domenick Fensore $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Domenic DiVincentiis $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jagger Firkus $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Erik Portillo $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Jeremie Biakabutuka $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Topias Vilen $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Cole Clayton $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Sam Lipkin $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Zack MacEwen $95,000 (2)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Aleksei Kolosov $95,000 (3)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
Aatu Raty (Out of Payroll) $95,000 (1)
Salary Remaining : $22,266
Salary Average : $95,000
Salary Average Remaining : $22,266
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 $111,559,412 $80,658,250 $14,841,750 $10,058,250 252853
Blackhawks $60,606,984 $93,770,750 $1,729,250 $23,170,750 212748
Blue Jackets $33,334,804 $92,545,498 $2,954,502 $21,945,498 282553
Blues $42,760,939 $94,709,963 $790,037 $24,109,963 242549
Bruins $121,775,392 $93,539,899 $1,960,101 $22,939,899 233053
Canadiens $137,097,624 $93,102,959 $2,397,041 $22,502,959 262046
Canucks $59,999,940 $93,201,299 $2,298,701 $22,601,299 253358
Capitals $52,288,910 $87,430,000 $8,070,000 $16,830,000 222547
Devils $87,292,886 $91,136,000 $4,364,000 $20,536,000 233659
Ducks $74,347,579 $75,269,000 $20,231,000 $4,669,000 253358
Flames $126,086,753 $75,154,999 $20,345,001 $4,554,999 262652
Flyers $57,529,183 $91,336,699 $4,163,301 $20,736,699 232952
Golden Knights $67,210,401 $67,293,798 $28,206,202 -$3,306,202 212041
Hurricanes $46,878,284 $94,873,870 $626,130 $24,273,870 223860
Islanders $7,151,396 $91,080,999 $4,419,001 $20,480,999 242347
Jets $65,339,724 $81,150,498 $14,349,502 $10,550,498 241640
Kings $80,548,118 $63,628,996 $31,871,004 -$6,971,004 222446
Kraken $32,007,520 $91,334,503 $4,165,497 $20,734,503 212647
Lightning $112,587,873 $75,382,100 $20,117,900 $4,782,100 243256
Mammoth $57,139,895 $93,597,749 $1,902,251 $22,997,749 222547
Maple Leafs $47,536,976 $92,729,499 $2,770,501 $22,129,499 242347
Oilers $72,098,673 $85,180,723 $10,319,277 $14,580,723 224668
Panthers $131,208,889 $72,661,000 $22,839,000 $2,061,000 222446
Penguins $63,718,139 $83,024,900 $12,475,100 $12,424,900 233154
Predators $19,898,501 $80,304,900 $15,195,100 $9,704,900 242650
Rangers $100,420,973 $90,566,000 $4,934,000 $19,966,000 232346
Red Wings $30,765,748 $70,593,999 $24,906,001 -$6,001 251944
Sabres $117,919,780 $87,229,950 $8,270,050 $16,629,950 212647
Senators $33,696,674 $76,616,500 $18,883,500 $6,016,500 222244
Sharks $28,074,650 $79,516,400 $15,983,600 $8,916,400 272249
Stars $43,910,935 $94,795,861 $704,139 $24,195,861 212546
Wild $107,648,276 $90,499,999 $5,000,001 $19,899,999 222345